HORIZON BANCORP INC /IN/ (HBNC)
SIC breadcrumb: Finance, Insurance, And Real Estate > Depository Institutions > SIC 6022 State Commercial Banks
SEC company page: https://www.sec.gov/edgar/browse/?CIK=706129. Latest filing source: 0000706129-26-000024.
Informational only - descriptive public-record data, not investment advice.
Business
Read HBNC's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read HBNC's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 362,777,000 | USD | 2025 | 2026-03-13 |
| Net income | -150,482,000 | USD | 2025 | 2026-03-13 |
| Assets | 6,436,611,000 | USD | 2025 | 2026-03-13 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-03-13. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000706129.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 106,529,000 | 128,483,000 | 166,168,000 | 208,332,000 | 199,968,000 | 194,110,000 | 236,033,000 | 312,305,000 | 356,483,000 | 362,777,000 | |
| Net income | 23,912,000 | 33,117,000 | 53,117,000 | 66,538,000 | 68,499,000 | 87,091,000 | 93,408,000 | 27,981,000 | 35,429,000 | -150,482,000 | |
| Diluted EPS | 0.79 | 0.95 | 1.38 | 1.53 | 1.55 | 1.98 | 2.14 | 0.64 | 0.80 | -3.24 | |
| Operating cash flow | 25,548,000 | 49,064,000 | 72,286,000 | 174,372,000 | 78,858,000 | 106,350,000 | 94,380,000 | 88,936,000 | 6,368,000 | 79,231,000 | |
| Capital expenditures | 1,383,000 | 2,689,000 | 3,434,000 | 4,612,000 | 5,866,000 | 1,440,000 | 6,429,000 | 7,775,000 | 5,084,000 | 4,956,000 | |
| Dividends paid | 8,382,000 | 11,720,000 | 15,418,000 | 20,835,000 | 21,183,000 | 24,768,000 | 27,765,000 | 28,311,000 | 28,328,000 | 29,488,000 | |
| Share buybacks | 19,636,000 | 7,607,000 | 0.00 | 0.00 | 0.00 | ||||||
| Assets | 3,141,156,000 | 3,964,303,000 | 4,246,688,000 | 5,246,829,000 | 5,886,614,000 | 7,411,889,000 | 7,872,518,000 | 7,940,485,000 | 7,801,146,000 | 6,436,611,000 | |
| Liabilities | 2,800,301,000 | 3,507,225,000 | 3,754,696,000 | 4,590,806,000 | 5,194,398,000 | 6,688,680,000 | 7,195,143,000 | 7,221,673,000 | 7,037,564,000 | 5,748,360,000 | |
| Stockholders' equity | 340,855,000 | 457,078,000 | 491,992,000 | 656,023,000 | 692,216,000 | 723,209,000 | 677,375,000 | 718,812,000 | 763,582,000 | 688,251,000 | |
| Cash and cash equivalents | 35,322,000 | 53,421,000 | 59,980,000 | 58,492,000 | 98,831,000 | 249,711,000 | 593,508,000 | 526,515,000 | 293,431,000 | 139,459,000 | |
| Free cash flow | 24,165,000 | 46,375,000 | 68,852,000 | 169,760,000 | 72,992,000 | 104,910,000 | 87,951,000 | 81,161,000 | 1,284,000 | 74,275,000 |
Ratios
| Metric | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 22.45% | 25.78% | 31.97% | 31.94% | 34.25% | 44.87% | 39.57% | 8.96% | 9.94% | -41.48% | |
| Return on equity | 7.02% | 7.25% | 10.80% | 10.14% | 9.90% | 12.04% | 13.79% | 3.89% | 4.64% | -21.86% | |
| Return on assets | 0.76% | 0.84% | 1.25% | 1.27% | 1.16% | 1.18% | 1.19% | 0.35% | 0.45% | -2.34% | |
| Liabilities / equity | 8.22 | 7.67 | 7.63 | 7.00 | 7.50 | 9.25 | 10.62 | 10.05 | 9.22 | 8.35 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Bridges
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0000706129-26-000024; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0000706129-26-000024; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0000706129-26-000024; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000706129-26-000024; filed 2026-03-13. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000706129-26-000024; filed 2026-03-13. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000706129-26-000024; filed 2026-03-13. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000706129-26-000024; filed 2026-03-13. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000706129-26-000024; filed 2026-03-13. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000706129-26-000024; filed 2026-03-13. Concept: PaymentsOfDividendsCommonStock. Source concepts: us-gaap:PaymentsOfDividendsCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2024 ended 2024-12-31; accession 0000706129-25-000036; filed 2025-03-14. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000706129-26-000024; filed 2026-03-13. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000706129-26-000024; filed 2026-03-13. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000706129-26-000024; filed 2026-03-13. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000706129-26-000024; filed 2026-03-13. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000706129-26-000024; filed 2026-03-13. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-08. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000706129.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | 0.57 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 0.55 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 0.42 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 76,868,000 | 18,763,000 | 0.43 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 80,125,000 | 16,205,000 | 0.37 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 83,514,000 | -25,215,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 85,264,000 | 13,991,000 | 0.32 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 86,981,000 | 14,140,000 | 0.32 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 90,888,000 | 18,180,000 | 0.41 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 93,350,000 | -10,882,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 89,175,000 | 23,943,000 | 0.54 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 91,477,000 | 20,644,000 | 0.47 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 92,836,000 | -221,990,000 | -4.69 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 89,288,000 | 26,922,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 86,651,000 | 26,168,000 | 0.51 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000706129-26-000046; filed 2026-05-08. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000706129-26-000046; filed 2026-05-08. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000706129-26-000046; filed 2026-05-08. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0000706129-26-000046.
ITEM 2 – MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Forward–Looking Statements
This report contains certain forward–looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, with respect to Horizon Bancorp, Inc. (“Horizon” or the “Company”) and Horizon Bank (the “Bank”). Horizon intends such forward–looking statements to be covered by the safe harbor provisions for forward–looking statements contained in the Private Securities Reform Act of 1995, and is including this statement for the purposes of these safe harbor provisions. Statements in this report should be considered in conjunction with the other information available about Horizon, including the information in the other filings we make with the Securities and Exchange Commission. 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,” “expect,” “estimate,” “project,” “intend,” “plan,” “believe,” “could,” “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.
Actual results may differ materially, adversely or positively, from the expectations of the Company that are expressed or implied by any forward–looking statement. Risks, uncertainties, and factors that could cause the Company’s actual results to vary materially from those expressed or implied by any forward–looking statement include but are not limited to:
•effects on Horizon’s business resulting from new U.S. domestic or foreign governmental trade measures, including but not limited to tariffs, import and export controls, foreign exchange intervention accomplished to offset the effects of trade policy or in response to currency volatility, and other restrictions on free trade;
•uncertain conditions within the domestic and international macroeconomic environment, including trade policy, monetary and fiscal policy, and conditions in the investment, credit, interest rate, and derivatives markets, and their impact on Horizon and its customers;
•current financial conditions within the banking industry;
•the impact of continued partial shutdown of the U.S. government;
•changes in the level and volatility of interest rates, spreads on earning assets and interest bearing liabilities, and interest rate sensitivity;
•the aggregate effects of elevated inflation levels in recent years;
•loss of key Horizon personnel;
•macroeconomic conditions and their impact on Horizon and its customers;
•the increasing use of Bitcoin and other crypto currencies and/or stable coin and the possible impact these alternative currencies may have on deposit disintermediation and income derived from payment systems;
•risks related to the development and use of artificial intelligence (AI);
•the effect of interest rates on net interest rate margin and their impact on mortgage loan volumes and the outflow of deposits;
•increases in disintermediation, as new technologies allow consumers to complete financial transactions without the assistance of banks;
•potential loss of fee income, including interchange fees, as new and emerging alternative payment platforms (e.g., Apple Pay or Bitcoin) take a greater market share of the payment systems;
•estimates of fair value of certain of Horizon’s assets and liabilities;
•volatility and disruption in financial markets;
47
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of Financial Condition
And Results of Operations
For the Three months ended March 31, 2026 and 2025
•changes in prepayment speeds, loan originations, credit losses and market values, collateral securing loans and other assets;
•changes in sources of liquidity;
•potential risk of environmental liability related to lending and acquisition activities;
•changes in the competitive environment in Horizon’s market areas and among other financial service providers;
•legislation and/or regulation affecting the financial services industry as a whole, and Horizon and its subsidiaries in particular;
•changes in regulatory supervision and oversight, including monetary policy and capital requirements;
•changes in accounting policies or procedures as may be adopted and required by regulatory agencies;
•litigation, regulatory enforcement, tax, and legal compliance risk and costs, as applicable generally and specifically to the financial and fiduciary (generally and as an ESOP fiduciary) environment, especially if materially different from the amount we expect to incur or have accrued for, and any disruptions caused by the same;
•the effects and costs of governmental investigations or related actions by third parties;
•rapid technological developments and changes;
•the risks presented by cyber terrorism and data security breaches;
•the rising costs of effective cybersecurity;
•containing costs and expenses;
•the ability of the U.S. federal government to manage federal debt limits;
•the risks of expansion through mergers and acquisitions, including unexpected credit quality problems with acquired loans, difficulty integrating acquired operations and material differences in the actual financial results of such transactions compared with Horizon’s initial expectations, including the full realization of anticipated cost savings; and
•acts of terrorism, war and global conflicts, such as the Russia-Ukraine conflict and continued unrest in the Middle East, and the potential impact they may have on supply chains, the availability of commodities, commodity prices, and the overall U.S. and global financial markets.
The foregoing list of important factors is not exclusive, and you are cautioned not to place undue reliance on these forward–looking statements, which speak only as of the date of this document or, in the case of documents incorporated by reference, the dates of those documents. We do not undertake to update any forward–looking statements, whether written or oral, that may be made from time to time by us or on our behalf. For a detailed discussion of the risks and uncertainties that may cause our actual results or performance to differ materially from the results or performance expressed or implied by forward–looking statements, see “Risk Factors” in Item 1A of Part I of our 2025 Annual Report on Form 10–K, in Item 1A of Part II of this Quarterly Report on Form 10–Q, and in the subsequent reports we file with the SEC.
Critical Accounting Estimates
The Notes to the Consolidated Financial Statements included in Item 8 of the Company’s 2025 Annual Report on Form 10–K contain a summary of the Company’s significant accounting policies. Certain of these policies are important to the portrayal of the Company’s financial condition, since they require management to make difficult, complex or subjective judgments, some of which may relate to matters that are inherently uncertain. The Company considers these policies to be its critical accounting estimates. Management has identified as critical accounting estimates as the allowance for credit losses, income taxes, and valuation measurements.
For additional information regarding critical accounting estimates, see Note 1 – Nature of Operations and Summary of Significant Accounting Policies included in Item 8 of the Company’s Annual Report on Form 10-K for the year ended December 31, 2025. There have been no material changes in the Company’s application of critical accounting estimates since December 31, 2025.
48
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of Financial Condition
And Results of Operations
For the Three months ended March 31, 2026 and 2025
Results of Operations
Net Income
Net Income increased $2.2 million, to $26.2 million, or $0.51 per diluted share, during the three months ended March 31, 2026 when compared to net income of $23.9 million, or $0.54 per diluted share, for the same period in 2025. The increase in net income when compared with the prior year period reflects an increase in net interest income of $10.0 million and a decrease in provision expense of $1.0 million. The increase was partially offset by a decrease of non-interest income of $5.3 million, an increase in tax expense of $2.0 million and an increase in non-interest expense of $1.4 million.
Net Interest Income
Net interest income increased $10.0 million, or 19.1% during the three months ended March 31, 2026, to $62.2 million, when compared to the same period in 2025. While average earning assets decreased, owed to the balance sheet repositioning and deleveraging efforts in the third quarter of 2025, the reported net FTE interest margin1 increased by 125 basis points, to 4.29% for the three months ended March 31, 2026 compared to the prior year period, driven by the favorable mix shift in both average interest earning assets toward higher-yielding loans, and the funding mix toward lower cost deposit liabilities. Additionally, loan and securities yields have expanded while deposit costs have declined when compared with the comparable year ago period.
1Non-GAAP financial metric. See non-GAAP reconciliation included herein for the most directly comparable GAAP measure.
49
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of Financial Condition
And Results of Operations
For the Three months ended March 31, 2026 and 2025
Following are the average balance sheets for the three months ended (dollars in thousands):
[[GREPCENT_TABLE]]
[["","Average Balance Sheet"],["","(Dollars in Thousands, Unaudited)"],["","Three Months Ended"],["","March 31, 2026","","March 31, 2025"],["","AverageBalance (6)","Interest(5)","Average Rate","","AverageBalance (6)","Interest(5)","Average Rate"],["Assets"],["Interest earning assets"],["Interest earning deposits (incl. Fed Funds Sold)","$","165,084","","$","1,509","","3.71","%","","$","223,148","","$","2,487","","4.52","%"],["Federal Home Loan Bank stock(1)","45,713","","551","","4.89","%","","51,769","","1,012","","7.93","%"],["Investment securities - taxable (2)","581,146","","6,944","","4.85","%","","974,109","","5,027","","2.09","%"],["Investment securities - non-taxable (2)","319,276","","3,220","","4.09","%","","1,120,249","","7,838","","2.84","%"],["Total investment securities","900,422","","10,164","","4.58","%","","2,094,358","","12,865","","2.49","%"],["Loans receivable (3) (4)","4,873,753","","75,485","","6.28","%","","4,865,449","","74,840","","6.24","%"],["Total interest earning assets","$","5,984,972","","87,709","","5.94","%","","$","7,234,724","","91,204","","5.11","%"],["Non-interest earning assets"],["Cash and due from banks","68,007","","","","","88,624"],["Allowance for credit losses","(51,217)","","","","","(51,863)"],["Other assets","533,989","","","","","483,765"],["Total average assets","$","6,535,751","","","","","$","7,755,250"],["Liabilities and Stockholders' Equity"],["Interest bearing liabilities"],["Interest bearing demand deposits","$","1,638,208","","$","4,586","","1.14","%","","$","1,750,446","","$","6,491","","1.50","%"],["Saving and money market deposits","1,475,444","","5,619","","1.54","%","","1,674,590","","8,263","","2.00","%"],["Time deposits","1,153,484","","9,739","","3.42","%","","1,212,386","","10,847","","3.63","%"],["Total Deposits","4,267,136","","19,944","","1.90","%","","4,637,422","","25,601","","2.24","%"],["Borrowings","150,229","","1,421","","3.84","%","","971,496","","8,772","","3.66","%"],["Repurchase agreements","77,376","","233","","1.22","%",""
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis should be read in conjunction with the consolidated financial statements and related notes included elsewhere in this Annual Report on Form 10-K for the year ended December 31, 2025. We make statements in this section that are forward-looking statements within the meaning of the federal securities laws. All of such forward-looking statements are expressly qualified by reference to the cautionary statements provided under the caption “Forward-Looking Statements” included on page 3 of this report. Furthermore, a number of known and unknown factors may cause our actual results, performance or achievements to differ materially from those expressed or implied by the following discussion. Therefore, you are encouraged to read in its entirety the information provided under the caption “Risk Factors” included under Item 1A in Part I of this report for a discussion of risk factors that may negatively impact our expected results, performance, or achievements discussed below.
Overview
Horizon is a registered bank holding company incorporated in Indiana and headquartered in Michigan City, Indiana. Horizon provides a broad range of banking services in northern and central Indiana and southern and central Michigan through its bank subsidiary, Horizon Bank. Horizon operates as a single segment, which is commercial banking. Horizon’s common stock is traded on the NASDAQ Global Select Market under the symbol HBNC. The Bank was founded in 1873 as a national association, and it remained a national association until its conversion to an Indiana commercial bank effective June 23, 2017. The Bank is a full–service commercial bank offering commercial and retail banking services, corporate and individual trust and agency services, and other services incident to banking.
Fourth Quarter and Full Year 2025 Highlights
Fourth Quarter Highlights
•Strong performance of the core community banking model, combined with the successful completion of the balance sheet repositioning efforts, resulted in significant performance improvement for the quarter. The Company's return on average assets and return on average equity improved to 1.63% and 15.71%, respectively.
•Net interest income of $63.5 million for the three months ended December 31, 2025 increased 8.7% compared with $58.4 million for the three months ended September 30, 2025, and 19.5% compared with $53.1 million in the year ago period. The net interest margin, on a fully taxable equivalent ("FTE") basis1, expanded for the ninth consecutive quarter, to 4.29% for the three months ended December 31, 2025, compared with 3.52% for the three months ended September 30, 2025 and 2.97% for the three months ended December 31, 2024.
•Total loans held for investment ("HFI") increased 4.4% as of December 31, 2025 compared to the linked quarter annualized, with strong organic commercial loan growth of $75.8 million, or 9.1% annualized.
•Funding costs continued to trend favorably. Non-interest bearing deposits balances remained relatively flat, while declines in interest-bearing balances largely reflected the communicated planned exit of high-cost, transactional deposits. Total interest-bearing liability costs decreased by another 34 bps during the quarter.
•Credit quality remained strong, with annualized net charge offs of 0.08% of average loans during the fourth quarter. Non-performing assets remain well within expected ranges, with non-performing assets to total assets of 63 bps for the fourth quarter.
•Expenses were comparable to the third quarter when considering a select few items related to the balance sheet activities, displaying management's continued commitment to generate positive operating leverage through a more efficient expense base.
1 Non-GAAP financial metric. See non-GAAP reconciliation included herein for the most directly comparable GAAP measure.
36
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Full Year Highlights
•Net interest income increased to $229.5 million for the year ended December 31, 2025, compared to $188.6 million for the year ended December 31, 2024, driven by net interest margin expansion, as average earning asset balances declined year-over-year as a result of the balance sheet repositioning efforts during Q3 2025. The net interest margin, on a fully taxable equivalent ("FTE")1 basis, expanded to 3.49% compared with 2.68% for the year ended December 31, 2024.
•The increase in FTE net interest margin was also driven by the Company's balance sheet repositioning in Q3 2025, which resulted in a shift of the Company's earning asset mix towards higher yielding commercial loans and funding mix toward relationship-based deposit funding, in addition to favorable trends loan yields and interest-bearing deposit costs. The asset mix shift was a result of an increase in its overall average loan balances of $226.5 million or 4.8%, from $4.7 billion for the year ended December 31, 2024 to $4.9 billion for the year ended December 31, 2025, while average balances of investment securities declined by $779.4 million, or 32.1%, to $1.6 billion from $2.4 billion in the same period a year ago.
•As discussed above, the Company repositioned the investment securities portfolio during Q3 2025. The Company reclassified its held-to-maturity investment portfolio, with a carrying value of $1.8 billion and unrealized loss of $282.6 million, to the available-for-sale portfolio as part of the Company's balance sheet repositioning. Following the reclassification, the Company sold securities with a fair value of $1.4 billion, recognizing a pre-tax loss of $299.5 million, with a portion of the net proceeds reallocated back into the securities portfolio. As a result, the yield of the Company's investment portfolio increased 52 bps to 2.87% for the year ended December 31, 2025, compared to 2.35% for the year ended December 31, 2024.
•Total loans, including loans held-for-sale, were $4.89 billion at December 31, 2025, down $28.3 million from December 31, 2024 balances, or (0.6)% year over year. Strong commercial loan growth of $354.3 million, or 11.5%, was offset by the sale of the mortgage warehouse portfolio in Q1 2025 and the indirect auto portfolio of $284.2 million during the Q3 2025.
•Credit quality remains strong, with net charge offs of 0.06% of average loans for the year ended December 31, 2025. The provision for credit losses decreased by $3.5 million from prior year. This was mainly due to the release of the allowance related to the indirect auto portfolio, which was sold in Q3 2025. Allowance to total loans decreased from 1.07% to 1.05% during the period.
Critical Accounting Estimates
The Notes to the Consolidated Financial Statements included in Item 8 of this Annual Report on Form 10–K for 2025 contain a summary of the Company’s significant accounting policies. Certain of these policies are important to the portrayal of the Company’s financial condition, since they require management to make difficult, complex or subjective judgments, some of which may relate to matters that are inherently uncertain. The Company considers these policies to be its critical accounting estimates. Management has identified as critical accounting estimates as the allowance for credit losses, income taxes, and valuation measurements.
Allowance for Credit Losses on Loans
The allowance for credit losses represents management’s best estimate of current expected credit losses over the life of the portfolio of loans and leases. Estimating credit losses requires judgment in determining loan specific attributes impacting the borrower’s ability to repay contractual obligations. Other factors such as economic forecasts used to determine a reasonable and supportable forecast, prepayment assumptions, the value of underlying collateral, and changes in size composition and risks within the portfolio are also considered.
The allowance for credit losses is assessed at each balance sheet date and adjustments are recorded in the provision for credit losses. The allowance is estimated based on loan level characteristics using historical loss rates, a reasonable and supportable economic forecast. Loan losses are estimated using the fair value of collateral for collateral–dependent loans, or when the borrower is experiencing financial difficulty such that repayment of the loan
1 Non-GAAP financial metric. See non-GAAP reconciliation included herein for the most directly comparable GAAP measure.
37
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
is expected to be made through the operation or sale of the collateral. Loan balances considered uncollectible are charged–off against the ACL. Assets purchased with credit deterioration (“PCD”) represent assets that are acquired with evidence of more than insignificant credit quality deterioration since origination at the acquisition date. At acquisition, the allowance for credit losses on PCD assets is booked directly to the ACL. Any subsequent changes in the ACL on PCD assets is recorded through the provision for credit losses. Management believes that the ACL is adequate to absorb the expected life of loan credit losses on the portfolio of loans and leases as of the balance sheet date. Actual losses incurred may differ materially from our estimates.
Income Taxes
The Company is subject to the income tax laws of the U.S. its states and municipalities in which the Company operates. The tax laws are subject to potentially different interpretations by the taxpayer and the applicable taxing authorities. In determining the provision for income taxes, the Company makes judgments about the application of tax laws as well as estimates related to timing of when certain items when affect taxable income . Additionally, in the process of preparing tax returns, the Company’s management makes reasonable interpretations of the tax laws. Management’s interpretations are subject to review during examination by taxing authorities and disputes may arise over the respective tax positions.
Management reviews income tax expense and the carrying value of deferred tax assets quarterly; and as if business events or circumstances warrant. US GAAP prescribes a recognition threshold of more-likely-than-not, and a measurement attribute for all tax positions taken or expected to be taken on a tax return, in order for those tax positions to be recognized in the financial statements.
Although the Company believes that its tax judgments, estimates, and interpretations are reasonable, actual results could differ and the Company may be exposed to losses or gains that could be material. For example. Company’s effective income tax rate could be materially affected when the Company prevails in matters for which reserves have been established or when the Company is required to pay amounts in excess of reserves.
See Note 16 - Income Taxes to the Consolidated Financial Statements for a further discussion of income taxes.
38
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Results of Operations
Net Income
Consolidated net loss was $150.5 million, or $(3.24) per diluted share, in 2025, compared to net income of $35.4 million or $0.80 per diluted share in 2024, and $28.0 million or $0.64 per diluted share in 2023. The decrease in net income when compared with the prior year period reflects a decrease in non-interest income of $259.4 million, of which $299.5 million related to a realized loss on sale of investment securities, and an increase in non-interest expense of $13.5 million, primarily owed to prepayment penalties on the redemption of borrowings, which was partially offset by a $40.9 million increase in net interest income and a net tax benefit of $42.6 million.
Net Interest Income
The largest component of income is net interest income. Net interest income is the difference between interest income, principally from loans and investment securities, and interest expense, principally on deposits and borrowings. Changes in the net interest income are the result of changes in volume and the net interest spread which affects the net interest margin. Volume refers to the average dollar levels of interest earning assets and interest bearing liabilities. Net interest spread refers to the difference between the average yield on interest earning assets and the average cost of interest bearing liabilities. Net interest margin refers to net interest income divided by average interest earning assets and is influenced by the level and relative mix of interest earning assets and interest bearing liabilities.
Net interest income increased $40.9 million during the year ended December 31, 2025, to $229.5 million when compared to the same period in 2024. While average earning asset balances declined, the reported net FTE interest margin1 increased by 81 basis points, to 3.49% for the year ended December 31, 2025 when compared to the prior year period. The primary driver of the increase in net interest income compared with the prior year period is attributable to the favorable mix shift in both average interest earning assets toward higher-yielding loans, and the funding mix toward lower cost deposit liabilities. Additionally, loan and securities yields have increased while deposit costs have declined when compared with the comparable year ago period.
The following table presents the average balances of our assets, liabilities, and stockholders' equity, and the related weighted average yields and rates on our interest earning assets and interest bearing liabilities for the periods indicated.
39
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| Years Ended | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | December 31, 2024 | December 31, 2023 | ||||||||||||||||||||||||||||||
| Average Balance | Interest | Avg Rate | Average Balance | Interest | Avg Rate | Average Balance | Interest | Avg Rate | ||||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||||||||
| Interest earning assets | ||||||||||||||||||||||||||||||||
| Interest-bearing deposits in banks | $ | 165,900 | $ | 7,243 | 4.37 | % | $ | 187,262 | $ | 9,680 | 5.17 | % | $ | 95,795 | $ | 4,967 | 5.19 | % | ||||||||||||||
| Federal Home Loan Bank stock | 47,090 | 3,564 | 7.57 | % | 49,879 | 5,430 | 10.89 | % | 33,312 | 2,250 | 6.75 | % | ||||||||||||||||||||
| Investment securities – taxable | 823,049 | 26,299 | 3.20 | % | 1,290,190 | 24,865 | 1.93 | % | 1,658,160 | 32,160 | 1.94 | % | ||||||||||||||||||||
| Investment securities – non–taxable (1) | 821,985 | 20,941 | 2.55 | % | 1,134,198 | 32,201 | 2.84 | % | 1,236,607 | 35,929 | 2.91 | % | ||||||||||||||||||||
| Total investment securities | 1,645,034 | 47,240 | 2.87 | % | 2,424,388 | 57,066 | 2.39 | % | 2,894,767 | 68,089 | 2.35 | % | ||||||||||||||||||||
| Loans receivable (2)(3) | 4,909,506 | 311,409 | 6.34 | % | 4,682,978 | 292,485 | 6.25 | % | 4,244,893 | 245,594 | 5.79 | % | ||||||||||||||||||||
| Total interest earning assets | 6,767,530 | 369,456 | 5.46 | % | 7,344,507 | 364,661 | 4.97 | % | 7,268,767 | 320,900 | 4.41 | % | ||||||||||||||||||||
| Non-interest earning assets | ||||||||||||||||||||||||||||||||
| Cash and due from banks | 83,116 | 102,581 | 102,535 | |||||||||||||||||||||||||||||
| Allowance for credit losses | (52,077) | (51,282) | (49,774) | |||||||||||||||||||||||||||||
| Other assets | 500,948 | 433,752 | 548,100 | |||||||||||||||||||||||||||||
| Total average assets | $ | 7,299,517 | $ | 7,829,558 | $ | 7,869,628 | ||||||||||||||||||||||||||
| Liabilities and Stockholders’ Equity | ||||||||||||||||||||||||||||||||
| Interest bearing liabilities | ||||||||||||||||||||||||||||||||
| Interest bearing deposits | $ | 1,718,060 | $ | 25,016 | 1.46 | % | $ | 1,672,181 | $ | 27,504 | 1.64 | % | $ | 1,749,674 | $ | 22,083 | 1.26 | % | ||||||||||||||
| Saving and money market deposits | 1,601,473 | 30,253 | 1.89 | % | 1,693,394 | 39,581 | 2.34 | % | 1,597,732 | 24,230 | 1.52 | % | ||||||||||||||||||||
| Time deposits | 1,194,462 | 43,338 | 3.63 | % | 1,165,349 | 47,957 | 4.12 | % | 1,151,182 | 39,544 | 3.44 | % | ||||||||||||||||||||
| Borrowings | 637,980 | 23,539 | 3.69 | % | 1,166,145 | 42,059 | 3.61 | % | 1,154,714 | 39,514 | 3.42 | % | ||||||||||||||||||||
| Repurchase agreements | 88,100 | 1,493 | 1.69 | % | 119,605 | 2,871 | 2.40 | % | 137,153 | 2,964 | 2.16 | % | ||||||||||||||||||||
| Subordinated notes | 75,348 | 5,201 | 6.90 | % | 55,651 | 3,319 | 5.96 | % | 58,764 | 3,511 | 5.97 | % | ||||||||||||||||||||
| Junior subordinated debentures to capital trusts | 57,576 | 4,452 | 7.73 | % | 57,362 | 4,588 | 8.00 | % | 57,137 | 4,715 | 8.25 | % | ||||||||||||||||||||
| Total interest bearing liabilities | 5,372,999 | 133,292 | 2.48 | % | 5,929,687 | 167,879 | 2.83 | % | 5,906,356 | 136,561 | 2.31 | % | ||||||||||||||||||||
| Non-interest bearing liabilities | ||||||||||||||||||||||||||||||||
| Demand deposits | 1,114,940 | 1,085,195 | 1,181,233 | |||||||||||||||||||||||||||||
| Accrued interest payable and other liabilities | 66,563 | 76,883 | 75,765 | |||||||||||||||||||||||||||||
| Stockholders' equity | 745,015 | 737,793 | 706,274 | |||||||||||||||||||||||||||||
| Total average liabilities and stockholders' equity | $ | 7,299,517 | $ | 7,829,558 | $ | 7,869,628 | ||||||||||||||||||||||||||
| Net FTE interest income (Non-GAAP) and spread (5) | 236,164 | $ | 196,782 | $ | 184,339 | |||||||||||||||||||||||||||
| Less FTE adjustments (4) | $ | 6,680 | $ | 8,178 | $ | 8,595 | ||||||||||||||||||||||||||
| Net Interest Income | $ | 229,484 | 3.24 | % | $ | 188,604 | 2.13 | % | $ | 175,744 | 2.10 | % | ||||||||||||||||||||
| Net FTE interest margin (Non-GAAP) (4)(5) | 3.49 | % | 2.68 | % | 2.54 | % | ||||||||||||||||||||||||||
| (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. | ||||||||||||||||||||||||||||||||
| (2) Includes fees on loans held for sale and held for investment. 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. | ||||||||||||||||||||||||||||||||
| (4) Management believes fully taxable equivalent, or FTE, interest income is useful to investors in evaluating the Company's performance as a comparison of the returns between a tax-free investment and a taxable alternative. The Company adjusts interest income and average rates for tax-exempt loans and securities to an FTE basis utilizing a 21% tax rate. | ||||||||||||||||||||||||||||||||
| (5) Non-GAAP financial metric. See non-GAAP reconciliation included herein for the most directly comparable GAAP measure. |
40
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
The following table illustrates the impact of changes in the volume of interest earning assets and interest bearing liabilities and interest rates on net interest income for the periods indicated. The changes in net income due to changes in both average volume and average interest rate have been allocated to the average volume change or the average interest rate change in proportion to the absolute amounts of the change in each.
| 2025 - 2024 | 2024 - 2023 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Change | Change Due To Volume | Change Due To Rate | Total Change | Change Due To Volume | Change Due To Rate | |||||||||||
| Interest Income | ||||||||||||||||
| Interest-bearing deposits in banks | (2,437) | (1,032) | (1,405) | 4,713 | 4,729 | (16) | ||||||||||
| Federal Home Loan Bank stock | (1,866) | (289) | (1,577) | 3,180 | 1,426 | 1,754 | ||||||||||
| Investment securities - taxable | 1,435 | (11,118) | 12,553 | (7,295) | (7,093) | (202) | ||||||||||
| Investment securities - non-taxable | (11,260) | (8,202) | (3,058) | (3,728) | (2,922) | (806) | ||||||||||
| Loans receivable | 18,924 | 14,319 | 4,605 | 46,891 | 26,485 | 20,406 | ||||||||||
| Total interest income | 4,796 | (6,322) | 11,118 | 43,761 | 22,625 | 21,136 | ||||||||||
| Interest Expense | ||||||||||||||||
| Interest-bearing demand deposits | (2,488) | 736 | (3,224) | 5,421 | (1,016) | 6,437 | ||||||||||
| Savings and money market savings deposits | (9,328) | (2,061) | (7,267) | 15,351 | 1,529 | 13,822 | ||||||||||
| Time deposits | (4,619) | 1,175 | (5,794) | 8,413 | 493 | 7,920 | ||||||||||
| Borrowings | (18,519) | (19,467) | 948 | 2,545 | 394 | 2,151 | ||||||||||
| Repurchase agreements | (1,378) | (651) | (727) | (93) | (402) | 309 | ||||||||||
| Subordinated notes | 1,882 | 1,302 | 580 | (192) | (186) | (6) | ||||||||||
| Junior subordinated debentures issued to capital trusts | (136) | 17 | (153) | (127) | 19 | (146) | ||||||||||
| Total interest expense | (34,586) | (18,949) | (15,637) | 31,318 | 831 | 30,487 | ||||||||||
| Net FTE interest income (Non-GAAP) | 39,382 | 12,627 | 26,755 | 12,443 | 21,794 | (9,351) | ||||||||||
| Less change in FTE adjustments | (1,498) | (417) | ||||||||||||||
| Net Interest Income | $ | 40,880 | $ | 12,860 |
41
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Non-Interest Income
| December, | 2025 - 2024 | 2024 - 2023 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Change | Change | ||||||||||||||||||||||||
| (Dollars in Thousands) | 2025 | 2024 | 2023 | $ | % | $ | % | ||||||||||||||||||
| Service charges on deposit accounts | $ | 13,231 | $ | 12,940 | $ | 12,227 | $ | 291 | 2.3 | % | $ | 713 | 5.8 | % | |||||||||||
| Wire transfer fees | 277 | 461 | 448 | (184) | (39.9) | % | 13 | 2.9 | % | ||||||||||||||||
| Interchange fees | 13,599 | 13,799 | 12,861 | (200) | (1.5) | % | 938 | 7.3 | % | ||||||||||||||||
| Fiduciary activities | 5,501 | 5,394 | 5,080 | 107 | 2.0 | % | 314 | 6.2 | % | ||||||||||||||||
| Loss on sale of investment securities | (299,538) | (39,140) | (32,052) | (260,398) | 665.3 | % | (7,088) | 22.1 | % | ||||||||||||||||
| Gain on sale of mortgage loans | 4,799 | 4,215 | 4,323 | 584 | 13.8 | % | (108) | (2.5) | % | ||||||||||||||||
| Mortgage servicing income net of impairment | 1,463 | 1,677 | 2,708 | (214) | (12.7) | % | (1,031) | (38.1) | % | ||||||||||||||||
| Increase in cash value of bank owned life insurance | 1,420 | 1,300 | 3,709 | 120 | 9.2 | % | (2,409) | (65.0) | % | ||||||||||||||||
| Other income | 2,798 | 2,325 | 2,694 | 473 | 20.3 | % | (369) | (13.7) | % | ||||||||||||||||
| Total non-interest (loss) income | $ | (256,450) | $ | 2,971 | $ | 11,998 | $ | (259,421) | (8731.8) | % | $ | (9,027) | (75.2) | % |
Total non-interest income decreased $259.4 million, to a net pre-tax loss of $256.5 million for the year ended December 31, 2025 compared to the same period in 2024. The primary components of the change were as follows:
Loss on sale of investment securities increased by $260.4 million for the year ended December 31, 2025 compared to the same period in 2024. The increase was primarily due to the sale of investment securities during the third quarter of 2025 related to the Company's balance sheet repositioning efforts.
Gain on sale of mortgage loans increased by $0.6 million for the year ended December 31, 2025, as compared to the same periods in 2024, driven by the increased volume of sold loans.
Mortgage servicing income decreased $0.2 million for the year ended December 31, 2025, as compared to the same periods in 2024. The decrease was a result of lower gross servicing revenue and higher amortization expense of mortgage servicing rights in the current period.
Service charges on deposit accounts increased by $0.3 million for the year ended December 31, 2025, as compared to the same period in 2024, primarily as a result of higher transaction-based fee activity in the current period.
Interchange fees decreased by $0.2 million for the year ended December 31, 2025 compared to same period in 2024, primarily as a result of decreased volumes in debit card activity.
Other income, which includes various miscellaneous income items as well as fair market value adjustments to certain other assets, increased by $0.5 million, compared to the same period in 2024. Other income for the year included the pre-tax gain of $7.0 million on the sale of the Company's mortgage warehouse business, a BOLI death benefit of $0.6 million and the pre-tax loss of $7.7 million on the sale of the Company's indirect auto portfolio.
The remaining changes were nominal amongst the remaining individual non-interest income accounts.
42
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Non-Interest Expense
| December, | 2025 - 2024 | 2024 - 2023 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Change | Change | ||||||||||||||||||||||||
| (Dollars in Thousands) | 2025 | 2024 | 2023 | $ | % | $ | % | ||||||||||||||||||
| Non–interest Expense | |||||||||||||||||||||||||
| Salaries and employee benefits | $ | 89,737 | $ | 88,244 | $ | 80,809 | $ | 1,493 | 1.7 | % | $ | 7,435 | 9.2 | % | |||||||||||
| Net occupancy expenses | 13,867 | 13,376 | 13,355 | 491 | 3.7 | % | 21 | 0.2 | % | ||||||||||||||||
| Data processing | 11,884 | 10,861 | 11,626 | 1,023 | 9.4 | % | (765) | (6.6) | % | ||||||||||||||||
| Professional fees | 3,452 | 2,733 | 2,645 | 719 | 26.3 | % | 88 | 3.3 | % | ||||||||||||||||
| Outside services and consultants | 13,422 | 14,564 | 9,942 | (1,142) | (7.8) | % | 4,622 | 46.5 | % | ||||||||||||||||
| Loan expense | 4,340 | 4,076 | 4,980 | 264 | 6.5 | % | (904) | (18.2) | % | ||||||||||||||||
| FDIC insurance expense | 5,100 | 5,032 | 3,880 | 68 | 1.3 | % | 1,152 | 29.7 | % | ||||||||||||||||
| Core deposit intangible amortization | 3,044 | 3,403 | 3,612 | (359) | (10.6) | % | (209) | (5.8) | % | ||||||||||||||||
| Merger related expense | 305 | — | — | 305 | 100.0 | % | — | — | % | ||||||||||||||||
| Prepayment penalties | 12,680 | — | — | 12,680 | 100.0 | % | — | — | % | ||||||||||||||||
| Other losses | 1,336 | 1,199 | 1,051 | 137 | 11.4 | % | 148 | 14.1 | % | ||||||||||||||||
| Other expense | 13,124 | 15,348 | 14,384 | (2,224) | (14.5) | % | 964 | 6.7 | % | ||||||||||||||||
| Total non–interest expense | $ | 172,291 | $ | 158,836 | $ | 146,284 | $ | 13,455 | 8.5 | % | $ | 12,552 | 8.6 | % |
Non-interest expense increased $13.5 million for the year ended December 31, 2025 compared to the same period in 2024, the primary components of the change were as follows:
Salaries and employee benefits expense increased by $1.5 million for the year ended December 31, 2025 when compared to the same period in 2024, partially attributable to ongoing hiring efforts in revenue generating roles and higher incentive compensation accruals.
Data processing expense increased by $1.0 million for the year ended December 31, 2025 when compared to the same period in 2024. This is primarily a result of increases in debit card processing activity and software maintenance.
Outside services and consultant expense decreased by $1.1 million for the year ended December 31, 2025 when compared to the same period in 2024, primarily related to strategic initiatives undertaken during the year to reduce reliance on third-party services.
Other expenses, which includes corporate and other service expenses, decreased by $2.2 million for the year ended December 31, 2025 when compared to the same period in 2024. This decrease was partially due to decreases in marketing and advertising expenses.
Professional fees increased by $0.7 million for the year ended December 31, 2025 when compared to the same period in 2024, largely a result of episodic legal fees related to certain legacy items that have been concluded.
Other losses for the year ended December 31, 2025 included the $0.7 million of one-time expense related to the write-off of the remaining unamortized issuance expense for the subordinated notes maturing in 2030 that were called on October 1, 2025.
Prepayment penalties increased $12.7 million for the year ended December 31, 2025 when compared to the same period in 2024. The increase was driven by a $12.7 million prepayment penalty related to the payoff of $700 million in FHLB advances during the third quarter as part of the Company's balance sheet repositioning.
43
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Provision and Allowance for Credit Losses and Liability for Unfunded Lending Commitments
| December 31, | December 31, | |||||
|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||
| Allowance for Credit Losses on Loans | ||||||
| Balance at beginning of period | $ | 51,980 | $ | 50,029 | ||
| Provision for credit losses on loans | 2,243 | 3,854 | ||||
| Net loan (charge-offs) recoveries: | ||||||
| Commercial | (766) | 199 | ||||
| Residential Real estate | — | 28 | ||||
| Consumer | (2,158) | (2,130) | ||||
| Total net loan (charge-offs) recoveries | (2,924) | (1,903) | ||||
| Balance at end of period | $ | 51,299 | $ | 51,980 | ||
| Liability for Unfunded Lending Commitments | ||||||
| Balance at beginning of period | 2,149 | 615 | ||||
| Provision (reversal) for credit losses on unfunded lending commitments | (309) | 1,534 | ||||
| Balance at end of period | $ | 1,840 | $ | 2,149 | ||
| Allowance for Credit Losses on Loans and Liability for Unfunded Lending Commitments | $ | 53,139 | $ | 54,129 |
Horizon assesses the adequacy of its Allowance for Credit Losses (“ACL”) by regularly reviewing the performance of its loan portfolio against various economic backdrops, which periodically change. For the year ended December 31, 2025, the Company recorded credit loss expense of $1.9 million. This compares to a provision for credit losses of $5.4 million for the year ended December 31, 2024. The decrease in the provision for credit losses on loans when compared to the year ago period was primarily attributable to the release of approximately $3.1 million in total allowance against the sold portion of the indirect auto portfolio, and well as the continued improvement in the Company's historical loss metrics. The total provision, other than on loans and unfunded lending commitments, benefitted from the release of the $0.2 million reserve against the previous held-to-maturity investment portfolio.
For the year ended December 31, 2025, the loan portfolio excluding loans held for sale increased by $29.5 million, or 0.6%. The loan growth experienced was mainly attributable to increased focus on the commercial portfolio segment. The commercial loan portfolio segment grew by $354.3 million, or 11.5%. The growth is partially offset by a decrease in the consumer loan portfolio of $294.3 million, or (30.5)%, primarily related to the sale of the consumer indirect auto portfolio as part of the balance sheet repositioning efforts in the third quarter of 2025.
For the year ended, the allowance for credit losses included net charge offs of $2.9 million, or 0.06% of average loans outstanding, compared to net charge-offs of $1.9 million, or 0.04% of average loans outstanding for the year ended December 31, 2024.
The Company’s allowance for credit losses as a percentage of period-end loans HFI was 1.05% at December 31, 2025, compared to 1.07% at December 31, 2024.
The liability for unfunded lending commitments was $1.8 million at December 31, 2025, a decrease from $2.1 million at December 31, 2024.
Income Taxes
The Company’s income tax benefit for the year ended December 31, 2025 was $50.7 million compared to a benefit of $8.08 million for the year ended December 31, 2024, resulting in effective tax rates of 25.2% and (29.5)%, respectively. The net credit position for the year ended December 31, 2025 is attributable to the pre-tax loss generated from the Company's balance sheet repositioning efforts in the third quarter of 2025. For a reconciliation of the statutory rate to the actual rate, please refer to Note 16- Income Tax.
44
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Financial Condition
Horizon’s total assets were $6.4 billion as of December 31, 2025, a decrease of $1.4 billion from December 31, 2024. The decrease in total assets was primarily driven by the Company's balance sheet repositioning efforts, which resulted in a reduction of investment securities of $1.2 billion, interest-bearing deposits in banks of $128.5 million, and loans held for sale of $57.8 million following the sale of the Company's mortgage warehouse business in the first quarter of 2025. These decreases was partially offset by modest growth in loans, net of allowance for credit losses, of $30.2 million and an increase in other assets of $62.8 million, primarily attributable to a higher deferred tax asset generated through the Company's balance sheet repositioning initiatives.
Investment Securities
Investment securities, classified as available for sale, carrying values totaled $875.4 million at December 31, 2025, and consisted of Treasury and federal agency securities of $16.9 million, 1.9%; state and municipal securities of $319.7 million, 36.5%; U.S. government agency mortgage backed securities of $494.2 million, 56.5%; and corporate securities of $44.7 million, 5.1%.
As indicated above, 56.5% of the investment portfolio consists of U.S. government agency mortgage backed securities. These instruments are secured by residential mortgages of varying maturities. Principal and interest payments are received monthly as the underlying mortgages are repaid. These payments also include prepayments of mortgage balances as borrowers either sell their homes or refinance their mortgages. Therefore, mortgage–backed securities have maturities that are stated in terms of average life. The average life is the average amount of time that each dollar of principal is expected to be outstanding. As of December 31, 2025, the mortgage–backed securities in the investment portfolio had an average duration, net of fair value swaps against the portfolio, of just over 4 years.
Municipal securities are priced by a third party using a pricing grid which estimates prices based on recent sales of similar securities. All municipal securities are investment grade or local non–rated issuers. A credit review is performed annually on the municipal securities portfolio.
At December 31, 2025 and 2024, 100% and 11%, respectively, of investment securities were classified as available for sale. During the third quarter of 2025, the Company transferred it's entire held to maturity portfolio to available for sale. Securities classified as available for sale are carried at their fair market value, with both unrealized gains and losses recorded, net of tax, in accumulated other comprehensive income or loss, a component of stockholders’ equity. Net unrealized losses on these securities totaled $33.3 million, which resulted in a balance of $26.0 million, net of tax, included in stockholders’ equity at December 31, 2025. This compared to net unrealized loss on securities which totaled $38.2 million, net of tax, included in stockholders’ equity at December 31, 2024. Based on current market conditions, the Company intends to hold its available-for-sale securities in unrealized loss positions through the anticipated recovery period.
45
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
The following is a schedule of maturities of each categories of available for sale securities and the related weighted–average yield of such securities as of December 31, 2025:
| One Year or Less | After One Year Through Five Years | After Five Years Through Ten Years | After Ten Years | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | |||||||||||||||||||
| Available for sale | |||||||||||||||||||||||||||
| U.S. Treasury, federal agencies, and government sponsored agencies(1) | $ | 748 | 1.69 | % | $ | — | — | % | $ | — | — | % | $ | 16,157 | 4.89 | % | |||||||||||
| State and municipal | 15,025 | 3.22 | % | 46,646 | 3.55 | % | 24,983 | 3.68 | % | 233,011 | 4.18 | % | |||||||||||||||
| U.S. government agency mortgage-backed securities | — | — | % | — | — | % | — | — | % | 494,174 | 4.88 | % | |||||||||||||||
| Corporate notes | — | — | % | — | — | % | 44,670 | 3.44 | % | — | — | % | |||||||||||||||
| Total available for sale | 15,773 | 3.15 | % | 46,646 | 3.55 | % | 69,653 | 3.53 | % | 743,342 | 4.66 | % | |||||||||||||||
| Total investment securities | $ | 15,773 | 3.15 | % | $ | 46,646 | 3.55 | % | $ | 69,653 | 3.53 | % | $ | 743,342 | 4.66 | % | |||||||||||
| (1) Fair value is based on contractual maturity or call date where a call option exists | |||||||||||||||||||||||||||
| (2) Maturity based upon final maturity date |
The weighted–average interest rates are based on coupon rates for securities purchased at par value an on effective interest rates considering amortization or accretion if the securities were purchased at a premium or discount. Yields on tax-exempt securities have been computed on a tax-equivalent basis using the federal statutory tax rate of 21%.
As a member of the Federal Home Loan Bank system, Horizon is required to maintain an investment in the common stock of the Federal Home Loan Bank. The investment in common stock is based on a predetermined formula. At December 31, 2025 and 2024, Horizon had investments in the common stock of the Federal Home Loan Bank totaling $45.7 million and $53.8 million, respectively.
At December 31, 2025, Horizon maintained held for trading securities of $3.9 million.
For more information about securities, see Note 3 – Securities to the Consolidated Financial Statements at Item 8.
46
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Total Loans, HFI
Total loans held for investment, net of deferred fees/costs, the principal earning asset of the Bank, were $4.9 billion at December 31, 2025. The current level of total loans increased 0.6% from the December 31, 2024, level of $4.8 billion primarily due to an increase in commercial and residential construction loans, offset by a decrease in consumer and residential mortgage loans during the year. The table below provides comparative detail on the loan categories.
| December 31, | December 31, | Dollar | Percent | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | Change | |||||||||||
| Commercial | ||||||||||||||
| Owner occupied real estate | $ | 699,327 | $ | 667,165 | $ | 32,162 | 4.8 | % | ||||||
| Non–owner occupied real estate | 1,669,260 | 1,501,456 | 167,804 | 11.2 | % | |||||||||
| Residential spec homes | 17,741 | 15,611 | 2,130 | 13.6 | % | |||||||||
| Development & spec land | 35,535 | 18,627 | 16,908 | 90.8 | % | |||||||||
| Commercial and industrial | 1,010,545 | 875,297 | 135,248 | 15.5 | % | |||||||||
| Total commercial | 3,432,408 | 3,078,156 | 354,252 | 11.5 | % | |||||||||
| Real estate | ||||||||||||||
| Residential mortgage | 741,477 | 783,961 | (42,484) | (5.4) | % | |||||||||
| Residential construction | 30,950 | 18,948 | 12,002 | 63.3 | % | |||||||||
| Total real estate | 772,427 | 802,909 | (30,482) | (3.8) | % | |||||||||
| Consumer | ||||||||||||||
| Installment | 77,174 | 97,190 | (20,016) | (20.6) | % | |||||||||
| Indirect auto | 19,672 | 303,901 | (284,229) | (93.5) | % | |||||||||
| Home equity | 574,861 | 564,884 | 9,977 | 1.8 | % | |||||||||
| Total consumer | 671,707 | 965,975 | (294,268) | (30.5) | % | |||||||||
| Total loans HFI | 4,876,542 | 4,847,040 | 29,502 | 0.6 | % | |||||||||
| Allowance for loan losses | (51,299) | (51,980) | 681 | (1.3) | % | |||||||||
| Loans HFI, net | $ | 4,825,243 | $ | 4,795,060 | $ | 30,183 | 0.6 | % |
The acceptance and management of credit risk is an integral part of the Bank’s business as a financial intermediary. The Bank has established underwriting standards including a policy that monitors the lending function through strict administrative and reporting requirements as well as an internal loan review of commercial, residential real estate and consumer loans. The Bank also uses an independent third–party loan review function that regularly reviews asset quality.
47
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Changes in the mix of the loans HFI portfolio averages are shown in the following table.
| December 31, | December 31, | |||||
|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||
| Commercial | $ | 3,257,819 | $ | 2,811,689 | ||
| Real estate | 795,318 | 784,043 | ||||
| Mortgage warehouse | — | 61,219 | ||||
| Consumer | 834,312 | 1,022,619 | ||||
| Total average loans HFI | $ | 4,887,449 | $ | 4,679,570 |
Maturities and Sensitivities of Loans HFI to Changes in Interest Rates
The following table presents the maturity distribution based on payment due dates of our loan portfolio as of December 31, 2025. The table also presents the portion of loans that have fixed interest rates or variable interest rates that fluctuate over the life of the loans in accordance with changes in an interest rate index as well as a breakdown of floating rate loans.
| Due in One Year or Less | After One, but Within Five Years | After Five, but Within Fifteen Years | After Fifteen Years | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial | $ | 456,857 | $ | 1,769,960 | $ | 1,091,433 | $ | 114,158 | $ | 3,432,408 | ||||||||
| Real estate | 1,789 | 7,414 | 39,555 | 723,669 | $ | 772,427 | ||||||||||||
| Consumer | 6,054 | 48,522 | 101,135 | 515,996 | $ | 671,707 | ||||||||||||
| Total | $ | 464,700 | $ | 1,825,896 | $ | 1,232,123 | $ | 1,353,823 | $ | 4,876,542 | ||||||||
| Loans with fixed interest rates: | ||||||||||||||||||
| Commercial | $ | 139,262 | $ | 1,188,412 | $ | 417,420 | $ | 40,608 | $ | 1,785,702 | ||||||||
| Real estate | 1,733 | 6,736 | 22,431 | 500,577 | 531,477 | |||||||||||||
| Consumer | 3,887 | 35,452 | 95,267 | 22,944 | 157,550 | |||||||||||||
| Total | $ | 144,882 | $ | 1,230,600 | $ | 535,118 | $ | 564,129 | $ | 2,474,729 | ||||||||
| Loans with variable interest rates: | ||||||||||||||||||
| Commercial | $ | 317,595 | $ | 581,548 | $ | 674,013 | $ | 73,550 | $ | 1,646,706 | ||||||||
| Real estate | 56 | 678 | 17,124 | 223,092 | 240,950 | |||||||||||||
| Consumer | 2,167 | 13,070 | 5,868 | 493,052 | 514,157 | |||||||||||||
| Total | $ | 319,818 | $ | 595,296 | $ | 697,005 | $ | 789,694 | $ | 2,401,813 |
48
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Commercial Loans HFI
Commercial loans totaled $3.4 billion, or 70.4% of total loans as of December 31, 2025, compared to $3.1 billion, or 63.5% as of December 31, 2024. The increase during 2025 was due to growth in all types of commercial loans.
Commercial loans consisted of the following types of loans at December 31:
| December 31, 2025 | December 31, 2024 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number | Amount | Percent of Portfolio | Number | Amount | Percent of Portfolio | ||||||||||||||
| SBA guaranteed | 317 | $ | 94,998 | 3 | % | 284 | $ | 74,342 | 3 | % | |||||||||
| Municipal government | 87 | 123,201 | 4 | % | 104 | 126,488 | 4 | % | |||||||||||
| Lines of credit | 1,395 | 699,741 | 20 | % | 1,438 | 657,499 | 21 | % | |||||||||||
| Real estate and equipment | 4,662 | 2,514,468 | 73 | % | 4,841 | 2,219,827 | 72 | % | |||||||||||
| Total | 6,461 | $ | 3,432,408 | 100 | % | 6,667 | $ | 3,078,156 | 100 | % |
At December 31, 2025, the commercial loan portfolio held $435.1 million of adjustable rate loans that had interest rate floors in the terms of the note. Of the commercial loans with interest rate floors, loans totaling $55.3 million were at their floor at December 31, 2025.
The Bank's commercial loan portfolio consists generally of approximately 29% commercial and industrial loans and approximately 71% commercial real estate loans.
Commercial and industrial loans typically are comprised of loans to finance working capital, equipment and titled vehicles. The top five segments with the commercial and industrial portfolio as of December 31, 2025 as a percentage of total commercial loans were finance and insurance; construction; manufacturing; health care and education; and individuals and other services, with the highest concentration in health care and education at approximately 3% of total commercial loans.
Owner occupied real estate loans are comprised of loans secured by the real estate for the business operator's facilities such as their office, warehouse, manufacturing facility or medical offices. The top five segments within the owner occupied real estate portfolio as of December 31, 2025 as a percentage of total commercial loans were health care and education; restaurants; real estate rental and leasing; retail trade; and manufacturing with the highest concentration in health care and education at approximately 4% of total commercial loans.
Non–owner occupied real estate loans are categorized as loans reliant on the leasing and/or operation of the underlying real estate for repayment. The top five segments within the non–owner occupied real estate portfolio as of December 31, 2025 as a percentage of total commercial loans were lessor's of multi–family; warehouse and industrial; retail; motel; and non–medical offices with the highest concentration in lessor's of multi–family at approximately 9% of total commercial loans.
Management actively monitors commercial and industrial loans and commercial real estate loans by NAICS code, geography and real estate sector. Commercial real estate loans are managed to internal portfolio limits for certain real estate categories, as well as regulatory concentration limits based on Tier 1 capital plus allowance for credit losses, percent of portfolio and comparison to peer data. The Bank also utilizes external data sources to monitor commercial real estate segment and market trends.
49
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Residential Real Estate Loans
Residential real estate loans totaled $772.4 million, or 15.8% of total loans as of December 31, 2025, compared to $802.9 million, or 16.6% of total loans as of December 31, 2024. This category consists of home mortgages that generally require a loan to value of no more than 80%. Some special guaranteed or insured real estate loan programs do permit a higher loan to collateral value ratio.
In addition to the customary real estate loans described above, the Bank also had outstanding on December 31, 2025, $470.5 million in revolving home equity lines of credit compared to $470.8 million at December 31, 2024. Credit lines normally limit the loan to collateral value to no more than 89%. Home equity credit lines are primarily not combined with a first mortgage and are therefore evaluated in the allowance for loan losses as a separate pool. These loans are classified as consumer loans in the Loans table above and in Note 4 of the Consolidated Financial Statements at Item 8.
Residential real estate lending is a highly competitive business. As of December 31, 2025, the real estate loan portfolio reflected a wide range of interest rates and repayment patterns, but could generally be categorized as follows:
| December 31, 2025 | December 31, 2024 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | Percent of Portfolio | Yield | Amount | Percent of Portfolio | Yield | ||||||||||||||
| Fixed rate | |||||||||||||||||||
| Monthly payment | $ | 528,599 | 68.4 | % | 5.20 | % | $ | 528,454 | 65.8 | % | 4.92 | % | |||||||
| Biweekly payment | — | — | % | — | % | 2 | — | % | — | % | |||||||||
| Adjustable rate | |||||||||||||||||||
| Monthly payment | 243,828 | 31.6 | % | 5.45 | % | 274,453 | 34.2 | % | 5.40 | % | |||||||||
| Subtotal | 772,427 | 100.0 | % | 5.28 | % | 802,909 | 100.0 | % | 5.08 | % | |||||||||
| Loans held for sale (1) | 3,688 | 2,772 | |||||||||||||||||
| Total real estate loans | $ | 776,115 | $ | 805,681 | |||||||||||||||
| (1) Loans held for sale excludes mortgage warehouse loans reclassified during Q4 2024. |
In addition to the real estate loan portfolio, the Bank originates and sells real estate loans and retains the servicing rights. During 2025 and 2024, approximately $164.5 million and $129.7 million, respectively, of residential mortgages were sold into the secondary market. Loans serviced for others are not included in the consolidated balance sheets. The unpaid principal balances of loans serviced for others totaled approximately $1.4 billion and $1.4 billion at December 31, 2025 and 2024.
The aggregate fair value of capitalized mortgage servicing rights at December 31, 2025, totaled approximately $17.5 million compared to the carrying value of $17.5 million. Comparable market values and a valuation model that calculates the present value of future cash flows were used to estimate fair value. For purposes of measuring impairment, risk characteristics including loan term, rate type and investor type, were used to stratify the originated mortgage servicing rights.
50
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| December 31, | December 31, | December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||
| Mortgage servicing rights | ||||||||||
| Balances, Balances, January 1 | $ | 18,195 | $ | 18,807 | $ | 18,619 | ||||
| Servicing rights capitalized | 1,434 | 1,359 | 1,220 | |||||||
| Amortization of servicing rights | (2,095) | (1,971) | (1,032) | |||||||
| Balances, Balances, December 31 | 17,534 | 18,195 | 18,807 | |||||||
| Impairment allowance | ||||||||||
| Balances, Balances, January 1 | — | — | — | |||||||
| Additions | — | — | — | |||||||
| Reductions | — | — | — | |||||||
| Balances, Balances, December 31 | — | — | — | |||||||
| Mortgage servicing rights, net | $ | 17,534 | $ | 18,195 | $ | 18,807 |
Mortgage Warehouse Loans
On January 17, 2025, the Company completed the sale of its mortgage warehouse loan portfolio to an unrelated third party.
Consumer Loans
Consumer loans totaled $0.7 billion, or 13.8% of total loans as of December 31, 2025, compared to $1.0 billion, or 19.9% as of December 31, 2024. The decrease was due to the sale of the Company's indirect auto portfolio of $284.2 million during the third quarter of 2025.
Credit Quality
Non-Performing Assets
Non–performing loans are defined as loans that are greater than 90 days delinquent or have had the accrual of interest discontinued by management. From time to time, the Bank obtains information which may lead management to believe that the collection of payments may be doubtful on a particular loan. In recognition of such, it is management's policy to convert the loan from an “earning asset” to a non–accruing loan. Further, it is management's policy to place a commercial loan on non–accrual status when delinquent in excess of 90 days or management has determined that the borrower's ability to continue to make payments is in doubt. The officer responsible for the loan, Executive Vice President and Chief Commercial Banking Officer, Senior Vice President Commercial Credit Officer and the Vice President Senior Commercial Workout Manager review all loans placed on
51
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
non–accrual status. Management continues to work diligently toward returning non–performing loans to an earning asset basis. The following table represents credit quality within the portfolio for 2025 and 2024:
| (Dollars in Thousands, except Ratios) | ||||||
|---|---|---|---|---|---|---|
| December 31, | ||||||
| 2025 | 2024 | |||||
| Non-accrual loans | ||||||
| Commercial | 14,549 | $ | 5,658 | |||
| Residential Real estate | 10,087 | 11,215 | ||||
| Consumer | 7,821 | 8,919 | ||||
| Total non-accrual loans | $ | 32,457 | $ | 25,792 | ||
| 90 days and greater delinquent - accruing interest | 2,489 | 1,166 | ||||
| Total non-performing loans | $ | 34,946 | $ | 26,958 | ||
| Other real estate owned | ||||||
| Commercial | 539 | $ | 407 | |||
| Residential Real estate | 672 | — | ||||
| Consumer | 480 | 17 | ||||
| Total other real estate owned | $ | 1,691 | $ | 424 | ||
| Other non-performing assets (1) | $ | 3,991 | $ | — | ||
| Total non-performing assets | $ | 40,628 | $ | 27,382 | ||
| Net charge-offs (recoveries) | ||||||
| Commercial | 766 | (199) | ||||
| Residential Real estate | — | (28) | ||||
| Consumer | 2,158 | 2,130 | ||||
| Total net charge-offs | $ | 2,924 | $ | 1,903 | ||
| Allowance for credit losses | ||||||
| Commercial | 35,473 | 30,953 | ||||
| Residential Real estate | 3,183 | 2,715 | ||||
| Consumer | 12,643 | 18,312 | ||||
| Total allowance for credit losses | $ | 51,299 | $ | 51,980 | ||
| Credit quality ratios | ||||||
| Non-accrual loans to HFI loans | 0.67 | % | 0.53 | % | ||
| Non-performing assets to total assets | 0.63 | % | 0.35 | % | ||
| Annualized net charge-offs of average total loans | 0.06 | % | 0.04 | % | ||
| Allowance for credit losses to non-performing loans | 146.80 | % | 192.82 | % | ||
| (1) Other non-performing assets consist of a single available for sale security placed on non-accrual status in the second quarter of 2025. |
Non–performing loans totaled 68.1% and 51.9% of the allowance for credit losses at December 31, 2025 and 2024. respectively. Non–performing loans at December 31, 2025 totaled $34.9 million, an increase from $27.0 million as of December 31, 2024. The increase in non-performing loans was primarily related to an increase in the commercial loan portfolio of $8.9 million.
52
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Non–accrual loans as a percentage of HFI loans was 0.67% as of December 31, 2025, an increase from 0.53% as of December 31, 2024.
| Non-Accrual Loans | Percent of Non-Accrual Loans in Each Category to Total Loans | Total Loans HFI | |||||||
|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | |||||||||
| Commercial | $ | 14,549 | 0.42 | % | $ | 3,432,408 | |||
| Real estate | 10,087 | 1.31 | % | 772,427 | |||||
| Consumer | 7,821 | 1.16 | % | 671,707 | |||||
| Total | $ | 32,457 | 0.67 | % | $ | 4,876,542 | |||
| Allowance for credit losses on loans | $ | 51,299 | |||||||
| Ratio of allowance for credit losses on loans to non-accrual loans | 158.05 | % | |||||||
| December 31, 2024 | |||||||||
| Commercial | $ | 5,658 | 0.18 | % | $ | 3,078,156 | |||
| Real estate | 11,215 | 1.40 | % | 802,909 | |||||
| Consumer | 8,919 | 0.92 | % | 965,975 | |||||
| Total | $ | 25,792 | 0.53 | % | $ | 4,847,040 | |||
| Allowance for credit losses on loans | $ | 51,980 | |||||||
| Ratio of allowance for credit losses on loans to non-accrual loans | 201.54 | % |
Other Real Estate Owned (“OREO”) totaled $1.7 million on December 31, 2025, an increase of $1.3 million from December 31, 2024. On December 31, 2025, OREO was comprised of seven properties, all of which properties were bank owned.
Allowance and Provision for Credit Losses
The table below provides an allocation of the year–end allowance for credit losses on loans by loan portfolio segment; however, allocation of a portion of the allowance to one segment does not preclude its availability to absorb losses in other segments.
| Amount of Allowance Allocated | Percent of Loans in Each Category to Total Loans HFI | Total Loans HFI | Ratio of Allowance Allocated to Loans in Each Category | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | |||||||||||||
| Commercial | $ | 35,473 | 70.4 | % | $ | 3,432,408 | 1.03 | % | |||||
| Real estate | 3,183 | 15.8 | % | 772,427 | 0.41 | % | |||||||
| Consumer | 12,643 | 13.8 | % | 671,707 | 1.88 | % | |||||||
| Total | $ | 51,299 | 100.0 | % | $ | 4,876,542 | 1.05 | % | |||||
| December 31, 2024 | |||||||||||||
| Commercial | $ | 30,953 | 63.5 | % | $ | 3,078,156 | 1.01 | % | |||||
| Real estate | 2,715 | 16.6 | % | 802,909 | 0.34 | % | |||||||
| Consumer | 18,312 | 19.9 | % | 965,975 | 1.90 | % | |||||||
| Total | $ | 51,980 | 100.0 | % | $ | 4,847,040 | 1.07 | % |
At December 31, 2025, the allowance for credit losses was $51.3 million, or 1.05% of total loans outstanding, compared to $52.0 million, or 1.07%, at December 31, 2024. During 2025, a provision for credit losses on loans was recorded totaling $2.2 million compared to $3.9 million in 2024.
53
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Horizon assesses the adequacy of its Allowance for Credit Losses (“ACL”) by regularly reviewing the performance of all of its loan portfolios. As a result of its quarterly reviews, a provision for credit losses is determined to bring the total ACL to a level called for by the analysis. Horizon's reserve includes allocations for potential future loan losses related to economic factors and the nature and characteristics of its loan portfolios.
No assurance can be given that Horizon will not, in any particular period, sustain loan losses that are significant in relation to the amount reserved, or that subsequent evaluations of the loan portfolio, in light of factors then prevailing, including economic conditions and management’s ongoing quarterly assessments of the portfolio, will not require increases in the allowance for credit losses. Horizon considers the allowance for credit losses to be adequate to cover losses inherent in the loan portfolio as of December 31, 2025.
The following table presents information regarding the net charge-offs to average amount of loans outstanding by portfolio segment (dollars in thousands):
| Net (Charge-offs) Recoveries | Average Loans Outstanding | Net (Charge-offs) Recoveries to Average Loans Outstanding | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | ||||||||||
| Commercial | $ | (766) | 3,257,819 | (0.02) | % | |||||
| Real estate | — | 795,318 | 0.00 | % | ||||||
| Consumer | (2,158) | 834,312 | (0.26) | % | ||||||
| Total | $ | (2,924) | $ | 4,887,449 | (0.06) | % | ||||
| December 31, 2024 | ||||||||||
| Commercial | $ | 199 | 2,811,689 | 0.01 | % | |||||
| Real estate | 28 | 784,043 | 0.00 | % | ||||||
| Mortgage warehouse | — | 61,219 | 0.00 | % | ||||||
| Consumer | (2,130) | 1,022,619 | (0.21) | % | ||||||
| Total | $ | (1,903) | $ | 4,679,570 | (0.04) | % | ||||
| December 31, 2023 | ||||||||||
| Commercial | $ | (944) | 2,498,453 | (0.04) | % | |||||
| Real estate | 33 | 675,520 | 0.00 | % | ||||||
| Mortgage warehouse | — | 54,798 | 0.00 | % | ||||||
| Consumer | (1,614) | 1,011,166 | (0.16) | % | ||||||
| Total | $ | (2,525) | $ | 4,239,937 | (0.06) | % |
54
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Deferred Tax
Horizon had a net deferred tax asset totaling $129.9 million as of December 31, 2025 and a net deferred tax asset of $49.9 million as of December 31, 2024. The following table shows the major components of deferred tax:
| December 31, | December 31, | |||||
|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||
| Assets | ||||||
| Allowance for credit losses | $ | 12,578 | $ | 12,590 | ||
| Net operating loss and tax credits | 461 | 10,805 | ||||
| Director and employee benefits | 5,342 | 3,334 | ||||
| Unrealized loss on AFS securities and fair value hedge | 20,482 | 29,355 | ||||
| Basis in partnership equity investments | 2,649 | 1,940 | ||||
| Net capitalized expenses | 96,561 | — | ||||
| Capital loss carryover | — | — | ||||
| Fair value adjustment on acquisitions | 789 | 883 | ||||
| Other | 2,613 | 2,938 | ||||
| Total assets | 141,475 | 61,845 | ||||
| Liabilities | ||||||
| Depreciation | (4,213) | (4,061) | ||||
| State tax | — | — | ||||
| Federal Home Loan Bank stock dividends | (297) | (353) | ||||
| Difference in basis of intangible assets | (5,821) | (6,553) | ||||
| Fair value adjustment on acquisitions | — | — | ||||
| Other | (1,291) | (1,003) | ||||
| Total liabilities | (11,622) | (11,970) | ||||
| Valuation allowance | — | — | ||||
| Net deferred tax asset/(liability) | $ | 129,853 | $ | 49,875 |
Deposits
The primary source of funds for the Bank comes from the acceptance of demand and time deposits. However, at times the Bank will use its ability to borrow funds from the Federal Home Loan Bank and other sources when it can do so at interest rates and terms that are more favorable than those required for deposited funds or loan demand is greater than the ability to grow deposits. Total deposits were $5.3 billion at December 31, 2025, compared to $5.6 billion at December 31, 2024.
Average deposits and rates by category for the three years ended December 31 are as follows:
| Average Balance Outstanding for the | Average Rate Paid for the | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Years Ended December 31 | Years Ended December 31 | ||||||||||||||||
| 2025 | 2024 | 2023 | 2025 | 2024 | 2023 | ||||||||||||
| Non-interest bearing demand deposits | $ | 1,114,940 | $ | 1,085,195 | $ | 1,181,233 | |||||||||||
| Interest bearing demand deposits | 1,718,060 | 1,672,181 | 1,749,674 | 1.46 | % | 1.64 | % | 1.26 | % | ||||||||
| Savings deposits | 688,773 | 755,856 | 841,644 | 0.61 | % | 0.91 | % | 0.61 | % | ||||||||
| Money market | 912,700 | 937,538 | 756,092 | 2.85 | % | 3.49 | % | 2.52 | % | ||||||||
| Time deposits | 1,194,462 | 1,165,349 | 1,151,178 | 3.63 | % | 4.12 | % | 3.44 | % | ||||||||
| Total deposits | $ | 5,628,935 | $ | 5,616,119 | $ | 5,679,821 |
55
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
The $12.8 million increase in average deposits during 2025 was relatively muted due to management's decision to strategically exit some higher-cost non-relationship accounts as part of the Q3 2025 balance sheet repositioning. Nonetheless, average balances for non-interest bearing demand deposits, interest bearing demand balances, and time deposits increased by $29.7 million, $45.9 million and $29.1 million, respectively. Horizon continually enhances its interest bearing consumer and commercial demand deposit products based on local market conditions and its need for funding to support various types of assets.
As of December 31, 2025 and 2024, approximately $2.1 billion and $2.5 billion, respectively, of our deposit portfolio was uninsured. The uninsured amounts are estimates based on the methodologies and assumptions used for Horizon Bank's regulatory reporting requirements. Included in amounts as of December 31, 2025 were $1.0 billion of public deposits insured through the State of Indiana’s Public Deposit Insurance Fund. Deposits that were not insured by the FDIC or State of Indiana's Public Deposit Insurance Fund represented 22% of total deposits as of December 31, 2025.
Wholesale money market, certificates and other time deposits for both retail and brokered maturing in years ending December 31, 2025 are as follows:
| Retail | Brokered | Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2026 | $ | 820,434 | $ | 90,033 | $ | 910,467 | ||||
| 2027 | 12,216 | 65,000 | 77,216 | |||||||
| 2028 | 4,306 | 80,000 | 84,306 | |||||||
| 2029 | 3,794 | — | 3,794 | |||||||
| 2030 | 1,695 | 25,000 | 26,695 | |||||||
| Thereafter | — | — | — | |||||||
| $ | 842,445 | $ | 260,033 | $ | 1,102,478 |
Of the brokered balances as of December 31, 2025, $170.0 million are callable at the Company's discretion. Tranches become callable at various dates between January 24, 2026 and June 3, 2026, and every month thereafter.
Certificates of deposit of $250,000 or more, which are considered to be rate sensitive and are not considered a part of core deposits, mature as follows as of December 31, 2025:
| Due in three months or less | $ | 232,253 |
|---|---|---|
| Due after three months through six months | 118,735 | |
| Due after six months through one year | 39,277 | |
| Due after one year | 172,373 | |
| $ | 562,638 |
Off–Balance Sheet Arrangements
As of December 31, 2025, Horizon did not have any off–balance sheet arrangements that have or are reasonably likely to have a current or future effect on the Company’s financial condition, change in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to investors. The term “off–balance sheet arrangement” generally means any transaction, agreement, or other contractual arrangement to which an entity unconsolidated with the Company is a party and under which the Company has (i) any obligation arising under a guarantee contract, derivative instrument or variable interest; or (ii) a retained or contingent interest in assets transferred to such entity or similar arrangement that serves as credit, liquidity or market risk support for such assets.
56
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Liquidity & Capital Resources
Capital Resources
Stockholders’ equity is influenced primarily by earnings, dividends, and changes in the unrealized holding gains or losses, net of taxes, on available-for-sale investment securities.
Stockholders’ equity decreased $75.3 million, or 9.9%, to $688.3 million as of December 31, 2025 from $763.6 million as of December 31, 2024. The decrease is primarily due to a decrease in retained earnings related to the net loss of $150.5 million, which includes the realization of the $299.5 million loss on the sale of on available-for-sale securities, and declared cash dividends on common stock of $30.6 million. The decrease was partially offset by an increase in additional paid in capital related to the net proceeds from the common stock issuance of $98.0 million during the third quarter of 2025. Additionally, the accumulated other comprehensive loss was reduced by $10.3 million, net of tax.
On December 16, 2025, the Company approved a dividend of $0.16 per share, payable on January 16, 2026 to stockholders of record on January 2, 2026.
On July 16, 2019, the Board of Directors of the Company authorized a stock repurchase program for up to 2,250,000 shares of Horizon’s issued and outstanding common stock, no par value. As of December 31, 2025, Horizon had repurchased a total of 803,349 shares at an average price per share of $16.89. The Company did not repurchase common shares during 2025.
As a bank holding company, the Company must comply with the capital requirements established by the Federal Reserve, and our subsidiary Bank must comply with the capital requirements established by the FDIC. The current risk-based guidelines applicable to us and our Bank are based on the Basel III framework, as implemented by the federal bank regulators. As of December 31, 2025 and 2024, the Company had capital levels that, in all cases, exceeded the guidelines to be deemed “well-capitalized.”
For additional information regarding our capital levels, see “Notes to Consolidated Financial Statements—Regulatory Capital,” included in Part IV, Item 15 of this report.
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 repayments, investment security sales, cash flows and maturities, sale of real estate loans and borrowing relationships with correspondent banks, including the FHLB and the Federal Reserve Bank (“FRB”). At December 31, 2025, Horizon had available approximately $1.7 billion in available credit from the FHLB, FRB Discount Window and various money center banks. The following factors could impact Horizon’s funding needs in the future:
◦Horizon had outstanding borrowings of approximately $150.1 million with the FHLB and total borrowing capacity with the FHLB of $1.4 billion. Generally, the loan terms from the FHLB are better than the terms Horizon can receive from other sources, making it less expensive to borrow money from the FHLB. Financial difficulties at the FHLB could reduce or eliminate Horizon’s additional borrowing capacity with the FHLB or the FHLB could change collateral requirements, which could lower the Company’s borrowing availability.
◦Horizon had a total of $170.0 million of unused Federal Fund lines from various money center banks. These are uncommitted lines and could be withdrawn at any time by the correspondent banks.
◦Horizon had a total of $106.3 million of available collateral at the FRB secured by securities. These securities may mature, call, or be sold, which would reduce the available collateral.
◦Horizon had approximately $667.6 million of unpledged available for sale investment securities at December 31, 2025.
57
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
◦A downgrade in Horizon’s ability to obtain credit due to factors such as deterioration in asset quality, a large charge to earnings, a decline in profitability or other financial measures, or a significant merger or acquisition could impact the availability of funding sources.
◦An act of terrorism or war, natural disasters, political events, or the default or bankruptcy of a major corporation, mutual fund, hedge fund or a government agency could affect the cost and availability of funding sources.
◦Market speculation or rumors about Horizon or the banking industry in general may adversely affect the cost and availability of normal funding sources.
If any of these events occur, they could force Horizon to borrow money from other sources including negotiable certificates of deposit. Such other monies may only be available at higher interest rates and on less advantageous terms, which will impact our net income and could impact our ability to grow. Management believes Horizon has adequate funding sources to meet short and long term needs.
Horizon maintains a liquidity contingency plan that outlines the process for addressing a liquidity crisis. The plan provides for an evaluation of funding sources under various market conditions. It also assigns specific roles and responsibilities for effectively managing liquidity through a problem period.
The cash flows from the operating, investing and financing activities of the Company resulted in a net decrease in cash, cash equivalents and restricted cash of $154.0 million during the year ended December 31, 2025, as reported in the consolidated statements of cash flows in this report. Operating activities, consisting mainly of net loss adjusted for certain non-cash items, provided cash flow of $79.2 million and have historically been a stable source of funds. Investing activities, which occur mainly in the loan and investment securities portfolios, provided cash of $979.5 million mainly due to the balance sheet repositioning of the securities portfolio, which provided proceeds from sales of AFS securities of $1.4 billion, partially offset by purchases of AFS securities of $591.8 million. Financing activities used cash of $1.2 billion, largely resulting from the repayment of long-term borrowings of $1.1 billion and $29.5 million in dividends paid on common stock, partially offset by proceeds from issuance of common stock of $98.0 million and net proceeds from issuance of subordinated debt of $98.2 million and repayment of subordinated debt of $56.5 million during the year ended December 31, 2025.
At December 31, 2025, the Bank had $1.1 billion in commitments to extend credit outstanding, excluding interest rate lock commitments for residential mortgage loans intended for sale in the secondary market that meet the definition of a derivative. Time deposits due within one year of December 31, 2025 totaled $0.9 billion, or 82.6% of time deposits. If these maturing time deposits do not remain with us, we will be required to seek other sources of funds, including other certificates of deposit and borrowings. Depending on market conditions, we may be required to pay higher rates on such deposits or other borrowings than we currently pay on the time deposits due on or before December 31, 2025. We believe, however, based on past experience that a significant portion of our time deposits will remain with us. We have the ability to attract and retain deposits by adjusting the interest rates offered.
Use of Non-GAAP Financial Measures
In addition to financial measures presented in accordance with GAAP, this document refers to non-GAAP financial measures, which Horizon believes are helpful to investors and provide a greater understanding of our business and financial results without the impact of items or events that may obscure trends in the Company’s underlying performance. 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 document for reconciliations of the non-GAAP information identified herein and its most comparable GAAP measures.
58
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| Non–GAAP Reconciliation of Net Fully-Taxable Equivalent ("FTE") Interest Margin | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | |||||||||||
| December 31, | December 31, | December 31, | |||||||||
| 2025 | 2024 | 2023 | |||||||||
| Interest income (GAAP) | (A) | $ | 362,777 | $ | 356,483 | $ | 312,305 | ||||
| Taxable-equivalent adjustment: | |||||||||||
| Investment securities - tax exempt (1) | $ | 5,146 | $ | 6,762 | $ | 7,545 | |||||
| Loan receivable (2) | $ | 1,534 | $ | 1,416 | $ | 1,050 | |||||
| FTE Interest income (non-GAAP) | (B) | $ | 369,457 | $ | 364,661 | $ | 320,900 | ||||
| Interest expense (GAAP) | (C) | $ | 133,293 | $ | 167,879 | $ | 136,561 | ||||
| Net interest income (GAAP) | (D) =(A) - (C) | $ | 229,484 | $ | 188,604 | $ | 175,744 | ||||
| Net FTE interest income (non-GAAP) | (E) = (B) - (C) | $ | 236,164 | $ | 196,782 | $ | 184,339 | ||||
| Average interest earning assets | (F) | 6,767,530 | 7,344,507 | 7,268,767 | |||||||
| Net FTE interest margin (non-GAAP) | (G) = (E) / (F) | 3.49 | % | 2.68 | % | 2.54 | % | ||||
| (1) The following represents municipal securities interest income for investment securities classified as available-for-sale and held-to-maturity | |||||||||||
| (2) The following represents municipal loan interest income for loan receivables classified as held for sale and held for investment | |||||||||||
| (3) Management believes fully taxable equivalent, or FTE, interest income is useful to investors in evaluating the Company's performance as a comparison of the returns between a tax-free investment and a taxable alternative. The Company adjusts interest income for tax-exempt loans and securities to an FTE basis utilizing a 21% tax rate |
| Non–GAAP Reconciliation of Return on Average Tangible Common Equity | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | |||||||||||
| Year Ended | |||||||||||
| December 31, 2025 | December 31, 2024 | December 31, 2023 | |||||||||
| Net income (loss) (GAAP) | (A) | $ | (150,482) | $ | 35,429 | $ | 27,981 | ||||
| Average stockholders' equity | (B) | $ | 745,015 | $ | 737,793 | $ | 706,274 | ||||
| Average intangible assets | (C) | 163,955 | 167,238 | 170,745 | |||||||
| Average tangible equity (Non-GAAP) | (D) = (B) - (C) | $ | 581,060 | $ | 570,555 | $ | 535,529 | ||||
| Return on average tangible common equity ("ROACE") (non-GAAP) | (E) = (A) / (D) | (25.90) | % | 6.21 | % | 5.22 | % |
59
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| Non–GAAP Reconciliation of Tangible Common Equity to Tangible Assets | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | |||||||||||
| Year Ended | |||||||||||
| December 31, 2025 | December 31, 2024 | December 31, 2023 | |||||||||
| Total stockholders' equity (GAAP) | (A) | $ | 688,251 | $ | 763,582 | $ | 718,812 | ||||
| Intangible assets (end of period) | (B) | 162,391 | 165,434 | 168,837 | |||||||
| Total tangible common equity (non-GAAP) | (C) = (A) - (B) | $ | 525,860 | $ | 598,148 | $ | 549,975 | ||||
| Total assets (GAAP) | (D) | 6,436,611 | 7,801,146 | 7,940,485 | |||||||
| Intangible assets (end of period) | (B) | 162,391 | 165,434 | 168,837 | |||||||
| Total tangible assets (non-GAAP) | (E) = (D) - (B) | $ | 6,274,220 | $ | 7,635,712 | $ | 7,771,648 | ||||
| Tangible common equity to tangible assets (Non-GAAP) | (G) = (C) / (E) | 8.38 | % | 7.83 | % | 7.08 | % |
| Non–GAAP Reconciliation of Tangible Book Value Per Share | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | |||||||||||
| Year Ended | |||||||||||
| December 31, 2025 | December 31, 2024 | December 31, 2023 | |||||||||
| Total stockholders' equity (GAAP) | (A) | $ | 688,251 | $ | 763,582 | $ | 718,812 | ||||
| Intangible assets (end of period) | (B) | 162,391 | 165,434 | 168,837 | |||||||
| Total tangible common equity (non-GAAP) | (C) = (A) - (B) | $ | 525,860 | $ | 598,148 | $ | 549,975 | ||||
| Common shares outstanding | (D) | 50,978,030 | 43,722,086 | 43,652,063 | |||||||
| Tangible book value per common share (non-GAAP) | (E) = (C) / (D) | $ | 10.32 | $ | 13.68 | $ | 12.60 |
60
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0000706129-25-000036.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis should be read in conjunction with the consolidated financial statements and related notes included elsewhere in this Annual Report on Form 10-K for the year ended December 31, 2024. We make statements in this section that are forward-looking statements within the meaning of the federal securities laws. All of such forward-looking statements are expressly qualified by reference to the cautionary statements provided under the caption “Forward-Looking Statements” included on page 3 of this report. Furthermore, a number of known and unknown factors may cause our actual results, performance or achievements to differ materially from those expressed or implied by the following discussion. Therefore, you are encouraged to read in its entirety the information provided under the caption “Risk Factors” included under Item 1A in Part I of this report for a discussion of risk factors that may negatively impact our expected results, performance, or achievements discussed below.
Overview
Horizon is a registered bank holding company incorporated in Indiana and headquartered in Michigan City, Indiana. Horizon provides a broad range of banking services in northern and central Indiana and southern and central Michigan through its bank subsidiary, Horizon Bank. Horizon operates as a single segment, which is commercial banking. Horizon’s common stock is traded on the NASDAQ Global Select Market under the symbol HBNC. The Bank was founded in 1873 as a national association, and it remained a national association until its conversion to an Indiana commercial bank effective June 23, 2017. The Bank is a full–service commercial bank offering commercial and retail banking services, corporate and individual trust and agency services, and other services incident to banking.
Fourth Quarter and Full Year 2024 Highlights
Fourth Quarter Highlights
•Net interest income increased for the fifth consecutive quarter to $53.1 million for the three months ended December 31, 2024, compared to $46.9 million for the three months ended September 30, 2024. The net interest margin, on a fully taxable equivalent ("FTE") basis1, also expanded for the fifth consecutive quarter, to 2.97% compared with 2.66% for the three months ended September 30, 2024.
•As previously disclosed, the Company completed the repositioning of $332.2 million of available-for-sale securities during the fourth quarter. While the sale resulted in a pre-tax loss of $39.1 million, the Company redeployed the proceeds received into higher-yielding loans and continued to manage down higher cost funding sources.
•Total loans were $4.91 billion at December 31, 2024, up $108.6 million from September 30, 2024 balances. Consistent with the Company's stated growth strategy, the commercial portfolio showed continued organic growth momentum during the quarter, which was offset with planned run-off of lower-yielding indirect auto loans in the consumer loan portfolio. Loans held for sale (“HFS”) increased $65.5 million as a result of the Company’s transfer of its mortgage warehouse loan balances of $64.8 million at December 31, 2024.
•Total deposits declined by $126.4 million during the quarter, to $5.60 billion at period end, with the majority of the decline in time deposits, which declined by $131.5 million. The Company's non-maturity deposit base continued to display strength, growing for the third consecutive quarter, including another quarter of relatively stable non-interest bearing deposit balances and growth in core relationship consumer and commercial portfolios.
•Credit quality remained strong, with annualized net charge offs of 0.05% of average loans during the fourth quarter. Non-performing assets to total assets of 0.35% remains well within expected ranges, with no material change from the prior quarter. Provision for loan losses of $1.2 million reflects increased provision for unfunded commitments and net growth in commercial loans held for investment ("HFI"), partially offset by the elimination of the reserve associated with mortgage warehouse and the reduction of reserve related to the planned runoff of indirect auto in the current quarter, when compared with the prior quarter.
1 Non-GAAP financial metric. See non-GAAP reconciliation included herein for the most directly comparable GAAP measure.
36
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
•Continued the process for the sale of the mortgage warehouse division during the quarter. Sold the business for a gain, effective January 17th, which will be recognized in Q1 2025 results.
Full Year Highlights
•Net interest income increased to $188.6 million for the year ended December 31, 2024, compared to $175.7 million for the year ended December 31, 2023. The net interest margin, on a fully taxable equivalent ("FTE")1 basis, also expanded to 2.68% compared with 2.54% for the year ended December 31, 2023.
•The increase in FTE net interest margin is mainly a result of the Company's mix shift towards higher yielding commercial loans and away from lower-yielding investment securities, which resulted in the expansion of the yield on interest-earning assets outpacing the increase in the cost of interest-bearing liabilities. The Company experienced an increase in its overall average loan balances of $438.1 million or 10.3%, from $4.2 billion for the year ended December 31, 2023 to $4.7 billion for the year ended December 31, 2024, while average balances of investment securities declined by $470.4 million, or 16.2%, $2.4 billion billion from $2.9 billion in the same period a year ago.
•As discussed above, the Company repositioned the available for sale securities during Q4 2024. The yield of the Company's investment portfolio remained consistent at 2.35% compared to year ended December 31, 2023.
•Total loans were $4.91 billion at December 31, 2024, up $495.6 million from December 31, 2023 balances, or 11% year over year. Growth was led by commercial loans, which grew by $403.2 million during the year, 15%, and residential mortgage, which grew by $129.7 million, or 20%. Consistent with it's previously stated strategic objectives, the indirect auto portfolio declined by $96.0 million, or 24% during the year.
•Credit quality remains strong, with net charge offs of 0.04% of average loans for the year ended December 31, 2024. Non-performing assets to total assets of 0.35% remains well within expected ranges, with no material change from the prior year. The provision for credit losses increased by $2.9 million from prior year. This was mainly due to the 9.7% loan growth experienced during the quarter. Allowance to total loans decreased from 1.13% to 1.07% during the period.
Critical Accounting Estimates
The Notes to the Consolidated Financial Statements included in Item 8 of this Annual Report on Form 10–K for 2024 contain a summary of the Company’s significant accounting policies. Certain of these policies are important to the portrayal of the Company’s financial condition, since they require management to make difficult, complex or subjective judgments, some of which may relate to matters that are inherently uncertain. The Company considers these policies to be its critical accounting estimates. Management has identified as critical accounting estimates as the allowance for credit losses, income taxes, and valuation measurements.
Allowance for Credit Losses
The allowance for credit losses represents management’s best estimate of current expected credit losses over the life of the portfolio of loans and leases. Estimating credit losses requires judgment in determining loan specific attributes impacting the borrower’s ability to repay contractual obligations. Other factors such as economic forecasts used to determine a reasonable and supportable forecast, prepayment assumptions, the value of underlying collateral, and changes in size composition and risks within the portfolio are also considered.
The allowance for credit losses is assessed at each balance sheet date and adjustments are recorded in the provision for credit losses. The allowance is estimated based on loan level characteristics using historical loss rates, a reasonable and supportable economic forecast. Loan losses are estimated using the fair value of collateral for collateral–dependent loans, or when the borrower is experiencing financial difficulty such that repayment of the loan is expected to be made through the operation or sale of the collateral. Loan balances considered uncollectible are charged–off against the ACL. Assets purchased with credit deterioration (“PCD”) represent assets that are acquired with evidence of more than insignificant credit quality deterioration since origination at the acquisition date. At
1 Non-GAAP financial metric. See non-GAAP reconciliation included herein for the most directly comparable GAAP measure.
37
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
acquisition, the allowance for credit losses on PCD assets is booked directly to the ACL. Any subsequent changes in the ACL on PCD assets is recorded through the provision for credit losses. Management believes that the ACL is adequate to absorb the expected life of loan credit losses on the portfolio of loans and leases as of the balance sheet date. Actual losses incurred may differ materially from our estimates.
Allowance for Credit Losses on Off–Balance Sheet Credit Exposures
The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by the Company. The Company determines the estimated amount of expected credit extensions based on historical usage to calculate the amount of exposure for a loss estimate and has recorded an allowance.
Allowance for Credit Losses on Available for Sale Securities
For available for sale debt securities in an unrealized loss position, the Company first assesses whether it intends to sell, or it is more likely than not that it will be required to sell, the security before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security's amortized cost basis is written down to fair value through income. For debt securities available for sale that do not meet the aforementioned criteria, the Company evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, management considers the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency, and adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an ACL is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis. Any impairment that has not been recorded through an ACL is recorded in other comprehensive income.
Changes in the ACL are recorded as provision for, or reversal of, credit loss expense. Losses are charged against the allowance when management believes the available for sale security is confirmed to be uncollectible or when either of the criteria regarding intent or requirement to sell is met.
Allowance for Credit Losses on Held to Maturity Securities
For held to maturity securities, the Company conducts an assessment of its held to maturity securities at the time of purchase and on at least an annual basis to ensure such investment securities remain within appropriate levels of risk and continue to perform satisfactorily in fulfilling its obligations. The Company considers, among other factors, the nature of the securities and credit ratings or financial condition of the issuer. If available, the Company obtains a credit rating for issuers from the Nationally Recognized Statistical Rating Organization (“NRSRO”) for consideration. If this assessment indicates that a material credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an ACL is recorded for the credit loss.
Income Taxes
The Company is subject to the income tax laws of the U.S. its states and municipalities in which the Company operates. The tax laws are subject to potentially different interpretations by the taxpayer and the applicable taxing authorities. In determining the provision for income taxes, the Company makes judgments about the application of tax laws as well as estimates related to timing of when certain items when affect taxable income . Additionally, in the process of preparing tax returns, the Company’s management makes reasonable interpretations of the tax laws. Management’s interpretations are subject to review during examination by taxing authorities and disputes may arise over the respective tax positions.
Management reviews income tax expense and the carrying value of deferred tax assets quarterly; and as if business events or circumstances warrant. US GAAP prescribes a recognition threshold of more-likely-than-not,
38
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
and a measurement attribute for all tax positions taken or expected to be taken on a tax return, in order for those tax positions to be recognized in the financial statements.
Although the Company believes that its tax judgments, estimates, and interpretations are reasonable, actual results could differ and the Company may be exposed to losses or gains that could be material. For example. Company’s effective income tax rate could be materially affected when the Company prevails in matters for which reserves have been established or when the Company is required to pay amounts in excess of reserves.
See Note 16 - Income Taxes to the Consolidated Financial Statements for a further discussion of income taxes.
Valuation Measurements
Valuation methodologies often involve a significant degree of judgment, particularly when there are no observable active markets for the items being valued. Investment securities, mortgage derivatives, and deferred compensation plan assets and associated liabilities are carried at fair value, as defined in FASB ASC 820, which requires key judgments affecting how fair value for such assets and liabilities is determined.
Additionally, from time to time, other assets and liabilities may be recorded at fair value on a nonrecurring basis, such as impaired loans that have been measured based on the fair value of the underlying collateral, loans held-for-sale recorded at the lower of cost or market, other real estate (primarily foreclosed property), and certain other assets and liabilities. Nonrecurring fair value adjustments typically involve write-downs of individual assets or application of lower of cost or fair value accounting.
In addition, the outcomes of valuations have a direct bearing on the carrying amounts of other critical audit estimate, such as the allowance for credit losses and income tax valuation. To determine the values of these assets and liabilities, as well as the extent to which related assets may be impaired, management makes assumptions and estimates related to discount rates, asset returns, prepayment speeds and other factors. The use of different discount rates or other valuation assumptions could produce significantly different results, which could affect Horizon’s results of operations.
39
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Results of Operations
Net Income
Consolidated net income was $35.4 million, or $0.80 per diluted share, in 2024, $28.0 million or $0.64 per diluted share in 2023, and $93.4 million or $2.14 per diluted share in 2022. The increase in net income from the previous year reflects an increase of total interest income of $44.2 million and a decrease in income tax expense of $19.1 million, offset by increases in interest expense of $31.3 million, increases in non-interest expense of $12.6 million, and increase in credit loss expense of $2.9 million.
Net Interest Income
The largest component of income is net interest income. Net interest income is the difference between interest income, principally from loans and investment securities, and interest expense, principally on deposits and borrowings. Changes in the net interest income are the result of changes in volume and the net interest spread which affects the net interest margin. Volume refers to the average dollar levels of interest earning assets and interest bearing liabilities. Net interest spread refers to the difference between the average yield on interest earning assets and the average cost of interest bearing liabilities. Net interest margin refers to net interest income divided by average interest earning assets and is influenced by the level and relative mix of interest earning assets and interest bearing liabilities.
Net interest income was $188.6 million in the year ended December 31, 2024, compared to $175.7 million in the year ended December 31, 2023, driven by strong expansion of the Company's net FTE interest margin1, while average interest earning assets increased by $75.7 million, or 1.04% from the prior year. Horizon’s net FTE interest margin was 2.68% for the year ended December 31, 2024, compared to 2.54% for the year ended December 31, 2023, attributable to the favorable volume and mix shift in average interest earning assets toward higher-yielding loans outpacing the increase in rates on average deposits driven by disciplined pricing strategies on both sides of the balance sheet.
1 Non-GAAP financial metric. See non-GAAP reconciliation included herein for the most directly comparable GAAP measure.
40
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
The following table presents the average balances of our assets, liabilities, and stockholders' equity, and the related weighted average yields and rates on our interest earning assets and interest bearing liabilities for the periods indicated.
| Years Ended | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | December 31, 2023 | December 31, 2022 | ||||||||||||||||||||||||||||||
| Average Balance | Interest | Avg Rate | Average Balance | Interest | Avg Rate | Average Balance | Interest | Avg Rate | ||||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||||||||
| Interest earning assets | ||||||||||||||||||||||||||||||||
| Interest-bearing deposits in banks | $ | 187,262 | $ | 9,680 | 5.17 | % | $ | 95,795 | $ | 4,967 | 5.19 | % | $ | 75,807 | $ | 306 | 0.40 | % | ||||||||||||||
| Federal Home Loan Bank stock | 49,879 | 5,430 | 10.89 | % | 33,312 | 2,250 | 6.75 | % | 25,899 | 1,034 | 3.99 | % | ||||||||||||||||||||
| Investment securities – taxable | 1,290,190 | 24,865 | 1.93 | % | 1,658,160 | 32,160 | 1.94 | % | 1,700,418 | 32,168 | 1.89 | % | ||||||||||||||||||||
| Investment securities – non–taxable(1) | 1,134,198 | 32,201 | 2.84 | % | 1,236,607 | 35,929 | 2.91 | % | 1,356,045 | 36,741 | 2.71 | % | ||||||||||||||||||||
| Loans receivable(2)(3)(4) | 4,682,978 | 292,485 | 6.25 | % | 4,244,893 | 245,594 | 5.79 | % | 3,845,137 | 174,184 | 4.53 | % | ||||||||||||||||||||
| Total interest earning assets(1) | 7,344,507 | 364,661 | 4.97 | % | 7,268,767 | 320,900 | 4.41 | % | 7,003,306 | 244,433 | 3.49 | % | ||||||||||||||||||||
| Non–interest earning assets | ||||||||||||||||||||||||||||||||
| Cash and due from banks | 102,581 | 102,535 | 99,885 | |||||||||||||||||||||||||||||
| Allowance for loan losses | (51,282) | (49,774) | (52,606) | |||||||||||||||||||||||||||||
| Other assets | 433,752 | 548,100 | 483,330 | |||||||||||||||||||||||||||||
| Total average assets | $ | 7,829,558 | $ | 7,869,628 | $ | 7,533,915 | ||||||||||||||||||||||||||
| Liabilities and Stockholders’ Equity | ||||||||||||||||||||||||||||||||
| Interest bearing liabilities | ||||||||||||||||||||||||||||||||
| Interest-bearing demand deposits | $ | 1,672,181 | $ | 27,504 | 1.64 | % | $ | 1,749,674 | $ | 22,083 | 1.26 | % | $ | 1,971,567 | $ | 5,460 | 0.28 | % | ||||||||||||||
| Savings and money market deposits | 1,693,394 | 39,581 | 2.34 | % | 1,597,732 | 24,230 | 1.52 | % | 1,750,544 | 4,868 | 0.28 | % | ||||||||||||||||||||
| Time deposits | 1,165,349 | 47,957 | 4.12 | % | 1,151,182 | 39,544 | 3.44 | % | 791,557 | 7,481 | 0.95 | % | ||||||||||||||||||||
| Borrowings | 1,166,145 | 42,059 | 3.61 | % | 1,154,714 | 39,514 | 3.42 | % | 696,584 | 11,938 | 1.71 | % | ||||||||||||||||||||
| Repurchase agreements | 119,605 | 2,871 | 2.40 | % | 137,153 | 2,964 | 2.16 | % | 141,048 | 527 | 0.37 | % | ||||||||||||||||||||
| Subordinated notes | 55,651 | 3,319 | 5.96 | % | 58,764 | 3,511 | 5.97 | % | 58,819 | 3,522 | 5.99 | % | ||||||||||||||||||||
| Junior subordinated debentures issued to capital trusts | 57,362 | 4,588 | 8.00 | % | 57,137 | 4,715 | 8.25 | % | 56,899 | 2,719 | 4.78 | % | ||||||||||||||||||||
| Total interest bearing liabilities | 5,929,687 | 167,879 | 2.83 | % | 5,906,356 | 136,561 | 2.31 | % | 5,467,018 | 36,515 | 0.67 | % | ||||||||||||||||||||
| Non–interest bearing liabilities | ||||||||||||||||||||||||||||||||
| Demand deposits | 1,085,195 | 1,181,233 | 1,332,937 | |||||||||||||||||||||||||||||
| Accrued interest payable and other liabilities | 76,883 | 75,765 | 50,330 | |||||||||||||||||||||||||||||
| Stockholders’ equity | 737,793 | 706,274 | 683,630 | |||||||||||||||||||||||||||||
| Total average liabilities and stockholders’ equity | $ | 7,829,558 | $ | 7,869,628 | $ | 7,533,915 | ||||||||||||||||||||||||||
| Net FTE interest income (Non-GAAP) and spread (5) | $ | 196,782 | 2.13 | % | $ | 184,339 | 2.10 | % | $ | 207,918 | 2.81 | % | ||||||||||||||||||||
| Less FTE adjustments (4) | $ | 8,178 | $ | 8,595 | $ | 8,400 | ||||||||||||||||||||||||||
| Net Interest Income | $ | 188,604 | $ | 175,744 | $ | 199,518 | ||||||||||||||||||||||||||
| Net FTE interest margin (Non-GAAP) (4)(5) | 2.68 | % | 2.54 | % | 2.97 | % | ||||||||||||||||||||||||||
| (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. | ||||||||||||||||||||||||||||||||
| (2) Includes fees on loans held for sale and held for investment. 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. | ||||||||||||||||||||||||||||||||
| (4) Management believes fully taxable equivalent, or FTE, interest income is useful to investors in evaluating the Company's performance as a comparison of the returns between a tax-free investment and a taxable alternative. The Company adjusts interest income and average rates for tax-exempt loans and securities to an FTE basis utilizing a 21% tax rate. | ||||||||||||||||||||||||||||||||
| (5) Non-GAAP financial metric. See non-GAAP reconciliation included herein for the most directly comparable GAAP measure. | ||||||||||||||||||||||||||||||||
| (6) Includes dividend income on Federal Home Loan Bank stock |
41
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
The following table illustrates the impact of changes in the volume of interest earning assets and interest bearing liabilities and interest rates on net interest income for the periods indicated. The changes in net income due to changes in both average volume and average interest rate have been allocated to the average volume change or the average interest rate change in proportion to the absolute amounts of the change in each.
| 2024 - 2023 | 2023 - 2022 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Change | Change Due to Volume | Change Due To Rate | Total Change | Change Due to Volume | Change Due To Rate | |||||||||||||||||
| Interest Income | ||||||||||||||||||||||
| Interest-bearing deposits in banks | $ | 4,713 | $ | 4,729 | $ | (16) | $ | 4,661 | $ | 102 | $ | 4,559 | ||||||||||
| Federal Home Loan Bank stock | 3,180 | 1,426 | 1,754 | 1,216 | 356 | 860 | ||||||||||||||||
| Investment securities - taxable | (7,295) | (7,093) | (202) | (8) | (809) | 801 | ||||||||||||||||
| Investment securities - non-taxable | (3,728) | (2,922) | (806) | (812) | (3,364) | 2,552 | ||||||||||||||||
| Loans receivable | 46,891 | 26,485 | 20,406 | 71,410 | 19,478 | 51,932 | ||||||||||||||||
| Total interest income | 43,761 | 22,625 | 21,136 | 76,467 | 15,763 | 60,704 | ||||||||||||||||
| Interest Expense | ||||||||||||||||||||||
| Interest-bearing demand deposits | 5,421 | (1,016) | 6,437 | 16,623 | (682) | 17,305 | ||||||||||||||||
| Savings and money market savings deposits | 15,351 | 1,529 | 13,822 | 19,362 | (461) | 19,823 | ||||||||||||||||
| Time deposits | 8,413 | 493 | 7,920 | 32,063 | 4,716 | 27,347 | ||||||||||||||||
| Borrowings | 2,545 | 394 | 2,151 | 27,576 | 10,962 | 16,614 | ||||||||||||||||
| Repurchase agreements | (93) | (402) | 309 | 2,437 | (15) | 2,452 | ||||||||||||||||
| Subordinated notes | (192) | (186) | (6) | (11) | (3) | (8) | ||||||||||||||||
| Junior subordinated debentures issued to capital trusts | (127) | 19 | (146) | 1,996 | 11 | 1,985 | ||||||||||||||||
| Total interest expense | 31,318 | 831 | 30,487 | 100,046 | 14,528 | 85,518 | ||||||||||||||||
| Net FTE interest income (Non-GAAP) | 12,443 | 21,794 | (9,351) | (23,579) | 1,235 | (24,814) | ||||||||||||||||
| Less change in FTE adjustments | (417) | 195 | ||||||||||||||||||||
| Net Interest Income | $ | 12,860 | $ | (23,774) |
42
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Non-Interest Income
| December 31, | 2024 - 2023 | 2023 - 2022 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Change | Change | ||||||||||||||||||||||||
| (Dollars in Thousands) | 2024 | 2023 | 2022 | $ | % | $ | % | ||||||||||||||||||
| Service charges on deposit accounts | $ | 12,940 | $ | 12,227 | $ | 11,598 | $ | 713 | 5.8 | % | $ | 629 | 5.4 | % | |||||||||||
| Wire transfer fees | 461 | 448 | 595 | 13 | 2.9 | % | (147) | (24.7) | % | ||||||||||||||||
| Interchange fees | 13,799 | 12,861 | 12,402 | 938 | 7.3 | % | 459 | 3.7 | % | ||||||||||||||||
| Fiduciary activities | 5,394 | 5,080 | 5,381 | 314 | 6.2 | % | (301) | (5.6) | % | ||||||||||||||||
| Gains (losses) on sale of investment securities | (39,140) | (32,052) | — | (7,088) | 22.1 | % | (32,052) | 100.0 | % | ||||||||||||||||
| Gain on sale of mortgage loans | 4,215 | 4,323 | 7,165 | (108) | (2.5) | % | (2,842) | (39.7) | % | ||||||||||||||||
| Mortgage servicing income net of impairment | 1,677 | 2,708 | 4,800 | (1,031) | (38.1) | % | (2,092) | (43.6) | % | ||||||||||||||||
| Increase in cash value of bank owned life insurance | 1,300 | 3,709 | 2,594 | (2,409) | (65.0) | % | 1,115 | 43.0 | % | ||||||||||||||||
| Death benefit on bank owned life insurance | — | — | 644 | — | — | % | (644) | (100.0) | % | ||||||||||||||||
| Other income | 2,325 | 2,694 | 2,272 | (369) | (13.7) | % | 422 | 18.6 | % | ||||||||||||||||
| Total non-interest income | $ | 2,971 | $ | 11,998 | $ | 47,451 | $ | (9,027) | (75.2) | % | $ | (35,453) | (74.7) | % |
Total non-interest income decreased $9.0 million for the year ended December 31, 2024 compared to the same period in 2023. The primary components of the change were as follows:
Loss on sale of investment securities increased by $7.1 million for the year ended December 31, 2024 compared to the same period in 2023. The Company elected to sell certain lower yielding investment securities during Q4 2024.
Cash value of bank owned life insurance decreased $2.4 million for the year ended December 31, 2024, as compared to the same period in 2023. The declines were due to the surrender of several policies during the fourth quarter of 2023.
Mortgage servicing income decreased $1.0 million for the year ended December 31, 2024, as compared to the same periods in 2023. The decrease was primarily driven by higher levels of amortization expense of mortgage servicing rights in the current period.
These decreases were partially offset by increases in service charges on deposit accounts of $713 thousand for the year ended December 31, 2024, as compared to the same period in 2023, primarily as a result of higher transaction-based fee activity in the current period, as well as an increase in interchange fees of $938 thousand for the year ended December 31, 2024 compared to same period in 2023, primarily as a result of increased volumes in debit card activity and reduced merchant processing expenses.
43
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Non-Interest Expense
| December 31, | 2024 - 2023 | 2023 - 2022 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Change | Change | ||||||||||||||||||||||||
| (Dollars in Thousands) | 2024 | 2023 | 2022 | $ | % | $ | % | ||||||||||||||||||
| Non–interest Expense | |||||||||||||||||||||||||
| Salaries and employee benefits | $ | 88,244 | $ | 80,809 | $ | 80,283 | $ | 7,435 | 9.2 | % | $ | 526 | 0.7 | % | |||||||||||
| Net occupancy expenses | 13,376 | 13,355 | 13,323 | 21 | 0.2 | % | 32 | 0.2 | % | ||||||||||||||||
| Data processing | 10,861 | 11,626 | 10,567 | (765) | (6.6) | % | 1,059 | 10.0 | % | ||||||||||||||||
| Professional fees | 2,733 | 2,645 | 1,843 | 88 | 3.3 | % | 802 | 43.5 | % | ||||||||||||||||
| Outside services and consultants | 14,564 | 9,942 | 10,850 | 4,622 | 46.5 | % | (908) | (8.4) | % | ||||||||||||||||
| Loan expense | 4,076 | 4,980 | 5,411 | (904) | (18.2) | % | (431) | (8.0) | % | ||||||||||||||||
| FDIC insurance expense | 5,032 | 3,880 | 2,558 | 1,152 | 29.7 | % | 1,322 | 51.7 | % | ||||||||||||||||
| Core deposit intangible amortization | 3,403 | 3,612 | 3,702 | (209) | (5.8) | % | (90) | (2.4) | % | ||||||||||||||||
| Other losses | 1,199 | 1,051 | 1,046 | 148 | 14.1 | % | 5 | 0.5 | % | ||||||||||||||||
| Other expense | 15,348 | 14,384 | 13,618 | 964 | 6.7 | % | 766 | 5.6 | % | ||||||||||||||||
| Total non–interest expense | $ | 158,836 | $ | 146,284 | $ | 143,201 | $ | 12,552 | 8.6 | % | $ | 3,083 | 2.2 | % |
Non-interest expense increased $12.6 million for the year ended December 31, 2024 compared to the same period in 2023, primarily the result of higher expenses related to salaries and employee benefits, outside services and consultants, and FDIC insurance expense, which was partially mitigated by lower loan and data processing expenses.
Salaries and employee benefits expense increased by $7.4 million for the year ended December 31, 2024 when compared to the same period in 2023, partially attributable to ongoing hiring efforts in revenue generating roles in commercial lending, equipment finance and treasury management. In addition, the current period was unfavorably impacted by an expenses related to the termination of legacy benefits and compensation programs and additional performance based compensation expense relative to the prior periods.
Outside services and consultant expense increased by $4.6 million for the year ended December 31, 2024 when compared to the same period in 2023, primarily related to strategic initiatives undertaken during the year.
FDIC insurance expense increased by $1.2 million in the year ended December 31, 2024 compared to the year ago period. The increase in the period related to higher incurred assessment rates.
Other expenses, which includes corporate and other service expenses, increased by $1.0 million for the year ended December 31, 2024 when compared to the same period in 2023.
Loan expense decreased by $904 thousand for the year ended December 31, 2024 when compared to the same
period in 2023. This is primarily due to decreases in credit monitoring expenses. This is partially offset by increases in expenses related to repossessed assets.
Data processing expense decreased by $765 thousand for the year ended December 31, 2024 when compared to the same period in 2023. This is primarily a result of reduction in 3rd party vendor expenses, consistent with strategic initiatives undertaken by the Company.
44
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Provision and Allowance for Credit Losses on Loans and Liability for Unfunded Lending Commitments
| December 31, | December 31, | |||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||
| Allowance for Credit Losses on Loans | ||||||
| Balance at beginning of period | $ | 50,029 | $ | 50,464 | ||
| Provision for credit losses on loans | 3,854 | 2,090 | ||||
| Net loan (charge-offs) recoveries: | ||||||
| Commercial | 199 | (944) | ||||
| Residential Real estate | 28 | 33 | ||||
| Mortgage warehouse | — | — | ||||
| Consumer | (2,130) | (1,614) | ||||
| Total net loan charge-offs | (1,903) | (2,525) | ||||
| Balance at end of period | $ | 51,980 | $ | 50,029 | ||
| Liability for Unfunded Lending Commitments | ||||||
| Balance at beginning of period | 615 | 403 | ||||
| Provision (reversal) for credit losses on unfunded lending commitments | 1,534 | 212 | ||||
| Balance at end of period | $ | 2,149 | $ | 615 | ||
| Allowance for Credit Losses on Loans and Liability for Unfunded Lending Commitments | $ | 54,129 | $ | 50,644 |
For the year ended December 31, 2024, the Company recorded credit loss expense of $5.4 million. This compares to a provision for credit losses of $2.5 million for the year ended December 31, 2023. The increase in the provision is primary attributable to the increase in the provision for unfunded commitments and net loan growth experienced in the commercial and real estate portfolio segment.
For the year ended December 31, 2024, the loan portfolio excluding loans held for sale increased by $429.4 million, or 9.7%. The loan growth experienced was mainly attributable to increased focus on the commercial and real estate portfolio segment. The commercial and real estate loan portfolio segments grew by $403.2 million, or 15.1% and $76.7 million, or 10.6%, respectively. The growth is partially offset by the transfer of the mortgage warehouse portfolio to held-for-sale and the runoff of the consumer indirect auto portfolio.
For the year ended, the allowance for credit losses included net charge offs of $1.9 million, or 0.04% of average loans outstanding, compared to net charge-offs of $2.5 million, or 0.05% of average loans outstanding for the year ended December 31, 2023.
The Company’s allowance for credit losses as a percentage of period-end loans HFI was 1.07% at December 31, 2024, compared to 1.13% at December 31, 2023. Horizon assesses the adequacy of its Allowance for Credit Losses (“ACL”) by regularly reviewing the performance of its loan portfolio against various economic backdrops, which periodically change.
The liability for unfunded lending commitments was $2.1 million at December 31, 2024, an increase from $1.5 million. This is primarily attributable to net increases in the volume of unfunded commitments during 2024, and is consistent with the loan growth experienced during the period.
Income Taxes
The Company’s income tax expense for the year ended December 31, 2024 was $(8.08) million compared to an expense of $11.02 million for the year ended December 31, 2023, resulting in effective tax rates of (29.5)% and 28.3%, respectively. The decrease in the effective tax rate during the year was primarily attributable to the reduction of the Company's pre-tax income and release of the previously established valuation allowance in 2024, which
45
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
resulted in a tax benefit of $5.2 million in the current period, compared with the establishment of the tax valuation allowance and tax expenses related to the termination of bank owned life insurance policies in 2023 that did not recur in 2024. During the fourth quarter of 2024, the Company completed an analysis and determined they qualified to make a specific tax election related to one of their subsidiaries. Pursuant to the election, a method change was filed for income tax purposes with the completion of the 2023 tax returns that resulted in a release of the valuation allowance previously recorded at December 31, 2023 as part of the current year evaluation of the realizability of the deferred tax assets.
| December 31 | 2024 - 2023 Change | 2023 - 2022 Change | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| For the year ended | 2024 | 2023 | 2022 | $ | % | $ | % | |||||||||||||||||
| Income tax expense | ||||||||||||||||||||||||
| Currently payable | ||||||||||||||||||||||||
| Federal | $ | 8,558 | $ | 14,980 | $ | 9,111 | (6,422) | (42.9) | % | 5,869 | 64.4 | % | ||||||||||||
| State | 363 | (640) | 888 | 1,003 | (156.7) | % | (1,528) | (172.1) | % | |||||||||||||||
| Deferred | ||||||||||||||||||||||||
| Federal | (15,528) | (3,393) | 2,208 | (12,135) | 357.6 | % | (5,601) | (253.7) | % | |||||||||||||||
| State | (1,472) | 71 | (31) | (1,543) | (2173.2) | % | 102 | (329.0) | % | |||||||||||||||
| Total income tax expense | $ | (8,079) | $ | 11,018 | $ | 12,176 | (19,097) | (173.3) | % | (1,158) | (9.5) | % | ||||||||||||
| Reconciliation of federal statutory to actual tax expense | ||||||||||||||||||||||||
| Federal statutory income tax at 21% | $ | 5,743 | $ | 8,190 | $ | 22,173 | (2,447) | (29.9) | % | (13,983) | (63.1) | % | ||||||||||||
| Tax exempt interest | (6,427) | (6,777) | (6,623) | 350 | (5.2) | % | (154) | 2.3 | % | |||||||||||||||
| Tax exempt BOLI income | (273) | (779) | (746) | 506 | (65.0) | % | (33) | 4.4 | % | |||||||||||||||
| Stock compensation | 150 | (88) | (232) | 238 | (270.5) | % | 144 | (62.1) | % | |||||||||||||||
| Revaluation of deferred tax assets | (5,201) | 5,201 | — | (10,402) | (200.0) | % | 5,201 | — | % | |||||||||||||||
| Other tax exempt income | — | (371) | (454) | 371 | (100.0) | % | 83 | (18.3) | % | |||||||||||||||
| State tax | (1,185) | 142 | 676 | (1,327) | (934.5) | % | (534) | (79.0) | % | |||||||||||||||
| Tax credit investments | (1,290) | (2,976) | (2,774) | 1,686 | (56.7) | % | (202) | 7.3 | % | |||||||||||||||
| BOLI redemption ordinary income | — | 5,316 | — | (5,316) | (100.0) | % | 5,316 | — | % | |||||||||||||||
| BOLI redemption excise | — | 2,532 | — | (2,532) | (100.0) | % | 2,532 | — | % | |||||||||||||||
| Nondeductible and other | 404 | 628 | 156 | (224) | (35.7) | % | 472 | 302.6 | % | |||||||||||||||
| Actual tax expense | $ | (8,079) | $ | 11,018 | $ | 12,176 | (19,097) | (173.3) | % | (1,158) | (9.5) | % |
46
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Financial Condition
Horizon’s total assets were $7.8 billion as of December 31, 2024, a decrease of $139.3 million from December 31, 2023. The decrease in total assets was primarily due to a decrease in investment securities of $391.5 million, due to the repositioning of about $325 million of available-for-sale securities in the fourth quarter of 2024, and interest-bearing deposits of $212.4 million, partially offset by an increase in loans, net of allowance for credit losses, of $427.5 million and in loans held for sale of $66.2 million.
Investment Securities
Investment securities carrying values totaled $2.1 billion at December 31, 2024, and consisted of Treasury and federal agency securities of $280.2 million (13.3%); state and municipal securities of $1.3 billion (59.5%); U.S. government agency mortgage backed securities of $364.3 million (17.3%); private labeled mortgage–backed pools of $29.3 million (1.4%); and corporate securities of $177.1 million (8.4%).
As indicated above, 17.3% of the investment portfolio consists of U.S. government agency mortgage backed securities. These instruments are secured by residential mortgages of varying maturities. Principal and interest payments are received monthly as the underlying mortgages are repaid. These payments also include prepayments of mortgage balances as borrowers either sell their homes or refinance their mortgages. Therefore, mortgage–backed securities have maturities that are stated in terms of average life. The average life is the average amount of time that each dollar of principal is expected to be outstanding. As of December 31, 2024, the mortgage–backed securities in the investment portfolio had an average duration of just over 8 years. Securities that have interest rates above current market rates are purchased at a premium.
Municipal securities are priced by a third party using a pricing grid which estimates prices based on recent sales of similar securities. All municipal securities are investment grade or local non–rated issuers. A credit review is performed annually on the municipal securities portfolio.
At December 31, 2024 and 2023, 11% and 22%, respectively, of investment securities were classified as available for sale. Securities classified as available for sale are carried at their fair value, with both unrealized gains and losses recorded, net of tax, in accumulated other comprehensive income or loss, a component of stockholders’ equity. Net unrealized losses on these securities totaled $48.3 million, which resulted in a balance of $38.2 million, net of tax, included in stockholders’ equity at December 31, 2024. This compared to net unrealized loss on securities which totaled $69.0 million, net of tax, included in stockholders’ equity at December 31, 2023. Based on current market conditions, the Company intends to hold its available-for-sale securities in unrealized loss positions through the anticipated recovery period.
The following is a schedule of maturities of each categories of available for sale and held to maturity debt securities and the related weighted–average yield of such securities as of December 31, 2024:
47
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| One Year or Less | After One Year Through Five Years | After Five Years Through Ten Years | After Ten Years | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | |||||||||||||||||||
| Available for sale | |||||||||||||||||||||||||||
| U.S. Treasury and federal agencies(1) | $ | — | — | % | $ | — | — | % | $ | 289 | 2.56 | % | $ | 1,513 | 1.89 | % | |||||||||||
| State and municipal | — | — | % | — | — | % | 126,127 | 2.67 | % | 75,706 | 2.43 | % | |||||||||||||||
| US government agency mortgage-backed securities | — | — | % | 300 | 2.99 | % | — | — | % | 14,242 | 2.03 | % | |||||||||||||||
| Private labeled mortgage-backed pools(2) | — | — | % | — | — | % | — | — | % | — | — | % | |||||||||||||||
| Corporate notes | — | — | % | — | — | % | 15,499 | 4.09 | % | — | — | % | |||||||||||||||
| Total available for sale | — | — | % | 300 | 2.99 | % | 141,915 | 2.83 | % | 91,461 | 2.36 | % | |||||||||||||||
| Held to maturity | |||||||||||||||||||||||||||
| U.S. Treasury and federal agencies(1) | 37,483 | 1.50 | % | 62,144 | 1.72 | % | 83,668 | 2.48 | % | 55,836 | 2.96 | % | |||||||||||||||
| State and municipal | 20,822 | 3.20 | % | 120,632 | 3.29 | % | 184,022 | 3.31 | % | 541,230 | 3.41 | % | |||||||||||||||
| US government agency mortgage-backed securities | 1,890 | 2.49 | % | 39,229 | 1.66 | % | 85,484 | 1.91 | % | 168,219 | 2.15 | % | |||||||||||||||
| Private labeled mortgage-backed pools(2) | — | — | % | — | — | 25,320 | 2.65 | % | |||||||||||||||||||
| Corporate notes | — | — | % | 95,232 | 2.82 | % | 45,059 | 4.28 | % | — | — | % | |||||||||||||||
| Total held to maturity | 60,195 | 2.12 | % | 317,237 | 2.64 | % | 398,233 | 2.95 | % | 790,605 | 3.09 | % | |||||||||||||||
| Total investment securities | $ | 60,195 | 2.12 | % | $ | 317,537 | 2.64 | % | $ | 540,148 | 2.91 | % | $ | 882,066 | 3.01 | % | |||||||||||
| (1) Fair value is based on contractual maturity or call date where a call option exists | |||||||||||||||||||||||||||
| (2) Maturity based upon final maturity date |
The weighted–average interest rates are based on coupon rates for securities purchased at par value an on effective interest rates considering amortization or accretion if the securities were purchased at a premium or discount. Yields on tax-exempt securities have been computed on a tax-equivalent basis using the federal statutory tax rate of 21%.
As a member of the Federal Home Loan Bank system, Horizon is required to maintain an investment in the common stock of the Federal Home Loan Bank. The investment in common stock is based on a predetermined formula. At December 31, 2024 and 2023, Horizon had investments in the common stock of the Federal Home Loan Bank totaling $53.8 million and $34.5 million, respectively.
At December 31, 2024, Horizon did not maintain a trading account.
For more information about securities, see Note 3 – Securities to the Consolidated Financial Statements at Item 8.
48
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Total Loans, HFI
Total loans held for investment, net of deferred fees/costs, the principal earning asset of the Bank, were $4.8 billion at December 31, 2024. The current level of total loans increased 9.7% from the December 31, 2023, level of $4.4 billion primarily due to an increase in commercial and residential mortgage loans, offset by a decrease in consumer, residential construction and mortgage warehouse loans during the year. The table below provides comparative detail on the loan categories.
| December 31, | December 31, | Dollar | Percent | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | Change | |||||||||||
| Commercial | ||||||||||||||
| Owner occupied real estate | $ | 667,165 | $ | 640,731 | $ | 26,434 | 4.1 | % | ||||||
| Non–owner occupied real estate | 1,501,456 | 1,273,838 | 227,618 | 17.9 | % | |||||||||
| Residential spec homes | 15,611 | 13,489 | 2,122 | 15.7 | % | |||||||||
| Development & spec land | 18,627 | 34,039 | (15,412) | (45.3) | % | |||||||||
| Commercial and industrial | 875,297 | 712,863 | 162,434 | 22.8 | % | |||||||||
| Total commercial | 3,078,156 | 2,674,960 | 403,196 | 15.1 | % | |||||||||
| Real estate | ||||||||||||||
| Residential mortgage | 783,961 | 654,295 | 129,666 | 19.8 | % | |||||||||
| Residential construction | 18,948 | 26,841 | (7,893) | (29.4) | % | |||||||||
| Mortgage warehouse | — | 45,078 | (45,078) | (100.0) | % | |||||||||
| Total real estate | 802,909 | 726,214 | 76,695 | 10.6 | % | |||||||||
| Consumer | ||||||||||||||
| Installment | 97,190 | 52,366 | 44,824 | 85.6 | % | |||||||||
| Indirect auto | 303,901 | 399,946 | (96,045) | (24.0) | % | |||||||||
| Home equity | 564,884 | 564,144 | 740 | 0.1 | % | |||||||||
| Total consumer | 965,975 | 1,016,456 | (50,481) | (5.0) | % | |||||||||
| Total loans HFI | 4,847,040 | 4,417,630 | 429,410 | 9.7 | % | |||||||||
| Allowance for loan losses | (51,980) | (50,029) | (1,951) | 3.9 | % | |||||||||
| Loans HFI, net | $ | 4,795,060 | $ | 4,367,601 | $ | 427,459 | 9.8 | % |
The acceptance and management of credit risk is an integral part of the Bank’s business as a financial intermediary. The Bank has established underwriting standards including a policy that monitors the lending function through strict administrative and reporting requirements as well as an internal loan review of commercial, residential real estate and consumer loans. The Bank also uses an independent third–party loan review function that regularly reviews asset quality.
49
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Changes in the mix of the loans HFI portfolio averages are shown in the following table.
| December 31, | December 31, | |||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||
| Commercial | $ | 2,811,689 | $ | 2,498,453 | ||
| Real estate | 784,043 | 675,520 | ||||
| Mortgage warehouse | 61,219 | 54,798 | ||||
| Consumer | 1,022,619 | 1,011,166 | ||||
| Total average loans HFI | $ | 4,679,570 | $ | 4,239,937 |
Maturities and Sensitivities of Loans HFI to Changes in Interest Rates
The following table presents the maturity distribution based on payment due dates of our loan portfolio as December 31, 2024. The table also presents the portion of loans that have fixed interest rates or variable interest rates that fluctuate over the life of the loans in accordance with changes in an interest rate index as well as a breakdown of floating rate loans.
| Due in One Year or Less | After One, but Within Five Years | After Five, but Within Fifteen Years | After Fifteen Years | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial | $ | 439,618 | $ | 1,422,575 | $ | 1,095,011 | $ | 120,952 | $ | 3,078,156 | ||||||||
| Real estate | 791 | 9,349 | 45,341 | 747,427 | 802,908 | |||||||||||||
| Consumer | 13,029 | 281,896 | 178,441 | 492,610 | 965,976 | |||||||||||||
| Total | $ | 453,438 | $ | 1,713,820 | $ | 1,318,793 | $ | 1,360,989 | $ | 4,847,040 | ||||||||
| Loans with fixed interest rates: | ||||||||||||||||||
| Commercial | $ | 139,217 | $ | 918,940 | $ | 387,664 | $ | 53,610 | $ | 1,499,431 | ||||||||
| Real estate | 780 | 8,690 | 26,058 | 487,369 | 522,897 | |||||||||||||
| Consumer | 8,619 | 265,255 | 168,268 | 26,540 | 468,682 | |||||||||||||
| Total | $ | 148,616 | $ | 1,192,885 | $ | 581,990 | $ | 567,519 | $ | 2,491,010 | ||||||||
| Loans with variable interest rates: | ||||||||||||||||||
| Commercial | $ | 300,401 | $ | 503,636 | $ | 707,346 | $ | 67,342 | $ | 1,578,725 | ||||||||
| Real estate | 11 | 659 | 19,283 | 260,058 | 280,011 | |||||||||||||
| Consumer | 4,411 | 16,640 | 10,173 | 466,070 | 497,294 | |||||||||||||
| Total | $ | 304,823 | $ | 520,935 | $ | 736,802 | $ | 793,470 | $ | 2,356,030 |
50
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Commercial Loans HFI
Commercial loans totaled $3.08 billion, or 63.5% of total loans as of December 31, 2024, compared to $2.67 billion, or 60.6% as of December 31, 2023. The increase during 2024 was due to growth in all types of commercial loans.
Commercial loans consisted of the following types of loans at December 31:
| December 31, 2024 | December 31, 2023 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number | Amount | Percent of Portfolio | Number | Amount | Percent of Portfolio | ||||||||||||||
| SBA guaranteed | 284 | $ | 74,342 | 2 | % | 258 | $ | 54,806 | 2.0 | % | |||||||||
| Municipal government | 104 | 126,488 | 4 | % | 69 | 101,676 | 3.8 | % | |||||||||||
| Lines of credit | 1,512 | 665,981 | 22 | % | 1,467 | 590,943 | 22.1 | % | |||||||||||
| Real estate and equipment | 4,767 | 2,211,345 | 72 | % | 5,313 | 1,927,535 | 72.1 | % | |||||||||||
| Total | 6,667 | $ | 3,078,156 | 100 | % | 7,107 | $ | 2,674,960 | 100.0 | % |
At December 31, 2024, the commercial loan portfolio held $355.6 million of adjustable rate loans that had interest rate floors in the terms of the note. Of the commercial loans with interest rate floors, loans totaling $39.3 million were at their floor at December 31, 2024.
The Bank's commercial loan portfolio consists generally of approximately 28% commercial and industrial loans and approximately 72% commercial real estate loans. Commercial loans are originated in the primary geographic markets of Indiana and Michigan.
Commercial and industrial loans typically are comprised of loans to finance working capital, equipment and titled vehicles. The top five segments with the commercial and industrial portfolio as of December 31, 2024 as a percentage of total commercial loans were finance and insurance; construction; manufacturing; health care and education; and individuals and other services, with the highest concentration in health care and education at approximately 15% of total commercial loans.
Owner occupied real estate loans are comprised of loans secured by the real estate for the business operator's facilities such as their office, warehouse, manufacturing facility or medical offices. The top five segments within the owner occupied real estate portfolio as of December 31, 2024 as a percentage of total commercial loans were health care and education; individuals and other services; real estate rental and leasing; retail trade; and manufacturing with the highest concentration in health care and education at approximately 22% of total commercial loans.
Non–owner occupied real estate loans are categorized as loans reliant on the leasing and/or operation of the underlying real estate for repayment. The top five segments within the non–owner occupied real estate portfolio as of December 31, 2024 as a percentage of total commercial loans were lessor's of multi–family; warehouse and industrial; retail; hospitality; and non–medical offices with the highest concentration in lessor's of multi–family at approximately 19% of total commercial loans.
Management actively monitors commercial and industrial loans and commercial real estate loans by NAICS code, geography and real estate sector. Commercial real estate loans are managed to internal portfolio limits for certain real estate categories, as well as regulatory concentration limits based on Tier 1 capital plus allowance for credit losses, percent of portfolio and comparison to peer data. The Bank also utilizes external data sources to monitor commercial real estate segment and market trends.
51
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Residential Real Estate Loans
Residential real estate loans totaled $802.9 million, or 16.6% of total loans as of December 31, 2024, compared to $681.1 million, or 15.4% of total loans as of December 31, 2023. This category consists of home mortgages that generally require a loan to value of no more than 80%. Some special guaranteed or insured real estate loan programs do permit a higher loan to collateral value ratio. The increase during 2024 was primarily due to jumbo fixed rate loan growth that are held on the balance sheet, as variable rate loans remained flat during the year.
In addition to the customary real estate loans described above, the Bank also had outstanding on December 31, 2024, $470.8 million in revolving home equity lines of credit compared to $478.7 million at December 31, 2023. Credit lines normally limit the loan to collateral value to no more than 89%. Home equity credit lines are primarily not combined with a first mortgage and are therefore evaluated in the allowance for loan losses as a separate pool. These loans are classified as consumer loans in the Loans table above and in Note 4 of the Consolidated Financial Statements at Item 8.
Residential real estate lending is a highly competitive business. As of December 31, 2024, the real estate loan portfolio reflected a wide range of interest rates and repayment patterns, but could generally be categorized as follows:
| December 31, 2024 | December 31, 2023 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | Percent of Portfolio | Yield | Amount | Percent of Portfolio | Yield | ||||||||||||||
| Fixed rate | |||||||||||||||||||
| Monthly payment | $ | 525,682 | 65.7 | % | 4.94 | % | $ | 402,038 | 59.0 | % | 4.06 | % | |||||||
| Biweekly payment | 2 | — | % | — | % | — | — | % | — | % | |||||||||
| Adjustable rate | |||||||||||||||||||
| Monthly payment | 274,453 | 34.3 | % | 5.40 | % | 279,098 | 41.0 | % | 4.98 | % | |||||||||
| Subtotal | 800,137 | 100.0 | % | 5.10 | % | 681,136 | 100.0 | % | 4.44 | % | |||||||||
| Loans held for sale (1) | 2,772 | 1,418 | |||||||||||||||||
| Total real estate loans | $ | 802,909 | $ | 682,554 | |||||||||||||||
| (1) Loans held for sale excludes mortgage warehouse loans reclassified during Q4 2024. See Note 1 for more details |
In addition to the real estate loan portfolio, the Bank originates and sells real estate loans and retains the servicing rights. During 2024 and 2023, approximately $129.7 million and $142.8 million, respectively, of residential mortgages were sold into the secondary market. Loans serviced for others are not included in the consolidated balance sheets. The unpaid principal balances of loans serviced for others totaled approximately$1.4 billion and $1.5 billion at December 31, 2024 and 2023.
The aggregate fair value of capitalized mortgage servicing rights at December 31, 2024, totaled approximately $19.8 million compared to the carrying value of $18.2 million. Comparable market values and a valuation model that calculates the present value of future cash flows were used to estimate fair value. For purposes of measuring impairment, risk characteristics including loan term, rate type and investor type, were used to stratify the originated mortgage servicing rights.
52
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| December 31, | December 31, | December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||
| Mortgage servicing rights | ||||||||||
| Balances, January 1 | $ | 18,807 | $ | 18,619 | $ | 17,780 | ||||
| Servicing rights capitalized | 1,359 | 1,220 | 3,184 | |||||||
| Amortization of servicing rights | (1,971) | (1,032) | (2,345) | |||||||
| Balances, December 31 | 18,195 | 18,807 | 18,619 | |||||||
| Impairment allowance | ||||||||||
| Balances, January 1 | — | — | (2,594) | |||||||
| Additions | — | — | — | |||||||
| Reductions | — | — | 2,594 | |||||||
| Balances, December 31 | — | — | — | |||||||
| Mortgage servicing rights, net | $ | 18,195 | $ | 18,807 | $ | 18,619 |
Mortgage Warehouse Loans
Horizon’s mortgage warehousing lending has specific mortgage companies as customers of Horizon Bank. Individual mortgage loans originated by these mortgage companies are funded as a secured borrowing with a pledge of collateral under Horizon’s agreement with the mortgage company. Each mortgage loan funded by Horizon undergoes an underwriting review by Horizon to the end investor guidelines and is assigned to Horizon until the loan is sold to the secondary market by the mortgage company.
At December 31, 2024, the mortgage warehouse loan balance was $64.8 million compared to $45.1 million as of December 31, 2023. During the three months ended December 31, 2024, the Company elected to transfer its mortgage warehouse loan portfolio at the lower of unamortized cost or fair market value to loans held for sale from the held for investment loan portfolio. On January 17, 2025, the Company completed the sale of its mortgage warehouse loan portfolio to an unrelated third party.
Consumer Loans
Consumer loans totaled $1.0 billion, or 19.9% of total loans as of December 31, 2024, compared to $1.0 billion, or 23.0% as of December 31, 2023. The decrease during 2024 was due to portfolio runoff within the Company's indirect auto portfolio that more than offset new originations. This decrease was partially offset by increases in the Company's installment portfolio.
Credit Quality
Non-Performing Assets
Non–performing loans are defined as loans that are greater than 90 days delinquent or have had the accrual of interest discontinued by management. From time to time, the Bank obtains information which may lead management to believe that the collection of payments may be doubtful on a particular loan. In recognition of such, it is management's policy to convert the loan from an “earning asset” to a non–accruing loan. Further, it is management's policy to place a commercial loan on non–accrual status when delinquent in excess of 90 days or management has determined that the borrower's ability to continue to make payments is in doubt. The officer responsible for the loan, Executive Vice President and Chief Commercial Banking Officer, Senior Vice President Commercial Credit Officer and the Vice President Senior Commercial Workout Manager review all loans placed on
53
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
non–accrual status. Management continues to work diligently toward returning non–performing loans to an earning asset basis. The following table represents credit quality within the portfolio for 2024 and 2023:
| (Dollars in Thousands, except Ratios) | ||||||
|---|---|---|---|---|---|---|
| December 31, | ||||||
| 2024 | 2023 | |||||
| Non-accrual loans | ||||||
| Commercial | 5,658 | $ | 7,362 | |||
| Residential Real estate | 11,215 | 8,058 | ||||
| Mortgage warehouse | — | — | ||||
| Consumer | 8,919 | 4,290 | ||||
| Total non-accrual loans | $ | 25,792 | $ | 19,710 | ||
| 90 days and greater delinquent - accruing interest | 1,166 | 559 | ||||
| Total non-performing loans | $ | 26,958 | $ | 20,269 | ||
| Other real estate owned | ||||||
| Commercial | 407 | $ | 1,124 | |||
| Residential Real estate | — | 182 | ||||
| Mortgage warehouse | — | — | ||||
| Consumer | 17 | 205 | ||||
| Total other real estate owned | $ | 424 | $ | 1,511 | ||
| Total non-performing assets | $ | 27,382 | $ | 21,780 | ||
| Net charge-offs (recoveries) | ||||||
| Commercial | (199) | 944 | ||||
| Residential Real estate | (28) | (33) | ||||
| Mortgage warehouse | — | — | ||||
| Consumer | 2,130 | 1,614 | ||||
| Total net charge-offs | $ | 1,903 | $ | 2,525 | ||
| Allowance for credit losses | ||||||
| Commercial | 30,953 | 29,736 | ||||
| Residential Real estate | 2,715 | 2,503 | ||||
| Mortgage warehouse | — | 481 | ||||
| Consumer | 18,312 | 17,309 | ||||
| Total allowance for credit losses | $ | 51,980 | $ | 50,029 | ||
| Credit quality ratios | ||||||
| Non-accrual loans to HFI loans | 0.53 | % | 0.45 | % | ||
| Non-performing assets to total assets | 0.35 | % | 0.27 | % | ||
| Net charge-offs of average total loans | 0.04 | % | 0.07 | % | ||
| Allowance for credit losses to non-accrual loans | 192.82 | % | 246.83 | % |
Non–performing loans totaled 51.9% and 40.5% of the allowance for credit losses at December 31, 2024 and 2023. respectively. Non–performing loans at December 31, 2024 totaled $27.0 million, an increase from $20.3 million as of December 31, 2023. The level of non–performing loans in 2024 remained consistent when compared to prior years.
54
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Non–performing loans as a percentage of total loans was 0.56% as of December 31, 2024, an increase from 0.46% as of December 31, 2023.
| Non-Accrual Loans | Percent of Non–Accrual Loans in Each Category to Total Loans | Total Loans | |||||||
|---|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | |||||||||
| Commercial | $ | 5,658 | 0.18 | % | $ | 3,078,156 | |||
| Real estate | 11,215 | 1.40 | % | 802,909 | |||||
| Mortgage warehouse | — | 0.00 | % | — | |||||
| Consumer | 8,919 | 0.92 | % | 965,975 | |||||
| Total | $ | 25,792 | 0.53 | % | $ | 4,847,040 | |||
| Allowance for credit losses on loans | $ | 51,980 | |||||||
| Ratio of allowance for credit losses on loans to non–performing loans | 49.62 | % | |||||||
| December 31, 2023 | |||||||||
| Commercial | $ | 7,362 | 0.28 | % | $ | 2,674,960 | |||
| Real estate | 8,058 | 1.18 | % | 681,136 | |||||
| Mortgage warehouse | — | 0.00 | % | 45,078 | |||||
| Consumer | 4,849 | 0.48 | % | 1,016,456 | |||||
| Total | $ | 20,269 | 0.46 | % | $ | 4,417,630 | |||
| Allowance for credit losses on loans | $ | 50,029 | |||||||
| Ratio of allowance for credit losses on loans to non–performing loans | 40.51 | % |
Other Real Estate Owned (“OREO”) totaled $0.4 million on December 31, 2024, a decrease of $0.8 million from December 31, 2023. On December 31, 2024, OREO was comprised of two properties, both of which properties were bank owned.
No mortgage warehouse loans were non–performing or OREO as of December 31, 2024 and 2023.
Allowance and Provision for Credit Losses
The table below provides an allocation of the year–end allowance for credit losses on loans by loan portfolio segment; however, allocation of a portion of the allowance to one segment does not preclude its availability to absorb losses in other segments.
55
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| Amount of Allowance Allocated | Percent of Loans in Each Category to Total Loans | Total Loans | Ratio of Allowance Allocated to Loans in Each Category | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | |||||||||||||
| Commercial | $ | 30,953 | 63.5 | % | $ | 3,078,156 | 1.01 | % | |||||
| Real estate | 2,715 | 16.6 | % | 802,909 | 0.34 | % | |||||||
| Mortgage warehouse | — | — | % | — | — | % | |||||||
| Consumer | 18,312 | 19.9 | % | 965,975 | 1.90 | % | |||||||
| Total | $ | 51,980 | 100.0 | % | $ | 4,847,040 | 1.07 | % | |||||
| December 31, 2023 | |||||||||||||
| Commercial | $ | 29,736 | 60.6 | % | $ | 2,674,960 | 1.11 | % | |||||
| Real estate | 2,503 | 15.4 | % | 681,136 | 0.37 | % | |||||||
| Mortgage warehouse | 481 | 1.0 | % | 45,078 | 1.07 | % | |||||||
| Consumer | 17,309 | 23.0 | % | 1,016,456 | 1.70 | % | |||||||
| Total | $ | 50,029 | 100.0 | % | $ | 4,417,630 | 1.13 | % |
At December 31, 2024, the allowance for credit losses was $52.0 million, or 1.07% of total loans outstanding, compared to $50.0 million, or 1.13%, at December 31, 2023. During 2024, a provision for credit losses on loans was recorded totaling $5.4 million compared to $2.5 million in 2023.
Horizon assesses the adequacy of its Allowance for Credit Losses (“ACL”) by regularly reviewing the performance of all of its loan portfolios. As a result of its quarterly reviews, a provision for credit losses is determined to bring the total ACL to a level called for by the analysis. Horizon's reserve includes allocations for potential future loan losses related to economic factors and the nature and characteristics of its loan portfolios.
No assurance can be given that Horizon will not, in any particular period, sustain loan losses that are significant in relation to the amount reserved, or that subsequent evaluations of the loan portfolio, in light of factors then prevailing, including economic conditions and management’s ongoing quarterly assessments of the portfolio, will not require increases in the allowance for credit losses. Horizon considers the allowance for credit losses to be adequate to cover losses inherent in the loan portfolio as of December 31, 2024.
The following table presents information regarding the net charge-offs to average amount of loans outstanding by portfolio segment (dollars in thousands):
56
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| Net (Charge-offs)/Recoveries | Average Loans Outstanding | Net (Charge-offs)/ Recoveries to Average Loans Outstanding | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | ||||||||||
| Commercial | $ | 199 | 2,811,689 | 0.01 | % | |||||
| Real estate | 28 | 784,043 | 0.00 | % | ||||||
| Mortgage warehouse | — | 61,219 | 0.00 | % | ||||||
| Consumer | (2,130) | 1,022,619 | (0.21) | % | ||||||
| Total | $ | (1,903) | $ | 4,679,570 | (0.04) | % | ||||
| December 31, 2023 | ||||||||||
| Commercial | $ | (944) | 2,498,453 | (0.04) | % | |||||
| Real estate | 33 | 675,520 | 0.00 | % | ||||||
| Mortgage warehouse | — | 54,798 | 0.00 | % | ||||||
| Consumer | (1,614) | 1,011,166 | (0.16) | % | ||||||
| Total | $ | (2,525) | $ | 4,239,937 | (0.06) | % | ||||
| December 31, 2022 | ||||||||||
| Commercial | $ | (680) | 2,280,553 | (0.03) | % | |||||
| Real estate | 53 | 621,163 | 0.01 | % | ||||||
| Mortgage warehouse | — | 89,409 | 0.00 | % | ||||||
| Consumer | (976) | 850,667 | (0.11) | % | ||||||
| Total | $ | (1,603) | $ | 3,841,792 | (0.04) | % |
57
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Deferred Tax
Horizon had a net deferred tax asset totaling $49.9 million as of December 31, 2024 and a net deferred tax asset of $33.5 million as of December 31, 2023. The following table shows the major components of deferred tax:
| December 31, | December 31, | |||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||
| Assets | ||||||
| Allowance for credit losses | $ | 12,590 | $ | 12,546 | ||
| Net operating loss and tax credits | 10,805 | 9,592 | ||||
| Director and employee benefits | 3,334 | 2,471 | ||||
| Unrealized loss on AFS securities and cash flow hedge | 29,355 | 17,706 | ||||
| Basis in partnership equity investments | 1,940 | 1,322 | ||||
| Capital loss carryover | — | 5,201 | ||||
| Fair value adjustment on acquisitions | 883 | — | ||||
| Other | 2,938 | 2,856 | ||||
| Total assets | 61,845 | 51,694 | ||||
| Liabilities | ||||||
| Depreciation | (4,061) | (4,512) | ||||
| State tax | — | (253) | ||||
| Federal Home Loan Bank stock dividends | (353) | (365) | ||||
| Difference in basis of intangible assets | (6,553) | (4,545) | ||||
| Fair value adjustment on acquisitions | — | (2,142) | ||||
| Other | (1,003) | (1,131) | ||||
| Total liabilities | (11,970) | (12,948) | ||||
| Valuation allowance | — | (5,201) | ||||
| Net deferred tax asset/(liability) | $ | 49,875 | $ | 33,545 |
Deposits
The primary source of funds for the Bank comes from the acceptance of demand and time deposits. However, at times the Bank will use its ability to borrow funds from the Federal Home Loan Bank and other sources when it can do so at interest rates and terms that are more favorable than those required for deposited funds or loan demand is greater than the ability to grow deposits. Total deposits were $5.6 billion at December 31, 2024, compared to $5.7 billion at December 31, 2023.
Average deposits and rates by category for the three years ended December 31 are as follows:
| Average Balance Outstanding for the | Average Rate Paid for the | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Years Ended December 31 | Years Ended December 31 | ||||||||||||||||
| 2024 | 2023 | 2022 | 2024 | 2023 | 2022 | ||||||||||||
| Non–interest bearing demand deposits | $ | 1,085,195 | $ | 1,181,233 | $ | 1,332,937 | |||||||||||
| Interest bearing demand deposits | 1,672,181 | 1,749,674 | 1,971,567 | 1.64 | % | 1.26 | % | 0.28 | % | ||||||||
| Savings deposits | 755,856 | 841,644 | 940,499 | 0.91 | % | 0.61 | % | 0.13 | % | ||||||||
| Money market | 937,538 | 756,092 | 810,083 | 3.49 | % | 2.52 | % | 0.45 | % | ||||||||
| Time deposits | 1,165,349 | 1,151,178 | 791,519 | 4.12 | % | 3.44 | % | 0.95 | % | ||||||||
| Total deposits | $ | 5,616,119 | $ | 5,679,821 | $ | 5,846,605 |
The $63.7 million decrease in average deposits during 2024 was primarily due to the increase in rates during 2023 creating a competitive deposit environment and management's decision to strategically exit some higher-cost non-
58
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
relationship accounts, in addition to deposits leaving the banking system for alternative investment options. The transactional accounts average balances, as the lower cost funding sources, decreased $77.9 million and the average balances for higher cost time deposits increased $14.2 million. Horizon continually enhances its interest bearing consumer and commercial demand deposit products based on local market conditions and its need for funding to support various types of assets.
As of December 31, 2024 and 2023, approximately $2.5 billion and $2.6 billion, respectively, of our deposit portfolio was uninsured. The uninsured amounts are estimates based on the methodologies and assumptions used for Horizon Bank's regulatory reporting requirements. Included in amounts as of December 31, 2024 were $1.0 billion of public deposits insured through the State of Indiana’s Public Deposit Insurance Fund. Deposits that were not insured by the FDIC or State of Indiana's Public Deposit Insurance Fund represented 28% of total deposits as of December 31, 2024.
Certificates and other time deposits for both retail and brokered maturing in years ending December 31, 2024 are as follows:
| Retail | Brokered | Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | $ | 924,549 | $ | 99,509 | $ | 1,024,058 | ||||
| 2026 | 33,733 | 15,023 | 48,756 | |||||||
| 2027 | 9,165 | — | 9,165 | |||||||
| 2028 | 2,826 | — | 2,826 | |||||||
| 2029 | 4,329 | — | 4,329 | |||||||
| Thereafter | 19 | — | 19 | |||||||
| $ | 974,621 | $ | 114,532 | $ | 1,089,153 |
Certificates of deposit of $250,000 or more, which are considered to be rate sensitive and are not considered a part of core deposits, mature as follows as of December 31, 2024:
| Due in three months or less | $ | 291,732 |
|---|---|---|
| Due after three months through six months | 139,080 | |
| Due after six months through one year | 82,233 | |
| Due after one year | 36,316 | |
| $ | 549,361 |
Interest expense on time certificates of $250,000 or more was approximately $22.7 million, $16.7 million and $4.2 million for 2024, 2023 and 2022.
Off–Balance Sheet Arrangements
As of December 31, 2024, Horizon did not have any off–balance sheet arrangements that have or are reasonably likely to have a current or future effect on the Company’s financial condition, change in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to investors. The term “off–balance sheet arrangement” generally means any transaction, agreement, or other contractual arrangement to which an entity unconsolidated with the Company is a party and under which the Company has (i) any obligation arising under a guarantee contract, derivative instrument or variable interest; or (ii) a retained or contingent interest in assets transferred to such entity or similar arrangement that serves as credit, liquidity or market risk support for such assets.
59
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Liquidity & Capital Resources
Capital Resources
Stockholders’ equity is influenced primarily by earnings, dividends, and changes in the unrealized holding gains or losses, net of taxes, on available-for-sale investment securities.
Stockholders’ equity increased $44.8 million, or 6.2%, to $763.6 million as of December 31, 2024 from $718.8 million as of December 31, 2023, due to changes in accumulated other comprehensive loss related to unrealized gains on available-for-sale securities and retention of earnings, which is primarily offset by cash dividend payments on outstanding common stock.
On December 17, 2024, the Company approved a dividend of $0.16 per share, payable on January 17, 2025 to stockholders of record on January 3, 2025.
On July 16, 2019, the Board of Directors of the Company authorized a stock repurchase program for up to 2,250,000 shares of Horizon’s issued and outstanding common stock, no par value. As of December 31, 2024, Horizon had repurchased a total of 803,349 shares at an average price per share of $16.89. The Company did not repurchase outstanding common shares during 2024.
As a bank holding company, the Company must comply with the capital requirements established by the Federal Reserve, and our subsidiary Bank must comply with the capital requirements established by the FDIC. The current risk-based guidelines applicable to us and our Bank are based on the Basel III framework, as implemented by the federal bank regulators. As of December 31, 2024 and 2023, the Company had capital levels that, in all cases, exceeded the guidelines to be deemed “well-capitalized.”
For additional information regarding our capital levels, see “Notes to Consolidated Financial Statements—Regulatory Capital,” included in Part IV, Item 15 of this report.
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 repayments, investment security sales, cash flows and maturities, sale of real estate loans and borrowing relationships with correspondent banks, including the FHLB and the Federal Reserve Bank (“FRB”). At December 31, 2024, Horizon had available approximately $1.7 billion in available credit from the FHLB, FRB Discount Window and various money center banks. The following factors could impact Horizon’s funding needs in the future:
◦Horizon had outstanding borrowings of approximately $1.1 billion with the FHLB and total borrowing capacity with the FHLB of $1.6 billion. Generally, the loan terms from the FHLB are better than the terms Horizon can receive from other sources, making it less expensive to borrow money from the FHLB. Financial difficulties at the FHLB could reduce or eliminate Horizon’s additional borrowing capacity with the FHLB or the FHLB could change collateral requirements, which could lower the Company’s borrowing availability.
◦Horizon had a total of $190.0 million of unused Federal Fund lines from various money center banks. These are uncommitted lines and could be withdrawn at any time by the correspondent banks.
◦Horizon had a total of $800.8 million of available collateral at the FRB secured by securities. These securities may mature, call, or be sold, which would reduce the available collateral.
◦Horizon had approximately $38.4 million of unpledged investment securities at December 31, 2024.
60
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
◦A downgrade in Horizon’s ability to obtain credit due to factors such as deterioration in asset quality, a large charge to earnings, a decline in profitability or other financial measures, or a significant merger or acquisition could impact the availability of funding sources.
◦An act of terrorism or war, natural disasters, political events, or the default or bankruptcy of a major corporation, mutual fund, hedge fund or a government agency could affect the cost and availability of funding sources.
◦Market speculation or rumors about Horizon or the banking industry in general may adversely affect the cost and availability of normal funding sources.
If any of these events occur, they could force Horizon to borrow money from other sources including negotiable certificates of deposit. Such other monies may only be available at higher interest rates and on less advantageous terms, which will impact our net income and could impact our ability to grow. Management believes Horizon has adequate funding sources to meet short and long term needs.
Horizon maintains a liquidity contingency plan that outlines the process for addressing a liquidity crisis. The plan provides for an evaluation of funding sources under various market conditions. It also assigns specific roles and responsibilities for effectively managing liquidity through a problem period.
During 2024, cash flows were generated primarily from the proceeds from borrowings totaling $512.8 million, the sales, maturities, and principal repayments of investment securities of $88.4 million. Cash flows were primarily used to purchase investments totaling $0.3 million, to purchase loans totaling $240.0 million, an increase in net loans of $217.1 million, a decrease in deposits of $64.2 million and the repayment of borrowings totaling $563.5 million. The net cash and cash equivalent position decreased by $233.1 million during 2024.
At December 31, 2024, the Bank had $1.0 billion in commitments to extend credit outstanding, excluding interest rate lock commitments for residential mortgage loans intended for sale in the secondary market that meet the definition of a derivative. Time deposits due within one year of December 31, 2024 totaled $1.0 billion, or 94.0% of time deposits. If these maturing time deposits do not remain with us, we will be required to seek other sources of funds, including other certificates of deposit and borrowings. Depending on market conditions, we may be required to pay higher rates on such deposits or other borrowings than we currently pay on the time deposits due on or before December 31, 2024. We believe, however, based on past experience that a significant portion of our time deposits will remain with us. We have the ability to attract and retain deposits by adjusting the interest rates offered.
Use of Non-GAAP Financial Measures
In addition to financial measures presented in accordance with GAAP, this document refers to non-GAAP financial measures, which Horizon believes are helpful to investors and provide a greater understanding of our business and financial results without the impact of items or events that may obscure trends in the Company’s underlying performance. 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 document for reconciliations of the non-GAAP information identified herein and its most comparable GAAP measures.
61
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| Non–GAAP Reconciliation of Net Fully-Taxable Equivalent ("FTE") Interest Margin | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | |||||||||||
| December 31, | December 31, | December 31, | |||||||||
| 2024 | 2023 | 2022 | |||||||||
| Interest income (GAAP) | (A) | $ | 356,483 | $ | 312,305 | $ | 236,033 | ||||
| Taxable-equivalent adjustment: | |||||||||||
| Investment securities - tax exempt (1) | $ | 6,762 | $ | 7,545 | $ | 7,716 | |||||
| Loan receivable (2) | $ | 1,416 | $ | 1,050 | $ | 684 | |||||
| FTE Interest income (non-GAAP) | (B) | $ | 364,661 | $ | 320,900 | $ | 244,433 | ||||
| Interest expense (GAAP) | (C) | $ | 167,879 | $ | 136,561 | $ | 36,515 | ||||
| Net interest income (GAAP) | (D) =(A) - (C) | $ | 188,604 | $ | 175,744 | $ | 199,518 | ||||
| Net FTE interest income (non-GAAP) | (E) = (B) - (C) | $ | 196,782 | $ | 184,339 | $ | 207,918 | ||||
| Average interest earning assets | (F) | 7,344,507 | 7,268,767 | 7,003,306 | |||||||
| Net FTE interest margin (non-GAAP) | (G) = (E) / (F) | 2.68 | % | 2.54 | % | 2.97 | % | ||||
| (1) The following represents municipal securities interest income for investment securities classified as available-for-sale and held-to-maturity | |||||||||||
| (2) The following represents municipal loan interest income for loan receivables classified as held for sale and held for investment | |||||||||||
| (3) Management believes fully taxable equivalent, or FTE, interest income is useful to investors in evaluating the Company's performance as a comparison of the returns between a tax-free investment and a taxable alternative. The Company adjusts interest income for tax-exempt loans and securities to an FTE basis utilizing a 21% tax rate |
| Non–GAAP Reconciliation of Return on Average Tangible Common Equity | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | |||||||||||
| Year Ended | |||||||||||
| December 31, | December 31, | December 31, | |||||||||
| 2024 | 2023 | 2022 | |||||||||
| Net income (loss) (GAAP) | (A) | $ | 35,429 | $ | 27,981 | $ | 93,408 | ||||
| Average stockholders' equity | (B) | $ | 737,793 | $ | 706,274 | $ | 683,630 | ||||
| Average intangible assets | (C) | 167,238 | 170,745 | 174,003 | |||||||
| Average tangible equity (Non-GAAP) | (D) = (B) - (C) | $ | 570,555 | $ | 535,529 | $ | 509,627 | ||||
| Return on average tangible common equity ("ROACE") (non-GAAP) | (E) = (A) / (D) | 6.21 | % | 5.22 | % | 18.33 | % |
62
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| Non–GAAP Reconciliation of Tangible Common Equity to Tangible Assets | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | |||||||||||
| Year Ended | |||||||||||
| December 31, | December 31, | December 31, | |||||||||
| 2024 | 2023 | 2022 | |||||||||
| Total stockholders' equity (GAAP) | (A) | $ | 763,582 | $ | 718,812 | $ | 677,375 | ||||
| Intangible assets (end of period) | (B) | 165,434 | 168,837 | 172,450 | |||||||
| Total tangible common equity (non-GAAP) | (C) = (A) - (B) | $ | 598,148 | $ | 549,975 | $ | 504,925 | ||||
| Total assets (GAAP) | (D) | 7,801,146 | 7,940,485 | 7,872,518 | |||||||
| Intangible assets (end of period) | (B) | 165,434 | 168,837 | 172,450 | |||||||
| Total tangible assets (non-GAAP) | (E) = (D) - (B) | $ | 7,635,712 | $ | 7,771,648 | $ | 7,700,068 | ||||
| Tangible common equity to tangible assets (Non-GAAP) | (G) = (C) / (E) | 7.83 | % | 7.08 | % | 6.56 | % |
| Non–GAAP Reconciliation of Tangible Book Value Per Share | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | |||||||||||
| Year Ended | |||||||||||
| December 31, | December 31, | December 31, | |||||||||
| 2024 | 2023 | 2022 | |||||||||
| Total stockholders' equity (GAAP) | (A) | $ | 763,582 | $ | 718,812 | $ | 677,375 | ||||
| Intangible assets (end of period) | (B) | 165,434 | 168,837 | 172,450 | |||||||
| Total tangible common equity (non-GAAP) | (C) = (A) - (B) | $ | 598,148 | $ | 549,975 | $ | 504,925 | ||||
| Common shares outstanding | (D) | 43,722,086 | 43,652,063 | 43,574,151 | |||||||
| Tangible book value per common share (non-GAAP) | (E) = (C) / (D) | $ | 13.68 | $ | 12.60 | $ | 11.59 |
63
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
FY 2023 10-K MD&A
SEC filing source: 0000706129-24-000015.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Overview
Horizon is a registered bank holding company incorporated in Indiana and headquartered in Michigan City, Indiana. Horizon provides a broad range of banking services in northern and central Indiana and southern and central Michigan through its bank subsidiary, Horizon Bank. Horizon operates as a single segment, which is commercial banking. Horizon’s common stock is traded on the NASDAQ Global Select Market under the symbol HBNC. The Bank was founded in 1873 as a national association, and it remained a national association until its conversion to an Indiana commercial bank effective June 23, 2017. The Bank is a full–service commercial bank offering commercial and retail banking services, corporate and individual trust and agency services, and other services incident to banking.
Fourth Quarter and Full Year 2023 Highlights
•Commercial loan growth totaled $85.7 million, increasing by 13.1% annualized during the quarter and 8.4% since December 31, 2022. Total loans were $4.42 billion at period end, increasing by 5.2% annualized during the quarter and 6.1% since December 31, 2022.
•Deposits remained resilient, totaling $5.7 billion at period end, compared to $5.7 billion on September 30, 2023 and decreased 3.3% since December 31, 2022.
•Net interest margin increased to 2.43% compared to 2.41% in the linked quarter. Interest income was $42.3 million compared to $42.1 million in the linked quarter.
•Cash totaled $526.5 million at period end, providing significant flexibility to drive future net interest margin growth through deployment into higher yielding assets throughout 2024.
•Excellent asset quality with net charge–offs representing 0.05% of average loans for the year, delinquent loans representing 0.38% of total loans at period end and non–performing loans representing 0.44% of total loans at period end, with the increase in provision during the year primarily attributable to loan growth.
•In December, the Company announced a balance sheet repositioning that included the sale of $382.7 million in lower-yielding securities and the surrender of $113.9 million of bank owned life insurance (“BOLI”) policies. For the quarter, the Company recorded a net loss of $25.2 million, or $0.58 per diluted share. Excluding the $38.7 million after-tax impact of the balance sheet repositioning and approximately $705,000 in extraordinary expenses associated with previously disclosed staffing changes, the launch of Horizon Equipment Finance and the expansion of the Bank's treasury management capabilities, adjusted net income was $14.1 million, or $0.33 per diluted share, in the quarter. (See the “Non–GAAP Reconciliation of Net Income” table below.) This compared to third quarter 2023 net income of $16.2 million, or $0.37 per diluted share.
•Horizon continues to maintain cash at the holding company level representing approximately eight quarters of dividend payments and fixed costs.
Critical Accounting Policies
The Notes to the Consolidated Financial Statements included in Item 8 of this Annual Report on Form 10–K for 2023 contain a summary of the Company’s significant accounting policies. Certain of these policies are important to the portrayal of the Company’s financial condition, since they require management to make difficult, complex or subjective judgments, some of which may relate to matters that are inherently uncertain. Management has identified the allowance for credit losses, goodwill and intangible assets, mortgage servicing rights, derivative instruments and valuation measurements as critical accounting policies.
37
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Allowance for Credit Losses
The allowance for credit losses on loans and leases (“ACL”) replaces the allowance for loan and lease losses as a credit accounting estimate, as of January 1, 2020 with the adoption of ASU 2016–13, Financial Instruments–Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.
The allowance for credit losses represents management’s best estimate of current expected credit losses over the life of the portfolio of loans and leases. Estimating credit losses requires judgment in determining loan specific attributes impacting the borrower’s ability to repay contractual obligations. Other factors such as economic forecasts used to determine a reasonable and supportable forecast, prepayment assumptions, the value of underlying collateral, and changes in size composition and risks within the portfolio are also considered.
The allowance for credit losses is assessed at each balance sheet date and adjustments are recorded in the provision for credit losses. The allowance is estimated based on loan level characteristics using historical loss rates, a reasonable and supportable economic forecast. Loan losses are estimated using the fair value of collateral for collateral–dependent loans, or when the borrower is experiencing financial difficulty such that repayment of the loan is expected to be made through the operation or sale of the collateral. Loan balances considered uncollectible are charged–off against the ACL. Assets purchased with credit deterioration (“PCD”) represent assets that are acquired with evidence of more than insignificant credit quality deterioration since origination at the acquisition date. At acquisition, the allowance for credit losses on PCD assets is booked directly to the ACL. Any subsequent changes in the ACL on PCD assets is recorded through the provision for credit losses. Management believes that the ACL is adequate to absorb the expected life of loan credit losses on the portfolio of loans and leases as of the balance sheet date. Actual losses incurred may differ materially from our estimates.
Allowance for Credit Losses on Off–Balance Sheet Credit Exposures
The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by the Company. The Company determines the estimated amount of expected credit extensions based on historical usage to calculate the amount of exposure for a loss estimate and has recorded an allowance.
Allowance for Credit Losses on Available for Sale Securities
For available for sale debt securities in an unrealized loss position, the Company first assesses whether it intends to sell, or it is more likely than not that it will be required to sell, the security before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security's amortized cost basis is written down to fair value through income. For debt securities available for sale that do not meet the aforementioned criteria, the Company evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, management considers the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency, and adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an ACL is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis. Any impairment that has not been recorded through an ACL is recorded in other comprehensive income.
Changes in the ACL are recorded as provision for, or reversal of, credit loss expense. Losses are charged against the allowance when management believes the available for sale security is confirmed to be uncollectible or when either of the criteria regarding intent or requirement to sell is met.
38
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Allowance for Credit Losses on Held to Maturity Securities
For held to maturity securities, the Company conducts an assessment of its held to maturity securities at the time of purchase and on at least an annual basis to ensure such investment securities remain within appropriate levels of risk and continue to perform satisfactorily in fulfilling its obligations. The Company considers, among other factors, the nature of the securities and credit ratings or financial condition of the issuer. If available, the Company obtains a credit rating for issuers from the Nationally Recognized Statistical Rating Organization (“NRSRO”) for consideration. If this assessment indicates that a material credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an ACL is recorded for the credit loss.
Goodwill and Intangible Assets
Management believes that the accounting for goodwill and other intangible assets also involves a higher degree of judgment than most other significant accounting policies. FASB ASC 350–10 establishes standards for the amortization of acquired intangible assets and impairment assessment of goodwill. At December 31, 2023, Horizon had core deposit intangibles of $13.6 million subject to amortization and $155.2 million of goodwill, which is not subject to amortization. Goodwill arising from business combinations represents the value attributable to unidentifiable intangible assets in the business acquired. Horizon’s goodwill relates to the value inherent in the banking industry and that value is dependent upon the ability of Horizon to provide quality, cost effective banking services in a competitive marketplace. The goodwill value is supported by revenue that is in part driven by the volume of business transacted. A decrease in earnings resulting from a decline in the customer base or the inability to deliver cost effective services over sustained periods can lead to impairment of goodwill that could adversely affect earnings in future periods. FASB ASC 350–10 requires an annual evaluation of goodwill for impairment.
At each reporting date between annual goodwill impairment tests, Horizon considers potential indicators of impairment. Impairment indicators considered comprised the condition of the economy and banking industry; government intervention and regulatory updates; the impact of recent events to financial performance and cost factors of the reporting unit; performance of the Company's stock and other relevant events. Horizon further considered the amount by which fair value exceeded book value in the most recent quantitative analysis and stress testing performed. At the conclusion of the assessment, the Company determined that as of December 31, 2023, it was more likely than not that the fair value exceeded its carrying value. Horizon will continue to monitor overall economic conditions and any other triggering events or circumstances that may indicate an impairment of goodwill in the future.
Mortgage Servicing Rights
Servicing assets are recognized as separate assets when rights are acquired through purchase or through the sale of financial assets on a servicing–retained basis. Capitalized servicing rights are amortized into non–interest income in proportion to, and over the period of, the estimated future net servicing income of the underlying financial assets. Servicing assets are evaluated regularly for impairment based upon the fair value of the rights as compared to amortized cost. Impairment is determined by stratifying servicing rights by predominant characteristics, such as interest rates, original loan terms and whether the loans are fixed or adjustable rate mortgages. Fair value is determined using prices for similar assets with similar characteristics, when available, or based upon discounted cash flows using market–based assumptions. When the book value of an individual stratum exceeds its fair value, an impairment reserve is recognized so that each individual stratum is carried at the lower of its amortized book value or fair value. In periods of falling market interest rates, accelerated loan prepayment can adversely affect the fair value of these mortgage–servicing rights relative to their book value. In the event that the fair value of these assets was to increase in the future, Horizon can recognize the increased fair value to the extent of the impairment allowance but cannot recognize an asset in excess of its amortized book value. Future changes in management’s assessment of the impairment of these servicing assets, as a result of changes in observable market data relating to market interest rates, loan prepayment speeds, and other factors, could impact Horizon’s financial condition and results of operations either positively or negatively.
39
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Generally, when market interest rates decline and other factors favorable to prepayments occur, there is a corresponding increase in prepayments as customers refinance existing mortgages under more favorable interest rate terms. When a mortgage loan is prepaid, the anticipated cash flows associated with servicing that loan are terminated, resulting in a reduction of the fair value of the capitalized mortgage servicing rights. To the extent that actual borrower prepayments do not react as anticipated by the prepayment model (i.e., the historical data observed in the model does not correspond to actual market activity), it is possible that the prepayment model could fail to accurately predict mortgage prepayments and could result in significant earnings volatility. To estimate prepayment speeds, Horizon utilizes a third–party prepayment model, which is based upon statistically derived data linked to certain key principal indicators involving historical borrower prepayment activity associated with mortgage loans in the secondary market, current market interest rates and other factors, including Horizon’s own historical prepayment experience. For purposes of model valuation, estimates are made for each product type within the mortgage servicing rights portfolio on a monthly basis. In addition, on a quarterly basis Horizon engages a third party to independently test the value of its servicing asset.
Derivative Instruments
As part of the Company’s asset/liability management program, Horizon utilizes, from time–to–time, interest rate floors, caps or swaps to reduce the Company’s sensitivity to interest rate fluctuations. These are derivative instruments, which are recorded as assets or liabilities in the consolidated balance sheets at fair value. Changes in the fair values of derivatives are reported in the consolidated income statements or other comprehensive income (“OCI”) depending on the use of the derivative and whether the instrument qualifies for hedge accounting. The key criterion for the hedge accounting is that the hedged relationship must be highly effective in achieving offsetting changes in those cash flows that are attributable to the hedged risk, both at inception of the hedge and on an ongoing basis.
Horizon’s accounting policies related to derivatives reflect the guidance in FASB ASC 815–10. Derivatives that qualify for the hedge accounting treatment are designated as either: a hedge of the fair value of the recognized asset or liability or of an unrecognized firm commitment (a fair value hedge) or a hedge of a forecasted transaction or the variability of cash flows to be received or paid related to a recognized asset or liability (a cash flow hedge). For fair value hedges, the cumulative change in fair value of both the hedge instruments and the underlying loans is recorded in non–interest income. For cash flow hedges, changes in the fair values of the derivative instruments are reported in OCI to the extent the hedge is effective. The gains and losses on derivative instruments that are reported in OCI are reflected in the consolidated income statement in the periods in which the results of operations are impacted by the variability of the cash flows of the hedged item. Generally, net interest income is increased or decreased by amounts receivable or payable with respect to the derivatives, which qualify for hedge accounting. At inception of the hedge, Horizon establishes the method it uses for assessing the effectiveness of the hedging derivative and the measurement approach for determining the ineffective aspect of the hedge. The ineffective portion of the hedge, if any, is recognized currently in the consolidated statements of income. Horizon excludes the time value expiration of the hedge when measuring ineffectiveness.
Valuation Measurements
Valuation methodologies often involve a significant degree of judgment, particularly when there are no observable active markets for the items being valued. Investment securities and derivatives are carried at fair value, as defined in FASB ASC 820, which requires key judgments affecting how fair value for such assets and liabilities is determined. In addition, the outcomes of valuations have a direct bearing on the carrying amounts of goodwill, mortgage servicing rights, and pension and other post–retirement benefit obligations. To determine the values of these assets and liabilities, as well as the extent to which related assets may be impaired, management makes assumptions and estimates related to discount rates, asset returns, prepayment speeds and other factors. The use of different discount rates or other valuation assumptions could produce significantly different results, which could affect Horizon’s results of operations.
40
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Analysis of Financial Condition
Horizon’s total assets were $7.9 billion as of December 31, 2023, an increase of $68.0 million from December 31, 2022. The increase was primarily in cash and due from banks of $403.0 million and in net loans of $260.1 million, offset by decreases in investment securities of $527.4 million and cash value of life insurance of $110.0 million.
Investment Securities
Investment securities carrying values totaled $2.5 billion at December 31, 2023, and consisted of Treasury and federal agency securities of $351.6 million (14.1%); state and municipal securities of $1.4 billion (55.8%); federal agency mortgage–backed pools of $460.9 million and federal agency collateralized mortgage obligations of $54.9 million (20.7%); private labeled mortgage–backed pools of $32.3 million (1.3%); and corporate securities of $200.7 million (8.1%).
As indicated above, 20.7% of the investment portfolio consists of mortgage–backed securities and collateralized mortgage obligations. These instruments are secured by residential mortgages of varying maturities. Principal and interest payments are received monthly as the underlying mortgages are repaid. These payments also include prepayments of mortgage balances as borrowers either sell their homes or refinance their mortgages. Therefore, mortgage–backed securities and collateralized mortgage obligations have maturities that are stated in terms of average life. The average life is the average amount of time that each dollar of principal is expected to be outstanding. As of December 31, 2023, the mortgage–backed securities and collateralized mortgage obligations in the investment portfolio had an average duration of just under 7 years. Securities that have interest rates above current market rates are purchased at a premium.
Available for sale municipal securities are priced by a third party using a pricing grid which estimates prices based on recent sales of similar securities. All municipal securities are investment grade or local non–rated issues. A credit review is performed annually on the municipal securities portfolio.
At December 31, 2023 and 2022, 22.0% and 33.0%, respectively, of investment securities were classified as available for sale. Securities classified as available for sale are carried at their fair value, with both unrealized gains and losses recorded, net of tax, directly to stockholders’ equity. Net depreciation on these securities totaled $87.4 million, which resulted in a balance of $69.0 million, net of tax, included in stockholders’ equity at December 31, 2023. This compared to net depreciation on securities which totaled $110.7 million, net of tax, included in stockholders’ equity at December 31, 2022.
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. A fair value hierarchy is also established which requires an entity to maximize the use of observable and minimize the use of unobservable inputs. There are three levels of inputs that may be used to measure fair value:
Level 1 Quoted prices in active markets for identical assets or liabilities.
Level 2 Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
When quoted market prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. There are no Level 1 securities. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics or discounted cash flows. Level 2 securities include U.S. Treasury and Federal agency securities, State and municipal securities, Federal agency collateralized mortgage obligations, Federal agency mortgage-backed pools and corporate notes. For Level 2 securities, Horizon uses a third party service to determine fair value. In performing the valuations, the pricing service relies on models that consider security–specific details as well as relevant industry and economic factors. The most significant of these inputs are quoted market prices, interest rate spreads on relevant benchmark securities and
41
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
certain prepayment assumptions. To verify the reasonableness of the fair value determination by the service, Horizon has a portion of the Level 2 securities priced by an independent securities broker–dealer.
Unrealized gains and losses on available for sale securities, deemed temporary, are recorded, net of income tax, in a separate component of accumulated other comprehensive income on the balance sheet.
The following is a schedule of maturities of each categories of available for sale and held to maturity debt securities and the related weighted–average yield of such securities as of December 31, 2023:
| One Year or Less | After One Year Through Five Years | After Five Years Through Ten Years | After Ten Years | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | |||||||||||||||||||
| Available for sale | |||||||||||||||||||||||||||
| U.S. Treasury and federal agencies(1) | $ | 3,764 | 0.82 | % | $ | 38,921 | 1.44 | % | $ | 19,983 | 2.17 | % | $ | 1,709 | 1.81 | % | |||||||||||
| State and municipal | 195 | 0.51 | % | 32,334 | 1.90 | % | 104,704 | 2.30 | % | 166,797 | 3.10 | % | |||||||||||||||
| Federal agency collateralized mortgage obligations(2) | — | — | % | 921 | 3.04 | % | — | — | % | 2,659 | 3.61 | % | |||||||||||||||
| Federal agency mortgage-backed pools(2) | — | — | % | 11,661 | 3.38 | % | 5,825 | 2.61 | % | 119,811 | 2.05 | % | |||||||||||||||
| Private labeled mortgage-backed pools(2) | — | — | % | — | — | % | — | — | % | — | — | % | |||||||||||||||
| Corporate notes | 1,448 | 3.45 | % | 18,396 | 2.69 | % | 16,516 | 4.29 | % | 1,607 | — | % | |||||||||||||||
| Total available for sale | 5,407 | 1.52 | % | 102,233 | 2.05 | % | 147,028 | 2.52 | % | 292,583 | 2.65 | % | |||||||||||||||
| Held to maturity | |||||||||||||||||||||||||||
| U.S. Treasury and federal agencies(1) | 8,054 | 2.10 | % | 95,481 | 1.68 | % | 84,004 | 2.45 | % | 58,421 | 2.93 | % | |||||||||||||||
| State and municipal | 25,115 | 3.01 | % | 116,905 | 3.40 | % | 86,835 | 3.37 | % | 710,506 | 3.04 | % | |||||||||||||||
| Federal agency collateralized mortgage obligations(2) | — | — | % | — | — | % | — | — | % | 43,479 | 2.40 | % | |||||||||||||||
| Federal agency mortgage-backed pools(2) | — | — | % | 3,886 | 2.80 | % | 124,040 | 2.36 | % | 147,102 | 2.20 | % | |||||||||||||||
| Private labeled mortgage-backed pools(2) | — | — | % | — | — | % | — | — | % | 27,734 | 2.91 | % | |||||||||||||||
| Corporate notes | — | — | % | 3,969 | 3.15 | % | 133,227 | 4.45 | % | — | — | % | |||||||||||||||
| Total held to maturity | 33,169 | 2.79 | % | 220,241 | 2.64 | % | 428,106 | 3.23 | % | 987,242 | 2.88 | % | |||||||||||||||
| Total investment securities | $ | 38,576 | 2.61 | % | $ | 322,474 | 2.45 | % | $ | 575,134 | 3.05 | % | $ | 1,279,825 | 2.82 | % | |||||||||||
| (1) Fair value is based on contractual maturity or call date where a call option exists | |||||||||||||||||||||||||||
| (2) Maturity based upon final maturity date |
The weighted–average interest rates are based on coupon rates for securities purchased at par value an on effective interest rates considering amortization or accretion if the securities were purchased at a premium or discount. Yields are not presented on a tax–equivalent basis.
As a member of the Federal Home Loan Bank system, Horizon is required to maintain an investment in the common stock of the Federal Home Loan Bank. The investment in common stock is based on a predetermined formula. At December 31, 2023 and 2022, Horizon had investments in the common stock of the Federal Home Loan Bank totaling $34.5 million and $26.7 million, respectively.
At December 31, 2023, Horizon did not maintain a trading account.
42
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
For more information about securities, see Note 3 – Securities to the Consolidated Financial Statements at Item 8.
Total Loans
Total loans, net of deferred fees/costs, the principal earning asset of the Bank, were $4.4 billion at December 31, 2023. The current level of total loans increased 6.3% from the December 31, 2022, level of $4.1 billion primarily due to an increase in commercial, consumer and residential mortgage loans, offset by a decrease in residential construction and mortgage warehouse loans during the year. The table below provides comparative detail on the loan categories.
| December 31, | December 31, | Dollar | Percent | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | Change | |||||||||||
| Commercial | ||||||||||||||
| Owner occupied real estate | $ | 640,731 | $ | 594,562 | $ | 46,169 | 7.8 | % | ||||||
| Non–owner occupied real estate | 1,273,838 | 1,187,077 | 86,761 | 7.3 | % | |||||||||
| Residential spec homes | 13,489 | 10,838 | 2,651 | 24.5 | % | |||||||||
| Development & spec land | 34,039 | 27,358 | 6,681 | 24.4 | % | |||||||||
| Commercial and industrial | 712,863 | 647,587 | 65,276 | 10.1 | % | |||||||||
| Total commercial | 2,674,960 | 2,467,422 | 207,538 | 8.4 | % | |||||||||
| Real estate | ||||||||||||||
| Residential mortgage | 654,295 | 612,551 | 41,744 | 6.8 | % | |||||||||
| Residential construction | 26,841 | 40,741 | (13,900) | (34.1) | % | |||||||||
| Mortgage warehouse | 45,078 | 69,529 | (24,451) | (35.2) | % | |||||||||
| Total real estate | 726,214 | 722,821 | 3,393 | 0.5 | % | |||||||||
| Consumer | ||||||||||||||
| Direct installment | 52,366 | 56,614 | (4,248) | (7.5) | % | |||||||||
| Indirect installment | 399,946 | 500,549 | (100,603) | (20.1) | % | |||||||||
| Home equity | 564,144 | 410,592 | 153,552 | 37.4 | % | |||||||||
| Total consumer | 1,016,456 | 967,755 | 48,701 | 5.0 | % | |||||||||
| Total loans | 4,417,630 | 4,157,998 | 259,632 | 6.2 | % | |||||||||
| Allowance for loan losses | (50,029) | (50,464) | 435 | (0.9) | % | |||||||||
| Loans, net | $ | 4,367,601 | $ | 4,107,534 | $ | 260,067 | 6.3 | % |
The acceptance and management of credit risk is an integral part of the Bank’s business as a financial intermediary. The Bank has established underwriting standards including a policy that monitors the lending function through strict administrative and reporting requirements as well as an internal loan review of commercial, residential real estate and consumer loans. The Bank also uses an independent third–party loan review function that regularly reviews asset quality.
43
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Changes in the mix of the loan portfolio averages are shown in the following table.
| December 31, | December 31, | December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||
| Commercial | $ | 2,498,453 | $ | 2,280,553 | $ | 2,155,018 | ||||
| Real estate | 675,520 | 621,163 | 591,395 | |||||||
| Mortgage warehouse | 54,798 | 89,409 | 206,932 | |||||||
| Consumer | 1,011,166 | 850,667 | 679,712 | |||||||
| Total average loans | $ | 4,239,937 | $ | 3,841,792 | $ | 3,633,057 |
Maturities and Sensitivities of Loans to Changes in Interest Rates
The following table presents the maturity distribution of our loan portfolio as December 31, 2023. The table also presents the portion of loans that have fixed interest rates or variable interest rates that fluctuate over the life of the loans in accordance with changes in an interest rate index.
| Due in One Year or Less | After One, but Within Five Years | After Five, but Within Fifteen Years | After Fifteen Years | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial | $ | 403,193 | $ | 1,108,871 | $ | 1,039,478 | $ | 123,418 | $ | 2,674,960 | ||||||||
| Real estate | 1,252 | 10,979 | 53,770 | 615,135 | 681,136 | |||||||||||||
| Mortgage warehouse | 45,078 | — | — | — | 45,078 | |||||||||||||
| Consumer | 13,191 | 300,139 | 219,307 | 483,819 | 1,016,456 | |||||||||||||
| Total | $ | 462,714 | $ | 1,419,989 | $ | 1,312,555 | $ | 1,222,372 | $ | 4,417,630 | ||||||||
| Loans with fixed interest rates: | ||||||||||||||||||
| Commercial | $ | 140,081 | $ | 740,362 | $ | 365,557 | $ | 56,826 | $ | 1,302,826 | ||||||||
| Real estate | 1,235 | 10,356 | 31,516 | 358,388 | 401,495 | |||||||||||||
| Mortgage warehouse | — | — | — | — | — | |||||||||||||
| Consumer | 9,324 | 281,406 | 204,320 | 22,228 | 517,278 | |||||||||||||
| Total | $ | 150,640 | $ | 1,032,124 | $ | 601,393 | $ | 437,442 | $ | 2,221,599 | ||||||||
| Loans with variable interest rates: | ||||||||||||||||||
| Commercial | $ | 263,112 | $ | 368,509 | $ | 673,921 | $ | 66,592 | $ | 1,372,134 | ||||||||
| Real estate | 17 | 623 | 22,254 | 256,747 | 279,641 | |||||||||||||
| Mortgage warehouse | 45,078 | — | — | — | 45,078 | |||||||||||||
| Consumer | 3,867 | 18,733 | 14,987 | 461,591 | 499,178 | |||||||||||||
| Total | $ | 312,074 | $ | 387,865 | $ | 711,162 | $ | 784,930 | $ | 2,196,031 |
44
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Commercial Loans
Commercial loans totaled $2.67 billion, or 60.6% of total loans as of December 31, 2023, compared to $2.47 billion, or 59.3% as of December 31, 2022. The increase during 2023 was due to growth in all types of commercial loans.
Commercial loans consisted of the following types of loans at December 31:
| December 31, 2023 | December 31, 2022 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number | Amount | Percent of Portfolio | Number | Amount | Percent of Portfolio | ||||||||||||||
| SBA guaranteed | 258 | $ | 54,806 | 2.0 | % | 268 | $ | 56,650 | 2.3 | % | |||||||||
| Municipal government | 69 | 101,676 | 3.8 | % | 73 | 85,520 | 3.5 | % | |||||||||||
| Lines of credit | 1,467 | 590,943 | 22.1 | % | 1,507 | 561,995 | 22.8 | % | |||||||||||
| Real estate and equipment | 5,313 | 1,927,535 | 72.1 | % | 5,261 | 1,763,257 | 71.4 | % | |||||||||||
| Total | 7,107 | $ | 2,674,960 | 100.0 | % | 7,109 | $ | 2,467,422 | 100.0 | % |
At December 31, 2023, the commercial loan portfolio held $270.2 million of adjustable rate loans that had interest rate floors in the terms of the note. Of the commercial loans with interest rate floors, loans totaling $52.3 million were at their floor at December 31, 2023.
The Bank's commercial loan portfolio consists generally of approximately 27% commercial and industrial loans and approximately 73% commercial real estate loans. Commercial loans are originated in the primary geographic markets of Indiana and Michigan.
Commercial and industrial loans typically are comprised of loans to finance working capital, equipment and titled vehicles. The top five segments with the commercial and industrial portfolio as of December 31, 2023 as a percentage of total commercial loans were finance and insurance; individuals and other services; manufacturing; health care and education; and real estate rental and leasing, with the highest concentration in finance and insurance at approximately 5% of total commercial loans.
Owner occupied real estate loans are comprised of loans secured by the real estate for the business operator's facilities such as their office, warehouse, manufacturing facility or medical offices. The top five segments within the owner occupied real estate portfolio as of December 31, 2023 as a percentage of total commercial loans were health care and education; individuals and other services; real estate rental and leasing; retail trade; and manufacturing with the highest concentration in health care and education at approximately 6% of total commercial loans.
Non–owner occupied real estate loans are categorized as loans reliant on the leasing and/or operation of the underlying real estate for repayment. The top five segments within the non–owner occupied real estate portfolio as of December 31, 2023 as a percentage of total commercial loans were lessor's of mutli–family; warehouse and industrial; retail; hospitality; and non–medical offices with the highest concentration in lessor's of mutli–family at approximately 10% of total commercial loans.
Management actively monitors commercial and industrial loans and commercial real estate loans by NAICS code, geography and real estate sector. Commercial real estate loans are managed to internal portfolio limits for certain real estate categories, as well as regulatory concentration limits based on Tier 1 capital plus allowance for credit losses, percent of portfolio and comparison to peer data. The Bank also utilizes external data sources to monitor commercial real estate segment and market trends.
45
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Residential Real Estate Loans
Residential real estate loans totaled $681.1 million, or 15.4% of total loans as of December 31, 2023, compared to $653.3 million, or 15.7% of total loans as of December 31, 2022. This category consists of home mortgages that generally require a loan to value of no more than 80%. Some special guaranteed or insured real estate loan programs do permit a higher loan to collateral value ratio. The increase during 2023 was primarily due to jumbo fixed rate loan growth that are held on the balance sheet, as variable rate loans remained flat during the year.
In addition to the customary real estate loans described above, the Bank also had outstanding on December 31, 2023, $478.7 million in home equity lines of credit compared to $346.8 million at December 31, 2022. Credit lines normally limit the loan to collateral value to no more than 89%. Home equity credit lines are primarily not combined with a first mortgage and are therefore evaluated in the allowance for loan losses as a separate pool. These loans are classified as consumer loans in the Loans table above and in Note 4 of the Consolidated Financial Statements at Item 8.
Residential real estate lending is a highly competitive business. As of December 31, 2023, the real estate loan portfolio reflected a wide range of interest rates and repayment patterns, but could generally be categorized as follows:
| December 31, 2023 | December 31, 2022 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | Percent of Portfolio | Yield | Amount | Percent of Portfolio | Yield | ||||||||||||||
| Fixed rate | |||||||||||||||||||
| Monthly payment | $ | 402,038 | 59.0 | % | 4.06 | % | $ | 375,185 | 57.4 | % | 3.76 | % | |||||||
| Adjustable rate | |||||||||||||||||||
| Monthly payment | 279,098 | 41.0 | % | 4.98 | % | 278,107 | 42.6 | % | 4.21 | % | |||||||||
| Subtotal | 681,136 | 100.0 | % | 4.44 | % | 653,292 | 100.0 | % | 3.95 | % | |||||||||
| Loans held for sale | 1,418 | 5,807 | |||||||||||||||||
| Total real estate loans | $ | 682,554 | $ | 659,099 |
In addition to the real estate loan portfolio, the Bank originates and sells real estate loans and retains the servicing rights. During 2023 and 2022, approximately $142.8 million and $221.9 million, respectively, of residential mortgages were sold into the secondary market. Loans serviced for others are not included in the consolidated balance sheets. The unpaid principal balances of loans serviced for others totaled approximately $1.5 billion and $1.5 billion at December 31, 2023 and 2022.
The aggregate fair value of capitalized mortgage servicing rights at December 31, 2023, totaled approximately $19.9 million compared to the carrying value of $18.8 million. Comparable market values and a valuation model that calculates the present value of future cash flows were used to estimate fair value. For purposes of measuring impairment, risk characteristics including product type, investor type and interest rates, were used to stratify the originated mortgage servicing rights.
46
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| December 31, | December 31, | December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||
| Mortgage servicing rights | ||||||||||
| Balances, January 1 | $ | 18,619 | $ | 17,780 | $ | 17,644 | ||||
| Servicing rights capitalized | 1,220 | 3,184 | 4,209 | |||||||
| Amortization of servicing rights | (1,032) | (2,345) | (4,073) | |||||||
| Balances, December 31 | 18,807 | 18,619 | 17,780 | |||||||
| Impairment allowance | ||||||||||
| Balances, January 1 | — | (2,594) | (5,172) | |||||||
| Additions | — | — | — | |||||||
| Reductions | — | 2,594 | 2,578 | |||||||
| Balances, December 31 | — | — | (2,594) | |||||||
| Mortgage servicing rights, net | $ | 18,807 | $ | 18,619 | $ | 15,186 |
Mortgage Warehouse Loans
Horizon’s mortgage warehousing lending has specific mortgage companies as customers of Horizon Bank. Individual mortgage loans originated by these mortgage companies are funded as a secured borrowing with a pledge of collateral under Horizon’s agreement with the mortgage company. Each mortgage loan funded by Horizon undergoes an underwriting review by Horizon to the end investor guidelines and is assigned to Horizon until the loan is sold to the secondary market by the mortgage company. In addition, Horizon takes possession of each original note and forwards such note to the end investor once the mortgage company has sold the loan. At the time a loan is transferred to the secondary market, the mortgage company reacquires the loan under its option within the agreement. Due to the reacquire feature contained in the agreement, the transaction does not qualify as a sale and therefore is accounted for as a secured borrowing with a pledge of collateral pursuant to the agreement with the mortgage company. When the individual loan is sold to the end investor by the mortgage company, the proceeds from the sale of the loan are received by Horizon and used to pay off the loan balance with Horizon along with any accrued interest and any related fees. The remaining balance from the sale is forwarded to the mortgage company. These individual loans typically are sold by the mortgage company within 30 days and are seldom held more than 90 days. Interest income is accrued during this period and collected at the time each loan is sold. Fee income for each loan sold is collected when the loan is sold and no costs are deferred due to the term between each loan funding and related payoff, which is typically less than 30 days.
Based on the agreements with each mortgage company, at any time a mortgage company can reacquire from Horizon its outstanding loan balance on an individual mortgage and regain possession of the original note. Horizon also has the option to request that the mortgage company reacquire an individual mortgage. Should this occur, Horizon would return the original note and reassign the assignment of the mortgage to the mortgage company. Also, in the event that the end investor would not be able to honor the purchase commitment and the mortgage company would not be able to reacquire its loan on an individual mortgage, Horizon would be able to exercise its rights under the agreement. The greatest risk related to these loans is transaction and fraud risk. During 2023, Horizon processed approximately $1.4 billion in mortgage warehouse loans.
At December 31, 2023, the mortgage warehouse loan balance was $45.1 million compared to $69.5 million as of December 31, 2022.
Consumer Loans
Consumer loans totaled $1.0 billion, or 23.0% of total loans as of December 31, 2023, compared to $967.8 million, or 23.3% as of December 31, 2022. The increase during 2023 was due to growth in home equity lines of credit primarily attributable to approximately $124.9 million of purchased home equity lines of credit as the indirect loan portfolio declined $100.6 million.
47
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Allowance and Provision for Credit Losses
The table below provides an allocation of the year–end allowance for credit losses on loans by loan portfolio segment; however, allocation of a portion of the allowance to one segment does not preclude its availability to absorb losses in other segments.
| Amount of Allowance Allocated | Percent of Loans in Each Category to Total Loans | Total Loans | Ratio of Allowance Allocated to Loans in Each Category | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2023 | |||||||||||||
| Commercial | $ | 29,736 | 60.6 | % | $ | 2,674,960 | 1.11 | % | |||||
| Real estate | 2,503 | 15.4 | % | 681,136 | 0.37 | % | |||||||
| Mortgage warehouse | 481 | 1.0 | % | 45,078 | 1.07 | % | |||||||
| Consumer | 17,309 | 23.0 | % | 1,016,456 | 1.70 | % | |||||||
| Total | $ | 50,029 | 100.0 | % | $ | 4,417,630 | 1.13 | % | |||||
| Excluding PPP loans | $ | 50,029 | $ | 4,417,535 | 1.13 | % | |||||||
| December 31, 2022 | |||||||||||||
| Commercial | $ | 32,445 | 59.3 | % | $ | 2,467,422 | 1.31 | % | |||||
| Real estate | 5,577 | 15.7 | % | 653,292 | 0.85 | % | |||||||
| Mortgage warehouse | 1,020 | 1.7 | % | 69,529 | 1.47 | % | |||||||
| Consumer | 11,422 | 23.3 | % | 967,755 | 1.18 | % | |||||||
| Total | $ | 50,464 | 100.0 | % | $ | 4,157,998 | 1.21 | % | |||||
| Excluding PPP loans | $ | 50,464 | $ | 4,157,781 | 1.21 | % |
At December 31, 2023, the allowance for credit losses was $50.0 million, or 1.13% of total loans outstanding, compared to $50.5 million, or 1.21%, at December 31, 2022. During 2023, a provision for credit losses on loans was recorded totaling $2.1 million compared to a release of provision for credit losses totaling $2.2 million in 2022.
Horizon assesses the adequacy of its Allowance for Credit Losses (“ACL”) by regularly reviewing the performance of all of its loan portfolios. As a result of its quarterly reviews, a provision for credit losses is determined to bring the total ACL to a level called for by the analysis. Horizon's reserve includes allocations for potential future loan losses related to economic factors and the nature and characteristics of its loan portfolios.
No assurance can be given that Horizon will not, in any particular period, sustain loan losses that are significant in relation to the amount reserved, or that subsequent evaluations of the loan portfolio, in light of factors then prevailing, including economic conditions and management’s ongoing quarterly assessments of the portfolio, will not require increases in the allowance for credit losses. Horizon considers the allowance for credit losses to be adequate to cover losses inherent in the loan portfolio as of December 31, 2023.
Non–performing Loans
Non–performing loans are defined as loans that are greater than 90 days delinquent or have had the accrual of interest discontinued by management. From time to time, the Bank obtains information which may lead management to believe that the collection of payments may be doubtful on a particular loan. In recognition of such, it is management's policy to convert the loan from an “earning asset” to a non–accruing loan. Further, it is management's policy to place a commercial loan on non–accrual status when delinquent in excess of 90 days or management has determined that the borrower's ability to continue to make payments is in doubt. The officer responsible for the loan, Executive Vice President and Chief Commercial Banking Officer, Senior Vice President Commercial Credit Officer and the Vice President Senior Commercial Workout Manager review all loans placed on non–accrual status. Management continues to work diligently toward returning non–performing loans to an earning asset basis.
48
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Non–performing loans for the previous three years ending December 31 are as follows:
| December 31, | December 31, | December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | 2021 | |||||||
| Non–performing loans | ||||||||||
| Commercial | ||||||||||
| More than 90 days past due | $ | — | $ | — | $ | — | ||||
| Non–accrual | 7,362 | 8,493 | 6,621 | |||||||
| Trouble debt restructuring – accruing | — | 837 | 603 | |||||||
| Trouble debt restructuring – non–accrual | — | — | 285 | |||||||
| Real estate | ||||||||||
| More than 90 days past due | — | 43 | 66 | |||||||
| Non–accrual | 8,058 | 5,479 | 5,626 | |||||||
| Trouble debt restructuring – accruing | — | 1,391 | 1,421 | |||||||
| Trouble debt restructuring – non–accrual | — | 1,210 | 892 | |||||||
| Mortgage warehouse | ||||||||||
| More than 90 days past due | — | — | — | |||||||
| Non–accrual | — | — | — | |||||||
| Trouble debt restructuring – accruing | — | — | — | |||||||
| Trouble debt restructuring – non–accrual | — | — | — | |||||||
| Consumer | ||||||||||
| More than 90 days past due | 559 | 49 | 79 | |||||||
| Non–accrual | 4,290 | 3,658 | 2,715 | |||||||
| Trouble debt restructuring – accruing | — | 342 | 367 | |||||||
| Trouble debt restructuring – non–accrual | — | 338 | 344 | |||||||
| Total non–performing loans | 20,269 | 21,840 | 19,019 | |||||||
| Other real estate owned and repossessed collateral | ||||||||||
| Commercial | 1,124 | 1,881 | 2,861 | |||||||
| Real estate | 182 | 107 | 695 | |||||||
| Mortgage warehouse | — | — | — | |||||||
| Consumer | 205 | 152 | 5 | |||||||
| Total other real estate owned and repossessed collateral | 1,511 | 2,140 | 3,561 | |||||||
| Total non–performing assets | $ | 21,780 | $ | 23,980 | $ | 22,580 |
49
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Non–performing loans totaled 39.2%, 40.2% and 47.0% of the allowance for credit losses at December 31, 2023, 2022 and 2021, respectively. Non–performing loans at December 31, 2023 totaled $20.3 million, a decrease from a balance of $21.8 million as of December 31, 2022 and an increase from a balance of $19.0 million as of December 31, 2021. The level of non–performing loans in 2023 remained consistent when compared to prior years.
Non–performing loans as a percentage of total loans was 0.46% as of December 31, 2023, a decrease from 0.53% as of December 31, 2022 and December 31, 2021.
| Non–Performing Loans | Percent of Non–Performing Loans in Each Category to Total Loans | Total Loans | |||||||
|---|---|---|---|---|---|---|---|---|---|
| December 31, 2023 | |||||||||
| Commercial | $ | 7,362 | 0.28 | % | $ | 2,674,960 | |||
| Real estate | 8,058 | 1.18 | % | 681,136 | |||||
| Mortgage warehouse | — | 0.00 | % | 45,078 | |||||
| Consumer | 4,849 | 0.48 | % | 1,016,456 | |||||
| Total | $ | 20,269 | 0.46 | % | $ | 4,417,630 | |||
| Excluding PPP loans | $ | 20,269 | 0.46 | % | $ | 4,417,535 | |||
| Allowance for credit losses on loans | $ | 50,029 | |||||||
| Ratio of allowance for credit losses on loans to non–performing loans | 246.83 | % | |||||||
| December 31, 2022 | |||||||||
| Commercial | $ | 9,330 | 0.38 | % | $ | 2,467,422 | |||
| Real estate | 8,123 | 1.24 | % | 653,292 | |||||
| Mortgage warehouse | — | 0.00 | % | 69,529 | |||||
| Consumer | 4,387 | 0.45 | % | 967,755 | |||||
| Total | $ | 21,840 | 0.53 | % | $ | 4,157,998 | |||
| Excluding PPP loans | $ | 21,840 | 0.53 | % | $ | 4,157,781 | |||
| Allowance for credit losses on loans | $ | 50,464 | |||||||
| Ratio of allowance for credit losses on loans to non–performing loans | 231.06 | % |
Other Real Estate Owned (“OREO”) totaled $1.2 million on December 31, 2023, a decrease of $759,000 from December 31, 2022 and a decrease of $2.4 million from December 31, 2021. On December 31, 2023, OREO was comprised of six properties, three of these properties were bank owned properties from branch closures and three properties were residential.
No mortgage warehouse loans were non–performing or OREO as of December 31, 2023, 2022 or 2021.
50
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Deferred Tax
Horizon had a net deferred tax asset totaling $33.5 million as of December 31, 2023 and a net deferred tax asset of $40.3 million as of December 31, 2022. The following table shows the major components of deferred tax:
| December 31, | December 31, | |||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| Assets | ||||||
| Allowance for credit losses | $ | 12,546 | $ | 12,762 | ||
| Net operating loss and tax credits | 9,592 | 9,313 | ||||
| Director and employee benefits | 2,471 | 2,019 | ||||
| Unrealized loss on AFS securities and cash flow hedge | 17,706 | 28,230 | ||||
| Basis in partnership equity investments | 1,322 | — | ||||
| Capital loss carryover | 5,201 | — | ||||
| Other | 2,856 | 555 | ||||
| Total assets | 51,694 | 52,879 | ||||
| Liabilities | ||||||
| Depreciation | (4,512) | (4,599) | ||||
| State tax | (253) | (262) | ||||
| Federal Home Loan Bank stock dividends | (365) | (368) | ||||
| Difference in basis of intangible assets | (4,545) | (4,440) | ||||
| Fair value adjustment on acquisitions | (2,142) | (2,807) | ||||
| Other | (1,131) | (68) | ||||
| Total liabilities | (12,948) | (12,544) | ||||
| Valuation allowance | (5,201) | — | ||||
| Net deferred tax asset/(liability) | $ | 33,545 | $ | 40,335 |
Deposits
The primary source of funds for the Bank comes from the acceptance of demand and time deposits. However, at times the Bank will use its ability to borrow funds from the Federal Home Loan Bank and other sources when it can do so at interest rates and terms that are more favorable than those required for deposited funds or loan demand is greater than the ability to grow deposits. Total deposits were $5.7 billion at December 31, 2023, compared to $5.9 billion at December 31, 2022.
Average deposits and rates by category for the three years ended December 31 are as follows:
| Average Balance Outstanding for the | Average Rate Paid for the | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Years Ended December 31 | Years Ended December 31 | ||||||||||||||||
| 2023 | 2022 | 2021 | 2023 | 2022 | 2021 | ||||||||||||
| Non–interest bearing demand deposits | $ | 1,181,233 | $ | 1,332,937 | $ | 1,188,275 | |||||||||||
| Interest bearing demand deposits | 1,749,674 | 1,971,567 | 1,651,060 | 1.26 | % | 0.28 | % | 0.09 | % | ||||||||
| Savings deposits | 841,644 | 940,499 | 779,325 | 0.61 | % | 0.13 | % | 0.05 | % | ||||||||
| Money market | 756,092 | 810,083 | 815,081 | 2.52 | % | 0.45 | % | 0.15 | % | ||||||||
| Time deposits | 1,151,178 | 791,519 | 652,284 | 3.44 | % | 0.95 | % | 0.75 | % | ||||||||
| Total deposits | $ | 5,679,821 | $ | 5,846,605 | $ | 5,086,025 |
51
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
The $166.8 million decrease in average deposits during 2023 was primarily due to the increase in rates during 2023 creating a competitive deposit environment, in addition to deposits leaving the banking system for alternative investment options. The transactional accounts average balances, as the lower cost funding sources, decreased $526.4 million and the average balances for higher cost time deposits increased $359.7 million. Horizon continually enhances its interest bearing consumer and commercial demand deposit products based on local market conditions and its need for funding to support various types of assets.
As of December 31, 2023 and 2022, approximately $2.6 billion and $2.4 billion, respectively, or our deposit portfolio was uninsured. The uninsured amounts are estimates based on the methodologies and assumptions used for Horizon Bank's regulatory reporting requirements.
Certificates and other time deposits for both retail and brokered maturing in years ending December 31 are as follows:
| Retail | Brokered | Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | $ | 961,848 | $ | 151,636 | $ | 1,113,484 | ||||
| 2025 | 34,614 | 9,224 | 43,838 | |||||||
| 2026 | 12,004 | — | 12,004 | |||||||
| 2027 | 7,286 | — | 7,286 | |||||||
| 2028 | 3,070 | — | 3,070 | |||||||
| Thereafter | 57 | — | 57 | |||||||
| $ | 1,018,879 | $ | 160,860 | $ | 1,179,739 |
Certificates of deposit of $250,000 or more, which are considered to be rate sensitive and are not considered a part of core deposits, mature as follows as of December 31, 2023:
| Due in three months or less | $ | 220,003 |
|---|---|---|
| Due after three months through six months | 148,487 | |
| Due after six months through one year | 238,954 | |
| Due after one year | 25,402 | |
| $ | 632,846 |
Interest expense on time certificates of $250,000 or more was approximately $16.7 million, $4.2 million and $1.4 million for 2023, 2022 and 2021.
Off–Balance Sheet Arrangements
As of December 31, 2023, Horizon did not have any off–balance sheet arrangements that have or are reasonably likely to have a current or future effect on the Company’s financial condition, change in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to investors. The term “off–balance sheet arrangement” generally means any transaction, agreement, or other contractual arrangement to which an entity unconsolidated with the Company is a party and under which the Company has (i) any obligation arising under a guarantee contract, derivative instrument or variable interest; or (ii) a retained or contingent interest in assets transferred to such entity or similar arrangement that serves as credit, liquidity or market risk support for such assets.
Capital Resources
Horizon has no material commitments for capital expenditures as of December 31, 2023. Horizon’s sources of funds and liquidity are discussed below in the section captioned “Liquidity” in this Item 7.
52
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Results of Operations
Net Income
Consolidated net income was $28.0 million, or $0.64 per diluted share, in 2023, $93.4 million or $2.14 per diluted share in 2022, and $87.1 million or $1.98 per diluted share in 2021. The decrease in net income from the previous year reflects a decrease in net interest income of $23.8 million, a decrease in non–interest income of $35.5 million, an increase in non–interest expense of $3.1 million and an increase in credit loss expense of $4.3 million, offset by a decrease in income tax expense of $1.2 million. The decrease in diluted earnings per share compared to the previous year reflects a decrease in net income and an increase in diluted shares. Adjusted net income for the year ended December 31, 2023 was $66.5 million, or $1.54 diluted earnings per share, compared to $92.8 million, or $2.13 diluted earnings per share, for the year ended December 31, 2022. (See the “Non–GAAP Reconciliation of Net Income and Diluted Earnings per Share” table under the heading “Use of Non–GAAP Financial Measures” below for the definition of adjusted net income.)
Net Interest Income
The largest component of income is net interest income. Net interest income is the difference between interest income, principally from loans and investment securities, and interest expense, principally on deposits and borrowings. Changes in the net interest income are the result of changes in volume and the net interest spread which affects the net interest margin. Volume refers to the average dollar levels of interest earning assets and interest bearing liabilities. Net interest spread refers to the difference between the average yield on interest earning assets and the average cost of interest bearing liabilities. Net interest margin refers to net interest income divided by average interest earning assets and is influenced by the level and relative mix of interest earning assets and interest bearing liabilities.
Net interest income during 2023 was $175.7 million, a decrease of $23.8 million, or 11.9%, compared to the $199.5 million earned in 2022. Yields on the Company’s interest earning assets increased by 94 basis points to 4.44% during 2023 from 3.50% in 2022. Interest income increased $76.3 million to $312.3 million for 2023 from $236.0 million in 2022. This increase was due to the overall increase in interest rates during 2023 and the increase in the average balance of interest earning assets of $258.0 million.
Interest expense increased $100.0 million from $36.5 million in 2022 to $136.6 million in 2023. This increase was due to the overall increase in interest rates during 2023 and the increase in average balance of interest bearing liabilities of $439.3 million. The increase in rates paid on interest bearing liabilities of 164 basis points was greater than the increase in the yield of interest earning assets of 94 basis points that resulted in a decrease in the net interest margin of 43 basis points from 2.98% for 2022 to 2.55% in 2023. Excluding interest income recognized from acquisition–related purchase accounting adjustments and a swap termination fee, the margin would have been 2.51% for 2023 compared to 2.93% for 2022. Management believes that the current level of interest rates is driven by external factors and therefore impacts the results of the Company’s net interest margin.
53
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
The following table presents the average balances of our assets, liabilities, and stockholders' equity, and the related weighted average yields and rates on our interest earning assets and interest bearing liabilities for the periods indicated.
| Twelve Months Ended | Twelve Months Ended | Twelve Months Ended | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2023 | December 31, 2022 | December 31, 2021 | ||||||||||||||||||||||||||||||
| Average Balance | Interest | Average Rate | Average Balance | Interest | Average Rate | Average Balance | Interest | Average Rate | ||||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||||||||
| Interest earning assets | ||||||||||||||||||||||||||||||||
| Federal funds sold | $ | 82,865 | $ | 4,442 | 5.36 | % | $ | 62,211 | $ | 165 | 0.27 | % | $ | 398,528 | $ | 535 | 0.13 | % | ||||||||||||||
| Interest earning deposits | 12,930 | 525 | 4.06 | % | 13,596 | 141 | 1.04 | % | 25,993 | 160 | 0.62 | % | ||||||||||||||||||||
| Investment securities – taxable | 1,658,160 | 34,410 | 2.08 | % | 1,700,418 | 33,202 | 1.95 | % | 884,244 | 14,437 | 1.63 | % | ||||||||||||||||||||
| Investment securities – non–taxable(1) | 1,236,607 | 28,384 | 2.91 | % | 1,356,045 | 29,025 | 2.71 | % | 1,086,942 | 23,246 | 2.71 | % | ||||||||||||||||||||
| Loans receivable(2)(3)(4) | 4,244,893 | 244,544 | 5.79 | % | 3,845,137 | 173,500 | 4.53 | % | 3,639,454 | 155,732 | 4.30 | % | ||||||||||||||||||||
| Total interest earning assets(1) | 7,235,455 | 312,305 | 4.44 | % | 6,977,407 | 236,033 | 3.50 | % | 6,035,161 | 194,110 | 3.33 | % | ||||||||||||||||||||
| Non–interest earning assets | ||||||||||||||||||||||||||||||||
| Cash and due from banks | 102,535 | 99,885 | 89,993 | |||||||||||||||||||||||||||||
| Allowance for loan losses | (49,774) | (52,606) | (56,798) | |||||||||||||||||||||||||||||
| Other assets | 581,412 | 509,229 | 445,895 | |||||||||||||||||||||||||||||
| Total average assets | $ | 7,869,628 | $ | 7,533,915 | $ | 6,514,251 | ||||||||||||||||||||||||||
| Liabilities and Stockholders’ Equity | ||||||||||||||||||||||||||||||||
| Interest bearing liabilities | ||||||||||||||||||||||||||||||||
| Interest bearing deposits | $ | 4,498,588 | $ | 85,857 | 1.91 | % | $ | 4,513,668 | $ | 17,809 | 0.39 | % | $ | 3,897,750 | $ | 7,867 | 0.20 | % | ||||||||||||||
| Borrowings | 1,154,714 | 39,514 | 3.42 | % | 696,584 | 11,938 | 1.71 | % | 425,214 | 4,546 | 1.07 | % | ||||||||||||||||||||
| Repurchase agreements | 137,153 | 2,964 | 2.16 | % | 141,048 | 527 | 0.37 | % | 123,675 | 155 | 0.13 | % | ||||||||||||||||||||
| Subordinated notes | 58,764 | 3,511 | 5.97 | % | 58,819 | 3,522 | 5.99 | % | 58,672 | 3,522 | 6.00 | % | ||||||||||||||||||||
| Junior subordinated debentures issued to capital trusts | 57,137 | 4,715 | 8.25 | % | 56,899 | 2,719 | 4.78 | % | 56,657 | 2,215 | 3.91 | % | ||||||||||||||||||||
| Total interest bearing liabilities | 5,906,356 | 136,561 | 2.31 | % | 5,467,018 | 36,515 | 0.67 | % | 4,561,968 | 18,305 | 0.40 | % | ||||||||||||||||||||
| Non–interest bearing liabilities | ||||||||||||||||||||||||||||||||
| Demand deposits | 1,181,233 | 1,332,937 | 1,188,275 | |||||||||||||||||||||||||||||
| Accrued interest payable and other liabilities | 75,765 | 50,330 | 51,886 | |||||||||||||||||||||||||||||
| Stockholders’ equity | 706,274 | 683,630 | 712,122 | |||||||||||||||||||||||||||||
| Total average liabilities and stockholders’ equity | $ | 7,869,628 | $ | 7,533,915 | $ | 6,514,251 | ||||||||||||||||||||||||||
| Net interest income/spread | $ | 175,744 | 2.13 | % | $ | 199,518 | 2.83 | % | $ | 175,805 | 2.93 | % | ||||||||||||||||||||
| Net interest income as a percent of average interest earning assets(1) | 2.55 | % | 2.98 | % | 3.03 | % | ||||||||||||||||||||||||||
| (1) Horizon has no foreign office and, accordingly, no assets or liabilities to foreign operations. Horizon's subsidiary bank had no funds invested in Eurodollar Certificates of Deposit at December 31, 2023. | ||||||||||||||||||||||||||||||||
| (2) Yields are presented on a tax–equivalent basis. | ||||||||||||||||||||||||||||||||
| (3) Non–accruing loans for the purpose of the computations above are included in the daily average loan amounts outstanding. Loan totals are shown net of unearned income and deferred loan fees. | ||||||||||||||||||||||||||||||||
| (4) Net loan fees included in interest on loans aggregated $7.9 million, $11.0 million and $19.8 million in 2023, 2022 and 2021, respectively. |
54
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Net interest income during 2022 was $199.5 million, an increase of $23.7 million, or 13.5%, over the $175.8 million earned in 2021. Yields on the Company’s interest earning assets increased by 17 basis points to 3.50% during 2022 from 3.33% in 2021. Interest income increased $41.9 million to $236.0 million for 2022 from $194.1 million in 2021. This increase was due to the overall increase in interest rates during 2022 and the increase in the average balance of interest earning assets of $942.2 million.
Interest expense increased $18.2 million from $18.3 million in 2021 to $36.5 million in 2022. This increase was due to the overall increase in interest rates during 2022 and the increase in the average balance of interest bearing liabilities of $905.1 million. The increase in rates paid on interest bearing liabilities of 27 basis points was greater than the increase in the yield of interest earning assets of 17 basis points that resulted in a decrease in the net interest margin of 5 basis points from 3.03% for 2021 to 2.98% in 2022. Excluding interest income recognized from acquisition–related purchase accounting adjustments and prepayment penalties on borrowings, the margin would have been 2.93% for 2022 compared to 2.96% for 2021.
| 2023 - 2022 | 2022 - 2021 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Change | Change Due To Volume | Change Due To Rate | Total Change | Change Due To Volume | Change Due To Rate | |||||||||||||||||
| Interest Income | ||||||||||||||||||||||
| Federal funds sold | $ | 4,277 | $ | 73 | $ | 4,204 | $ | (370) | $ | (655) | $ | 285 | ||||||||||
| Interest earning deposits | 384 | (7) | 391 | (19) | (97) | 78 | ||||||||||||||||
| Investment securities – taxable | 1,208 | (840) | 2,048 | 18,765 | 15,480 | 3,285 | ||||||||||||||||
| Investment securities – non–taxable | (641) | (3,364) | 2,723 | 5,779 | 7,291 | (1,512) | ||||||||||||||||
| Loans receivable | 71,044 | 19,478 | 51,566 | 17,768 | 9,087 | 8,681 | ||||||||||||||||
| Total interest income | 76,272 | 15,340 | 60,932 | 41,923 | 31,106 | 10,817 | ||||||||||||||||
| Interest Expense | ||||||||||||||||||||||
| Interest bearing deposits | 68,048 | (59) | 68,107 | 9,942 | 1,412 | 8,530 | ||||||||||||||||
| Borrowings | 27,576 | 10,962 | 16,614 | 7,392 | 3,800 | 3,592 | ||||||||||||||||
| Repurchase agreements | 2,437 | (15) | 2,452 | 372 | 25 | 347 | ||||||||||||||||
| Subordinated notes | (11) | (3) | (8) | — | 9 | (9) | ||||||||||||||||
| Junior subordinated debentures issued to capital trusts | 1,996 | 11 | 1,985 | 504 | 9 | 495 | ||||||||||||||||
| Total interest expense | 100,046 | 10,896 | 89,150 | 18,210 | 5,255 | 12,955 | ||||||||||||||||
| Net interest income | $ | (23,774) | $ | 4,444 | $ | (28,218) | $ | 23,713 | $ | 25,851 | $ | (2,138) |
Credit Loss Expense
Horizon assesses the adequacy of its ACL by regularly reviewing the performance of its loan portfolios. Credit loss expense totaled $2.5 million in 2023 compared to a recovery of $1.8 million in 2022. Total loan net charge–offs were $2.2 million, which included commercial loan net charge–offs of $580,000, residential mortgage loan net recoveries of $34,000 and consumer loan net charge–offs of $1.6 million for the year ending December 31, 2023. The recovery of the ACL in 2022 was the result of allocations related to the impact of COVID–19 being reduced and/or eliminated during the year and partially reallocated to current economic factors and also required some release from the ACL.
Credit loss expense totaled a recovery of $1.8 million in 2022 compared to a recovery of $2.1 million in 2021. Total loan net charge–offs were $843,000, which included commercial loan net recoveries of $80,000, residential mortgage loan net recoveries of $53,000 and consumer loan net charge–offs of $976,000 for the year ending December 31, 2022. The recovery of the ACL in 2022 was the result of allocations related to the impact of COVID–19 being reduced and/or eliminated during the year and partially reallocated to current economic factors and also required some release from the ACL.
55
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Additional information related to credit loss expense (recovery) and net charge–offs (recoveries) is presented in the table below. Also see Note 5 – Allowance for Credit and Loan Losses in the accompanying notes to consolidated financial statements included elsewhere in this report.
| Credit Loss Expense (Recovery) | Net (Charge–Offs) Recoveries | Average Loans | Ratio of Net (Charge–Offs) Recoveries to Average Loans | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Twelve Months Ended December 31, 2023 | ||||||||||||||
| Commercial | $ | (1,765) | $ | (580) | $ | 2,498,453 | (0.02) | % | ||||||
| Real estate | (3,107) | 33 | 675,520 | 0.00 | % | |||||||||
| Mortgage warehouse | (539) | — | 54,798 | 0.00 | % | |||||||||
| Consumer | 7,501 | (1,614) | 1,011,166 | (0.16) | % | |||||||||
| Total | 2,090 | (2,161) | 4,239,937 | (0.05) | % | |||||||||
| Twelve Months Ended December 31, 2022 | ||||||||||||||
| Commercial | $ | (7,650) | $ | 80 | $ | 2,280,553 | 0.00 | % | ||||||
| Real estate | 1,668 | 53 | 621,163 | 0.01 | % | |||||||||
| Mortgage warehouse | (39) | — | 89,409 | 0.00 | % | |||||||||
| Consumer | 3,802 | (976) | 850,667 | (0.11) | % | |||||||||
| Total | (2,219) | (843) | 3,841,792 | (0.02) | % | |||||||||
| Twelve Months Ended December 31, 2021 | ||||||||||||||
| Commercial | $ | (1,320) | $ | (1,099) | $ | 2,155,018 | (0.05) | % | ||||||
| Real estate | (755) | (9) | 591,395 | 0.00 | % | |||||||||
| Mortgage warehouse | (208) | — | 206,932 | 0.00 | % | |||||||||
| Consumer | 199 | (533) | 679,712 | (0.08) | % | |||||||||
| Total | (2,084) | (1,641) | 3,633,057 | (0.05) | % |
56
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Non–interest Income
The following is a summary of changes in non–interest income:
| Twelve Months Ended December 31 | 2022 - 2023 | Twelve Months Ended December 31 | 2021 - 2022 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Non–interest Income | 2023 | 2022 | Amount Change | Percent Change | 2022 | 2021 | Amount Change | Percent Change | |||||||||||||||||||||
| Service charges on deposit accounts | $ | 12,227 | $ | 11,598 | $ | 629 | 5.4 | % | $ | 11,598 | $ | 9,192 | $ | 2,406 | 26.2 | % | |||||||||||||
| Wire transfer fees | 448 | 595 | (147) | (24.7) | % | 595 | 892 | (297) | (33.3) | % | |||||||||||||||||||
| Interchange fees | 12,861 | 12,402 | 459 | 3.7 | % | 12,402 | 10,901 | 1,501 | 13.8 | % | |||||||||||||||||||
| Fiduciary activities | 5,080 | 5,381 | (301) | (5.6) | % | 5,381 | 7,419 | (2,038) | (27.5) | % | |||||||||||||||||||
| Gain (loss) on sale of investment securities | (32,052) | — | (32,052) | (100.0) | % | — | 914 | (914) | (100.0) | % | |||||||||||||||||||
| Gain on sale of mortgage loans | 4,323 | 7,165 | (2,842) | (39.7) | % | 7,165 | 19,163 | (11,998) | (62.6) | % | |||||||||||||||||||
| Mortgage servicing net of impairment | 2,708 | 4,800 | (2,092) | (43.6) | % | 4,800 | 2,352 | 2,448 | 104.1 | % | |||||||||||||||||||
| Increase in cash surrender value of bank owned life insurance | 3,709 | 2,594 | 1,115 | 43.0 | % | 2,594 | 2,094 | 500 | 23.9 | % | |||||||||||||||||||
| Death benefit on officer life insurance | — | 644 | (644) | (100.0) | % | 644 | 783 | (139) | (17.8) | % | |||||||||||||||||||
| Other income | 2,694 | 2,272 | 422 | 18.6 | % | 2,272 | 4,242 | (1,970) | (46.4) | % | |||||||||||||||||||
| Total non–interest income | $ | 11,998 | $ | 47,451 | $ | (35,453) | (74.7) | % | $ | 47,451 | $ | 57,952 | $ | (10,501) | (18.1) | % |
During 2023, the Company originated approximately $142.8 million of mortgage loans to be sold on the secondary market, compared to $221.9 million in 2022 as long–term interest rates increased during 2023. This decrease in volume, in addition to a decrease in the percentage earned on the sale of mortgage loans, resulted in a decrease in the overall gain on sale of mortgage loans of $2.8 million compared to the prior year. Gain (loss) on the sale of investment securities decreased $32.1 million in 2023 as there were no sales in 2022 and the Company executed a balance sheet restructure in the fourth quarter of 2023 resulting in a $31.6 million loss on the sale of investment securities. Mortgage servicing net of impairment decreased by $2.1 million during 2023 compared to 2022 primarily due to the recovery net impairment charges of $2.6 million recorded during 2022. The increase in bank owned life insurance income in 2023 was due to additional purchases of bank owned life insurance in 2022.
During 2022, the Company originated approximately $221.9 million of mortgage loans to be sold on the secondary market, compared to $438.1 million in 2021 as long–term interest rates began to increase during 2022. This decrease in volume, in addition to a decrease in the percentage earned on the sale of mortgage loans, resulted in a decrease in the overall gain on sale of mortgage loans of $12.0 million compared to the prior year. Gain on the sale of investment securities decreased $914,000 in 2022 as there were no sales in 2022. Fiduciary activities income decreased $2.0 million during 2022 primarily due to the sale of ESOP trustee accounts which was completed during the third quarter of 2021. Mortgage servicing net of impairment increased by $2.4 million during 2022 compared to 2021 primarily due to the recovery net impairment charges of $2.6 million recorded during 2022. Other income decreased $2.0 million during 2022 primarily due to the gain on sale of ESOP trustee accounts of $2.3 million recorded in 2021. The increase in interchange fee income in 2022 compared to 2021 was the result of the branch acquisition in September 2021 and organic growth in transactional deposit accounts and volume during 2022.
57
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Non–interest Expense
The following is a summary of changes in non–interest expense:
| Twelve Months Ended December 31 | 2022 - 2023 | Twelve Months Ended December 31 | 2021 - 2022 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Non–interest Expense | 2023 | 2022 | Amount Change | Percent Change | 2022 | 2021 | Amount Change | Percent Change | |||||||||||||||||||||
| Salaries | $ | 56,165 | $ | 55,422 | $ | 743 | 1.3 | % | $ | 55,422 | $ | 49,463 | $ | 5,959 | 12.0 | % | |||||||||||||
| Commission and bonuses | 6,021 | 8,442 | (2,421) | (28.7) | % | 8,442 | 11,089 | (2,647) | (23.9) | % | |||||||||||||||||||
| Employee benefits | 18,623 | 16,419 | 2,204 | 13.4 | % | 16,419 | 13,499 | 2,920 | 21.6 | % | |||||||||||||||||||
| Net occupancy expenses | 13,355 | 13,323 | 32 | 0.2 | % | 13,323 | 12,541 | 782 | 6.2 | % | |||||||||||||||||||
| Data processing | 11,626 | 10,567 | 1,059 | 10.0 | % | 10,567 | 9,962 | 605 | 6.1 | % | |||||||||||||||||||
| Professional fees | 2,645 | 1,843 | 802 | 43.5 | % | 1,843 | 2,216 | (373) | (16.8) | % | |||||||||||||||||||
| Outside services and consultants | 9,942 | 10,850 | (908) | (8.4) | % | 10,850 | 8,449 | 2,401 | 28.4 | % | |||||||||||||||||||
| Loan expense | 4,980 | 5,411 | (431) | (8.0) | % | 5,411 | 5,492 | (81) | (1.5) | % | |||||||||||||||||||
| FDIC deposit insurance | 3,880 | 2,558 | 1,322 | 51.7 | % | 2,558 | 2,377 | 181 | 7.6 | % | |||||||||||||||||||
| Core deposit intangible amortization | 3,612 | 3,702 | (90) | (2.4) | % | 3,702 | 3,644 | 58 | 1.6 | % | |||||||||||||||||||
| Other losses | 1,051 | 1,046 | 5 | 0.5 | % | 1,046 | 2,283 | (1,237) | (54.2) | % | |||||||||||||||||||
| Other expenses | 14,384 | 13,618 | 766 | 5.6 | % | 13,618 | 12,379 | 1,239 | 10.0 | % | |||||||||||||||||||
| Total non–interest expense | $ | 146,284 | $ | 143,201 | $ | 3,083 | 2.2 | % | $ | 143,201 | $ | 133,394 | $ | 9,807 | 7.4 | % |
For the twelve months ended December 31, 2023, employee benefits increased $2.2 million due to the increase in health care costs and variable costs in certain deferred compensation plans. FDIC deposit insurance increased $1.3 million as the FDIC's plan to replenish the Deposit Insurance Fund increased the rates paid during 2023. Commission and bonuses decreased $2.4 million primarily due to lower mortgage volume in 2023 and lower bonus expense accruals due to the results of certain performance measurements.
For the twelve months ended December 31, 2022, salaries increased $6.0 million reflecting annual merit increases and the additional employees from the branch acquisition completed during the third quarter of 2021. Outside services and consultants and other expenses each increased by $2.4 million from additional consulting services performed during the year. Other losses decreased $1.2 million primarily due to $1.9 million in ESOP settlement expenses recorded during the fourth quarter of 2021.
Income Taxes
Income tax expense totaled $11.0 million for the year ended December 31, 2023, a decrease of $1.2 million when compared to the year ended December 31, 2022. The decrease was primarily due to a decrease in income before taxes of $66.6 million, offset by a tax valuation reserve of $5.2 million recorded related to the sale of investment securities and tax expense and excise tax of $8.6 million related to the redemption of bank owned life insurance policies in 2023.
Income tax expense totaled $12.2 million for the year ended December 31, 2022, an decrease of $3.2 million when compared to the year ended December 31, 2021. The decrease was primarily due to the additional benefit related to investments that generate tax credits, an increase in tax exempt investments, offset slightly by an increase in income before taxes of $3.1 million in 2022.
58
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Use of Non–GAAP Financial Measures
Certain information set forth in this report on Form 10–K 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, the allowance for credit losses, tangible stockholders’ equity, tangible book value per share, the return on average assets, the return on average common equity and pre–tax pre–provision net income. In each case, we have identified special circumstances that we consider to be adjustments and have excluded them, in order to show the impact of such events as acquisition–related purchase accounting adjustments, prepayment penalties on borrowings and the Tax Cuts and Jobs Act, among other matters 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 without giving effect to the purchase accounting impacts and other adjustments. 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 following tables for reconciliations of the non–GAAP measures identified in this Form 10–K to their most comparable GAAP measures.
59
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| Non–GAAP Reconciliation of Net Income | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | ||||||||||
| Years Ended December 31 | ||||||||||
| 2023 | 2022 | 2021 | ||||||||
| Net income as reported | $ | 27,981 | $ | 93,408 | $ | 87,091 | ||||
| Acquisition expenses | — | — | 1,925 | |||||||
| Tax effect | — | — | (401) | |||||||
| Net income excluding acquisition expenses | 27,981 | 93,408 | 88,615 | |||||||
| Swap termination fee | (1,453) | — | — | |||||||
| Tax effect | 305 | — | — | |||||||
| Net income excluding swap termination fee | 26,833 | 93,408 | 88,615 | |||||||
| Credit loss expense on acquired loans | — | — | 2,034 | |||||||
| Tax effect | — | — | (427) | |||||||
| Net income excluding credit loss expense on acquired loans | 26,833 | 93,408 | 90,222 | |||||||
| Gain on sale of ESOP trustee accounts | — | — | (2,329) | |||||||
| Tax effect | — | — | 489 | |||||||
| Net income excluding gain on sale of ESOP trustee accounts | 26,833 | 93,408 | 88,382 | |||||||
| ESOP settlement expenses | — | — | 1,900 | |||||||
| Tax effect | — | — | (315) | |||||||
| Net income excluding ESOP settlement expenses | 26,833 | 93,408 | 89,967 | |||||||
| (Gain) / loss on sale of investment securities | 32,052 | — | (914) | |||||||
| Tax effect | (6,731) | — | 192 | |||||||
| Tax valuation reserve | 5,201 | — | — | |||||||
| Net income excluding (gain) / loss on sale of investment securities | 57,355 | 93,408 | 89,245 | |||||||
| Death benefit on bank owned life insurance (“BOLI”) | — | (644) | (783) | |||||||
| Net income excluding death benefit on BOLI | 57,355 | 92,764 | 88,462 | |||||||
| Extraordinary expenses (1) | 705 | — | — | |||||||
| Tax effect | (148) | — | — | |||||||
| Net income excluding extraordinary expenses | 57,912 | 92,764 | 88,462 | |||||||
| Prepayment penalties on borrowings | — | — | 125 | |||||||
| Tax effect | — | — | (26) | |||||||
| Net income excluding prepayment penalties on borrowings | 57,912 | 92,764 | 88,561 | |||||||
| BOLI tax expense and excise tax | 8,597 | — | — | |||||||
| Net income excluding BOLI tax expense and excise tax | 66,509 | 92,764 | 88,561 | |||||||
| Adjusted net income | $ | 66,509 | $ | 92,764 | $ | 88,561 | ||||
| (1) Extraordinary expenses include costs associated with previously disclosed staffing changes, the launch of Horizon Equipment Finance and the expansion of the Bank's treasury management capabilities. |
60
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| Non–GAAP Reconciliation of Diluted Earnings per Share | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | ||||||||||
| Years Ended December 31 | ||||||||||
| 2023 | 2022 | 2021 | ||||||||
| Diluted earnings per share (“EPS”) as reported | $ | 0.64 | $ | 2.14 | $ | 1.98 | ||||
| Acquisition expenses | — | — | 0.04 | |||||||
| Tax effect | — | — | — | |||||||
| Diluted EPS excluding acquisition expenses | 0.64 | 2.14 | 2.02 | |||||||
| Swap termination fee | (0.03) | — | — | |||||||
| Tax effect | 0.01 | — | — | |||||||
| Diluted EPS excluding swap termination fee | 0.62 | 2.14 | 2.02 | |||||||
| Credit loss expense on acquired loans | — | — | 0.05 | |||||||
| Tax effect | — | — | (0.01) | |||||||
| Diluted EPS excluding credit loss expense on acquired loans | 0.62 | 2.14 | 2.06 | |||||||
| Gain on sale of ESOP trustee accounts | — | — | (0.05) | |||||||
| Tax effect | — | — | 0.01 | |||||||
| Diluted EPS excluding gain on sale of ESOP trustee accounts | 0.62 | 2.14 | 2.02 | |||||||
| ESOP settlement expenses | — | — | 0.04 | |||||||
| Tax effect | — | — | (0.01) | |||||||
| Diluted EPS excluding ESOP settlement expenses | 0.62 | 2.14 | 2.05 | |||||||
| (Gain) / loss on sale of investment securities | 0.73 | — | (0.02) | |||||||
| Tax effect | (0.15) | — | — | |||||||
| Tax valuation reserve | 0.12 | — | — | |||||||
| Diluted EPS excluding (gain) / loss on sale of investment securities | 1.32 | 2.14 | 2.03 | |||||||
| Death benefit on bank owned life insurance (“BOLI”) | — | (0.01) | (0.03) | |||||||
| Diluted EPS excluding death benefit on BOLI | 1.32 | 2.13 | 2.00 | |||||||
| Extraordinary expenses (1) | 0.02 | — | — | |||||||
| Tax effect | — | — | — | |||||||
| Diluted EPS excluding extraordinary expenses | 1.34 | 2.13 | 2.00 | |||||||
| Prepayment penalties on borrowings | — | — | — | |||||||
| Tax effect | — | — | — | |||||||
| Diluted EPS excluding prepayment penalties on borrowings | 1.34 | 2.13 | 2.00 | |||||||
| BOLI tax expense and excise tax | 0.20 | — | — | |||||||
| Net income excluding BOLI tax expense and excise tax | 1.54 | 2.13 | 2.00 | |||||||
| Adjusted diluted EPS | $ | 1.54 | $ | 2.13 | $ | 2.00 | ||||
| (1) Extraordinary expenses include costs associated with previously disclosed staffing changes, the launch of Horizon Equipment Finance and the expansion of the Bank's treasury management capabilities. |
61
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| Non–GAAP Reconciliation of Pre–Tax, Pre–Provision Income | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | ||||||||||
| Years Ended December 31 | ||||||||||
| 2023 | 2022 | 2021 | ||||||||
| Pre–tax income | $ | 38,999 | $ | 105,584 | $ | 102,447 | ||||
| Credit loss expense | 2,459 | (1,816) | (2,084) | |||||||
| Pre–tax, pre–provision income | $ | 41,458 | $ | 103,768 | $ | 100,363 | ||||
| Pre–tax, pre–provision income | $ | 41,458 | $ | 103,768 | $ | 100,363 | ||||
| Acquisition expenses | — | — | 1,925 | |||||||
| Swap termination fee | (1,453) | — | — | |||||||
| Gain on sale of ESOP trustee accounts | — | — | (2,329) | |||||||
| ESOP settlement expenses | — | — | 1,900 | |||||||
| (Gain) / loss on sale of investment securities | 32,052 | — | (914) | |||||||
| Death benefit on bank owned life insurance | — | (644) | (783) | |||||||
| Extraordinary expenses (1) | 705 | — | — | |||||||
| Prepayment penalties on borrowings | — | — | 125 | |||||||
| Adjusted pre–tax, pre–provision income | $ | 72,762 | $ | 103,124 | $ | 100,287 | ||||
| (1) Extraordinary expenses include costs associated with previously disclosed staffing changes, the launch of Horizon Equipment Finance and the expansion of the Bank's treasury management capabilities. |
| Non–GAAP Reconciliation of Net Interest Margin | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | ||||||||||
| Years Ended December 31 | ||||||||||
| 2023 | 2022 | 2021 | ||||||||
| Net interest income as reported | $ | 175,744 | $ | 199,518 | $ | 175,805 | ||||
| Average interest earning assets | 7,235,455 | 6,977,407 | 6,035,161 | |||||||
| Net interest income as a percentage of average interest earning assets (“Net Interest Margin”) | 2.55 | % | 2.98 | % | 3.03 | % | ||||
| Net interest income as reported | $ | 175,744 | $ | 199,518 | $ | 175,805 | ||||
| Acquisition–related purchase accounting adjustments (“PAUs”) | (1,628) | (3,476) | (4,503) | |||||||
| Swap termination fee | (1,453) | — | — | |||||||
| Prepayment penalties on borrowings | — | — | 125 | |||||||
| Adjusted net interest income | $ | 172,663 | $ | 196,042 | $ | 171,427 | ||||
| Adjusted net interest margin | 2.51 | % | 2.93 | % | 2.96 | % |
62
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| Non–GAAP Reconciliation of Return on Average Assets | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | ||||||||||
| Years Ended December 31 | ||||||||||
| 2023 | 2022 | 2021 | ||||||||
| Average assets | $ | 7,869,628 | $ | 7,533,915 | $ | 6,514,251 | ||||
| Return on average assets (“ROAA”) as reported | 0.36 | % | 1.24 | % | 1.34 | % | ||||
| Acquisition expenses | — | % | — | % | 0.03 | % | ||||
| Tax effect | — | % | — | % | (0.01) | % | ||||
| ROAA excluding acquisition expenses | 0.36 | % | 1.24 | % | 1.36 | % | ||||
| Swap termination fee | (0.02) | % | — | % | — | % | ||||
| Tax effect | — | % | — | % | — | % | ||||
| ROAA excluding swap termination fee | 0.34 | % | 1.24 | % | 1.36 | % | ||||
| Credit loss expense on acquired loans | — | % | — | % | 0.03 | % | ||||
| Tax effect | — | % | — | % | (0.01) | % | ||||
| ROAA excluding credit loss expense on acquired loans | 0.34 | % | 1.24 | % | 1.38 | % | ||||
| Gain on sale of ESOP trustee accounts | — | % | — | % | (0.04) | % | ||||
| Tax effect | — | % | — | % | 0.01 | % | ||||
| ROAA excluding gain on sale of ESOP trustee accounts | 0.34 | % | 1.24 | % | 1.35 | % | ||||
| ESOP settlement expenses | — | % | — | % | 0.03 | % | ||||
| Tax effect | — | % | — | % | — | % | ||||
| ROAA excluding ESOP settlement expenses | 0.34 | % | 1.24 | % | 1.38 | % | ||||
| (Gain) / loss on sale of investment securities | 0.41 | % | — | % | (0.01) | % | ||||
| Tax effect | (0.09) | % | — | % | — | % | ||||
| Tax valuation reserve | 0.07 | % | — | % | — | % | ||||
| ROAA excluding (gain) / loss on sale of investment securities | 0.73 | % | 1.24 | % | 1.37 | % | ||||
| Death benefit on bank owned life insurance | — | % | (0.01) | % | (0.01) | % | ||||
| ROAA excluding death benefit on bank owned life insurance | 0.73 | % | 1.23 | % | 1.36 | % | ||||
| Extraordinary expenses (1) | 0.01 | % | — | % | — | % | ||||
| Tax effect | — | % | — | % | — | % | ||||
| ROAA excluding extraordinary expenses | 0.74 | % | 1.23 | % | 1.36 | % | ||||
| Prepayment penalties on borrowings | — | % | — | % | — | % | ||||
| Tax effect | — | % | — | % | — | % | ||||
| ROAA excluding prepayment penalties on borrowings | 0.74 | % | 1.23 | % | 1.36 | % | ||||
| BOLI tax expense and excise tax | 0.11 | % | — | % | — | % | ||||
| ROAA excluding BOLI tax expense and excise tax | 0.85 | % | 1.23 | % | 1.36 | % | ||||
| Adjusted ROAA | 0.85 | % | 1.23 | % | 1.36 | % | ||||
| (1) Extraordinary expenses include costs associated with previously disclosed staffing changes, the launch of Horizon Equipment Finance and the expansion of the Bank's treasury management capabilities. |
63
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| Non–GAAP Reconciliation of Return on Average Common Equity | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | ||||||||||
| Years Ended December 31 | ||||||||||
| 2023 | 2022 | 2021 | ||||||||
| Average common equity | $ | 706,274 | $ | 683,630 | $ | 712,122 | ||||
| Return on average common equity (“ROACE”) as reported | 3.96 | % | 13.66 | % | 12.23 | % | ||||
| Acquisition expenses | — | % | — | % | 0.27 | % | ||||
| Tax effect | — | % | — | % | (0.06) | % | ||||
| ROACE excluding acquisition expenses | 3.96 | % | 13.66 | % | 12.44 | % | ||||
| Swap termination fee | (0.21) | % | — | % | — | % | ||||
| Tax effect | 0.04 | % | — | % | — | % | ||||
| ROACE excluding swap termination fee | 3.79 | % | 13.66 | % | 12.44 | % | ||||
| Credit loss expense on acquired loans | — | % | — | % | 0.29 | % | ||||
| Tax effect | — | % | — | % | (0.06) | % | ||||
| ROACE excluding credit loss expense on acquired loans | 3.79 | % | 13.66 | % | 12.67 | % | ||||
| Gain on sale of ESOP trustee accounts | — | % | — | % | (0.33) | % | ||||
| Tax effect | — | % | — | % | 0.07 | % | ||||
| ROACE excluding gain on sale of ESOP trustee accounts | 3.79 | % | 13.66 | % | 12.41 | % | ||||
| ESOP settlement expenses | — | % | — | % | 0.27 | % | ||||
| Tax effect | — | % | — | % | (0.04) | % | ||||
| ROACE excluding ESOP settlement expenses | 3.79 | % | 13.66 | % | 12.64 | % | ||||
| (Gain) / loss on sale of investment securities | 4.54 | % | — | % | (0.13) | % | ||||
| Tax effect | (0.95) | % | — | % | 0.03 | % | ||||
| Tax valuation reserve | 0.74 | % | — | % | — | % | ||||
| ROACE excluding (gain) / loss on sale of investment securities | 8.12 | % | 13.66 | % | 12.54 | % | ||||
| Death benefit on bank owned life insurance | — | % | (0.09) | % | (0.11) | % | ||||
| ROACE excluding death benefit on bank owned life insurance | 8.12 | % | 13.57 | % | 12.43 | % | ||||
| Extraordinary expenses (1) | 0.10 | % | — | % | — | % | ||||
| Tax effect | (0.02) | % | — | % | — | % | ||||
| ROACE excluding extraordinary expenses | 8.20 | % | 13.57 | % | 12.43 | % | ||||
| Prepayment penalties on borrowings | — | % | — | % | 0.02 | % | ||||
| Tax effect | — | % | — | % | — | % | ||||
| ROACE excluding prepayment penalties on borrowings | 8.20 | % | 13.57 | % | 12.45 | % | ||||
| BOLI tax expense and excise tax | 1.22 | % | — | % | — | % | ||||
| ROACE excluding BOLI tax expense and excise tax | 9.42 | % | 13.57 | % | 12.45 | % | ||||
| Adjusted ROACE | 9.42 | % | 13.57 | % | 12.45 | % | ||||
| (1) Extraordinary expenses include costs associated with previously disclosed staffing changes, the launch of Horizon Equipment Finance and the expansion of the Bank's treasury management capabilities. |
64
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| Non–GAAP Reconciliation of Return on Average Tangible Equity | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | ||||||||||
| Years Ended December 31 | ||||||||||
| 2023 | 2022 | 2021 | ||||||||
| Average common equity | $ | 706,274 | $ | 683,630 | $ | 712,122 | ||||
| Less: Average intangible assets | 170,745 | 174,003 | 175,811 | |||||||
| Average tangible equity | $ | 535,529 | $ | 509,627 | $ | 536,311 | ||||
| Return on average tangible equity (“ROATE”) as reported | 5.22 | % | 18.33 | % | 16.24 | % | ||||
| Acquisition expenses | — | % | — | % | 0.36 | % | ||||
| Tax effect | — | % | — | % | (0.08) | % | ||||
| ROATE excluding acquisition expenses | 5.22 | % | 18.33 | % | 16.52 | % | ||||
| Swap termination fee | (0.27) | % | — | % | — | % | ||||
| Tax effect | 0.06 | % | — | % | — | % | ||||
| ROATE excluding swap termination fee | 5.01 | % | 18.33 | % | 16.52 | % | ||||
| Credit loss expense on acquired loans | — | % | — | % | 0.38 | % | ||||
| Tax effect | — | % | — | % | (0.08) | % | ||||
| ROATE excluding credit loss expense on acquired loans | 5.01 | % | 18.33 | % | 16.82 | % | ||||
| Gain on sale of ESOP trustee accounts | — | % | — | % | (0.43) | % | ||||
| Tax effect | — | % | — | % | 0.10 | % | ||||
| ROATE excluding gain on sale of ESOP trustee accounts | 5.01 | % | 18.33 | % | 16.49 | % | ||||
| ESOP settlement expenses | — | % | — | % | 0.35 | % | ||||
| Tax effect | — | % | — | % | (0.06) | % | ||||
| ROATE excluding ESOP settlement expenses | 5.01 | % | 18.33 | % | 16.78 | % | ||||
| (Gain) / loss on sale of investment securities | 5.99 | % | — | % | (0.17) | % | ||||
| Tax effect | (1.26) | % | — | % | 0.04 | % | ||||
| Tax valuation reserve | 0.97 | % | — | % | — | % | ||||
| ROATE excluding (gain) / loss on sale of investment securities | 10.71 | % | 18.33 | % | 16.65 | % | ||||
| Death benefit on bank owned life insurance | — | % | (0.13) | % | (0.15) | % | ||||
| ROATE excluding death benefit on bank owned life insurance | 10.71 | % | 18.20 | % | 16.50 | % | ||||
| Extraordinary expenses (1) | 0.13 | % | — | % | — | % | ||||
| Tax effect | (0.03) | % | — | % | — | % | ||||
| ROATE excluding extraordinary expenses | 10.81 | % | 18.20 | % | 16.50 | % | ||||
| Prepayment penalties on borrowings | — | % | — | % | 0.02 | % | ||||
| Tax effect | — | % | — | % | (0.01) | % | ||||
| ROATE excluding prepayment penalties on borrowings | 10.81 | % | 18.20 | % | 16.51 | % | ||||
| BOLI tax expense and excise tax | 1.61 | % | — | % | — | % | ||||
| ROATE excluding BOLI tax expense and excise tax | 12.42 | % | 18.20 | % | 16.51 | % | ||||
| Adjusted ROATE | 12.42 | % | 18.20 | % | 16.51 | % | ||||
| (1) Extraordinary expenses include costs associated with previously disclosed staffing changes, the launch of Horizon Equipment Finance and the expansion of the Bank's treasury management capabilities. |
65
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| Non–GAAP Reconciliation of Tangible Stockholders’ Equity and Tangible Book Value per Share | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands Except per Share Data, Unaudited) | ||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | ||||||||||||||
| 2023 | 2023 | 2023 | 2023 | 2022 | ||||||||||||||
| Total stockholders’ equity | $ | 718,812 | $ | 693,369 | $ | 709,243 | $ | 702,559 | $ | 677,375 | ||||||||
| Less: Intangible assets | 168,837 | 169,741 | 170,644 | 171,547 | 172,450 | |||||||||||||
| Total tangible stockholders’ equity | $ | 549,975 | $ | 523,628 | $ | 538,599 | $ | 531,012 | $ | 504,925 | ||||||||
| Common shares outstanding | 43,652,063 | 43,648,501 | 43,645,216 | 43,621,422 | 43,574,151 | |||||||||||||
| Book value per common share | $ | 16.47 | $ | 15.89 | $ | 16.25 | $ | 16.11 | $ | 15.55 | ||||||||
| Tangible book value per common share | $ | 12.60 | $ | 12.00 | $ | 12.34 | $ | 12.17 | $ | 11.59 |
| Non–GAAP Calculation and Reconciliation of Efficiency Ratio and Adjusted Efficiency Ratio | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | ||||||||||
| Years Ended December 31 | ||||||||||
| 2023 | 2022 | 2021 | ||||||||
| Non–interest expense as reported | $ | 146,284 | $ | 143,201 | $ | 133,394 | ||||
| Net interest income as reported | 175,744 | 199,518 | 175,805 | |||||||
| Non–interest income as reported | $ | 11,998 | $ | 47,451 | $ | 57,952 | ||||
| Non–interest expense / (Net interest income + Non–interest income) (“Efficiency Ratio”) | 77.92 | % | 57.98 | % | 57.07 | % | ||||
| Non–interest expense as reported | $ | 146,284 | $ | 143,201 | $ | 133,394 | ||||
| Acquisition expenses | — | — | (1,925) | |||||||
| ESOP settlement expenses | — | — | (1,900) | |||||||
| Extraordinary expenses (1) | (705) | — | — | |||||||
| Non–interest expense excluding acquisition expenses and ESOP settlement expenses | 145,579 | 143,201 | 129,569 | |||||||
| Net interest income as reported | 175,744 | 199,518 | 175,805 | |||||||
| Swap termination fee | (1,453) | — | — | |||||||
| Prepayment penalties on borrowings | — | — | 125 | |||||||
| Net interest income excluding prepayment penalties on borrowings | 174,291 | 199,518 | 175,930 | |||||||
| Non–interest income as reported | 11,998 | 47,451 | 57,952 | |||||||
| Gain on sale of ESOP trustee accounts | — | — | (2,329) | |||||||
| (Gain) / loss on sale of investment securities | 32,052 | — | (914) | |||||||
| Death benefit on bank owned life insurance | — | (644) | (783) | |||||||
| Non–interest income excluding gain on sale of ESOP trustee accounts, (gain) / loss on sale of investment securities and death benefit on bank owned life insurance | $ | 44,050 | $ | 46,807 | $ | 53,926 | ||||
| Adjusted efficiency ratio | 66.68 | % | 58.13 | % | 56.37 | % | ||||
| (1) Extraordinary expenses include costs associated with previously disclosed staffing changes, the launch of Horizon Equipment Finance and the expansion of the Bank's treasury management capabilities. |
66
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Liquidity and Rate Sensitivity Management
Management and the Board of Directors meet regularly to review both the liquidity and rate sensitivity position of Horizon. Effective asset and liability management ensures Horizon’s ability to monitor the cash flow requirements of depositors along with the demands of borrowers and to measure and manage interest rate risk. Horizon utilizes an interest rate risk assessment model designed to highlight sources of existing interest rate risk and consider the effect of these risks on strategic planning. Management maintains (within certain parameters) an essentially balanced ratio of interest sensitive assets to liabilities in order to protect against the effects of wide interest rate fluctuations.
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 repayments, investment security sales, cash flows and maturities, sale of real estate loans and borrowing relationships with correspondent banks, including the FHLB and the Federal Reserve Bank (“FRB”). At December 31, 2023, Horizon had available approximately $1.4 billion in available credit from the FHLB, FRB Discount Window and various money center banks. The following factors could impact Horizon’s funding needs in the future:
◦Horizon had outstanding borrowings of approximately $750.3 million with the FHLB and total borrowing capacity with the FHLB of $926.2 million. Generally, the loan terms from the FHLB are better than the terms Horizon can receive from other sources, making it less expensive to borrow money from the FHLB. Financial difficulties at the FHLB could reduce or eliminate Horizon’s additional borrowing capacity with the FHLB or the FHLB could change collateral requirements, which could lower the Company’s borrowing availability.
◦If residential mortgage loan rates move lower, Horizon’s mortgage warehouse loans could create an additional need for funding.
◦Horizon had a total of $190.0 million of unused Federal Fund lines from various money center banks. These are uncommitted lines and could be withdrawn at any time by the correspondent banks.
◦Horizon had a total of $1.5 billion of available collateral at the FRB secured by securities. These securities may mature, call, or be sold, which would reduce the available collateral.
◦Horizon had approximately $601.7 million of unpledged investment securities at December 31, 2023.
◦A downgrade in Horizon’s ability to obtain credit due to factors such as deterioration in asset quality, a large charge to earnings, a decline in profitability or other financial measures, or a significant merger or acquisition could impact the availability of funding sources.
◦An act of terrorism or war, natural disasters, political events, or the default or bankruptcy of a major corporation, mutual fund, hedge fund or a government agency could affect the cost and availability of funding sources.
◦Market speculation or rumors about Horizon or the banking industry in general may adversely affect the cost and availability of normal funding sources.
If any of these events occur, they could force Horizon to borrow money from other sources including negotiable certificates of deposit. Such other monies may only be available at higher interest rates and on less advantageous terms, which will impact our net income and could impact our ability to grow. Management believes Horizon has adequate funding sources to meet short and long term needs.
67
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Horizon maintains a liquidity contingency plan that outlines the process for addressing a liquidity crisis. The plan provides for an evaluation of funding sources under various market conditions. It also assigns specific roles and responsibilities for effectively managing liquidity through a problem period.
During 2023, cash flows were generated primarily from the proceeds from borrowings totaling $866.1 million, the sales, maturities, and prepayments of investment securities of $548.9 million. Cash flows were primarily used to purchase investments totaling $11.7 million, to purchase loans totaling $124.9 million, an increase in net loans of $140.5 million, a decrease in deposits of $192.9 million and the repayment of borrowings totaling $654.2 million. The net cash and cash equivalent position increased by $403.0 million during 2023.
At December 31, 2023, the Bank had $1.6 billion in commitments to extend credit outstanding, excluding interest rate lock commitments for residential mortgage loans intended for sale in the secondary market that meet the definition of a derivative. Time deposits due within one year of December 31, 2023 totaled $1.1 billion, or 94.4% of time deposits. We believe the large percentage of time deposits that mature within one year reflects the outlook of the market for declining interest rates in future periods. The balance also includes $151.6 million in brokered time deposits at December 31, 2023. If these maturing time deposits do not remain with us, we will be required to seek other sources of funds, including other certificates of deposit and borrowings. Depending on market conditions, we may be required to pay higher rates on such deposits or other borrowings than we currently pay on the time deposits due on or before December 31, 2023. We believe, however, based on past experience that a significant portion of our time deposits will remain with us. We have the ability to attract and retain deposits by adjusting the interest rates offered.
Interest Rate Sensitivity
The degree by which net interest income may fluctuate due to changes in interest rates is monitored by Horizon using computer simulation models, incorporating not only the current GAP position but the effect of expected repricing of specific financial assets and liabilities. When repricing opportunities are not properly aligned, net interest income may be affected when interest rates change. Forecasting results of the possible outcomes determines the exposure to interest rate risk inherent in Horizon’s balance sheet. The goal is to manage imbalanced positions that arise when the total amount of assets that reprice or mature in a given time period differs significantly from liabilities that reprice or mature in the same time period. The theory behind managing the difference between repricing assets and liabilities is to have more assets repricing in a rising rate environment and more liabilities repricing in a declining rate environment.
Based on our interest rate model which assumes a lag in repricing the amount of assets that reprice within one year was approximately 95% of liabilities that reprice within one year at December 31, 2023. At December 31, 2022, this same model reported that the amount of assets that reprice within one year was approximately 95% of the amount of liabilities that reprice within the same time period. During the year 2023, the decrease in the yield of interest–earning assets outpaced the decrease in the cost of funding resulting in a decrease in net interest margin.
68
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| 3 Months or Less | 3 Months & /= 6 Months | 6 Months & /= 1 Year | Greater Than 1 Year | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Loans | $ | 1,605,338 | $ | 206,825 | $ | 390,409 | $ | 2,216,476 | $ | 4,419,048 | ||||||||
| Federal funds sold | — | — | — | — | — | |||||||||||||
| Interest earning balances with banks | 415,948 | — | — | — | 415,948 | |||||||||||||
| Investment securities and FHLB stock | 82,887 | 22,072 | 41,420 | 2,381,019 | 2,527,398 | |||||||||||||
| Other assets | — | — | — | 578,091 | 578,091 | |||||||||||||
| Total assets | $ | 2,104,173 | $ | 228,897 | $ | 431,829 | $ | 5,175,586 | $ | 7,940,485 | ||||||||
| Non–interest bearing deposits | $ | 48,493 | $ | 46,324 | $ | 86,537 | $ | 934,651 | $ | 1,116,005 | ||||||||
| Interest bearing deposits | 407,410 | 483,046 | 637,260 | 3,021,172 | 4,548,888 | |||||||||||||
| Borrowed funds | 1,101,589 | 57,562 | 50,059 | 256,641 | 1,465,851 | |||||||||||||
| Other liabilities | — | — | — | 90,929 | 90,929 | |||||||||||||
| Stockholders’ equity | — | — | — | 718,812 | 718,812 | |||||||||||||
| Total liabilities and stockholders’ equity | $ | 1,557,492 | $ | 586,932 | $ | 773,856 | $ | 5,022,205 | $ | 7,940,485 | ||||||||
| GAP | $ | 546,681 | $ | (358,035) | $ | (342,027) | $ | 153,381 | ||||||||||
| Cumulative GAP | $ | 546,681 | $ | 188,646 | $ | (153,381) |
The Company was liability sensitive as of December 31, 2023, resulting from longer term fixed rate assets on the balance sheet not repricing as quickly as deposits pricing based on expected deposit repricing betas. Based on parallel rate shocks to the balance sheet, at a 100 basis point shock and 200 basis point shock up, net interest income decreases approximately $6.8 million and $13.8 million, respectively. At a 100 basis point shock and 200 basis point shock down, net interest income increases approximately $7.3 million and $2.7 million, respectively.
FY 2022 10-K MD&A
SEC filing source: 0000706129-23-000034.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Overview
Horizon is a registered bank holding company incorporated in Indiana and headquartered in Michigan City, Indiana. Horizon provides a broad range of banking services in northern and central Indiana and southern and central Michigan through its bank subsidiary, Horizon Bank. Horizon operates as a single segment, which is commercial banking. Horizon’s common stock is traded on the NASDAQ Global Select Market under the symbol HBNC. The Bank was founded in 1873 as a national association, and it remained a national association until its conversion to an Indiana commercial bank effective June 23, 2017. The Bank is a full–service commercial bank offering commercial and retail banking services, corporate and individual trust and agency services, and other services incident to banking.
Fourth Quarter and Full Year 2022 Highlights
•Return on average assets (“ROAA”) was 1.24% for the year ended 2022.
•Return on average tangible equity was 18.33% for the year ended 2022.
•Total loans grew 13.4% year–to–date and 12.8% annualized during the fourth quarter.
•Commercial loans grew to a record $2.42 billion, up 13.4% year–to–date and 10.8% annualized during the fourth quarter.
•Consumer loans grew to a record $967.8 million, up 30.6% year–to–date and 21.0% annualized during the fourth quarter.
•Asset quality remained solid with total loan delinquency at 0.26% of total loans, net charge–offs to average loans of 0.02% and non–performing loans to total loans at 0.52%.
•Total deposits remained strong increasing $26.9 million during the quarter at an average cost of 71 basis points and $54.8 million year–to–date at an average cost of 30 basis points.
•An accounting revision was made to amounts reported in previously issued financial statements covering the years ended December 31, 2021 and 2020 related to immaterial errors discovered in the fourth quarter of 2022. The errors relate to the inclusion of the dealer reserve amortization expense in loan expense in non–interest expenses for the years ended December 31, 2021 and 2020 rather than loan interest income. The previously issued financial statements for the years ended December 31, 2021 and 2020 have been revised to correct this error, which resulted in lowering both interest income and non–interest expense by $5.9 million and $5.4 million, respectively. In addition, net interest margin was lowered by ten basis points and eleven basis points for the years ended December 31, 2021 and 2020, respectively. All periods presented reflect this adjustment, and there was no impact to net income. See Note 1 of Horizon's Consolidated Financial Statements for further details.
•Non-interest expense was $35.7 million in the quarter, or 1.84% of average assets on an annualized basis, compared to $36.8 million, or 1.91%, in the third quarter of 2022. Year–to–date non–interest expense continued to be well managed at $139.5 million, or 1.85% of average assets.
•The Bank’s capital position continues to be robust with leverage and risk based capital ratios of 8.89% and 13.59%, respectively. The annualized dividend yield was 4.24% as of December 31, 2022.
Critical Accounting Policies
The Notes to the Consolidated Financial Statements included in Item 8 of this Annual Report on Form 10–K for 2022 contain a summary of the Company’s significant accounting policies. Certain of these policies are important to the portrayal of the Company’s financial condition, since they require management to make difficult, complex or subjective judgments, some of which may relate to matters that are inherently uncertain. Management has identified the allowance for loan losses, goodwill and intangible assets, mortgage servicing rights, derivative instruments and valuation measurements as critical accounting policies.
35
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Allowance for Credit Losses
The allowance for credit losses on loans and leases (“ACL”) replaces the allowance for loan and lease losses as a credit accounting estimate, as of January 1, 2020 with the adoption of ASU 2016–13, Financial Instruments–Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.
The allowance for credit losses represents management’s best estimate of current expected credit losses over the life of the portfolio of loans and leases. Estimating credit losses requires judgment in determining loan specific attributes impacting the borrower’s ability to repay contractual obligations. Other factors such as economic forecasts used to determine a reasonable and supportable forecast, prepayment assumptions, the value of underlying collateral, and changes in size composition and risks within the portfolio are also considered.
The allowance for credit losses is assessed at each balance sheet date and adjustments are recorded in the provision for credit losses. The allowance is estimated based on loan level characteristics using historical loss rates, a reasonable and supportable economic forecast. Loan losses are estimated using the fair value of collateral for collateral–dependent loans, or when the borrower is experiencing financial difficulty such that repayment of the loan is expected to be made through the operation or sale of the collateral. Loan balances considered uncollectible are charged–off against the ACL. Assets purchased with credit deterioration (“PCD”) represent assets that are acquired with evidence of more than insignificant credit quality deterioration since origination at the acquisition date. At acquisition, the allowance for credit losses on PCD assets is booked directly to the ACL. Any subsequent changes in the ACL on PCD assets is recorded through the provision for credit losses. Management believes that the ACL is adequate to absorb the expected life of loan credit losses on the portfolio of loans and leases as of the balance sheet date. Actual losses incurred may differ materially from our estimates.
Allowance for Credit Losses on Off–Balance Sheet Credit Exposures
The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by the Company. The Company determines the estimated amount of expected credit extensions based on historical usage to calculate the amount of exposure for a loss estimate and has recorded an allowance.
Allowance for Credit Losses on Available for Sale Securities
For available for sale debt securities in an unrealized loss position, the Company first assesses whether it intends to sell, or it is more likely than not that it will be required to sell, the security before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security's amortized cost basis is written down to fair value through income. For debt securities available for sale that do not meet the aforementioned criteria, the Company evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, management considers the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency, and adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an ACL is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis. Any impairment that has not been recorded through an ACL is recorded in other comprehensive income.
Changes in the ACL are recorded as provision for, or reversal of, credit loss expense. Losses are charged against the allowance when management believes the uncollectibility of an available for sale security is confirmed or when either of the criteria regarding intent or requirement to sell is met.
36
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Allowance for Credit Losses on Held to Maturity Securities
For held to maturity securities, the Company conducts an assessment of its held to maturity securities at the time of purchase and on at least an annual basis to ensure such investment securities remain within appropriate levels of risk and continue to perform satisfactorily in fulfilling its obligations. The Company considers, among other factors, the nature of the securities and credit ratings or financial condition of the issuer. If available, the Company obtains a credit rating for issuers from the Nationally Recognized Statistical Rating Organization (“NRSRO”) for consideration. If this assessment indicates that a material credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an ACL is recorded for the credit loss.
Goodwill and Intangible Assets
Management believes that the accounting for goodwill and other intangible assets also involves a higher degree of judgment than most other significant accounting policies. FASB ASC 350–10 establishes standards for the amortization of acquired intangible assets and impairment assessment of goodwill. At December 31, 2022, Horizon had core deposit intangibles of $17.2 million subject to amortization and $155.2 million of goodwill, which is not subject to amortization. Goodwill arising from business combinations represents the value attributable to unidentifiable intangible assets in the business acquired. Horizon’s goodwill relates to the value inherent in the banking industry and that value is dependent upon the ability of Horizon to provide quality, cost effective banking services in a competitive marketplace. The goodwill value is supported by revenue that is in part driven by the volume of business transacted. A decrease in earnings resulting from a decline in the customer base or the inability to deliver cost effective services over sustained periods can lead to impairment of goodwill that could adversely affect earnings in future periods. FASB ASC 350–10 requires an annual evaluation of goodwill for impairment.
At each reporting date between annual goodwill impairment tests, Horizon considers potential indicators of impairment. Impairment indicators considered comprised the condition of the economy and banking industry; government intervention and regulatory updates; the impact of recent events to financial performance and cost factors of the reporting unit; performance of the Company's stock and other relevant events. Horizon further considered the amount by which fair value exceeded book value in the most recent quantitative analysis and stress testing performed. At the conclusion of the assessment, the Company determined that as of December 31, 2022, it was more likely than not that the fair value exceeded its carrying value. Horizon will continue to monitor overall economic conditions and any other triggering events or circumstances that may indicate an impairment of goodwill in the future.
Mortgage Servicing Rights
Servicing assets are recognized as separate assets when rights are acquired through purchase or through the sale of financial assets on a servicing–retained basis. Capitalized servicing rights are amortized into non–interest income in proportion to, and over the period of, the estimated future net servicing income of the underlying financial assets. Servicing assets are evaluated regularly for impairment based upon the fair value of the rights as compared to amortized cost. Impairment is determined by stratifying servicing rights by predominant characteristics, such as interest rates, original loan terms and whether the loans are fixed or adjustable rate mortgages. Fair value is determined using prices for similar assets with similar characteristics, when available, or based upon discounted cash flows using market–based assumptions. When the book value of an individual stratum exceeds its fair value, an impairment reserve is recognized so that each individual stratum is carried at the lower of its amortized book value or fair value. In periods of falling market interest rates, accelerated loan prepayment can adversely affect the fair value of these mortgage–servicing rights relative to their book value. In the event that the fair value of these assets was to increase in the future, Horizon can recognize the increased fair value to the extent of the impairment allowance but cannot recognize an asset in excess of its amortized book value. Future changes in management’s assessment of the impairment of these servicing assets, as a result of changes in observable market data relating to market interest rates, loan prepayment speeds, and other factors, could impact Horizon’s financial condition and results of operations either positively or negatively.
37
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Generally, when market interest rates decline and other factors favorable to prepayments occur, there is a corresponding increase in prepayments as customers refinance existing mortgages under more favorable interest rate terms. When a mortgage loan is prepaid, the anticipated cash flows associated with servicing that loan are terminated, resulting in a reduction of the fair value of the capitalized mortgage servicing rights. To the extent that actual borrower prepayments do not react as anticipated by the prepayment model (i.e., the historical data observed in the model does not correspond to actual market activity), it is possible that the prepayment model could fail to accurately predict mortgage prepayments and could result in significant earnings volatility. To estimate prepayment speeds, Horizon utilizes a third–party prepayment model, which is based upon statistically derived data linked to certain key principal indicators involving historical borrower prepayment activity associated with mortgage loans in the secondary market, current market interest rates and other factors, including Horizon’s own historical prepayment experience. For purposes of model valuation, estimates are made for each product type within the mortgage servicing rights portfolio on a monthly basis. In addition, on a quarterly basis Horizon engages a third party to independently test the value of its servicing asset.
Derivative Instruments
As part of the Company’s asset/liability management program, Horizon utilizes, from time–to–time, interest rate floors, caps or swaps to reduce the Company’s sensitivity to interest rate fluctuations. These are derivative instruments, which are recorded as assets or liabilities in the consolidated balance sheets at fair value. Changes in the fair values of derivatives are reported in the consolidated income statements or other comprehensive income (“OCI”) depending on the use of the derivative and whether the instrument qualifies for hedge accounting. The key criterion for the hedge accounting is that the hedged relationship must be highly effective in achieving offsetting changes in those cash flows that are attributable to the hedged risk, both at inception of the hedge and on an ongoing basis.
Horizon’s accounting policies related to derivatives reflect the guidance in FASB ASC 815–10. Derivatives that qualify for the hedge accounting treatment are designated as either: a hedge of the fair value of the recognized asset or liability or of an unrecognized firm commitment (a fair value hedge) or a hedge of a forecasted transaction or the variability of cash flows to be received or paid related to a recognized asset or liability (a cash flow hedge). For fair value hedges, the cumulative change in fair value of both the hedge instruments and the underlying loans is recorded in non–interest income. For cash flow hedges, changes in the fair values of the derivative instruments are reported in OCI to the extent the hedge is effective. The gains and losses on derivative instruments that are reported in OCI are reflected in the consolidated income statement in the periods in which the results of operations are impacted by the variability of the cash flows of the hedged item. Generally, net interest income is increased or decreased by amounts receivable or payable with respect to the derivatives, which qualify for hedge accounting. At inception of the hedge, Horizon establishes the method it uses for assessing the effectiveness of the hedging derivative and the measurement approach for determining the ineffective aspect of the hedge. The ineffective portion of the hedge, if any, is recognized currently in the consolidated statements of income. Horizon excludes the time value expiration of the hedge when measuring ineffectiveness.
Valuation Measurements
Valuation methodologies often involve a significant degree of judgment, particularly when there are no observable active markets for the items being valued. Investment securities, residential mortgage loans held for sale and derivatives are carried at fair value, as defined in FASB ASC 820, which requires key judgments affecting how fair value for such assets and liabilities is determined. In addition, the outcomes of valuations have a direct bearing on the carrying amounts of goodwill, mortgage servicing rights, and pension and other post–retirement benefit obligations. To determine the values of these assets and liabilities, as well as the extent to which related assets may be impaired, management makes assumptions and estimates related to discount rates, asset returns, prepayment speeds and other factors. The use of different discount rates or other valuation assumptions could produce significantly different results, which could affect Horizon’s results of operations.
38
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Analysis of Financial Condition
Horizon’s total assets were $7.9 billion as of December 31, 2022, an increase of $460.6 million from December 31, 2021. The increase was primarily in net loans of $503.3 million, investment securities of $307.1 million, and other assets of $72.4 million, offset by a decrease in cash and due from banks of $470.0 million.
Investment Securities
Investment securities carrying values totaled $3.0 billion at December 31, 2022, and consisted of Treasury and federal agency securities of $562.4 million (18.6%); state and municipal securities of $1.6 billion (51.7%); federal agency mortgage–backed pools of $534.6 million and federal agency collateralized mortgage obligations of $87.8 million (20.6%); private labeled mortgage–backed pools of $35.5 million (1.2%); and corporate securities of $238.8 million (7.9%).
As indicated above, 20.6% of the investment portfolio consists of mortgage–backed securities and collateralized mortgage obligations. These instruments are secured by residential mortgages of varying maturities. Principal and interest payments are received monthly as the underlying mortgages are repaid. These payments also include prepayments of mortgage balances as borrowers either sell their homes or refinance their mortgages. Therefore, mortgage–backed securities and collateralized mortgage obligations have maturities that are stated in terms of average life. The average life is the average amount of time that each dollar of principal is expected to be outstanding. As of December 31, 2022, the mortgage–backed securities and collateralized mortgage obligations in the investment portfolio had an average duration of 5 years. Securities that have interest rates above current market rates are purchased at a premium.
Available for sale municipal securities are priced by a third party using a pricing grid which estimates prices based on recent sales of similar securities. All municipal securities are investment grade or local non–rated issues. A credit review is performed annually on the municipal securities portfolio.
At December 31, 2022 and 2021, 33.0% and 42.8%, respectively, of investment securities were classified as available for sale. Securities classified as available for sale are carried at their fair value, with both unrealized gains and losses recorded, net of tax, directly to stockholders’ equity. Net depreciation on these securities totaled $140.1 million, which resulted in a balance of $110.7 million, net of tax, included in stockholders’ equity at December 31, 2022. This compared to net appreciation on securities which totaled $5.7 million, net of tax, included in stockholders’ equity at December 31, 2021.
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. A fair value hierarchy is also established which requires an entity to maximize the use of observable and minimize the use of unobservable inputs. There are three levels of inputs that may be used to measure fair value:
Level 1 Quoted prices in active markets for identical assets or liabilities.
Level 2 Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
When quoted market prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. There are no Level 1 securities. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics or discounted cash flows. Level 2 securities include U.S. Treasury and Federal agency securities, State and municipal securities, Federal agency collateralized mortgage obligations, Federal agency mortgage-backed pools and corporate notes. For Level 2 securities, Horizon uses a third party service to determine fair value. In performing the valuations, the pricing service relies on models that consider security–specific details as well as relevant industry and economic factors. The most significant of these inputs are quoted market prices, interest rate spreads on relevant benchmark securities and
39
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
certain prepayment assumptions. To verify the reasonableness of the fair value determination by the service, Horizon has a portion of the Level 2 securities priced by an independent securities broker–dealer.
Unrealized gains and losses on available for sale securities, deemed temporary, are recorded, net of income tax, in a separate component of accumulated other comprehensive income on the balance sheet.
The following is a schedule of maturities of each categories of available for sale and held to maturity debt securities and the related weighted–average yield of such securities as of December 31, 2022:
| One Year or Less | After One Year Through Five Years | After Five Years Through Ten Years | After Ten Years | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | |||||||||||||||||||
| Available for sale | |||||||||||||||||||||||||||
| U.S. Treasury and federal agencies(1) | $ | 1,513 | 0.62 | % | $ | 216,819 | 1.77 | % | $ | 47,024 | 1.91 | % | $ | 1,823 | 1.85 | % | |||||||||||
| State and municipal | — | — | % | 38,559 | 2.67 | % | 139,990 | 2.92 | % | 254,995 | 3.33 | % | |||||||||||||||
| Federal agency collateralized mortgage obligations(2) | — | — | % | 3,260 | 2.86 | % | 4,388 | 3.04 | % | 23,567 | 3.48 | % | |||||||||||||||
| Federal agency mortgage-backed pools(2) | — | — | % | 13,358 | 3.24 | % | 43,120 | 3.08 | % | 134,178 | 2.12 | % | |||||||||||||||
| Private labeled mortgage-backed pools(2) | — | — | % | — | — | % | — | — | % | — | — | % | |||||||||||||||
| Corporate notes | — | — | % | 56,760 | 2.96 | % | 17,267 | 4.10 | % | 937 | — | % | |||||||||||||||
| Total available for sale | 1,513 | 0.62 | % | 328,756 | 2.15 | % | 251,789 | 2.84 | % | 415,500 | 2.94 | % | |||||||||||||||
| Held to maturity | |||||||||||||||||||||||||||
| U.S. Treasury and federal agencies(1) | 7,407 | 0.75 | % | 100,288 | 1.77 | % | 46,191 | 2.50 | % | 92,127 | 2.85 | % | |||||||||||||||
| State and municipal | 24,975 | 2.46 | % | 109,566 | 3.23 | % | 99,627 | 3.55 | % | 701,417 | 3.23 | % | |||||||||||||||
| Federal agency collateralized mortgage obligations(2) | — | — | % | — | — | % | — | — | % | 47,699 | 2.41 | % | |||||||||||||||
| Federal agency mortgage-backed pools(2) | — | — | % | 2,213 | 3.58 | % | 122,870 | 2.42 | % | 162,156 | 2.23 | % | |||||||||||||||
| Private labeled mortgage-backed pools(2) | — | — | % | — | — | % | — | — | % | 29,973 | 2.96 | % | |||||||||||||||
| Corporate notes | — | — | % | — | — | % | 134,800 | 4.53 | % | — | — | % | |||||||||||||||
| Total held to maturity | 32,382 | 2.07 | % | 212,067 | 2.54 | % | 403,488 | 3.41 | % | 1,033,372 | 3.00 | % | |||||||||||||||
| Total investment securities | $ | 33,895 | 2.00 | % | $ | 540,823 | 2.30 | % | $ | 655,277 | 3.19 | % | $ | 1,448,872 | 2.98 | % | |||||||||||
| (1) Fair value is based on contractual maturity or call date where a call option exists | |||||||||||||||||||||||||||
| (2) Maturity based upon final maturity date |
The weighted–average interest rates are based on coupon rates for securities purchased at par value an on effective interest rates considering amortization or accretion if the securities were purchased at a premium or discount. Yields are not presented on a tax–equivalent basis.
As a member of the Federal Home Loan Bank system, Horizon is required to maintain an investment in the common stock of the Federal Home Loan Bank. The investment in common stock is based on a predetermined formula. At December 31, 2022 and 2021, Horizon had investments in the common stock of the Federal Home Loan Bank totaling $26.7 million and $24.4 million, respectively.
At December 31, 2022, Horizon did not maintain a trading account.
40
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
For more information about securities, see Note 4 – Securities to the Consolidated Financial Statements at Item 8.
Total Loans
Total loans, net of deferred fees/costs, the principal earning asset of the Bank, were $4.1 billion at December 31, 2022. The current level of total loans increased 14.0% from the December 31, 2021, level of $3.6 billion primarily due to an increase in commercial, consumer, residential mortgage and residential construction loans, offset by a decrease in mortgage warehouse loans during the year. The table below provides comparative detail on the loan categories.
| December 31, | December 31, | Dollar | Percent | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | Change | |||||||||||
| Commercial | ||||||||||||||
| Owner occupied real estate | $ | 594,562 | $ | 560,887 | $ | 33,675 | 6.0 | % | ||||||
| Non–owner occupied real estate | 1,187,077 | 1,088,470 | 98,607 | 9.1 | % | |||||||||
| Residential spec homes | 10,838 | 9,907 | 931 | 9.4 | % | |||||||||
| Development & spec land | 27,358 | 24,473 | 2,885 | 11.8 | % | |||||||||
| Commercial and industrial | 647,587 | 530,208 | 117,379 | 22.1 | % | |||||||||
| Total commercial | 2,467,422 | 2,213,945 | 253,477 | 11.4 | % | |||||||||
| Real estate | ||||||||||||||
| Residential mortgage | 612,551 | 563,811 | 48,740 | 8.6 | % | |||||||||
| Residential construction | 40,741 | 30,571 | 10,170 | 33.3 | % | |||||||||
| Mortgage warehouse | 69,529 | 109,031 | (39,502) | (36.2) | % | |||||||||
| Total real estate | 722,821 | 703,413 | 19,408 | 2.8 | % | |||||||||
| Consumer | ||||||||||||||
| Direct installment | 56,614 | 63,714 | (7,100) | (11.1) | % | |||||||||
| Indirect installment | 500,549 | 386,492 | 114,057 | 29.5 | % | |||||||||
| Home equity | 410,592 | 290,970 | 119,622 | 41.1 | % | |||||||||
| Total consumer | 967,755 | 741,176 | 226,579 | 30.6 | % | |||||||||
| Total loans | 4,157,998 | 3,658,534 | 499,464 | 13.7 | % | |||||||||
| Allowance for loan losses | (50,464) | (54,286) | 3,822 | (7.0) | % | |||||||||
| Loans, net | $ | 4,107,534 | $ | 3,604,248 | $ | 503,286 | 14.0 | % |
The acceptance and management of credit risk is an integral part of the Bank’s business as a financial intermediary. The Bank has established underwriting standards including a policy that monitors the lending function through strict administrative and reporting requirements as well as an internal loan review of consumer and small business loans. The Bank also uses an independent third-party loan review function that regularly reviews asset quality.
41
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Changes in the mix of the loan portfolio averages are shown in the following table.
| December 31, | December 31, | December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||
| Commercial | $ | 2,280,553 | $ | 2,155,018 | $ | 2,218,812 | ||||
| Real estate | 621,163 | 591,395 | 725,168 | |||||||
| Mortgage warehouse | 89,409 | 206,932 | 259,727 | |||||||
| Consumer | 850,667 | 679,712 | 676,849 | |||||||
| Total average loans | $ | 3,841,792 | $ | 3,633,057 | $ | 3,880,556 |
Maturities and Sensitivities of Loans to Changes in Interest Rates
The following table presents the maturity distribution of our loan portfolio as December 31, 2022. The table also presents the portion of loans that have fixed interest rates or variable interest rates that fluctuate over the life of the loans in accordance with changes in an interest rate index.
| Due in One Year or Less | After One, but Within Five Years | After Five, but Within Fifteen Years | After Fifteen Years | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial | $ | 284,888 | $ | 959,545 | $ | 1,116,706 | $ | 106,283 | $ | 2,467,422 | ||||||||
| Real estate | 1,161 | 9,317 | 64,360 | 578,454 | 653,292 | |||||||||||||
| Mortgage warehouse | 69,529 | — | — | — | 69,529 | |||||||||||||
| Consumer | 11,818 | 268,460 | 362,135 | 325,342 | 967,755 | |||||||||||||
| Total | $ | 367,396 | $ | 1,237,322 | $ | 1,543,201 | $ | 1,010,079 | $ | 4,157,998 | ||||||||
| Loans with fixed interest rates: | ||||||||||||||||||
| Commercial | $ | 87,192 | $ | 582,557 | $ | 409,281 | $ | 43,412 | $ | 1,122,442 | ||||||||
| Real estate | 1,131 | 8,383 | 41,015 | 325,286 | 375,815 | |||||||||||||
| Mortgage warehouse | — | — | — | — | — | |||||||||||||
| Consumer | 6,772 | 250,016 | 337,073 | 14,164 | 608,025 | |||||||||||||
| Total | $ | 95,095 | $ | 840,956 | $ | 787,369 | $ | 382,862 | $ | 2,106,282 | ||||||||
| Loans with variable interest rates: | ||||||||||||||||||
| Commercial | $ | 197,696 | $ | 376,988 | $ | 707,425 | $ | 62,871 | $ | 1,344,980 | ||||||||
| Real estate | 30 | 934 | 23,345 | 253,168 | 277,477 | |||||||||||||
| Mortgage warehouse | 69,529 | — | — | — | 69,529 | |||||||||||||
| Consumer | 5,046 | 18,444 | 25,062 | 311,178 | 359,730 | |||||||||||||
| Total | $ | 272,301 | $ | 396,366 | $ | 755,832 | $ | 627,217 | $ | 2,051,716 |
Commercial Loans
Commercial loans totaled $2.47 billion, or 59.3% of total loans as of December 31, 2022, compared to $2.21 billion, or 60.5% as of December 31, 2021. The increase during 2022 was due to growth in all types of commercial loans offset by a decrease in PPP loans of $25.6 million to $217,000 at December 31, 2022 compared to $25.8 million at December 31, 2021.
42
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Commercial loans consisted of the following types of loans at December 31:
| December 31, 2022 | December 31, 2021 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number | Amount | Percent of Portfolio | Number | Amount | Percent of Portfolio | ||||||||||||||
| SBA guaranteed | 268 | $ | 56,650 | 2.3 | % | 491 | $ | 82,060 | 3.7 | % | |||||||||
| Municipal government | 73 | 85,520 | 3.5 | % | 75 | 67,029 | 3.0 | % | |||||||||||
| Lines of credit | 1,507 | 561,995 | 22.8 | % | 1,494 | 448,685 | 20.3 | % | |||||||||||
| Real estate and equipment | 5,261 | 1,763,257 | 71.6 | % | 4,896 | 1,616,171 | 73.0 | % | |||||||||||
| Total | 7,109 | $ | 2,467,422 | 100.2 | % | 6,956 | $ | 2,213,945 | 100.0 | % |
At December 31, 2022, the commercial loan portfolio held $279.9 million of adjustable rate loans that had interest rate floors in the terms of the note. Of the commercial loans with interest rate floors, loans totaling $48.9 million were at their floor at December 31, 2022.
Residential Real Estate Loans
Residential real estate loans totaled $653.3 million, or 15.7% of total loans as of December 31, 2022, compared to $594.4 million, or 16.3% of total loans as of December 31, 2021. This category consists of home mortgages that generally require a loan to value of no more than 80%. Some special guaranteed or insured real estate loan programs do permit a higher loan to collateral value ratio. The increase during 2022 was primarily due to borrowers selecting adjustable rate loans, which are held on the balance sheet, as fixed rates increased during the year.
In addition to the customary real estate loans described above, the Bank also had outstanding on December 31, 2022, $355.2 million in home equity lines of credit compared to $252.4 million at December 31, 2021. Credit lines normally limit the loan to collateral value to no more than 89%. Home equity credit lines are primarily not combined with a first mortgage and are therefore evaluated in the allowance for loan losses as a separate pool. These loans are classified as consumer loans in the Loans table above and in Note 5 of the Consolidated Financial Statements at Item 8.
Residential real estate lending is a highly competitive business. As of December 31, 2022, the real estate loan portfolio reflected a wide range of interest rates and repayment patterns, but could generally be categorized as follows:
| December 31, 2022 | December 31, 2021 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | Percent of Portfolio | Yield | Amount | Percent of Portfolio | Yield | ||||||||||||||
| Fixed rate | |||||||||||||||||||
| Monthly payment | $ | 375,185 | 57.4 | % | 3.76 | % | $ | 283,145 | 47.6 | % | 3.63 | % | |||||||
| Biweekly payment | — | — | % | — | % | — | — | % | — | % | |||||||||
| Adjustable rate | |||||||||||||||||||
| Monthly payment | 278,107 | 42.6 | % | 4.21 | % | 311,237 | 52.4 | % | 3.73 | % | |||||||||
| Biweekly payment | — | — | % | — | % | — | — | % | — | % | |||||||||
| Subtotal | 653,292 | 100.0 | % | 3.95 | % | 594,382 | 100.0 | % | 3.67 | % | |||||||||
| Loans held for sale | 5,807 | 12,579 | |||||||||||||||||
| Total real estate loans | $ | 659,099 | $ | 606,961 |
The decrease in adjustable rate residential mortgage loans and increase in fixed rate residential mortgage loans was primarily due to customers moving to fixed rate products during the first half of 2022 as a result of the low interest rate environment. In addition to the real estate loan portfolio, the Bank originates and sells real estate loans and retains the servicing rights. During 2022 and 2021, approximately $221.9 million and $438.1 million,
43
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
respectively, of residential mortgages were sold into the secondary market. Loans serviced for others are not included in the consolidated balance sheets. The unpaid principal balances of loans serviced for others totaled approximately $1.5 billion and $1.5 billion at December 31, 2022 and 2021.
The aggregate fair value of capitalized mortgage servicing rights at December 31, 2022, totaled approximately $20.0 million compared to the carrying value of $18.6 million. Comparable market values and a valuation model that calculates the present value of future cash flows were used to estimate fair value. For purposes of measuring impairment, risk characteristics including product type, investor type and interest rates, were used to stratify the originated mortgage servicing rights.
| December 31, | December 31, | December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||
| Mortgage servicing rights | ||||||||||
| Balances, January 1 | $ | 17,780 | $ | 17,644 | $ | 15,046 | ||||
| Servicing rights capitalized | 3,184 | 4,209 | 5,530 | |||||||
| Amortization of servicing rights | (2,345) | (4,073) | (2,932) | |||||||
| Balances, December 31 | 18,619 | 17,780 | 17,644 | |||||||
| Impairment allowance | ||||||||||
| Balances, January 1 | (2,594) | (5,172) | (719) | |||||||
| Additions | — | — | (5,106) | |||||||
| Reductions | 2,594 | 2,578 | 653 | |||||||
| Balances, December 31 | — | (2,594) | (5,172) | |||||||
| Mortgage servicing rights, net | $ | 18,619 | $ | 15,186 | $ | 12,472 |
Mortgage Warehouse Loans
Horizon’s mortgage warehousing lending has specific mortgage companies as customers of Horizon Bank. Individual mortgage loans originated by these mortgage companies are funded as a secured borrowing with a pledge of collateral under Horizon’s agreement with the mortgage company. Each mortgage loan funded by Horizon undergoes an underwriting review by Horizon to the end investor guidelines and is assigned to Horizon until the loan is sold to the secondary market by the mortgage company. In addition, Horizon takes possession of each original note and forwards such note to the end investor once the mortgage company has sold the loan. At the time a loan is transferred to the secondary market, the mortgage company reacquires the loan under its option within the agreement. Due to the reacquire feature contained in the agreement, the transaction does not qualify as a sale and therefore is accounted for as a secured borrowing with a pledge of collateral pursuant to the agreement with the mortgage company. When the individual loan is sold to the end investor by the mortgage company, the proceeds from the sale of the loan are received by Horizon and used to pay off the loan balance with Horizon along with any accrued interest and any related fees. The remaining balance from the sale is forwarded to the mortgage company. These individual loans typically are sold by the mortgage company within 30 days and are seldom held more than 90 days. Interest income is accrued during this period and collected at the time each loan is sold. Fee income for each loan sold is collected when the loan is sold and no costs are deferred due to the term between each loan funding and related payoff, which is typically less than 30 days.
Based on the agreements with each mortgage company, at any time a mortgage company can reacquire from Horizon its outstanding loan balance on an individual mortgage and regain possession of the original note. Horizon also has the option to request that the mortgage company reacquire an individual mortgage. Should this occur, Horizon would return the original note and reassign the assignment of the mortgage to the mortgage company. Also, in the event that the end investor would not be able to honor the purchase commitment and the mortgage company would not be able to reacquire its loan on an individual mortgage, Horizon would be able to exercise its rights under the agreement. The greatest risk related to these loans is transaction and fraud risk. During 2022, Horizon processed approximately $2.6 billion in mortgage warehouse loans.
44
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
At December 31, 2022, the mortgage warehouse loan balance was $69.5 million compared to $109.0 million as of December 31, 2021.
Consumer Loans
Consumer loans totaled $967.8 million, or 23.3% of total loans as of December 31, 2022, compared to $741.2 million, or 20.3% as of December 31, 2021. The increase during 2022 was due to strong indirect lending during the first half of 2022 and home equity lines of credit production during the second half of 2022, in addition to approximately $52.4 million of purchased home equity lines of credit in the fourth quarter of 2022.
Allowance and Provision for Credit Losses
The table below provides an allocation of the year–end allowance for credit losses on loans by loan portfolio segment; however, allocation of a portion of the allowance to one segment does not preclude its availability to absorb losses in other segments.
| Amount of Allowance Allocated | Percent of Loans in Each Category to Total Loans | Total Loans | Ratio of Allowance Allocated to Loans in Each Category | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | |||||||||||||
| Commercial | $ | 32,445 | 59.3 | % | $ | 2,467,422 | 1.31 | % | |||||
| Real estate | 5,577 | 15.7 | % | 653,292 | 0.85 | % | |||||||
| Mortgage warehouse | 1,020 | 1.7 | % | 69,529 | 1.47 | % | |||||||
| Consumer | 11,422 | 23.3 | % | 967,755 | 1.18 | % | |||||||
| Total | $ | 50,464 | 100.0 | % | $ | 4,157,998 | 1.21 | % | |||||
| Excluding PPP loans | $ | 50,464 | $ | 4,157,781 | 1.21 | % | |||||||
| December 31, 2021 | |||||||||||||
| Commercial | $ | 40,775 | 60.6 | % | $ | 2,213,945 | 1.84 | % | |||||
| Real estate | 3,856 | 16.2 | % | 594,382 | 0.65 | % | |||||||
| Mortgage warehouse | 1,059 | 3.0 | % | 109,031 | 0.97 | % | |||||||
| Consumer | 8,596 | 20.3 | % | 741,176 | 1.16 | % | |||||||
| Total | $ | 54,286 | 100.1 | % | $ | 3,658,534 | 1.48 | % | |||||
| Excluding PPP loans | $ | 54,286 | $ | 3,632,690 | 1.49 | % |
At December 31, 2022, the allowance for credit losses was $50.5 million, or 1.21% of total loans outstanding, compared to $54.3 million, or 1.48%, at December 31, 2021. During 2022, a release of provision for credit losses was recorded totaling $1.8 million compared to a release of provision for credit losses totaling $2.1 million in 2021.
Horizon assesses the adequacy of its Allowance for Credit Losses (“ACL”) by regularly reviewing the performance of all of its loan portfolios. As a result of its quarterly reviews, a provision for credit losses is determined to bring the total ACL to a level called for by the analysis. Horizon's reserve includes allocations for potential future loan losses related to economic factors and the nature and characteristics of its loan portfolios, primarily related to the impact on non–essential businesses caused by COVID–19 closures and the slow pace of reopening and economic recovery. Through December 31, 2022, Horizon has not recorded any material specific loan losses attributed to COVID–19 closures. As a result, the allocations related to the impact of COVID–19 were reduced during 2022 and partially reallocated to current economic factors and also released from the ACL.
No assurance can be given that Horizon will not, in any particular period, sustain loan losses that are significant in relation to the amount reserved, or that subsequent evaluations of the loan portfolio, in light of factors then prevailing, including economic conditions and management’s ongoing quarterly assessments of the portfolio, will not require increases in the allowance for credit losses. Horizon considers the allowance for credit losses to be adequate to cover losses inherent in the loan portfolio as of December 31, 2022.
45
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Non–performing Loans
Non–performing loans are defined as loans that are greater than 90 days delinquent or have had the accrual of interest discontinued by management. From time to time, the Bank obtains information which may lead management to believe that the collection of payments may be doubtful on a particular loan. In recognition of such, it is management's policy to convert the loan from an “earning asset” to a non–accruing loan. Further, it is management's policy to place a commercial loan on non–accrual status when delinquent in excess of 90 days or management has determined that the borrower's ability to continue to make payments is in doubt. The officer responsible for the loan, Executive Vice President and Chief Commercial Banking Officer and the senior commercial loan workout officer must review all loans placed on non–accrual status. Management continues to work diligently toward returning non–performing loans to an earning asset basis.
Non–performing loans for the previous three years ending December 31 are as follows:
| December 31, | December 31, | December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | 2020 | |||||||
| Non–performing loans | ||||||||||
| Commercial | ||||||||||
| More than 90 days past due | $ | — | $ | — | $ | — | ||||
| Non–accrual | 8,493 | 6,621 | 12,714 | |||||||
| Trouble debt restructuring – accruing | 837 | 603 | 168 | |||||||
| Trouble debt restructuring – non–accrual | — | 285 | 1,466 | |||||||
| Real estate | ||||||||||
| More than 90 days past due | 43 | 66 | 17 | |||||||
| Non–accrual | 5,479 | 5,626 | 5,674 | |||||||
| Trouble debt restructuring – accruing | 1,391 | 1,421 | 1,381 | |||||||
| Trouble debt restructuring – non–accrual | 1,210 | 892 | 922 | |||||||
| Mortgage warehouse | ||||||||||
| More than 90 days past due | — | — | — | |||||||
| Non–accrual | — | — | — | |||||||
| Trouble debt restructuring – accruing | — | — | — | |||||||
| Trouble debt restructuring – non–accrual | — | — | — | |||||||
| Consumer | ||||||||||
| More than 90 days past due | 49 | 79 | 245 | |||||||
| Non–accrual | 3,658 | 2,715 | 3,754 | |||||||
| Trouble debt restructuring – accruing | 342 | 367 | 244 | |||||||
| Trouble debt restructuring – non–accrual | 338 | 344 | 222 | |||||||
| Total non–performing loans | 21,840 | 19,019 | 26,807 | |||||||
| Other real estate owned and repossessed collateral | ||||||||||
| Commercial | 1,881 | 2,861 | 1,908 | |||||||
| Real estate | 107 | 695 | — | |||||||
| Mortgage warehouse | — | — | — | |||||||
| Consumer | 152 | 5 | — | |||||||
| Total other real estate owned and repossessed collateral | 2,140 | 3,561 | 1,908 | |||||||
| Total non–performing assets | $ | 23,980 | $ | 22,580 | $ | 28,715 |
Non–performing loans totaled 43.3%, 35.0% and 47.0% of the allowance for credit losses at December 31, 2022, 2021 and 2020, respectively. Non–performing loans at December 31, 2022 totaled $21.8 million, an increase from a balance of $19.0 million as of December 31, 2021 and a decrease from a balance of $26.8 million as of
46
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
December 31, 2020. The increase in non–performing loans in 2022 was primarily due to the downgrade of one previously performing commercial relationship to non–performing status during the year. Non–performing loans as a percentage of total loans was 0.52% as of December 31, 2022, which was the same percentage as of December 31, 2021 and a decrease from 0.58% from December 31, 2020.
| Non–Performing Loans | Percent of Non–Performing Loans in Each Category to Total Loans | Total Loans | |||||||
|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | |||||||||
| Commercial | $ | 9,330 | 0.38 | % | $ | 2,467,422 | |||
| Real estate | 8,123 | 1.24 | % | 653,292 | |||||
| Mortgage warehouse | — | 0.00 | % | 69,529 | |||||
| Consumer | 4,387 | 0.45 | % | 967,755 | |||||
| Total | $ | 21,840 | 0.53 | % | $ | 4,157,998 | |||
| Excluding PPP loans | $ | 21,840 | 0.53 | % | $ | 4,157,781 | |||
| Allowance for credit losses on loans | $ | 50,464 | |||||||
| Ratio of allowance for credit losses on loans to non–performing loans | 231.06 | % | |||||||
| December 31, 2021 | |||||||||
| Commercial | $ | 7,509 | 0.34 | % | $ | 2,213,945 | |||
| Real estate | 8,005 | 1.35 | % | 594,382 | |||||
| Mortgage warehouse | — | 0.00 | % | 109,031 | |||||
| Consumer | 3,505 | 0.47 | % | 741,176 | |||||
| Total | $ | 19,019 | 0.52 | % | $ | 3,658,534 | |||
| Excluding PPP loans | $ | 19,019 | 0.52 | % | $ | 3,632,690 | |||
| Allowance for credit losses on loans | $ | 54,286 | |||||||
| Ratio of allowance for credit losses on loans to non–performing loans | 285.43 | % |
There were no COVID–19 related loan deferrals at December 31, 2022, a decrease from $10.8 million, or 0.3% of total loans at December 31, 2021, and $126.7 million, or 3.3% of total loans at December 31, 2020.
Other Real Estate Owned (“OREO”) totaled $1.9 million on December 31, 2022, a decrease of $1.6 million from December 31, 2021 and an increase of $211,000 from December 31, 2020. On December 31, 2022, OREO was comprised of eight properties, six of these properties were bank owned properties from branch closures and two properties were residential.
No mortgage warehouse loans were non–performing or OREO as of December 31, 2022, 2021 or 2020.
47
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Other Assets
As of December 31, 2022, other assets totaled $139.3 million, an increase of $72.4 million, or 108.4%, from $66.8 million as of December 31, 2021. The increase in other assets was primarily due to an increase in the deferred tax asset related to unrealized gains (losses) on investment securities of $31.4 million, an increase in the fair value of hedging activities of $28.5 million and an increase in mortgage servicing rights, net of impairment, of $3.4 million.
Deferred Tax
Horizon had a net deferred tax asset totaling $40.3 million as of December 31, 2022 and a net deferred tax asset of $3.3 million as of December 31, 2021. The following table shows the major components of deferred tax:
| December 31, | December 31, | |||||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| Assets | ||||||
| Allowance for loan losses | $ | 12,762 | $ | 13,707 | ||
| Net operating loss and tax credits | 9,313 | — | ||||
| Director and employee benefits | 2,019 | 2,094 | ||||
| Unrealized loss on AFS securities and cash flow hedge | 28,230 | — | ||||
| Other | 555 | 1,785 | ||||
| Total assets | 52,879 | 17,586 | ||||
| Liabilities | ||||||
| Depreciation | (4,599) | (4,540) | ||||
| State tax | (262) | (261) | ||||
| Federal Home Loan Bank stock dividends | (368) | (371) | ||||
| Difference in basis of intangible assets | (4,440) | (3,476) | ||||
| Fair value adjustment on acquisitions | (2,807) | (3,435) | ||||
| Unrealized gain on AFS securities and cash flow hedge | — | (1,953) | ||||
| Other | (68) | (222) | ||||
| Total liabilities | (12,544) | (14,258) | ||||
| Net deferred tax asset/(liability) | $ | 40,335 | $ | 3,328 |
Deposits
The primary source of funds for the Bank comes from the acceptance of demand and time deposits. However, at times the Bank will use its ability to borrow funds from the Federal Home Loan Bank and other sources when it can do so at interest rates and terms that are more favorable than those required for deposited funds or loan demand is greater than the ability to grow deposits. Total deposits were $5.9 billion at December 31, 2022, compared to $5.8 billion at December 31, 2021.
48
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Average deposits and rates by category for the three years ended December 31 are as follows:
| Average Balance Outstanding for the | Average Rate Paid for the | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Years Ended December 31 | Years Ended December 31 | ||||||||||||||||
| 2022 | 2021 | 2020 | 2022 | 2021 | 2020 | ||||||||||||
| Non–interest bearing demand deposits | $ | 1,332,937 | $ | 1,188,275 | $ | 919,449 | |||||||||||
| Interest bearing demand deposits | 1,971,567 | 1,651,060 | 1,267,617 | 0.28 | % | 0.09 | % | 0.19 | % | ||||||||
| Savings deposits | 940,499 | 779,325 | 625,842 | 0.13 | % | 0.05 | % | 0.12 | % | ||||||||
| Money market | 810,083 | 815,081 | 615,722 | 0.45 | % | 0.15 | % | 0.38 | % | ||||||||
| Time deposits | 791,519 | 652,284 | 818,736 | 0.95 | % | 0.75 | % | 1.60 | % | ||||||||
| Total deposits | $ | 5,846,605 | $ | 5,086,025 | $ | 4,247,366 |
The $760.6 million increase in average deposits during 2022 was primarily due to the acquisition of 14 branches on September 17, 2021. The transactional accounts average balances, as the lower cost funding sources, increased $621.3 million and the average balances for higher cost time deposits increased $139.2 million. Horizon continually enhances its interest bearing consumer and commercial demand deposit products based on local market conditions and its need for funding to support various types of assets.
As of December 31, 2022 and 2021, approximately $2.4 billion and $2.4 billion, respectively, or our deposit portfolio was uninsured. The uninsured amounts are estimates based on the methodologies and assumptions used for Horizon Bank's regulatory reporting requirements.
Certificates of deposit of $250,000 or more, which are considered to be rate sensitive and are not considered a part of core deposits, mature as follows as of December 31, 2022:
| Due in three months or less | $ | 103,578 |
|---|---|---|
| Due after three months through six months | 108,806 | |
| Due after six months through one year | 141,471 | |
| Due after one year | 197,510 | |
| $ | 551,365 |
Interest expense on time certificates of $250,000 or more was approximately $4.2 million, $1.4 million and $2.9 million for 2022, 2021 and 2020.
Off–Balance Sheet Arrangements
As of December 31, 2022, Horizon did not have any off–balance sheet arrangements that have or are reasonably likely to have a current or future effect on the Company’s financial condition, change in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to investors. The term “off–balance sheet arrangement” generally means any transaction, agreement, or other contractual arrangement to which an entity unconsolidated with the Company is a party and under which the Company has (i) any obligation arising under a guarantee contract, derivative instrument or variable interest; or (ii) a retained or contingent interest in assets transferred to such entity or similar arrangement that serves as credit, liquidity or market risk support for such assets.
Capital Resources
Horizon has no material commitments for capital expenditures as of December 31, 2022. Horizon’s sources of funds and liquidity are discussed below in the section captioned “Liquidity” in this Item 7.
49
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Results of Operations
Net Income
Consolidated net income was $93.4 million, or $2.14 per diluted share, in 2022, $87.1 million or $1.98 per diluted share in 2021, and $68.5 million or $1.55 per diluted share in 2020. The increase in net income from the previous year reflects an increase in net interest income of $23.7 million and a decrease in income tax expense of $3.2 million, offset by an increase in non–interest expense of $9.8 million and a decrease in non–interest income of $10.5 million. The increase in diluted earnings per share compared to the previous year reflects an increase in net income and a decrease in diluted shares. Adjusted net income for the year ended December 31, 2022 was $92.8 million, or $2.13 diluted earnings per share, compared to $88.6 million, or $2.00 diluted earnings per share, for the year ended December 31, 2021. (See the “Non–GAAP Reconciliation of Net Income and Diluted Earnings per Share” table under the heading “Use of Non–GAAP Financial Measures” below for the definition of adjusted net income.)
Net Interest Income
The largest component of income is net interest income. Net interest income is the difference between interest income, principally from loans and investment securities, and interest expense, principally on deposits and borrowings. Changes in the net interest income are the result of changes in volume and the net interest spread which affects the net interest margin. Volume refers to the average dollar levels of interest earning assets and interest bearing liabilities. Net interest spread refers to the difference between the average yield on interest earning assets and the average cost of interest bearing liabilities. Net interest margin refers to net interest income divided by average interest earning assets and is influenced by the level and relative mix of interest earning assets and interest bearing liabilities.
Net interest income during 2022 was $199.5 million, an increase of $23.7 million, or 13.5%, over the $175.8 million earned in 2021. Yields on the Company’s interest earning assets increased by 17 basis points to 3.50% during 2022 from 3.33% in 2021. Interest income increased $41.9 million to $236.0 million for 2022 from $194.1 million in 2021. This increase was due to the overall increase in interest rates during 2022 and the increase in the average balance of interest earning assets of $942.2 million.
Interest expense increased $18.2 million from $18.3 million in 2021 to $36.5 million in 2022. This increase was due to the overall increase in interest rates during 2022 and the increase in average balance of interest bearing liabilities of $905.1 million. The increase in rates paid on interest bearing liabilities of 27 basis points was greater than the increase in the yield of interest earning assets of 17 basis points that resulted in a decrease in the net interest margin of 5 basis points from 3.03% for 2021 to 2.98% in 2022. Excluding interest income recognized from acquisition–related purchase accounting adjustments and prepayment penalties on borrowings, the margin would have been 2.93% for 2022 compared to 2.96% for 2021. Management believes that the current level of interest rates is driven by external factors and therefore impacts the results of the Company’s net interest margin.
50
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
The following table presents the average balances of our assets, liabilities, and stockholders' equity, and the related weighted average yields and rates on our interest earning assets and interest bearing liabilities for the periods indicated.
| Twelve Months Ended | Twelve Months Ended | Twelve Months Ended | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | December 31, 2021 | December 31, 2020 | ||||||||||||||||||||||||||||||
| Average Balance | Interest | Average Rate | Average Balance | Interest | Average Rate | Average Balance | Interest | Average Rate | ||||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||||||||
| Interest earning assets | ||||||||||||||||||||||||||||||||
| Federal funds sold | $ | 62,211 | $ | 165 | 0.27 | % | $ | 398,528 | $ | 535 | 0.13 | % | $ | 61,408 | $ | 154 | 0.25 | % | ||||||||||||||
| Interest earning deposits | 13,596 | 141 | 1.04 | % | 25,993 | 160 | 0.62 | % | 25,943 | 268 | 1.03 | % | ||||||||||||||||||||
| Investment securities – taxable | 1,700,418 | 33,202 | 1.95 | % | 884,244 | 14,437 | 1.63 | % | 459,551 | 8,071 | 1.76 | % | ||||||||||||||||||||
| Investment securities – non–taxable(1) | 1,356,045 | 29,025 | 2.71 | % | 1,086,942 | 23,246 | 2.71 | % | 706,092 | 17,213 | 3.09 | % | ||||||||||||||||||||
| Loans receivable(2)(3)(4) | 3,845,137 | 173,500 | 4.53 | % | 3,639,454 | 155,732 | 4.30 | % | 3,880,556 | 174,262 | 4.51 | % | ||||||||||||||||||||
| Total interest earning assets(1) | 6,977,407 | 236,033 | 3.50 | % | 6,035,161 | 194,110 | 3.33 | % | 5,133,550 | 199,968 | 4.00 | % | ||||||||||||||||||||
| Non–interest earning assets | ||||||||||||||||||||||||||||||||
| Cash and due from banks | 99,885 | 89,993 | 84,065 | |||||||||||||||||||||||||||||
| Allowance for loan losses | (52,606) | (56,798) | (46,329) | |||||||||||||||||||||||||||||
| Other assets | 509,229 | 445,895 | 457,497 | |||||||||||||||||||||||||||||
| Total average assets | $ | 7,533,915 | $ | 6,514,251 | $ | 5,628,783 | ||||||||||||||||||||||||||
| Liabilities and Stockholders’ Equity | ||||||||||||||||||||||||||||||||
| Interest bearing liabilities | ||||||||||||||||||||||||||||||||
| Interest bearing deposits | $ | 4,513,668 | $ | 17,809 | 0.39 | % | $ | 3,897,750 | $ | 7,867 | 0.20 | % | $ | 3,327,917 | $ | 18,556 | 0.56 | % | ||||||||||||||
| Borrowings | 696,584 | 11,938 | 1.71 | % | 425,214 | 4,546 | 1.07 | % | 459,752 | 11,160 | 2.43 | % | ||||||||||||||||||||
| Repurchase agreements | 141,048 | 527 | 0.37 | % | 123,675 | 155 | 0.13 | % | 100,201 | 270 | 0.27 | % | ||||||||||||||||||||
| Subordinated notes | 58,819 | 3,522 | 5.99 | % | 58,672 | 3,522 | 6.00 | % | 30,610 | 1,824 | 5.96 | % | ||||||||||||||||||||
| Junior subordinated debentures issued to capital trusts | 56,899 | 2,719 | 4.78 | % | 56,657 | 2,215 | 3.91 | % | 56,427 | 2,628 | 4.66 | % | ||||||||||||||||||||
| Total interest bearing liabilities | 5,467,018 | 36,515 | 0.67 | % | 4,561,968 | 18,305 | 0.40 | % | 3,974,907 | 34,438 | 0.87 | % | ||||||||||||||||||||
| Non–interest bearing liabilities | ||||||||||||||||||||||||||||||||
| Demand deposits | 1,332,937 | 1,188,275 | 919,449 | |||||||||||||||||||||||||||||
| Accrued interest payable and other liabilities | 50,330 | 51,886 | 68,961 | |||||||||||||||||||||||||||||
| Stockholders’ equity | 683,630 | 712,122 | 665,466 | |||||||||||||||||||||||||||||
| Total average liabilities and stockholders’ equity | $ | 7,533,915 | $ | 6,514,251 | $ | 5,628,783 | ||||||||||||||||||||||||||
| Net interest income/spread | $ | 199,518 | 2.83 | % | $ | 175,805 | 2.93 | % | $ | 165,530 | 3.13 | % | ||||||||||||||||||||
| Net interest income as a percent of average interest earning assets(1) | 2.98 | % | 3.03 | % | 3.33 | % | ||||||||||||||||||||||||||
| (1) Horizon has no foreign office and, accordingly, no assets or liabilities to foreign operations. Horizon's subsidiary bank had no funds invested in Eurodollar Certificates of Deposit at December 31, 2022. | ||||||||||||||||||||||||||||||||
| (2) Yields are presented on a tax–equivalent basis. | ||||||||||||||||||||||||||||||||
| (3) Non–accruing loans for the purpose of the computations above are included in the daily average loan amounts outstanding. Loan totals are shown net of unearned income and deferred loan fees. | ||||||||||||||||||||||||||||||||
| (4) Net loan fees included in interest on loans aggregated $5.2 million, $13.9 million and $11.2 million in 2022, 2021 and 2020, respectively. |
51
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Net interest income during 2021 was $175.8 million, an increase of $10.3 million, or 6.2%, over the $165.5 million earned in 2020. Yields on the Company’s interest earning assets decreased by 67 basis points to 3.33% during 2021 from 4.00% in 2020. Interest income decreased $5.9 million to $194.1 million for 2021 from $200.0 million in 2020. This decrease was due to the overall decrease in interest rates during 2021 and a decrease in the recognition of interest income from acquisition–related purchase accounting adjustments of approximately $2.4 million from $6.9 million in 2020 to $4.5 million in 2021, offset by an increase in the average balance of interest earning assets of $901.6 million.
Interest expense decreased $16.1 million from $34.4 million in 2020 to $18.3 million in 2021. This decrease was due to the overall decrease in interest rates during 2021 and $3.8 million in prepayment penalties on borrowings paid in 2020. The prepayment penalties on borrowings were incurred as part of a deleverage strategy in which $83.0 million in FHLB advances with an average cost of 2.61% were paid off during the 4th quarter of 2020. The decrease in rates paid on interest bearing liabilities in addition to the decrease in the yield on the Company's interest earning assets resulted in a decrease in the net interest margin of 30 basis points from 3.33% for 2020 to 3.03% in 2021. Excluding interest income recognized from acquisition–related purchase accounting adjustments and prepayment penalties on borrowings, the margin would have been 2.96% for 2021 compared to 3.27% for 2020.
| 2022 - 2021 | 2021 - 2020 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Change | Change Due To Volume | Change Due To Rate | Total Change | Change Due To Volume | Change Due To Rate | |||||||||||||||||
| Interest Income | ||||||||||||||||||||||
| Federal funds sold | $ | (370) | $ | (655) | $ | 285 | $ | 381 | $ | 483 | $ | (102) | ||||||||||
| Interest earning deposits | (19) | (97) | 78 | (108) | 1 | (109) | ||||||||||||||||
| Investment securities – taxable | 18,765 | 15,480 | 3,285 | 6,366 | 6,973 | (607) | ||||||||||||||||
| Investment securities – non–taxable | 5,779 | 7,291 | (1,512) | 6,033 | 10,582 | (4,549) | ||||||||||||||||
| Loans receivable | 17,768 | 9,087 | 8,681 | (18,530) | (10,585) | (7,945) | ||||||||||||||||
| Total interest income | 41,923 | 31,106 | 10,817 | (5,858) | 7,454 | (13,312) | ||||||||||||||||
| Interest Expense | ||||||||||||||||||||||
| Interest bearing deposits | 9,942 | 1,412 | 8,530 | (10,689) | 2,760 | (13,449) | ||||||||||||||||
| Borrowings | 7,392 | 3,800 | 3,592 | (6,614) | (783) | (5,831) | ||||||||||||||||
| Repurchase agreements | 372 | 25 | 347 | (115) | 53 | (168) | ||||||||||||||||
| Subordinated notes | — | 9 | (9) | 1,698 | 1,684 | 14 | ||||||||||||||||
| Junior subordinated debentures issued to capital trusts | 504 | 9 | 495 | (413) | 11 | (424) | ||||||||||||||||
| Total interest expense | 18,210 | 5,255 | 12,955 | (16,133) | 3,725 | (19,858) | ||||||||||||||||
| Net interest income | $ | 23,713 | $ | 25,851 | $ | (2,138) | $ | 10,275 | $ | 3,729 | $ | 6,546 |
Credit Loss Expense
Horizon assesses the adequacy of its ACL by regularly reviewing the performance of its loan portfolios. Credit loss expense totaled a recovery of $1.8 million in 2022 compared to a recovery of $2.1 million in 2021. Total loan net charge–offs were $843,000, which included commercial loan net recoveries of $80,000, residential mortgage loan net recoveries of $53,000 and consumer loan net charge–offs of $976,000 for the year ending December 31, 2022. The recovery of the ACL in 2022 was the result of allocations related to the impact of COVID–19 being reduced during the year and partially reallocated to current economic factors and also required some release from the ACL.
52
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Credit loss expense totaled a recovery of $2.1 million in 2021 compared to an expense of $20.8 million in 2020. Total loan net charge–offs were $1.6 million, which included commercial loan net charge–offs of $1.1 million, residential mortgage loan net charge–offs of $9,000 and consumer loan net charge–offs of $533,000 for the year ending December 31, 2021. The higher level of credit loss expense for 2020 was due to the adoption of CECL at the beginning of 2020 increasing credit loss expense for economic factors due to the economic shutdown and exposures to loans with nature and characteristics that have greater loss exposure due to economic uncertainty brought on by COVID–19.
Additional information related to credit loss expense (recovery) and net charge–offs (recoveries) is presented in the table below. Also see Note 6 – Allowance for Credit and Loan Losses in the accompanying notes to consolidated financial statements included elsewhere in this report.
| Credit Loss Expense (Recovery) | Net (Charge–Offs) Recoveries | Average Loans | Ratio of Annualized Net (Charge–Offs) Recoveries to Average Loans | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Twelve Months Ended December 31, 2022 | ||||||||||||||
| Commercial | $ | (7,650) | $ | 80 | $ | 2,280,553 | 0.00 | % | ||||||
| Real estate | 1,668 | 53 | 621,163 | 0.01 | % | |||||||||
| Mortgage warehouse | (39) | — | 89,409 | 0.00 | % | |||||||||
| Consumer | 3,802 | (976) | 850,667 | (0.11) | % | |||||||||
| Total | (2,219) | (843) | 3,841,792 | (0.02) | % | |||||||||
| Excluding PPP loans | $ | (2,219) | $ | (843) | $ | 3,836,682 | (0.02) | % | ||||||
| Twelve Months Ended December 31, 2021 | ||||||||||||||
| Commercial | $ | (1,320) | $ | (1,099) | $ | 2,155,018 | (0.05) | % | ||||||
| Real estate | (755) | (9) | 591,395 | 0.00 | % | |||||||||
| Mortgage warehouse | (208) | — | 206,932 | 0.00 | % | |||||||||
| Consumer | 199 | (533) | 679,712 | (0.08) | % | |||||||||
| Total | (2,084) | (1,641) | 3,633,057 | (0.05) | % | |||||||||
| Excluding PPP loans | $ | (2,084) | $ | (1,641) | $ | 3,466,912 | (0.05) | % | ||||||
| Twelve Months Ended December 31, 2020 | ||||||||||||||
| Commercial | $ | 19,198 | $ | (497) | $ | 2,218,812 | (0.02) | % | ||||||
| Real estate | (184) | (167) | 725,168 | (0.02) | % | |||||||||
| Mortgage warehouse | 190 | — | 259,727 | 0.00 | % | |||||||||
| Consumer | 1,547 | (1,199) | 676,849 | (0.18) | % | |||||||||
| Total | 20,751 | (1,863) | 3,880,556 | (0.05) | % | |||||||||
| Excluding PPP loans | $ | 20,751 | $ | (1,863) | $ | 3,682,173 | (0.05) | % |
53
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Non–interest Income
The following is a summary of changes in non–interest income:
| Twelve Months Ended December 31 | 2021 - 2022 | Twelve Months Ended December 31 | 2020 - 2021 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Non–interest Income | 2022 | 2021 | Amount Change | Percent Change | 2021 | 2020 | Amount Change | Percent Change | |||||||||||||||||||||
| Service charges on deposit accounts | $ | 11,598 | $ | 9,192 | $ | 2,406 | 26.2 | % | $ | 9,192 | $ | 8,848 | $ | 344 | 3.9 | % | |||||||||||||
| Wire transfer fees | 595 | 892 | (297) | (33.3) | % | 892 | 1,000 | (108) | (10.8) | % | |||||||||||||||||||
| Interchange fees | 12,402 | 10,901 | 1,501 | 13.8 | % | 10,901 | 9,306 | 1,595 | 17.1 | % | |||||||||||||||||||
| Fiduciary activities | 5,381 | 7,419 | (2,038) | (27.5) | % | 7,419 | 9,145 | (1,726) | (18.9) | % | |||||||||||||||||||
| Gain (loss) on sale of investment securities | — | 914 | (914) | (100.0) | % | 914 | 4,297 | (3,383) | (78.7) | % | |||||||||||||||||||
| Gain on sale of mortgage loans | 7,165 | 19,163 | (11,998) | (62.6) | % | 19,163 | 26,721 | (7,558) | (28.3) | % | |||||||||||||||||||
| Mortgage servicing net of impairment | 4,800 | 2,352 | 2,448 | 104.1 | % | 2,352 | (3,716) | 6,068 | (163.3) | % | |||||||||||||||||||
| Increase in cash surrender value of bank owned life insurance | 2,594 | 2,094 | 500 | 23.9 | % | 2,094 | 2,243 | (149) | (6.6) | % | |||||||||||||||||||
| Death benefit on officer life insurance | 644 | 783 | (139) | (17.8) | % | 783 | 264 | 519 | 196.6 | % | |||||||||||||||||||
| Other income | 2,272 | 4,242 | (1,970) | (46.4) | % | 4,242 | 1,513 | 2,729 | 180.4 | % | |||||||||||||||||||
| Total non–interest income | $ | 47,451 | $ | 57,952 | $ | (10,501) | (18.1) | % | $ | 57,952 | $ | 59,621 | $ | (1,669) | (2.8) | % |
During 2022, the Company originated approximately $221.9 million of mortgage loans to be sold on the secondary market, compared to $438.1 million in 2021 as long–term interest rates began to increase during 2022. This decrease in volume, in addition to a decrease in the percentage earned on the sale of mortgage loans, resulted in a decrease in the overall gain on sale of mortgage loans of $12.0 million compared to the prior year. Gain on the sale of investment securities decreased $914,000 in 2022 as there were no sales in 2022. Fiduciary activities income decreased $2.0 million during 2022 primarily due to the sale of ESOP trustee accounts which was completed during the third quarter 2021. Mortgage servicing net of impairment increased by $2.4 million during 2022 compared to 2021 primarily due to the recovery net impairment charges of $2.6 million recorded during 2022. Other income decreased $2.0 million during 2022 primarily due to the gain on sale of ESOP trustee accounts of $2.3 million recorded in 2021. The increase in interchange fee income in 2022 compared to 2021 was the result of the branch acquisition in September 2021 and organic growth in transactional deposit accounts and volume during 2022.
During 2021, the Company originated approximately $438.1 million of mortgage loans to be sold on the secondary market, compared to $584.1 million in 2020 as long–term interest rates began to increase during 2021. This decrease in volume, in addition to a slight decrease in the percentage earned on the sale of mortgage loans, resulted in a decrease in the overall gain on sale of mortgage loans of $7.6 million compared to the prior year. Gain on the sale of investment securities decreased $3.4 million in 2021 due to the deleverage strategy executed in 2020. Fiduciary activities income decreased $1.7 million during 2021 primarily due to the sale of ESOP trustee accounts which was completed during the third quarter. Mortgage servicing net of impairment increased by $6.1 million during 2021 compared to 2020 primarily due to the recovery net impairment charges of $2.6 million recorded during 2021. Other income increased $2.7 million during 2021 primarily due to the gain on sale of ESOP trustee accounts of $2.3 million. The increase in interchange fee income in 2021 compared to 2020 was the result of organic growth in transactional deposit accounts and volume during 2021.
54
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Non–interest Expense
The following is a summary of changes in non–interest expense:
| Twelve Months Ended December 31 | 2021 - 2022 | Twelve Months Ended December 31 | 2020 - 2021 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Non–interest Expense | 2022 | 2021 | Amount Change | Percent Change | 2021 | 2020 | Amount Change | Percent Change | |||||||||||||||||||||
| Salaries | $ | 55,422 | $ | 49,463 | $ | 5,959 | 12.0 | % | $ | 49,463 | $ | 44,671 | $ | 4,792 | 10.7 | % | |||||||||||||
| Commission and bonuses | 8,442 | 11,089 | (2,647) | (23.9) | % | 11,089 | 6,861 | 4,228 | 61.6 | % | |||||||||||||||||||
| Employee benefits | 16,419 | 13,499 | 2,920 | 21.6 | % | 13,499 | 13,673 | (174) | (1.3) | % | |||||||||||||||||||
| Net occupancy expenses | 13,323 | 12,541 | 782 | 6.2 | % | 12,541 | 12,811 | (270) | (2.1) | % | |||||||||||||||||||
| Data processing | 10,567 | 9,962 | 605 | 6.1 | % | 9,962 | 9,200 | 762 | 8.3 | % | |||||||||||||||||||
| Professional fees | 1,843 | 2,216 | (373) | (16.8) | % | 2,216 | 2,433 | (217) | -8.9 | % | |||||||||||||||||||
| Outside services and consultants | 10,850 | 8,449 | 2,401 | 28.4 | % | 8,449 | 7,318 | 1,131 | 15.5 | % | |||||||||||||||||||
| Loan expense | 5,411 | 5,492 | (81) | (1.5) | % | 5,492 | 5,218 | 274 | 5.3 | % | |||||||||||||||||||
| FDIC deposit insurance | 2,558 | 2,377 | 181 | 7.6 | % | 2,377 | 1,855 | 522 | 28.1 | % | |||||||||||||||||||
| Core deposit intangible amortization | 3,702 | 3,644 | 58 | 1.6 | % | 3,644 | 3,723 | (79) | (2.1) | % | |||||||||||||||||||
| Other losses | 1,046 | 2,283 | (1,237) | (54.2) | % | 2,283 | 1,162 | 1,121 | 96.5 | % | |||||||||||||||||||
| Other expenses | 13,618 | 12,379 | 1,239 | 10.0 | % | 12,379 | 11,229 | 1,150 | 10.2 | % | |||||||||||||||||||
| Total non–interest expense | $ | 143,201 | $ | 133,394 | $ | 9,807 | 7.4 | % | $ | 133,394 | $ | 120,154 | $ | 13,240 | 11.0 | % |
For the twelve months ended December 31, 2022, salaries increased $6.0 million reflecting annual merit increases and the additional employees from the branch acquisition completed during the third quarter of 2021. Outside services and consultants increased $2.4 million from additional consulting services performed during the year. Other losses decreased $1.2 million primarily due to $1.9 million in ESOP settlement expenses recorded during the fourth quarter of 2021.
For the twelve months ended December 31, 2021, salaries increased $2.4 million reflecting annual merit increases and the additional employees from the branch acquisition completed during the third quarter. Outside services and consultants and other expenses each increased by $1.1 million during 2021. This was partially due to acquisition–related expenses of $671,000 in outside services and consultants and $674,000 in other expenses. Other losses increased $1.1 million primarily due to $1.9 million in ESOP settlement expenses recorded during the fourth quarter of 2021.
Income Taxes
Income tax expense totaled $12.2 million for the year ended December 31, 2022, a decrease of $3.2 million when compared to the year ended December 31, 2021. The decrease was primarily due to the additional benefit related to investments that generate tax credits, an increase in tax exempt investments, offset slightly by an increase in income before income taxes of $3.1 million in 2022.
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 was primarily due to an increase in income before income taxes of $24.1 million in 2021 and fewer tax credits recognized due to delays in projects the Company has invested in offset by an increase in tax exempt municipal investments.
55
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Replacement of London Interbank Offered Rate
In 2017, the United Kingdom's Financial Conduct Authority (the authority that regulates LIBOR) (the “FCA”) announced that after 2021 it would no longer compel banks to submit the rates required to calculate LIBOR. Subsequently, on March 5, 2021, the FCA announced that all LIBOR settings will either cease to be provided by any administrator or no longer be representative immediately after December 31, 2021, in the case of 1–week and 2–month LIBOR, and immediately after June 30, 2023, in the case of the remaining LIBOR settings. On March 15, 2022, the President of the United States signed into law the Adjustable Interest Rate (LIBOR) Act (the “LIBOR Act”). This legislation establishes a uniform benchmark replacement process for certain contracts that do not contain clearly defined or practicable fall–back provisions. Under the LIBOR Act, such contracts will automatically transition as a matter of law to a Secured Overnight Financing Rate (“SOFR”) based replacement rate identified by the Board of Governors of the Federal Reserve System (the “Federal Reserve Board”). The legislation also creates a safe harbor that shields lenders from litigation if they choose to utilize a replacement rate recommended by the Federal Reserve.
We have loans, borrowings and other financial instruments with attributes that are directly or indirectly dependent on LIBOR and do not provide a replacement rate or include other fall–back provisions that would apply after June 30, 2023. Thus, Horizon has elected to allow the LIBOR under these contracts to automatically convert into the CME Term SOFR after June 30, 2023 pursuant to an in accordance with the LIBOR Act.
Use of Non–GAAP Financial Measures
Certain information set forth in this report on Form 10–K 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, the allowance for credit losses, tangible stockholders’ equity, tangible book value per share, the return on average assets, the return on average common equity and pre–tax pre–provision net income. In each case, we have identified special circumstances that we consider to be adjustments and have excluded them, in order to show the impact of such events as acquisition–related purchase accounting adjustments, prepayment penalties on borrowings and the Tax Cuts and Jobs Act, among other matters 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 without giving effect to the purchase accounting impacts and other adjustments. 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 following tables for reconciliations of the non–GAAP measures identified in this Form 10–K to their most comparable GAAP measures.
56
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| Non–GAAP Reconciliation of Net Income | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | ||||||||||
| Years Ended December 31 | ||||||||||
| 2022 | 2021 | 2020 | ||||||||
| Net income as reported | $ | 93,408 | $ | 87,091 | $ | 68,499 | ||||
| Acquisition expenses | — | 1,925 | — | |||||||
| Tax effect | — | (401) | — | |||||||
| Net income excluding acquisition expenses | 93,408 | 88,615 | 68,499 | |||||||
| Credit loss expense on acquired loans | — | 2,034 | — | |||||||
| Tax effect | — | (427) | — | |||||||
| Net income excluding credit loss expense on acquired loans | 93,408 | 90,222 | 68,499 | |||||||
| Gain on sale of ESOP trustee accounts | — | (2,329) | — | |||||||
| Tax effect | — | 489 | — | |||||||
| Net income excluding gain on sale of ESOP trustee accounts | 93,408 | 88,382 | 68,499 | |||||||
| ESOP settlement expenses | — | 1,900 | — | |||||||
| Tax effect | — | (315) | — | |||||||
| Net income excluding ESOP settlement expenses | 93,408 | 89,967 | 68,499 | |||||||
| (Gain) / loss on sale of investment securities | — | (914) | (4,297) | |||||||
| Tax effect | — | 192 | 902 | |||||||
| Net income excluding (gain) / loss on sale of investment securities | 93,408 | 89,245 | 65,104 | |||||||
| Death benefit on bank owned life insurance (“BOLI”) | (644) | (783) | (264) | |||||||
| Net income excluding death benefit on BOLI | 92,764 | 88,462 | 64,840 | |||||||
| Prepayment penalties on borrowings | — | 125 | 3,804 | |||||||
| Tax effect | — | (26) | (799) | |||||||
| Net income excluding prepayment penalties on borrowings | 92,764 | 88,561 | 67,845 | |||||||
| Adjusted net income | $ | 92,764 | $ | 88,561 | $ | 67,845 |
57
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| Non–GAAP Reconciliation of Diluted Earnings per Share | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | ||||||||||
| Years Ended December 31 | ||||||||||
| 2022 | 2021 | 2020 | ||||||||
| Diluted earnings per share (“EPS”) as reported | $ | 2.14 | $ | 1.98 | $ | 1.55 | ||||
| Acquisition expenses | — | 0.04 | — | |||||||
| Tax effect | — | — | — | |||||||
| Diluted EPS excluding acquisition expenses | 2.14 | 2.02 | 1.55 | |||||||
| Credit loss expense on acquired loans | — | 0.05 | — | |||||||
| Tax effect | — | (0.01) | — | |||||||
| Diluted EPS excluding credit loss expense on acquired loans | 2.14 | 2.06 | 1.55 | |||||||
| Gain on sale of ESOP trustee accounts | — | (0.05) | — | |||||||
| Tax effect | — | 0.01 | — | |||||||
| Diluted EPS excluding gain on sale of ESOP trustee accounts | 2.14 | 2.02 | 1.55 | |||||||
| ESOP settlement expenses | — | 0.04 | — | |||||||
| Tax effect | — | (0.01) | — | |||||||
| Diluted EPS excluding ESOP settlement expenses | 2.14 | 2.05 | 1.55 | |||||||
| (Gain) / loss on sale of investment securities | — | (0.02) | (0.10) | |||||||
| Tax effect | — | — | 0.02 | |||||||
| Diluted EPS excluding (gain) / loss on sale of investment securities | 2.14 | 2.03 | 1.47 | |||||||
| Death benefit on bank owned life insurance (“BOLI”) | (0.01) | (0.03) | (0.01) | |||||||
| Diluted EPS excluding death benefit on BOLI | 2.13 | 2.00 | 1.46 | |||||||
| Prepayment penalties on borrowings | — | — | 0.09 | |||||||
| Tax effect | — | — | (0.02) | |||||||
| Diluted EPS excluding prepayment penalties on borrowings | 2.13 | 2.00 | 1.53 | |||||||
| Adjusted diluted EPS | $ | 2.13 | $ | 2.00 | $ | 1.53 |
| Non–GAAP Reconciliation of Pre–Tax, Pre–Provision Income | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | ||||||||||
| Years Ended December 31 | ||||||||||
| 2022 | 2021 | 2020 | ||||||||
| Pre–tax income | $ | 105,584 | $ | 102,447 | $ | 78,369 | ||||
| Credit loss expense | (1,816) | (2,084) | 20,751 | |||||||
| Pre–tax, pre–provision income | $ | 103,768 | $ | 100,363 | $ | 99,120 | ||||
| Pre–tax, pre–provision income | $ | 103,768 | $ | 100,363 | $ | 99,120 | ||||
| Acquisition expenses | — | 1,925 | — | |||||||
| Gain on sale of ESOP trustee accounts | — | (2,329) | — | |||||||
| ESOP settlement expenses | — | 1,900 | — | |||||||
| (Gain) / loss on sale of investment securities | — | (914) | (4,297) | |||||||
| Death benefit on bank owned life insurance | (644) | (783) | (264) | |||||||
| Prepayment penalties on borrowings | — | 125 | 3,804 | |||||||
| Adjusted pre–tax, pre–provision income | $ | 103,124 | $ | 100,287 | $ | 98,363 |
58
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| Non–GAAP Reconciliation of Net Interest Margin | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | ||||||||||
| Years Ended December 31 | ||||||||||
| 2022 | 2021 | 2020 | ||||||||
| Net interest income as reported | $ | 199,518 | $ | 175,805 | $ | 165,530 | ||||
| Average interest earning assets | 6,977,407 | 6,035,161 | 5,133,550 | |||||||
| Net interest income as a percentage of average interest earning assets (“Net Interest Margin”) | 2.98 | % | 3.03 | % | 3.33 | % | ||||
| Net interest income as reported | $ | 199,518 | $ | 175,805 | $ | 165,530 | ||||
| Acquisition–related purchase accounting adjustments (“PAUs”) | (3,476) | (4,503) | (6,936) | |||||||
| Prepayment penalties on borrowings | — | 125 | 3,804 | |||||||
| Adjusted net interest income | $ | 196,042 | $ | 171,427 | $ | 162,398 | ||||
| Adjusted net interest margin | 2.93 | % | 2.96 | % | 3.27 | % |
| Non–GAAP Reconciliation of Return on Average Assets | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | ||||||||||
| Years Ended December 31 | ||||||||||
| 2022 | 2021 | 2020 | ||||||||
| Average assets | $ | 7,533,915 | $ | 6,514,251 | $ | 5,628,783 | ||||
| Return on average assets (“ROAA”) as reported | 1.24 | % | 1.34 | % | 1.22 | % | ||||
| Acquisition expenses | — | % | 0.03 | % | — | % | ||||
| Tax effect | — | % | (0.01) | % | — | % | ||||
| ROAA excluding acquisition expenses | 1.24 | % | 1.36 | % | 1.22 | % | ||||
| Credit loss expense on acquired loans | — | % | 0.03 | % | — | % | ||||
| Tax effect | — | % | (0.01) | % | — | % | ||||
| ROAA excluding credit loss expense on acquired loans | 1.24 | % | 1.38 | % | 1.22 | % | ||||
| Gain on sale of ESOP trustee accounts | — | % | (0.04) | % | — | % | ||||
| Tax effect | — | % | 0.01 | % | — | % | ||||
| ROAA excluding gain on sale of ESOP trustee accounts | 1.24 | % | 1.35 | % | 1.22 | % | ||||
| ESOP settlement expenses | — | % | 0.03 | % | — | % | ||||
| Tax effect | — | % | — | % | — | % | ||||
| ROAA excluding ESOP settlement expenses | 1.24 | % | 1.38 | % | 1.22 | % | ||||
| (Gain) / loss on sale of investment securities | — | % | (0.01) | % | (0.08) | % | ||||
| Tax effect | — | % | — | % | 0.02 | % | ||||
| ROAA excluding (gain) / loss on sale of investment securities | 1.24 | % | 1.37 | % | 1.16 | % | ||||
| Death benefit on bank owned life insurance | (0.01) | % | (0.01) | % | — | % | ||||
| ROAA excluding death benefit on bank owned life insurance | 1.23 | % | 1.36 | % | 1.16 | % | ||||
| Prepayment penalties on borrowings | — | % | — | % | 0.07 | % | ||||
| Tax effect | — | % | — | % | (0.01) | % | ||||
| ROAA excluding prepayment penalties on borrowings | 1.23 | % | 1.36 | % | 1.22 | % | ||||
| Adjusted ROAA | 1.23 | % | 1.36 | % | 1.22 | % |
59
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| Non–GAAP Reconciliation of Return on Average Common Equity | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | ||||||||||
| Years Ended December 31 | ||||||||||
| 2022 | 2021 | 2020 | ||||||||
| Average common equity | $ | 683,630 | $ | 712,122 | $ | 665,466 | ||||
| Return on average common equity (“ROACE”) as reported | 13.66 | % | 12.23 | % | 10.29 | % | ||||
| Acquisition expenses | — | % | 0.27 | % | — | % | ||||
| Tax effect | — | % | (0.06) | % | — | % | ||||
| ROACE excluding acquisition expenses | 13.66 | % | 12.44 | % | 10.29 | % | ||||
| Credit loss expense on acquired loans | — | % | 0.29 | % | — | % | ||||
| Tax effect | — | % | (0.06) | % | — | % | ||||
| ROACE excluding credit loss expense on acquired loans | 13.66 | % | 12.67 | % | 10.29 | % | ||||
| Gain on sale of ESOP trustee accounts | — | % | (0.33) | % | — | % | ||||
| Tax effect | — | % | 0.07 | % | — | % | ||||
| ROACE excluding gain on sale of ESOP trustee accounts | 13.66 | % | 12.41 | % | 10.29 | % | ||||
| ESOP settlement expenses | — | % | 0.27 | % | — | % | ||||
| Tax effect | — | % | (0.04) | % | — | % | ||||
| ROACE excluding ESOP settlement expenses | 13.66 | % | 12.64 | % | 10.29 | % | ||||
| (Gain) / loss on sale of investment securities | — | % | (0.13) | % | (0.65) | % | ||||
| Tax effect | — | % | 0.03 | % | 0.14 | % | ||||
| ROACE excluding (gain) / loss on sale of investment securities | 13.66 | % | 12.54 | % | 9.78 | % | ||||
| Death benefit on bank owned life insurance | (0.09) | % | (0.11) | % | (0.04) | % | ||||
| ROACE excluding death benefit on bank owned life insurance | 13.57 | % | 12.43 | % | 9.74 | % | ||||
| Prepayment penalties on borrowings | — | % | 0.02 | % | 0.57 | % | ||||
| Tax effect | — | % | — | % | (0.12) | % | ||||
| ROACE excluding prepayment penalties on borrowings | 13.57 | % | 12.45 | % | 10.19 | % | ||||
| Adjusted ROACE | 13.57 | % | 12.45 | % | 10.19 | % |
| Non–GAAP Reconciliation of Tangible Stockholders’ Equity and Tangible Book Value per Share | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands Except per Share Data, Unaudited) | ||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | ||||||||||||||
| 2022 | 2022 | 2022 | 2022 | 2021 | ||||||||||||||
| Total stockholders’ equity | $ | 677,375 | $ | 644,993 | $ | 657,865 | $ | 677,450 | $ | 723,209 | ||||||||
| Less: Intangible assets | 172,450 | 173,375 | 173,662 | 174,588 | 175,513 | |||||||||||||
| Total tangible stockholders’ equity | $ | 504,925 | $ | 471,618 | $ | 484,203 | $ | 502,862 | $ | 547,696 | ||||||||
| Common shares outstanding | 43,574,151 | 43,574,151 | 43,572,796 | 43,572,796 | 43,547,942 | |||||||||||||
| Book value per common share | $ | 15.55 | $ | 14.80 | $ | 15.10 | $ | 15.55 | $ | 16.61 | ||||||||
| Tangible book value per common share | $ | 11.59 | $ | 10.82 | $ | 11.11 | $ | 11.54 | $ | 12.58 |
60
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| Non–GAAP Calculation and Reconciliation of Efficiency Ratio and Adjusted Efficiency Ratio | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | ||||||||||
| Years Ended December 31 | ||||||||||
| 2022 | 2021 | 2020 | ||||||||
| Non–interest expense as reported | $ | 143,201 | $ | 133,394 | $ | 126,031 | ||||
| Net interest income as reported | 199,518 | 175,805 | 165,530 | |||||||
| Non–interest income as reported | $ | 47,451 | $ | 57,952 | $ | 59,621 | ||||
| Non–interest expense / (Net interest income + Non–interest income) (“Efficiency Ratio”) | 57.98 | % | 57.07 | % | 55.98 | % | ||||
| Non–interest expense as reported | $ | 143,201 | $ | 133,394 | $ | 126,031 | ||||
| Acquisition expenses | — | (1,925) | — | |||||||
| ESOP settlement expenses | — | (1,900) | — | |||||||
| Non–interest expense excluding acquisition expenses and ESOP settlement expenses | 143,201 | 129,569 | 126,031 | |||||||
| Net interest income as reported | 199,518 | 175,805 | 165,530 | |||||||
| Prepayment penalties on borrowings | — | 125 | 3,804 | |||||||
| Net interest income excluding prepayment penalties on borrowings | 199,518 | 175,930 | 169,334 | |||||||
| Non–interest income as reported | 47,451 | 57,952 | 59,621 | |||||||
| Gain on sale of ESOP trustee accounts | — | (2,329) | — | |||||||
| (Gain) / loss on sale of investment securities | — | (914) | (4,297) | |||||||
| Death benefit on bank owned life insurance | (644) | (783) | (264) | |||||||
| Non–interest income excluding gain on sale of ESOP trustee accounts, (gain) / loss on sale of investment securities and death benefit on bank owned life insurance | $ | 46,807 | $ | 53,926 | $ | 55,060 | ||||
| Adjusted efficiency ratio | 58.13 | % | 56.37 | % | 56.17 | % |
61
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Liquidity and Rate Sensitivity Management
Management and the Board of Directors meet regularly to review both the liquidity and rate sensitivity position of Horizon. Effective asset and liability management ensures Horizon’s ability to monitor the cash flow requirements of depositors along with the demands of borrowers and to measure and manage interest rate risk. Horizon utilizes an interest rate risk assessment model designed to highlight sources of existing interest rate risk and consider the effect of these risks on strategic planning. Management maintains (within certain parameters) an essentially balanced ratio of interest sensitive assets to liabilities in order to protect against the effects of wide interest rate fluctuations.
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 repayments, investment security sales, cashflows and maturities, sale of real estate loans and borrowing relationships with correspondent banks, including the FHLB and the Federal Reserve Bank (“FRB”). At December 31, 2022, Horizon had available approximately $672.0 million in available credit from various money center banks, including the FHLB and the FRB Discount Window. The following factors could impact Horizon’s funding needs in the future:
◦Horizon had outstanding borrowings of approximately $575.4 million with the FHLB and total borrowing capacity with the FHLB of $816.5 million. Generally, the loan terms from the FHLB are better than the terms Horizon can receive from other sources, making it less expensive to borrow money from the FHLB. Financial difficulties at the FHLB could reduce or eliminate Horizon’s additional borrowing capacity with the FHLB or the FHLB could change collateral requirements, which could lower the Company’s borrowing availability.
◦If residential mortgage loan rates remain low, Horizon’s mortgage warehouse loans could create an additional need for funding.
◦Horizon had a total of $45.0 million of unused Federal Fund lines from various money center banks. These are uncommitted lines and could be withdrawn at any time by the correspondent banks.
◦Horizon had a total of $385.9 million of available collateral at the FRB secured by municipal securities. These securities may mature, call, or be sold, which would reduce the available collateral.
◦Horizon had approximately $1.9 billion of unpledged investment securities at December 31, 2022.
◦A downgrade in Horizon’s ability to obtain credit due to factors such as deterioration in asset quality, a large charge to earnings, a decline in profitability or other financial measures, or a significant merger or acquisition could impact the availability of funding sources.
◦An act of terrorism or war, natural disasters, political events, or the default or bankruptcy of a major corporation, mutual fund, hedge fund or a government agency could affect the cost and availability of funding sources.
◦Market speculation or rumors about Horizon or the banking industry in general may adversely affect the cost and availability of normal funding sources.
If any of these events occur, they could force Horizon to borrow money from other sources including negotiable certificates of deposit. Such other monies may only be available at higher interest rates and on less advantageous terms, which will impact our net income and could impact our ability to grow. Management believes Horizon has adequate funding sources to meet short and long term needs.
Horizon maintains a liquidity contingency plan that outlines the process for addressing a liquidity crisis. The plan provides for an evaluation of funding sources under various market conditions. It also assigns specific roles and responsibilities for effectively managing liquidity through a problem period.
62
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
During 2022, cash flows were generated primarily from the proceeds from borrowings totaling $675.0 million, the sales, maturities, and prepayments of investment securities of $142.1 million and an increase in deposits of $54.8 million. Cash flows were primarily used to purchase investments totaling $610.7 million, an increase in net loans of $448.3 million and the repayment of borrowings totaling $755.6 million. The net cash and cash equivalent position decreased by $470.0 million during 2022.
At December 31, 2022, the Bank had $1.5 billion in commitments to extend credit outstanding, excluding interest rate lock commitments for residential mortgage loans intended for sale in the secondary market that meet the definition of a derivative. Time deposits due within one year of December 31, 2022 totaled $697.6 million, or 70.0% of time deposits. We believe the large percentage of time deposits that mature within one year reflects customers' hesitancy to invest their funds for long periods due to the recent low interest rate environment and local competitive pressure. The balance also includes $18.6 million in brokered time deposits at December 31, 2022. If these maturing time deposits do not remain with us, we will be required to seek other sources of funds, including other certificates of deposit and borrowings. Depending on market conditions, we may be required to pay higher rates on such deposits or other borrowings than we currently pay on the time deposits due on or before December 31, 2023. We believe, however, based on past experience that a significant portion of our time deposits will remain with us. We have the ability to attract and retain deposits by adjusting the interest rates offered.
Interest Rate Sensitivity
The degree by which net interest income may fluctuate due to changes in interest rates is monitored by Horizon using computer simulation models, incorporating not only the current GAP position but the effect of expected repricing of specific financial assets and liabilities. When repricing opportunities are not properly aligned, net interest income may be affected when interest rates change. Forecasting results of the possible outcomes determines the exposure to interest rate risk inherent in Horizon’s balance sheet. The goal is to manage imbalanced positions that arise when the total amount of assets that reprice or mature in a given time period differs significantly from liabilities that reprice or mature in the same time period. The theory behind managing the difference between repricing assets and liabilities is to have more assets repricing in a rising rate environment and more liabilities repricing in a declining rate environment.
Based on a model that assumes a lag in repricing, at December 31, 2022, the amount of assets that reprice within one year was 95% of liabilities that reprice within one year. At December 31, 2021, this same model reported that the amount of assets that reprice within one year was approximately 257% of the amount of liabilities that reprice within the same time period. During the year 2022, the decrease in the yield of interest–earning assets outpaced the decrease in the cost of funding resulting in a decrease in net interest margin.
63
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| 3 Months or Less | 3 Months & /= 6 Months | 6 Months & /= 1 Year | Greater Than 1 Year | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Loans | $ | 1,540,109 | $ | 183,370 | $ | 339,817 | $ | 2,100,509 | $ | 4,163,805 | ||||||||
| Federal funds sold | 3,581 | — | — | — | 3,581 | |||||||||||||
| Interest earning balances with banks | 11,464 | — | — | — | 11,464 | |||||||||||||
| Investment securities and FHLB stock | 84,547 | 36,474 | 48,602 | 2,877,360 | 3,046,983 | |||||||||||||
| Other assets | — | — | — | 646,685 | 646,685 | |||||||||||||
| Total assets | $ | 1,639,701 | $ | 219,844 | $ | 388,419 | $ | 5,624,554 | $ | 7,872,518 | ||||||||
| Non–interest bearing deposits | $ | 33,217 | $ | 32,354 | $ | 62,206 | $ | 1,149,991 | $ | 1,277,768 | ||||||||
| Interest bearing deposits | 287,557 | 268,952 | 542,015 | 3,481,482 | 4,580,006 | |||||||||||||
| Borrowed funds | 1,092,601 | 57,057 | 61 | 109,153 | 1,258,872 | |||||||||||||
| Other liabilities | — | — | — | 78,497 | 78,497 | |||||||||||||
| Stockholders’ equity | — | — | — | 677,375 | 677,375 | |||||||||||||
| Total liabilities and stockholders’ equity | $ | 1,413,375 | $ | 358,363 | $ | 604,282 | $ | 5,496,498 | $ | 7,872,518 | ||||||||
| GAP | $ | 226,326 | $ | (138,519) | $ | (215,863) | $ | 128,056 | ||||||||||
| Cumulative GAP | $ | 226,326 | $ | 87,807 | $ | (128,056) |
The Company was liability sensitive as of December 31, 2022, resulting from longer term fixed rate assets on the balance sheet not repricing as quickly as deposits pricing based on expected deposit repricing betas. Based on parallel rate shocks to the balance sheet, at a 100 basis point shock and 200 basis point shock up, net interest income decreases approximately $5.1 million and $10.5 million, respectively. At a 100 basis point shock and 200 basis point shock down, net interest income increases approximately $5.1 million and $6.8 million, respectively.
FY 2021 10-K MD&A
SEC filing source: 0000706129-22-000033.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Overview
Horizon is a registered bank holding company incorporated in Indiana and headquartered in Michigan City, Indiana. Horizon provides a broad range of banking services in northern and central Indiana and southern and central Michigan through its bank subsidiary, Horizon Bank. Horizon operates as a single segment, which is commercial banking. Horizon’s common stock is traded on the NASDAQ Global Select Market under the symbol HBNC. The Bank was founded in 1873 as a national association, and it remained a national association until its conversion to an Indiana commercial bank effective June 23, 2017. The Bank is a full–service commercial bank offering commercial and retail banking services, corporate and individual trust and agency services, and other services incident to banking.
Fourth Quarter and Fully Year 2021 Highlights
•Net income totaled a record $87.1 million, or $1.98 diluted earnings per share for the year ended December 31, 2021 compared to $68.5 million, or $1.55 diluted earnings per share for the year ended December 31, 2020.
•Net interest income grew to a record $181.7 million for the year ended December 31, 2021, up 6.3% from the year ended December 31, 2020. Reported net interest margin (“NIM”) was 3.13% and adjusted NIM was 3.06%, with reported NIM decreasing by 31 basis points and adjusted NIM decreasing by 32 basis points from the year ended December 31, 2020. (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 23 basis point compression attributed to excess liquidity during 2021. During 2021, Horizon increased the average balance of its investment portfolio by $805.5 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 betas 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 would increase approximately $10.0 million and $20.0 million, respectively.
•Commercial loans, excluding PPP and acquired loans, grew by 3.3% during 2021 to a record $2.15 billion, net of PPP and acquired loans, at period end.
•Consumer loans, excluding acquired loans, grew by 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 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 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 $139.3 million in 2021, including ongoing operating expenses associated with the Michigan branch acquisition that closed on September 17, 2021. Excluding acquisition–related expenses and non–recurring Employee Stock Ownership Plan (“ESOP”) settlement expense accrual, non–interest expense was $135.5 million, representing 2.08% of average assets for 2021, compared to $131.4 million, or 2.34%, for 2020. Acquisition–related expenses totaled approximately $1.9 million in 2021. (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.
34
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
•The efficiency ratio for 2021 was 58.12% compared to 57.01% for 2020. The adjusted efficiency ratio, excluding acquisition–related expense and non–recurring ESOP settlement expense, was 57.46% for 2021 compared to 57.20% for 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 0.40% in 2021, compared to 0.87% in 2020.
•Horizon recorded a provision release of $2.1 million in 2021, compared to a provision expense of $20.8 million in 2020, as non–performing loans declined to $19.0 million, or 0.53% of total loans, on December 31, 2021.
•Horizon's book value and tangible book value per share increased to $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 purchase 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.
Critical Accounting Policies
The Notes to the Consolidated Financial Statements included in Item 8 of this Annual Report on Form 10–K for 2021 contain a summary of the Company’s significant accounting policies. Certain of these policies are important to the portrayal of the Company’s financial condition, since they require management to make difficult, complex or subjective judgments, some of which may relate to matters that are inherently uncertain. Management has identified the allowance for loan losses, goodwill and intangible assets, mortgage servicing rights, derivative instruments and valuation measurements as critical accounting policies.
Allowance for Credit Losses
The allowance for credit losses on loans and leases (“ACL”) replaces the allowance for loan and lease losses as a credit accounting estimate, as of January 1, 2020 with the adoption of ASU 2016–13, Financial Instruments–Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.
The allowance for credit losses represents management’s best estimate of current expected credit losses over the life of the portfolio of loans and leases. Estimating credit losses requires judgment in determining loan specific attributes impacting the borrower’s ability to repay contractual obligations. Other factors such as economic forecasts used to determine a reasonable and supportable forecast, prepayment assumptions, the value of underlying collateral, and changes in size composition and risks within the portfolio are also considered.
The allowance for credit losses is assessed at each balance sheet date and adjustments are recorded in the provision for credit losses. The allowance is estimated based on loan level characteristics using historical loss rates, a reasonable and supportable economic forecast. Loan losses are estimated using the fair value of collateral for collateral–dependent loans, or when the borrower is experiencing financial difficulty such that repayment of the loan is expected to be made through the operation or sale of the collateral. Loan balances considered uncollectible are charged–off against the ACL. Assets purchased with credit deterioration (“PCD”) represent assets that are acquired with evidence of more than insignificant credit quality deterioration since origination at the acquisition date. At acquisition, the allowance for credit losses on PCD assets is booked directly to the ACL. Any subsequent changes in the ACL on PCD assets is recorded through the provision for credit losses. Management believes that the ACL is adequate to absorb the expected life of loan credit losses on the portfolio of loans and leases as of the balance sheet date. Actual losses incurred may differ materially from our estimates. Particularly, the impact of COVID–19 on
35
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
both borrower credit and the greater macroeconomic environment is uncertain and changes in the duration, spread and severity of the virus will affect our loss experience.
Allowance for Credit Losses on Off–Balance Sheet Credit Exposures
The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by the Company. The Company determines the estimated amount of expected credit extensions based on historical usage to calculate the amount of exposure for a loss estimate. After review of the expected credit losses on off–balance sheet exposures, the Company determined the amount not being recorded as immaterial at this time.
Allowance for Credit Losses on Available for Sale Securities
For available for sale debt securities in an unrealized loss position, the Company first assesses whether it intends to sell, or it is more likely than not that it will be required to sell, the security before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security's amortized cost basis is written down to fair value through income. For debt securities available for sale that do not meet the aforementioned criteria, the Company evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, management considers the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency, and adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an ACL is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis. Any impairment that has not been recorded through an ACL is recorded in other comprehensive income.
Changes in the ACL are recorded as provision for, or reversal of, credit loss expense. Losses are charged against the allowance when management believes the uncollectibility of an available for sale security is confirmed or when either of the criteria regarding intent or requirement to sell is met.
Allowance for Credit Losses on Held to Maturity Securities
For held to maturity securities, the Company conducts an assessment of its held to maturity securities at the time of purchase and on at least an annual basis to ensure such investment securities remain within appropriate levels of risk and continue to perform satisfactorily in fulfilling its obligations. The Company considers, among other factors, the nature of the securities and credit ratings or financial condition of the issuer. If available, the Company obtains a credit rating for issuers from the Nationally Recognized Statistical Rating Organization (“NRSRO”) for consideration. If this assessment indicates that a material credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an ACL is recorded for the credit loss. After completing this assessment, management determined any credit losses as of December 31, 2020 were not material to the consolidated financial statements.
Goodwill and Intangible Assets
Management believes that the accounting for goodwill and other intangible assets also involves a higher degree of judgment than most other significant accounting policies. FASB ASC 350–10 establishes standards for the amortization of acquired intangible assets and impairment assessment of goodwill. At December 31, 2021, Horizon had core deposit intangibles of $20.9 million subject to amortization and $154.6 million of goodwill, which is not subject to amortization. Goodwill arising from business combinations represents the value attributable to unidentifiable intangible assets in the business acquired. Horizon’s goodwill relates to the value inherent in the banking industry and that value is dependent upon the ability of Horizon to provide quality, cost effective banking services in a competitive marketplace. The goodwill value is supported by revenue that is in part driven by the volume of business transacted. A decrease in earnings resulting from a decline in the customer base or the inability
36
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
to deliver cost effective services over sustained periods can lead to impairment of goodwill that could adversely affect earnings in future periods. FASB ASC 350–10 requires an annual evaluation of goodwill for impairment.
At each reporting date between annual goodwill impairment tests, Horizon considers potential indicators of impairment. Given the current economic uncertainty and volatility surrounding COVID–19, Horizon assessed whether the events and circumstances resulted in it being more likely than not that the fair value of any reporting unit was less than its carrying value. Impairment indicators considered comprised the condition of the economy and banking industry; government intervention and regulatory updates; the impact of recent events to financial performance and cost factors of the reporting unit; performance of the Company's stock and other relevant events. Horizon further considered the amount by which fair value exceeded book value in the most recent quantitative analysis and stress testing performed. At the conclusion of the assessment, the Company determined that as of December 31, 2021, it was more likely than not that the fair value exceeded its carrying value. Horizon will continue to monitor developments regarding the COVID–19 pandemic and measures implemented in response to the pandemic, market capitalization, overall economic conditions and any other triggering events or circumstances that may indicate an impairment of goodwill in the future.
Mortgage Servicing Rights
Servicing assets are recognized as separate assets when rights are acquired through purchase or through the sale of financial assets on a servicing–retained basis. Capitalized servicing rights are amortized into non–interest income in proportion to, and over the period of, the estimated future net servicing income of the underlying financial assets. Servicing assets are evaluated regularly for impairment based upon the fair value of the rights as compared to amortized cost. Impairment is determined by stratifying servicing rights by predominant characteristics, such as interest rates, original loan terms and whether the loans are fixed or adjustable rate mortgages. Fair value is determined using prices for similar assets with similar characteristics, when available, or based upon discounted cash flows using market–based assumptions. When the book value of an individual stratum exceeds its fair value, an impairment reserve is recognized so that each individual stratum is carried at the lower of its amortized book value or fair value. In periods of falling market interest rates, accelerated loan prepayment can adversely affect the fair value of these mortgage–servicing rights relative to their book value. In the event that the fair value of these assets was to increase in the future, Horizon can recognize the increased fair value to the extent of the impairment allowance but cannot recognize an asset in excess of its amortized book value. Future changes in management’s assessment of the impairment of these servicing assets, as a result of changes in observable market data relating to market interest rates, loan prepayment speeds, and other factors, could impact Horizon’s financial condition and results of operations either positively or negatively.
Generally, when market interest rates decline and other factors favorable to prepayments occur, there is a corresponding increase in prepayments as customers refinance existing mortgages under more favorable interest rate terms. When a mortgage loan is prepaid, the anticipated cash flows associated with servicing that loan are terminated, resulting in a reduction of the fair value of the capitalized mortgage servicing rights. To the extent that actual borrower prepayments do not react as anticipated by the prepayment model (i.e., the historical data observed in the model does not correspond to actual market activity), it is possible that the prepayment model could fail to accurately predict mortgage prepayments and could result in significant earnings volatility. To estimate prepayment speeds, Horizon utilizes a third–party prepayment model, which is based upon statistically derived data linked to certain key principal indicators involving historical borrower prepayment activity associated with mortgage loans in the secondary market, current market interest rates and other factors, including Horizon’s own historical prepayment experience. For purposes of model valuation, estimates are made for each product type within the mortgage servicing rights portfolio on a monthly basis. In addition, on a quarterly basis Horizon engages a third party to independently test the value of its servicing asset.
Derivative Instruments
As part of the Company’s asset/liability management program, Horizon utilizes, from time–to–time, interest rate floors, caps or swaps to reduce the Company’s sensitivity to interest rate fluctuations. These are derivative instruments, which are recorded as assets or liabilities in the consolidated balance sheets at fair value. Changes in
37
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
the fair values of derivatives are reported in the consolidated income statements or other comprehensive income (“OCI”) depending on the use of the derivative and whether the instrument qualifies for hedge accounting. The key criterion for the hedge accounting is that the hedged relationship must be highly effective in achieving offsetting changes in those cash flows that are attributable to the hedged risk, both at inception of the hedge and on an ongoing basis.
Horizon’s accounting policies related to derivatives reflect the guidance in FASB ASC 815–10. Derivatives that qualify for the hedge accounting treatment are designated as either: a hedge of the fair value of the recognized asset or liability or of an unrecognized firm commitment (a fair value hedge) or a hedge of a forecasted transaction or the variability of cash flows to be received or paid related to a recognized asset or liability (a cash flow hedge). For fair value hedges, the cumulative change in fair value of both the hedge instruments and the underlying loans is recorded in non–interest income. For cash flow hedges, changes in the fair values of the derivative instruments are reported in OCI to the extent the hedge is effective. The gains and losses on derivative instruments that are reported in OCI are reflected in the consolidated income statement in the periods in which the results of operations are impacted by the variability of the cash flows of the hedged item. Generally, net interest income is increased or decreased by amounts receivable or payable with respect to the derivatives, which qualify for hedge accounting. At inception of the hedge, Horizon establishes the method it uses for assessing the effectiveness of the hedging derivative and the measurement approach for determining the ineffective aspect of the hedge. The ineffective portion of the hedge, if any, is recognized currently in the consolidated statements of income. Horizon excludes the time value expiration of the hedge when measuring ineffectiveness.
Valuation Measurements
Valuation methodologies often involve a significant degree of judgment, particularly when there are no observable active markets for the items being valued. Investment securities, residential mortgage loans held for sale and derivatives are carried at fair value, as defined in FASB ASC 820, which requires key judgments affecting how fair value for such assets and liabilities is determined. In addition, the outcomes of valuations have a direct bearing on the carrying amounts of goodwill, mortgage servicing rights, and pension and other post–retirement benefit obligations. To determine the values of these assets and liabilities, as well as the extent to which related assets may be impaired, management makes assumptions and estimates related to discount rates, asset returns, prepayment speeds and other factors. The use of different discount rates or other valuation assumptions could produce significantly different results, which could affect Horizon’s results of operations.
Analysis of Financial Condition
Horizon’s total assets were $7.4 billion as of December 31, 2021, an increase of $1.5 billion from December 31, 2020. The increase was primarily in investment securities of $1.4 billion, and cash and due from banks of $343.8 million, offset by decreases in net loans of $257.0 million, and other assets of $12.8 million.
Investment Securities
Investment securities carrying values totaled $2.7 billion at December 31, 2021, and consisted of Treasury and federal agency securities of $311.2 million (11.5%); state and municipal securities of $1.5 billion (55.4%); federal agency mortgage–backed pools of $414.5 million and federal agency collateralized mortgage obligations of $110.1 million (24.2%); private labeled mortgage–backed pools of $131.6 million (4.9%); and corporate securities of $242.5 million (8.9%).
As indicated above, 24.2% of the investment portfolio consists of mortgage–backed securities and collateralized mortgage obligations. These instruments are secured by residential mortgages of varying maturities. Principal and interest payments are received monthly as the underlying mortgages are repaid. These payments also include prepayments of mortgage balances as borrowers either sell their homes or refinance their mortgages. Therefore, mortgage–backed securities and collateralized mortgage obligations have maturities that are stated in terms of average life. The average life is the average amount of time that each dollar of principal is expected to be outstanding. As of December 31, 2021, the mortgage–backed securities and collateralized mortgage obligations in
38
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
the investment portfolio had an average duration of 5.8 years. Securities that have interest rates above current market rates are purchased at a premium.
Available for sale municipal securities are priced by a third party using a pricing grid which estimates prices based on recent sales of similar securities. All municipal securities are investment grade or local non–rated issues. A credit review is performed annually on the municipal securities portfolio.
At December 31, 2021 and 2020, 42.8% and 87.1%, respectively, of investment securities were classified as available for sale. Securities classified as available for sale are carried at their fair value, with both unrealized gains and losses recorded, net of tax, directly to stockholders’ equity. Net appreciation on these securities totaled $7.2 million, which resulted in a balance of $5.7 million, net of tax, included in stockholders’ equity at December 31, 2021. This compared to net appreciation on securities which totaled $34.4 million, net of tax, included in stockholders’ equity at December 31, 2020.
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. A fair value hierarchy is also established which requires an entity to maximize the use of observable and minimize the use of unobservable inputs. There are three levels of inputs that may be used to measure fair value:
Level 1 Quoted prices in active markets for identical assets or liabilities.
Level 2 Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
When quoted market prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. There are no Level 1 securities. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics or discounted cash flows. Level 2 securities include U.S. Treasury and Federal agency securities, State and municipal securities, Federal agency collateralized mortgage obligations, Federal agency mortgage-backed pools and corporate notes. For Level 2 securities, Horizon uses a third party service to determine fair value. In performing the valuations, the pricing service relies on models that consider security–specific details as well as relevant industry and economic factors. The most significant of these inputs are quoted market prices, interest rate spreads on relevant benchmark securities and certain prepayment assumptions. To verify the reasonableness of the fair value determination by the service, Horizon has a portion of the Level 2 securities priced by an independent securities broker–dealer.
Unrealized gains and losses on available for sale securities, deemed temporary, are recorded, net of income tax, in a separate component of other comprehensive income on the balance sheet.
39
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
The following is a schedule of maturities of each categories of available for sale and held to maturity debt securities and the related weighted–average yield of such securities as of December 31, 2021:
| One Year or Less | After One Year Through Five Years | After Five Years Through Ten Years | After Ten Years | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | |||||||||||||||||||
| Available for sale | |||||||||||||||||||||||||||
| U.S. Treasury and federal agencies(1) | $ | 501 | 0.13 | % | $ | 45,754 | 0.80 | % | $ | 67,723 | 1.54 | % | $ | 3,001 | 1.67 | % | |||||||||||
| State and municipal | 22,482 | 1.43 | % | 64,974 | 1.97 | % | 209,906 | 2.53 | % | 342,384 | 2.74 | % | |||||||||||||||
| Federal agency collateralized mortgage obligations(2) | — | — | % | 5,556 | 2.77 | % | 13,701 | 2.86 | % | 42,320 | 3.23 | % | |||||||||||||||
| Federal agency mortgage-backed pools(2) | — | — | % | 833 | 2.72 | % | 43,387 | 2.67 | % | 181,854 | 1.84 | % | |||||||||||||||
| Private labeled mortgage-backed pools(2) | — | — | % | 2,932 | 2.80 | % | 18,541 | 3.18 | % | 10,144 | 2.08 | % | |||||||||||||||
| Corporate notes | — | — | % | 45,670 | 2.73 | % | 38,496 | 3.01 | % | 653 | — | % | |||||||||||||||
| Total available for sale | 22,983 | 1.40 | % | 165,719 | 1.90 | % | 391,754 | 2.47 | % | 580,356 | 2.47 | % | |||||||||||||||
| Held to maturity | |||||||||||||||||||||||||||
| U.S. Treasury and federal agencies(1) | — | — | % | 20,993 | 1.40 | % | 43,305 | 1.85 | % | 129,928 | 2.18 | % | |||||||||||||||
| State and municipal | 5,265 | 3.36 | % | 45,989 | 3.62 | % | 76,761 | 3.77 | % | 750,902 | 2.44 | % | |||||||||||||||
| Federal agency collateralized mortgage obligations(2) | — | — | % | — | — | % | — | — | % | 47,465 | 1.85 | % | |||||||||||||||
| Federal agency mortgage-backed pools(2) | — | — | % | — | — | % | 98,116 | 1.75 | % | 87,849 | 1.77 | % | |||||||||||||||
| Private labeled mortgage-backed pools(2) | 596 | 2.72 | % | — | — | % | 56,500 | 2.46 | % | 41,080 | 2.53 | % | |||||||||||||||
| Corporate notes | — | — | % | — | — | % | 155,242 | 3.77 | % | — | — | % | |||||||||||||||
| Total held to maturity | 5,861 | 3.30 | % | 66,982 | 2.92 | % | 429,924 | 2.94 | % | 1,057,224 | 2.33 | % | |||||||||||||||
| Total investment securities | $ | 28,844 | 1.78 | % | $ | 232,701 | 2.19 | % | $ | 821,678 | 2.72 | % | $ | 1,637,580 | 2.38 | % | |||||||||||
| (1) Fair value is based on contractual maturity or call date where a call option exists | |||||||||||||||||||||||||||
| (2) Maturity based upon final maturity date |
The weighted–average interest rates are based on coupon rates for securities purchased at par value an on effective interest rates considering amortization or accretion if the securities were purchased at a premium or discount. Yields are not presented on a tax–equivalent basis.
As a member of the Federal Home Loan Bank system, Horizon is required to maintain an investment in the common stock of the Federal Home Loan Bank. The investment in common stock is based on a predetermined formula. At December 31, 2021 and 2020, Horizon had investments in the common stock of the Federal Home Loan Bank totaling $24.4 million and $23.0 million, respectively.
At December 31, 2021, Horizon did not maintain a trading account.
For more information about securities, see Note 4 – Securities to the Consolidated Financial Statements at Item 8.
40
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Total Loans
Total loans, net of deferred fees/costs, the principal earning asset of the Bank, were $3.6 billion at December 31, 2021. The current level of total loans decreased 6.7% from the December 31, 2020, level of $3.8 billion primarily due to a decrease in mortgage warehouse loans and PPP loans originated during the year. The table below provides comparative detail on the loan categories.
| December 31, | December 31, | Dollar | Percent | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | Change | |||||||||||
| Commercial | ||||||||||||||
| Owner occupied real estate | $ | 549,014 | $ | 496,306 | $ | 52,708 | 10.6 | % | ||||||
| Non–owner occupied real estate | 1,066,131 | 999,636 | 66,495 | 6.7 | % | |||||||||
| Residential spec homes | 9,907 | 10,070 | (163) | (1.6) | % | |||||||||
| Development & spec land | 22,712 | 26,372 | (3,660) | (13.9) | % | |||||||||
| Commercial and industrial | 529,195 | 659,887 | (130,692) | (19.8) | % | |||||||||
| Total commercial | 2,176,959 | 2,192,271 | (15,312) | (0.7) | % | |||||||||
| Real estate | ||||||||||||||
| Residential mortgage | 563,811 | 598,700 | (34,889) | (5.8) | % | |||||||||
| Residential construction | 30,571 | 25,586 | 4,985 | 19.5 | % | |||||||||
| Mortgage warehouse | 109,031 | 395,626 | (286,595) | (72.4) | % | |||||||||
| Total real estate | 703,413 | 1,019,912 | (316,499) | (31.0) | % | |||||||||
| Consumer | ||||||||||||||
| Direct installment | 63,714 | 38,046 | 25,668 | 67.5 | % | |||||||||
| Indirect installment | 372,575 | 357,511 | 15,064 | 4.2 | % | |||||||||
| Home equity | 290,970 | 259,643 | 31,327 | 12.1 | % | |||||||||
| Total consumer | 727,259 | 655,200 | 72,059 | 11.0 | % | |||||||||
| Total loans | 3,607,631 | 3,867,383 | (259,752) | (6.7) | % | |||||||||
| Allowance for loan losses | (54,286) | (57,027) | 2,741 | (4.8) | % | |||||||||
| Loans, net | $ | 3,553,345 | $ | 3,810,356 | $ | (257,011) | (6.7) | % |
The acceptance and management of credit risk is an integral part of the Bank’s business as a financial intermediary. The Bank has established underwriting standards including a policy that monitors the lending function through strict administrative and reporting requirements as well as an internal loan review of consumer and small business loans. The Bank also uses an independent third-party loan review function that regularly reviews asset quality.
Changes in the mix of the loan portfolio averages are shown in the following table.
| December 31, | December 31, | December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||
| Commercial | $ | 2,155,018 | $ | 2,218,812 | $ | 1,980,948 | ||||
| Real estate | 591,395 | 725,168 | 778,844 | |||||||
| Mortgage warehouse | 206,932 | 259,727 | 107,259 | |||||||
| Consumer | 666,291 | 663,405 | 633,598 | |||||||
| Total average loans | $ | 3,619,636 | $ | 3,867,112 | $ | 3,500,649 |
41
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Maturities and Sensitivities of Loans to Changes in Interest Rates
The following table presents the maturity distribution of our loan portfolio as December 31, 2021. The table also presents the portion of loans that have fixed interest rates or variable interest rates that fluctuate over the life of the loans in accordance with changes in an interest rate index.
| Due in One Year or Less | After One, but Within Five Years | After Five, but Within Fifteen Years | After Fifteen Years | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial | $ | 270,815 | $ | 942,259 | $ | 880,945 | $ | 82,940 | $ | 2,176,959 | ||||||||
| Real estate | 2,452 | 7,193 | 71,218 | 513,519 | 594,382 | |||||||||||||
| Mortgage warehouse | 109,031 | — | — | — | 109,031 | |||||||||||||
| Consumer | 13,882 | 265,700 | 251,616 | 196,061 | 727,259 | |||||||||||||
| Total | $ | 396,180 | $ | 1,215,152 | $ | 1,203,779 | $ | 792,520 | $ | 3,607,631 | ||||||||
| Loans with fixed interest rates: | ||||||||||||||||||
| Commercial | $ | 111,051 | $ | 567,554 | $ | 240,027 | $ | 28,345 | $ | 946,977 | ||||||||
| Real estate | 2,406 | 6,126 | 46,473 | 226,097 | 281,102 | |||||||||||||
| Mortgage warehouse | — | — | — | — | — | |||||||||||||
| Consumer | 7,212 | 243,534 | 218,036 | 7,140 | 475,922 | |||||||||||||
| Total | $ | 120,669 | $ | 817,214 | $ | 504,536 | $ | 261,582 | $ | 1,704,001 | ||||||||
| Loans with variable interest rates: | ||||||||||||||||||
| Commercial | $ | 159,764 | $ | 374,705 | $ | 640,918 | $ | 54,595 | $ | 1,229,982 | ||||||||
| Real estate | 46 | 1,067 | 24,745 | 287,422 | 313,280 | |||||||||||||
| Mortgage warehouse | 109,031 | — | — | — | 109,031 | |||||||||||||
| Consumer | 6,670 | 22,166 | 33,580 | 188,921 | 251,337 | |||||||||||||
| Total | $ | 275,511 | $ | 397,938 | $ | 699,243 | $ | 530,938 | $ | 1,903,630 |
Commercial Loans
Commercial loans totaled $2.18 billion, or 60.3% of total loans as of December 31, 2021, compared to $2.19 billion, or 56.7% as of December 31, 2020. The decrease during 2021 was primarily due to a decrease in PPP loans of $183.0 million to $25.8 million at December 31, 2021 compared to $208.9 million at December 31, 2020.
Commercial loans consisted of the following types of loans at December 31:
| December 31, 2021 | December 31, 2020 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number | Amount | Percent of Portfolio | Number | Amount | Percent of Portfolio | ||||||||||||||
| SBA guaranteed | 491 | $ | 79,458 | 3.6 | % | 1,985 | $ | 264,727 | 12.1 | % | |||||||||
| Municipal government | 75 | 67,029 | 3.1 | % | 66 | 59,932 | 2.7 | % | |||||||||||
| Lines of credit | 1,494 | 418,632 | 19.2 | % | 1,334 | 437,487 | 20.0 | % | |||||||||||
| Real estate and equipment | 4,896 | 1,611,840 | 74.1 | % | 4,121 | 1,430,124 | 65.2 | % | |||||||||||
| Total | 6,956 | $ | 2,176,959 | 100.0 | % | 7,506 | $ | 2,192,270 | 100.0 | % |
Fixed rate term loans with a book value of $478.8 million and a fair value of $492.4 million have been swapped to a variable rate using derivative instruments. The loans are carried at fair value in the financial statements and the related swap is carried at fair value and is included with other liabilities in the balance sheet. The recognition of the loan and swap fair values are recorded in the income statement and for 2021 equally offset each other. Fair values
42
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
are determined by the counterparty using a proprietary model that uses live market inputs to value interest rate swaps. The model is subject to daily market tests as current and future positions are priced and valued. These are Level 3 inputs under the fair value hierarchy as described above.
At December 31, 2021, the commercial loan portfolio held $321.5 million of adjustable rate loans that had interest rate floors in the terms of the note. Of the commercial loans with interest rate floors, loans totaling $250.6 million were at their floor at December 31, 2021.
Residential Real Estate Loans
Residential real estate loans totaled $594.4 million, or 16.5% of total loans as of December 31, 2021, compared to $624.3 million, or 16.1% of total loans as of December 31, 2020. This category consists of home mortgages that generally require a loan to value of no more than 80%. Some special guaranteed or insured real estate loan programs do permit a higher loan to collateral value ratio. The decrease during 2021 was primarily due to continued refinance activity during the year as a result of historically low interest rates.
In addition to the customary real estate loans described above, the Bank also had outstanding on December 31, 2021, $248.7 million in home equity lines of credit compared to $226.6 million at December 31, 2020. Credit lines normally limit the loan to collateral value to no more than 89%. Home equity credit lines are primarily not combined with a first mortgage and are therefore evaluated in the allowance for loan losses as a separate pool. These loans are classified as consumer loans in the Loans table above and in Note 5 of the Consolidated Financial Statements at Item 8.
Residential real estate lending is a highly competitive business. As of December 31, 2021, the real estate loan portfolio reflected a wide range of interest rates and repayment patterns, but could generally be categorized as follows:
| December 31, 2021 | December 31, 2020 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | Percent of Portfolio | Yield | Amount | Percent of Portfolio | Yield | ||||||||||||||
| Fixed rate | |||||||||||||||||||
| Monthly payment | $ | 283,145 | 47.6 | % | 3.63 | % | $ | 189,197 | 30.3 | % | 4.03 | % | |||||||
| Biweekly payment | — | — | % | — | % | — | — | % | — | % | |||||||||
| Adjustable rate | |||||||||||||||||||
| Monthly payment | 311,237 | 52.4 | % | 3.73 | % | 435,089 | 69.7 | % | 3.83 | % | |||||||||
| Biweekly payment | — | — | % | — | % | — | — | % | — | % | |||||||||
| Subtotal | 594,382 | 100.0 | % | 3.67 | % | 624,286 | 100.0 | % | 3.92 | % | |||||||||
| Loans held for sale | 12,579 | 13,538 | |||||||||||||||||
| Total real estate loans | $ | 606,961 | $ | 637,824 |
The decrease in adjustable rate residential mortgage loans and increase in fixed rate residential mortgage loans during 2021 was primarily due customers moved to fixed rate products during the low interest rate environment. In addition to the real estate loan portfolio, the Bank originates and sells real estate loans and retains the servicing rights. During 2021 and 2020, approximately $438.1 million and $584.1 million, respectively, of residential mortgages were sold into the secondary market. Loans serviced for others are not included in the consolidated balance sheets. The unpaid principal balances of loans serviced for others totaled approximately $1.5 billion and $1.5 billion at December 31, 2021 and 2020.
43
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
The aggregate fair value of capitalized mortgage servicing rights at December 31, 2021, totaled approximately $15.2 million compared to the carrying value of $15.2 million. Comparable market values and a valuation model that calculates the present value of future cash flows were used to estimate fair value. For purposes of measuring impairment, risk characteristics including product type, investor type and interest rates, were used to stratify the originated mortgage servicing rights.
| December 31, | December 31, | December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||
| Mortgage servicing rights | ||||||||||
| Balances, January 1 | $ | 17,644 | $ | 15,046 | $ | 12,876 | ||||
| Servicing rights capitalized | 4,209 | 5,530 | 3,547 | |||||||
| Amortization of servicing rights | (4,073) | (2,932) | (1,377) | |||||||
| Balances, December 31 | 17,780 | 17,644 | 15,046 | |||||||
| Impairment allowance | ||||||||||
| Balances, January 1 | (5,172) | (719) | (527) | |||||||
| Additions | — | (5,106) | (234) | |||||||
| Reductions | 2,578 | 653 | 42 | |||||||
| Balances, December 31 | (2,594) | (5,172) | (719) | |||||||
| Mortgage servicing rights, net | $ | 15,186 | $ | 12,472 | $ | 14,327 |
Mortgage Warehouse Loans
Horizon’s mortgage warehousing lending has specific mortgage companies as customers of Horizon Bank. Individual mortgage loans originated by these mortgage companies are funded as a secured borrowing with a pledge of collateral under Horizon’s agreement with the mortgage company. Each mortgage loan funded by Horizon undergoes an underwriting review by Horizon to the end investor guidelines and is assigned to Horizon until the loan is sold to the secondary market by the mortgage company. In addition, Horizon takes possession of each original note and forwards such note to the end investor once the mortgage company has sold the loan. At the time a loan is transferred to the secondary market, the mortgage company reacquires the loan under its option within the agreement. Due to the reacquire feature contained in the agreement, the transaction does not qualify as a sale and therefore is accounted for as a secured borrowing with a pledge of collateral pursuant to the agreement with the mortgage company. When the individual loan is sold to the end investor by the mortgage company, the proceeds from the sale of the loan are received by Horizon and used to pay off the loan balance with Horizon along with any accrued interest and any related fees. The remaining balance from the sale is forwarded to the mortgage company. These individual loans typically are sold by the mortgage company within 30 days and are seldom held more than 90 days. Interest income is accrued during this period and collected at the time each loan is sold. Fee income for each loan sold is collected when the loan is sold and no costs are deferred due to the term between each loan funding and related payoff, which is typically less than 30 days.
Based on the agreements with each mortgage company, at any time a mortgage company can reacquire from Horizon its outstanding loan balance on an individual mortgage and regain possession of the original note. Horizon also has the option to request that the mortgage company reacquire an individual mortgage. Should this occur, Horizon would return the original note and reassign the assignment of the mortgage to the mortgage company. Also, in the event that the end investor would not be able to honor the purchase commitment and the mortgage company would not be able to reacquire its loan on an individual mortgage, Horizon would be able to exercise its rights under the agreement. The greatest risk related to these loans is transaction and fraud risk. During 2021, Horizon processed approximately $4.9 billion in mortgage warehouse loans.
At December 31, 2021, the mortgage warehouse loan balance was $109.0 million compared to $395.6 million as of December 31, 2020.
44
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Consumer Loans
Consumer loans totaled $727.3 million, or 20.2% of total loans as of December 31, 2021, compared to $655.2 million, or 16.9% as of December 31, 2020. The increase during 2021 was due to record production during the year of approximately $397.1 million and the loans purchased through the branch acquisition completed during the third quarter of 2021.
Allowance and Provision for Credit Losses
The table below provides an allocation of the year–end allowance for credit losses on loans by loan portfolio segment; however, allocation of a portion of the allowance to one segment does not preclude its availability to absorb losses in other segments.
| Amount of Allowance Allocated | Percent of Loans in Each Category to Total Loans | Total Loans | Ratio of Allowance Allocated to Loans in Each Category | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | |||||||||||||
| Commercial | $ | 40,775 | 60.3 | % | $ | 2,176,959 | 1.87 | % | |||||
| Real estate | 3,856 | 16.5 | % | 594,382 | 0.65 | % | |||||||
| Mortgage warehouse | 1,059 | 3.0 | % | 109,031 | 0.97 | % | |||||||
| Consumer | 8,596 | 20.2 | % | 727,259 | 1.18 | % | |||||||
| Total | $ | 54,286 | 100.0 | % | $ | 3,607,631 | 1.50 | % | |||||
| Excluding PPP loans | $ | 54,286 | $ | 3,581,787 | 1.52 | % | |||||||
| December 31, 2020 | |||||||||||||
| Commercial | $ | 42,210 | 56.8 | % | $ | 2,192,271 | 1.93 | % | |||||
| Real estate | 4,620 | 16.1 | % | 624,286 | 0.74 | % | |||||||
| Mortgage warehouse | 1,267 | 10.2 | % | 395,626 | 0.32 | % | |||||||
| Consumer | 8,930 | 16.9 | % | 655,200 | 1.36 | % | |||||||
| Total | $ | 57,027 | 100.0 | % | $ | 3,867,383 | 1.47 | % | |||||
| Excluding PPP loans | $ | 57,027 | $ | 3,658,501 | 1.56 | % |
At December 31, 2021, the allowance for credit losses was $54.3 million, or 1.50% of total loans outstanding, compared to $57.0 million, or 1.47%, at December 31, 2020. During 2021, a release of provision for credit losses was recorded totaling $2.1 million compared to a provision expense of $20.8 million in 2020. The credit loss expense recorded during 2020 reflects our January 2020 implementation of the CECL accounting method and prudent increases in the allocation for the Company's identified stressed portfolios.
Horizon assesses the adequacy of its Allowance for Credit Losses (“ACL”) by regularly reviewing the performance of all of its loan portfolios. As a result of its quarterly reviews, a provision for credit losses is determined to bring the total ACL to a level called for by the analysis. In addition to the adoption of the CECL accounting method, Horizon's reserve build during 2020 includes allocations for potential future loan losses related to economic factors and the nature and characteristics of its loan portfolios, primarily related to the impact on non–essential businesses caused by COVID–19 closures and the slow pace of reopening and economic recovery. Through December 31, 2021, Horizon has not recorded any material specific loan losses attributed to COVID–19 closures.
No assurance can be given that Horizon will not, in any particular period, sustain loan losses that are significant in relation to the amount reserved, or that subsequent evaluations of the loan portfolio, in light of factors then prevailing, including economic conditions and management’s ongoing quarterly assessments of the portfolio, will not require increases in the allowance for credit losses. Horizon considers the allowance for credit losses to be adequate to cover losses inherent in the loan portfolio as of December 31, 2021.
45
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Non–performing Loans
Non–performing loans are defined as loans that are greater than 90 days delinquent or have had the accrual of interest discontinued by management. From time to time, the Bank obtains information which may lead management to believe that the collection of payments may be doubtful on a particular loan. In recognition of such, it is management's policy to convert the loan from an “earning asset” to a non–accruing loan. Further, it is management's policy to place a commercial loan on non–accrual status when delinquent in excess of 90 days or management has determined that the borrower's ability to continue to make payments is in doubt. The officer responsible for the loan, Executive Vice President and Chief Commercial Banking Officer and the senior commercial loan workout officer must review all loans placed on non–accrual status. Management continues to work diligently toward returning non–performing loans to an earning asset basis.
Non–performing loans for the previous three years ending December 31 are as follows:
| December 31, | December 31, | December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2021 | 2020 | 2019 | |||||||
| Non–performing loans | ||||||||||
| Commercial | ||||||||||
| More than 90 days past due | $ | — | $ | — | $ | — | ||||
| Non–accrual | 6,621 | 12,714 | 4,782 | |||||||
| Trouble debt restructuring – accruing | 603 | 168 | 1,484 | |||||||
| Trouble debt restructuring – non–accrual | 285 | 1,466 | 1,081 | |||||||
| Real estate | ||||||||||
| More than 90 days past due | 66 | 17 | 1 | |||||||
| Non–accrual | 5,626 | 5,674 | 7,614 | |||||||
| Trouble debt restructuring – accruing | 1,421 | 1,381 | 1,561 | |||||||
| Trouble debt restructuring – non–accrual | 892 | 922 | 708 | |||||||
| Mortgage warehouse | ||||||||||
| More than 90 days past due | — | — | — | |||||||
| Non–accrual | — | — | — | |||||||
| Trouble debt restructuring – accruing | — | — | — | |||||||
| Trouble debt restructuring – non–accrual | — | — | — | |||||||
| Consumer | ||||||||||
| More than 90 days past due | 79 | 245 | 145 | |||||||
| Non–accrual | 2,715 | 3,754 | 3,283 | |||||||
| Trouble debt restructuring – accruing | 367 | 244 | 309 | |||||||
| Trouble debt restructuring – non–accrual | 344 | 222 | 217 | |||||||
| Total non–performing loans | 19,019 | 26,807 | 21,185 | |||||||
| Other real estate owned and repossessed collateral | ||||||||||
| Commercial | 2,861 | 1,908 | 3,698 | |||||||
| Real estate | 695 | — | 28 | |||||||
| Mortgage warehouse | — | — | — | |||||||
| Consumer | 5 | — | — | |||||||
| Total other real estate owned and repossessed collateral | 3,561 | 1,908 | 3,726 | |||||||
| Total non–performing assets | $ | 22,580 | $ | 28,715 | $ | 24,911 |
Non–performing loans total 35.0%, 47.0% and 119.9% of the allowance for credit losses at December 31, 2021, 2020 and 2019, respectively. Non–performing loans at December 31, 2021 totaled $19.0 million, a decrease from a balance of $26.8 million as of December 31, 2020 and from a balance of $21.2 million as of December 31, 2019.
46
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
The decrease in non–performing loans in 2021 was primarily due to the upgrade of a two previously non–performing commercial relationships to performing status during the year. Non–performing loans as a percentage of total loans was 0.53% as of December 31, 2021, a decrease from 0.69% as of December 31, 2020 and 0.58% from December 31, 2019.
| Non–Performing Loans | Percent of Non–Performing Loans in Each Category to Total Loans | Total Loans | |||||||
|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | |||||||||
| Commercial | $ | 7,509 | 0.34 | % | $ | 2,176,959 | |||
| Real estate | 8,005 | 1.35 | % | 594,382 | |||||
| Mortgage warehouse | — | 0.00 | % | 109,031 | |||||
| Consumer | 3,505 | 0.48 | % | 727,259 | |||||
| Total | $ | 19,019 | 0.53 | % | $ | 3,607,631 | |||
| Excluding PPP loans | $ | 19,019 | 0.53 | % | $ | 3,581,787 | |||
| Allowance for credit losses on loans | $ | 54,286 | |||||||
| Ratio of allowance for credit losses on loans to non–performing loans | 285.43 | % | |||||||
| December 31, 2020 | |||||||||
| Commercial | $ | 14,348 | 0.65 | % | $ | 2,192,271 | |||
| Real estate | 7,994 | 1.28 | % | 624,286 | |||||
| Mortgage warehouse | — | 0.00 | % | 395,626 | |||||
| Consumer | 4,465 | 0.68 | % | 655,200 | |||||
| Total | $ | 26,807 | 0.69 | % | $ | 3,867,383 | |||
| Excluding PPP loans | $ | 26,807 | 0.73 | % | $ | 3,658,501 | |||
| Allowance for credit losses on loans | $ | 57,027 | |||||||
| Ratio of allowance for credit losses on loans to non–performing loans | 212.73 | % |
COVID–19 related loan deferrals decreased to $10.8 million, or 0.3% of total loans at December 31, 2021, compared to $126.7 million, or 3.3% of total loans at December 31, 2020.
Other Real Estate Owned (“OREO”) totaled $3.6 million on December 31, 2021, an increase of $1.7 million from December 31, 2020 and a decrease of $165,000 from December 31, 2019. On December 31, 2021, OREO was comprised of 12 properties, seven of these properties were bank owned properties from branch closures, four properties were residential and one of these properties was commercial real estate.
No mortgage warehouse loans were non–performing or OREO as of December 31, 2021, 2020 or 2019.
47
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Deferred Tax
Horizon had a net deferred tax asset totaling $3.3 million as of December 31, 2021 and a net deferred tax asset of $188,000 as of December 31, 2020. The following table shows the major components of deferred tax:
| December 31, | December 31, | |||||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| Assets | ||||||
| Allowance for loan losses | $ | 13,707 | $ | 13,966 | ||
| Net operating loss and tax credits (from acquisitions) | — | 3 | ||||
| Director and employee benefits | 2,094 | 2,035 | ||||
| Other | 1,785 | 3,139 | ||||
| Total assets | 17,586 | 19,143 | ||||
| Liabilities | ||||||
| Depreciation | (4,540) | (4,374) | ||||
| State tax | (261) | (315) | ||||
| Federal Home Loan Bank stock dividends | (371) | (363) | ||||
| Difference in basis of intangible assets | (3,476) | (2,921) | ||||
| Fair value adjustment on acquisitions | (3,435) | (3,284) | ||||
| Unrealized gain on AFS securities and fair value hedge | (1,953) | (7,404) | ||||
| Other | (222) | (294) | ||||
| Total liabilities | (14,258) | (18,955) | ||||
| Net deferred tax asset/(liability) | $ | 3,328 | $ | 188 |
Deposits
The primary source of funds for the Bank comes from the acceptance of demand and time deposits. However, at times the Bank will use its ability to borrow funds from the Federal Home Loan Bank and other sources when it can do so at interest rates and terms that are more favorable than those required for deposited funds or loan demand is greater than the ability to grow deposits. Total deposits were $5.8 billion at December 31, 2021, compared to $4.5 billion at December 31, 2020. Average deposits and rates by category for the three years ended December 31 are as follows:
| Average Balance Outstanding for the | Average Rate Paid for the | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Years Ended December 31 | Years Ended December 31 | ||||||||||||||||
| 2021 | 2020 | 2019 | 2021 | 2020 | 2019 | ||||||||||||
| Non–interest bearing demand deposits | $ | 1,188,275 | $ | 919,449 | $ | 757,389 | |||||||||||
| Interest bearing demand deposits | 1,651,060 | 1,267,617 | 1,024,099 | 0.09 | % | 0.19 | % | 0.68 | % | ||||||||
| Savings deposits | 779,325 | 625,842 | 552,101 | 0.05 | % | 0.12 | % | 0.32 | % | ||||||||
| Money market | 815,081 | 615,722 | 483,187 | 0.15 | % | 0.38 | % | 1.09 | % | ||||||||
| Time deposits | 652,284 | 818,736 | 948,550 | 0.75 | % | 1.60 | % | 2.07 | % | ||||||||
| Total deposits | $ | 5,086,025 | $ | 4,247,366 | $ | 3,765,326 |
The $838.7 million increase in average deposits during 2021 was primarily due to the acquisition of 14 branches on September 17. The transactional accounts average balances, as the lower cost funding sources, increased $1.0 billion and the average balances for higher cost time deposits decreased $166.5 million. Horizon continually enhances its interest bearing consumer and commercial demand deposit products based on local market conditions and its need for funding to support various types of assets.
48
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
As of December 31, 2021 and 2020, approximately $2.4 billion and $1.9 billion, respectively, or our deposit portfolio was uninsured. The uninsured amounts are estimates based on the methodologies and assumptions used for Horizon Bank's regulatory reporting requirements.
Certificates of deposit of $250,000 or more, which are considered to be rate sensitive and are not considered a part of core deposits, mature as follows as of December 31, 2021:
| Due in three months or less | $ | 43,662 |
|---|---|---|
| Due after three months through six months | 39,999 | |
| Due after six months through one year | 100,838 | |
| Due after one year | 115,038 | |
| $ | 299,537 |
Interest expense on time certificates of $100,000 or more was approximately $2.4 million, $5.0 million, and $10.7 million for 2021, 2020 and 2019. Interest expense on time certificates of $250,000 or more was approximately $1.4 million, $2.9 million and $7.4 million for 2021, 2020 and 2019.
Off–Balance Sheet Arrangements
As of December 31, 2021, Horizon did not have any off–balance sheet arrangements that have or are reasonably likely to have a current or future effect on the Company’s financial condition, change in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to investors. The term “off–balance sheet arrangement” generally means any transaction, agreement, or other contractual arrangement to which an entity unconsolidated with the Company is a party and under which the Company has (i) any obligation arising under a guarantee contract, derivative instrument or variable interest; or (ii) a retained or contingent interest in assets transferred to such entity or similar arrangement that serves as credit, liquidity or market risk support for such assets.
Capital Resources
Horizon has no material commitments for capital expenditures as of December 31, 2021. Horizon’s sources of funds and liquidity are discussed below in the section captioned “Liquidity” in this Item 7.
Results of Operations
Net Income
Consolidated net income was $87.1 million, or $1.98 per diluted share, in 2021, $68.5 million or $1.55 per diluted share in 2020, and $66.5 million or $1.53 per diluted share in 2019. The increase in net income from the previous year 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. The increase in diluted earnings per share compared to the previous year reflects an increase in net income and a decrease in diluted shares. 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. (See the “Non–GAAP Reconciliation of Net Income and Diluted Earnings per Share” table under the heading “Use of Non–GAAP Financial Measures” below for the definition of adjusted net income.)
49
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Net Interest Income
The largest component of net income is net interest income. Net interest income is the difference between interest income, principally from loans and investment securities, and interest expense, principally on deposits and borrowings. Changes in the net interest income are the result of changes in volume and the net interest spread which affects the net interest margin. Volume refers to the average dollar levels of interest earning assets and interest bearing liabilities. Net interest spread refers to the difference between the average yield on interest earning assets and the average cost of interest bearing liabilities. Net interest margin refers to net interest income divided by average interest earning assets and is influenced by the level and relative mix of interest earning assets and interest bearing liabilities.
Net interest income during 2021 was $181.7 million, an increase of $10.8 million, or 6.3%, over the $170.9 million earned in 2020. Yields on the Company’s interest earning assets decreased by 68 basis points to 3.43% during 2021 from 4.11% in 2020. Interest income decreased $5.4 million to $200.0 million for 2021 from $205.4 million in 2020. This decrease was due to the overall decrease in interest rates during 2021 and a decrease in the recognition of interest income from the acquisition–related purchase accounting adjustments of approximately $2.4 million from $6.9 million in 2020 to $4.5 million in 2021, offset by an increase in the average balance of interest earning assets of $901.6 million.
Interest expense decreased $16.1 million from $34.4 million in 2020 to $18.3 million in 2021. This decrease was due to the overall decrease in interest rates during 2021 and $3.8 million in prepayment penalties on borrowings paid during 2020. The prepayment penalties on borrowings were incurred as part of a deleverage strategy in which $83.0 million in FHLB advances with an average cost of 2.61% were paid off during the 4th quarter of 2020. The decrease in rates paid on interest bearing liabilities in addition to the decrease in the yield on the Company’s interest earning assets resulted in a decrease in the net interest margin of 31 basis points from 3.44% for 2020 to 3.13% in 2021. Excluding interest income recognized from acquisition–related purchase accounting adjustments and prepayment penalties on borrowings, the margin would have been 3.06% for 2021 compared to 3.38% for 2020. Management believes that the current level of interest rates is driven by external factors and therefore impacts the results of the Company’s net interest margin.
50
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
The following table presents the average balances of our assets, liabilities, and stockholders' equity, and the related weighted average yields and rates on our interest earning assets and interest bearing liabilities for the periods indicated.
| Twelve Months Ended | Twelve Months Ended | Twelve Months Ended | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | December 31, 2020 | December 31, 2019 | ||||||||||||||||||||||||||||||
| Average Balance | Interest | Average Rate | 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 | % | $ | 21,301 | $ | 511 | 2.40 | % | ||||||||||||||
| Interest earning deposits | 25,993 | 160 | 0.62 | % | 25,943 | 268 | 1.03 | % | 19,601 | 342 | 1.74 | % | ||||||||||||||||||||
| Investment securities – taxable | 884,244 | 14,437 | 1.63 | % | 459,551 | 8,071 | 1.76 | % | 474,833 | 11,753 | 2.48 | % | ||||||||||||||||||||
| Investment securities – non–taxable(1) | 1,086,942 | 23,246 | 2.71 | % | 706,092 | 17,213 | 3.09 | % | 454,066 | 12,095 | 3.34 | % | ||||||||||||||||||||
| Loans receivable(2)(3)(4) | 3,626,033 | 161,617 | 4.47 | % | 3,867,112 | 179,672 | 4.66 | % | 3,500,649 | 183,631 | 5.27 | % | ||||||||||||||||||||
| Total interest earning assets(1) | 6,021,740 | 199,995 | 3.43 | % | 5,120,106 | 205,378 | 4.11 | % | 4,470,450 | 208,332 | 4.75 | % | ||||||||||||||||||||
| Non–interest earning assets | ||||||||||||||||||||||||||||||||
| Cash and due from banks | 89,993 | 84,065 | 62,920 | |||||||||||||||||||||||||||||
| Allowance for loan losses | (56,798) | (46,329) | (18,019) | |||||||||||||||||||||||||||||
| Other assets | 459,316 | 470,941 | 417,707 | |||||||||||||||||||||||||||||
| Total average assets | $ | 6,514,251 | $ | 5,628,783 | $ | 4,933,058 | ||||||||||||||||||||||||||
| Liabilities and Stockholders’ Equity | ||||||||||||||||||||||||||||||||
| Interest bearing liabilities | ||||||||||||||||||||||||||||||||
| Interest bearing deposits | $ | 3,897,750 | $ | 7,867 | 0.20 | % | $ | 3,327,917 | $ | 18,556 | 0.56 | % | $ | 3,007,937 | $ | 33,690 | 1.12 | % | ||||||||||||||
| Borrowings | 425,214 | 4,546 | 1.07 | % | 459,752 | 11,160 | 2.43 | % | 386,895 | 9,991 | 2.58 | % | ||||||||||||||||||||
| Repurchase agreements | 123,675 | 155 | 0.13 | % | 100,201 | 270 | 0.27 | % | 81,264 | 681 | 0.84 | % | ||||||||||||||||||||
| 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 | % | 50,134 | 3,179 | 6.34 | % | ||||||||||||||||||||
| Total interest bearing liabilities | 4,561,968 | 18,305 | 0.40 | % | 3,974,907 | 34,438 | 0.87 | % | 3,526,230 | 47,541 | 1.35 | % | ||||||||||||||||||||
| Non–interest bearing liabilities | ||||||||||||||||||||||||||||||||
| Demand deposits | 1,188,275 | 919,449 | 757,389 | |||||||||||||||||||||||||||||
| Accrued interest payable and other liabilities | 51,886 | 68,961 | 43,720 | |||||||||||||||||||||||||||||
| Stockholders’ equity | 712,122 | 665,466 | 605,719 | |||||||||||||||||||||||||||||
| Total average liabilities and stockholders’ equity | $ | 6,514,251 | $ | 5,628,783 | $ | 4,933,058 | ||||||||||||||||||||||||||
| Net interest income/spread | $ | 181,690 | 3.03 | % | $ | 170,940 | 3.24 | % | $ | 160,791 | 3.40 | % | ||||||||||||||||||||
| Net interest income as a percent of average interest earning assets(1) | 3.13 | % | 3.44 | % | 3.69 | % | ||||||||||||||||||||||||||
| (1) Horizon has no foreign office and, accordingly, no assets or liabilities to foreign operations. Horizon's subsidiary bank had no funds invested in Eurodollar Certificates of Deposit at December 31, 2021. | ||||||||||||||||||||||||||||||||
| (2) Yields are presented on a tax–equivalent basis. | ||||||||||||||||||||||||||||||||
| (3) Non–accruing loans for the purpose of the computations above are included in the daily average loan amounts outstanding. Loan totals are shown net of unearned income and deferred loan fees. | ||||||||||||||||||||||||||||||||
| (4) Loan fees and late fees included in interest on loans aggregated $19.8 million, $16.6 million and $9.8 million in 2021, 2020 and 2019, respectively. |
51
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Net interest income during 2020 was $170.9 million, an increase of $10.1 million, or 6.3%, over the $160.8 million earned in 2019. Yields on the Company’s interest earning assets decreased by 64 basis points to 4.11% during 2020 from 4.75% in 2019. Interest income decreased $3.0 million to $205.4 million for 2020 from $208.3 million in 2019. This decrease was due to the overall decrease in interest rates during 2020, offset by an increase in the recognition of interest income from the acquisition–related purchase accounting adjustments of approximately $1.3 million from $5.6 million in 2019 to $6.9 million in 2020.
Interest expense decreased $13.1 million from $47.5 million in 2019 to $34.4 million in 2020. This decrease was due to the overall decrease in interest rates during 2020 and was partially offset by $3.8 million in prepayment penalties on borrowings. The prepayment penalties on borrowings were incurred as part of a deleverage strategy in $83.0 million in FHLB advances with an average cost of 2.61% were paid off during the 4th quarter of 2020. The decrease in rates paid on interest bearing liabilities in addition to the decrease in the yield on the Company's interest earning assets resulted in a decrease in the net interest margin of 25 basis points from 3.69% for 2019 to 3.44% in 2020. Excluding interest income recognized from acquisition–related purchase accounting adjustments and prepayment penalties on borrowings, the margin would have been 3.38% for 2020 compared to 3.57% for 2019. Management believes that the current level of interest rates is driven by external factors and therefore impacts the results of the Company's net interest margin.
| 2021 - 2020 | 2020 - 2019 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Change | Change Due To Volume | Change Due To Rate | Total Change | Change Due To Volume | Change Due To Rate | |||||||||||||||||
| Interest Income | ||||||||||||||||||||||
| Federal funds sold | $ | 381 | $ | 483 | $ | (102) | $ | (357) | $ | 379 | $ | (736) | ||||||||||
| Interest earning deposits | (108) | 1 | (109) | (74) | 90 | (164) | ||||||||||||||||
| Investment securities – taxable | 6,366 | 6,971 | (605) | (3,682) | (368) | (3,314) | ||||||||||||||||
| Investment securities – non–taxable | 6,033 | 10,577 | (4,544) | 5,118 | 7,854 | (2,736) | ||||||||||||||||
| Loans receivable | (18,055) | (10,964) | (7,091) | (3,959) | 18,253 | (22,212) | ||||||||||||||||
| Total interest income | (5,383) | 7,068 | (12,451) | (2,954) | 26,208 | (29,162) | ||||||||||||||||
| Interest Expense | ||||||||||||||||||||||
| Interest bearing deposits | (10,689) | 2,748 | (13,437) | (15,134) | 3,269 | (18,403) | ||||||||||||||||
| Borrowings | (6,614) | (783) | (5,831) | 1,169 | 1,797 | (628) | ||||||||||||||||
| Repurchase agreements | (115) | 53 | (168) | (411) | 131 | (542) | ||||||||||||||||
| Subordinated notes | 1,698 | 1,684 | 14 | 1,824 | 1,824 | — | ||||||||||||||||
| Junior subordinated debentures issued to capital trusts | (413) | 11 | (424) | (551) | 365 | (916) | ||||||||||||||||
| Total interest expense | (16,133) | 3,713 | (19,846) | (13,103) | 7,386 | (20,489) | ||||||||||||||||
| Net interest income | $ | 10,750 | $ | 3,355 | $ | 7,395 | $ | 10,149 | $ | 18,822 | $ | (8,673) |
Credit Loss Expense
Horizon assesses the adequacy of its ACL by regularly reviewing the performance of its loan portfolios. Credit loss expense totaled a recovery of $2.1 million in 2021 compared to an expense of $20.8 million in 2020. Total loan net charge–offs were $1.6 million, which included commercial loan net charge–offs of $1.1 million, residential mortgage loan net charge–offs of $9,000 and consumer loan net charge–offs of $533,000 for the year ending December 31, 2021. The higher level of credit loss expense for 2020 was due to the adoption of CECL at the beginning of 2020 increasing credit loss expense for economic factors due to the economic shutdown and exposures to loans with nature and characteristics that have greater loss exposure due to economic uncertainty brought on by COVID–19.
52
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Credit loss expense totaled $20.8 million in 2020 compared to $2.0 million in 2019. Total loan net charge–offs were $1.9 million, which included commercial loan net charge–offs of $497,000, residential mortgage loan net charge–offs of $167,000 and consumer loan net charge–offs of $1.2 million for the year ending December 31, 2020. The higher level of credit loss expense for 2020 was due to the adoption of CECL at the beginning of 2020 increasing credit loss expense for economic factors due to the economic shutdown and exposures to loans with nature and characteristics that have greater loss exposure due to economic uncertainty brought on by COVID–19.
Additional information related to credit loss expense (recovery) and net charge–offs (recoveries) is presented in the table below. Also see Note 6 – Allowance for Credit and Loan Losses in the accompanying notes to consolidated financial statements included elsewhere in this report.
| Credit Loss Expense (Recovery) | Net (Charge–Offs) Recoveries | Average Loans | Ratio of Annualized Net (Charge–Offs) Recoveries to Average Loans | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Twelve Months Ended December 31, 2021 | ||||||||||||||
| Commercial | $ | (1,320) | $ | (1,099) | $ | 2,155,018 | (0.05) | % | ||||||
| Real estate | (755) | (9) | 591,395 | 0.00 | % | |||||||||
| Mortgage warehouse | (208) | — | 206,932 | 0.00 | % | |||||||||
| Consumer | 199 | (533) | 666,291 | (0.08) | % | |||||||||
| Total | (2,084) | (1,641) | 3,619,636 | (0.05) | % | |||||||||
| Excluding PPP loans | $ | (2,084) | $ | (1,641) | $ | 3,453,491 | (0.05) | % | ||||||
| Twelve Months Ended December 31, 2020 | ||||||||||||||
| Commercial | $ | 19,198 | $ | (497) | $ | 2,218,812 | (0.02) | % | ||||||
| Real estate | (184) | (167) | 725,168 | (0.02) | % | |||||||||
| Mortgage warehouse | 190 | — | 259,727 | 0.00 | % | |||||||||
| Consumer | 1,547 | (1,199) | 663,405 | (0.18) | % | |||||||||
| Total | 20,751 | (1,863) | 3,867,112 | (0.05) | % | |||||||||
| Excluding PPP loans | $ | 20,751 | $ | (1,863) | $ | 3,668,729 | (0.05) | % | ||||||
| Twelve Months Ended December 31, 2019 | ||||||||||||||
| Commercial | $ | 2,165 | $ | (664) | $ | 1,980,948 | (0.03) | % | ||||||
| Real estate | (635) | (47) | 778,844 | (0.01) | % | |||||||||
| Mortgage warehouse | — | — | 107,259 | 0.00 | % | |||||||||
| Consumer | 446 | (1,418) | 633,598 | (0.22) | % | |||||||||
| Total | 1,976 | (2,129) | 3,500,649 | (0.06) | % | |||||||||
| Excluding PPP loans | $ | 1,976 | $ | (2,129) | $ | 3,500,649 | (0.06) | % |
53
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Non–interest Income
The following is a summary of changes in non–interest income:
| Twelve Months Ended December 31 | 2020 - 2021 | Twelve Months Ended December 31 | 2019 - 2020 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Non–interest Income | 2021 | 2020 | Amount Change | Percent Change | 2020 | 2019 | Amount Change | Percent Change | |||||||||||||||||||||
| Service charges on deposit accounts | $ | 9,192 | $ | 8,848 | $ | 344 | 3.9 | % | $ | 8,848 | $ | 9,959 | $ | (1,111) | (11.2) | % | |||||||||||||
| Wire transfer fees | 892 | 1,000 | (108) | (10.8) | % | 1,000 | 653 | 347 | 53.1 | % | |||||||||||||||||||
| Interchange fees | 10,901 | 9,306 | 1,595 | 17.1 | % | 9,306 | 7,655 | 1,651 | 21.6 | % | |||||||||||||||||||
| Fiduciary activities | 7,419 | 9,145 | (1,726) | (18.9) | % | 9,145 | 8,580 | 565 | 6.6 | % | |||||||||||||||||||
| Gain (loss) on sale of investment securities | 914 | 4,297 | (3,383) | (78.7) | % | 4,297 | (75) | 4,372 | (5,829.3) | % | |||||||||||||||||||
| Gain on sale of mortgage loans | 19,163 | 26,721 | (7,558) | (28.3) | % | 26,721 | 9,208 | 17,513 | 190.2 | % | |||||||||||||||||||
| Mortgage servicing net of impairment | 2,352 | (3,716) | 6,068 | (163.3) | % | (3,716) | 1,914 | (5,630) | (294.1) | % | |||||||||||||||||||
| Increase in cash surrender value of bank owned life insurance | 2,094 | 2,243 | (149) | (6.6) | % | 2,243 | 2,190 | 53 | 2.4 | % | |||||||||||||||||||
| Death benefit on officer life insurance | 783 | 264 | 519 | 196.6 | % | 264 | 580 | (316) | (54.5) | % | |||||||||||||||||||
| Other income | 4,242 | 1,513 | 2,729 | 180.4 | % | 1,513 | 2,394 | (881) | (36.8) | % | |||||||||||||||||||
| Total non–interest income | $ | 57,952 | $ | 59,621 | $ | (1,669) | (2.8) | % | $ | 59,621 | $ | 43,058 | $ | 16,563 | 38.5 | % |
During 2021, the Company originated approximately $438.1 million of mortgage loans to be sold on the secondary market, compared to $584.1 million in 2020 as long–term interest rates began to increase during 2021. This decrease in volume in addition to a slight decrease in the percentage earned on the sale of mortgage loans, resulted in a decrease in the overall gain on sale of mortgage loans of $7.6 million compared to the prior year. Gain on the sale of investment securities decreased $3.4 million in 2021 due to the deleverage strategy executed in 2020. Fiduciary activities income decreased $1.7 million during 2021 primarily due to the sale of ESOP trustee accounts which was completed during the third quarter. Mortgage servicing net of impairment increased by $6.1 million during 2021 compared to 2020 primarily due to the recovery net impairment charges of $2.6 million recorded during 2021. Other income increased $2.7 million during 2021 primarily due to the gain on sale of ESOP trustee accounts of $2.3 million. The increase in interchange fee income in 2021 compared to 2020 was the result of organic growth in transactional deposit accounts and volume during 2021.
During 2020, the Company originated approximately $584.1 million of mortgage loans to be sold on the secondary market, compared to $269.7 million in 2019 primarily due to the decrease in long–term interest rates. This increase in volume in addition to an increase in the percentage earned on the sale of mortgage loans, resulted in an increase in the overall gain on sale of mortgage loans of $17.5 million compared to the prior year. Gain on the sale of investment securities increased $4.4 million in 2020 due to the deleverage strategy executed during the year. Mortgage servicing net of impairment decreased by $5.6 million during 2020 compared to 2019 primarily due to net impairment charges of $4.5 million recorded during 2020. The increase in interchange fee income in 2020 compared to 2019 was the result of organic growth in transactional deposit accounts and volume during 2020. The decrease in service charges on deposit accounts income in 2020 was due to an increase in digital transactions and stimulus funds resulting in a decrease in non–sufficient funds fee income.
54
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Non–interest Expense
The following is a summary of changes in non–interest expense:
| Twelve Months Ended December 31 | 2020 - 2021 | Twelve Months Ended December 31 | 2019 - 2020 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Non–interest Expense | 2021 | 2020 | Amount Change | Percent Change | 2020 | 2019 | Amount Change | Percent Change | |||||||||||||||||||||
| Salaries | $ | 49,463 | $ | 47,024 | $ | 2,439 | 5.2 | % | $ | 47,024 | $ | 44,671 | $ | 2,353 | 5.3 | % | |||||||||||||
| Commission and bonuses | 11,089 | 10,428 | 661 | 6.3 | % | 10,428 | 6,861 | 3,567 | 52.0 | % | |||||||||||||||||||
| Employee benefits | 13,499 | 13,630 | (131) | (1.0) | % | 13,630 | 13,673 | (43) | (0.3) | % | |||||||||||||||||||
| Net occupancy expenses | 12,541 | 12,811 | (270) | (2.1) | % | 12,811 | 12,157 | 654 | 5.4 | % | |||||||||||||||||||
| Data processing | 9,962 | 9,200 | 762 | 8.3 | % | 9,200 | 8,480 | 720 | 8.5 | % | |||||||||||||||||||
| Professional fees | 2,216 | 2,433 | (217) | (8.9) | % | 2,433 | 1,946 | 487 | 25.0 | % | |||||||||||||||||||
| Outside services and consultants | 8,449 | 7,318 | 1,131 | 15.5 | % | 7,318 | 8,152 | (834) | -10.2 | % | |||||||||||||||||||
| Loan expense | 11,377 | 10,628 | 749 | 7.0 | % | 10,628 | 8,633 | 1,995 | 23.1 | % | |||||||||||||||||||
| FDIC deposit insurance | 2,377 | 1,855 | 522 | 28.1 | % | 1,855 | 252 | 1,603 | 636.1 | % | |||||||||||||||||||
| Other losses | 2,283 | 1,162 | 1,121 | 96.5 | % | 1,162 | 740 | 422 | 57.0 | % | |||||||||||||||||||
| Other expenses | 16,023 | 14,952 | 1,071 | 7.2 | % | 14,952 | 16,466 | (1,514) | (9.2) | % | |||||||||||||||||||
| Total non–interest expense | $ | 139,279 | $ | 131,441 | $ | 7,838 | 6.0 | % | $ | 131,441 | $ | 122,031 | $ | 9,410 | 7.7 | % |
For the twelve months ended December 31, 2021, salaries increased $2.4 million reflecting annual merit increases and the additional employees from the branch acquisition completed during the third quarter. Outside services and consultants and other expenses each increased by $1.1 million during 2021. This was partially due to acquisition–related expenses of $671,000 in outside services and consultants and $674,000 in other expenses. Other losses increased $1.1 million primarily due to $1.9 million in ESOP settlement expenses recorded during the fourth quarter of 2021.
For the twelve months ended December 31, 2020, commission and bonuses increased by $3.6 million reflecting record mortgage origination volume and related commission expense. Salaries increased $2.4 million reflecting a full year of additional employees from the Salin acquisition and annual merit increases. Loan expense increased $2.0 million primarily due to the increased volume in commercial and mortgage lending. The increase of $1.6 million in FDIC deposit insurance was due to the assessment credits the Bank received during the third quarter of 2019 as the FDIC reserve was overfunded at that time. Offsetting these increases was a decrease of $1.5 million in other expenses.
Income Taxes
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 was primarily due to an increase in income before income taxes of $24.1 million in 2021 and fewer tax credits recognized due to delays in projects the Company has invested in offset by an increase in tax exempt municipal investments.
Income tax expense totaled $9.9 million for the year ended December 31, 2020, a decrease of $3.4 million when compared to the year ended December 31, 2019. The decrease was primarily due to the ability to recognize solar tax credits from completed projects the Company has invested in along with an increase in tax exempt municipal investments.
55
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Expected Replacement of London Interbank Offered Rate
The ARRC continues its work to the goal of finding suitable replacements for LIBOR. It is expected that a transition away from the widespread use of LIBOR to alternative reference rates and other potential interest rate benchmark reforms will occur beginning potentially in 2022. Although the full impact of such reforms and actions, together with any transition away from LIBOR remains unclear, we are preparing to transition from the LIBOR to an alternative reference rate.
Our transition plan includes a number of key steps, including continued engagement with central bank and industry working groups and regulators, active client engagement, internal operational readiness, and risk management, among other things, to promote the transition to alternative reference rates. We are identifying on-balance sheet and off-balance sheet references to LIBOR, determining appropriate language to replace the LIBOR index language, and determining disclosures necessary for customers, with appropriate procedures and schedules to complete the LIBOR transition.
There remain, however, a number of unknown factors regarding the transition from LIBOR or interest rate benchmark reforms that could impact our business, including, for example, the pace of the transition to replacement or reformed rates, the specific terms and parameters for and market acceptance of the alternative reference rates, prices of and the liquidity of trading markets for products based on the alternative reference rates, and our ability to transition to and develop appropriate systems and analytics for one or more alternative reference rates. For a further discussion of the various risks we face in connection with the expected replacement of LIBOR and reform of interest rate benchmarks on our operations, see “Risk Factors – Risks Related to Our Business.”
Use of Non–GAAP Financial Measures
Certain information set forth in this report on Form 10–K 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, the allowance for credit losses, tangible stockholders’ equity, tangible book value per share, the return on average assets, the return on average common equity and pre–tax pre–provision net income. In each case, we have identified special circumstances that we consider to be adjustments and have excluded them, in order to show the impact of such events as acquisition–related purchase accounting adjustments, prepayment penalties on borrowings and the Tax Cuts and Jobs Act, among other matters 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 without giving effect to the purchase accounting impacts and other adjustments. 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 following tables for reconciliations of the non–GAAP measures identified in this Form 10–K to their most comparable GAAP measures.
56
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| Non–GAAP Reconciliation of Net Income | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | ||||||||||
| Years Ended December 31 | ||||||||||
| 2021 | 2020 | 2019 | ||||||||
| Net income as reported | $ | 87,091 | $ | 68,499 | $ | 66,538 | ||||
| Acquisition expenses | 1,925 | — | 5,650 | |||||||
| Tax effect | (401) | — | (987) | |||||||
| Net income excluding acquisition expenses | 88,615 | 68,499 | 71,201 | |||||||
| Credit loss expense on acquired loans | 2,034 | — | — | |||||||
| Tax effect | (427) | — | — | |||||||
| Net income excluding credit loss expense on acquired loans | 90,222 | 68,499 | 71,201 | |||||||
| Gain on sale of ESOP trustee accounts | (2,329) | — | — | |||||||
| Tax effect | 489 | — | — | |||||||
| Net income excluding gain on sale of ESOP trustee accounts | 88,382 | 68,499 | 71,201 | |||||||
| ESOP settlement expenses | 1,900 | — | — | |||||||
| Tax effect | (315) | — | — | |||||||
| Net income excluding ESOP settlement expenses | 89,967 | 68,499 | 71,201 | |||||||
| (Gain) / loss on sale of investment securities | (914) | (4,297) | 75 | |||||||
| Tax effect | 192 | 902 | (16) | |||||||
| Net income excluding (gain) / loss on sale of investment securities | 89,245 | 65,104 | 71,260 | |||||||
| Death benefit on bank owned life insurance (“BOLI”) | (783) | (264) | (580) | |||||||
| Net income excluding death benefit on BOLI | 88,462 | 64,840 | 70,680 | |||||||
| Prepayment penalties on borrowings | 125 | 3,804 | — | |||||||
| Tax effect | (26) | (799) | — | |||||||
| Net income excluding prepayment penalties on borrowings | 88,561 | 67,845 | 70,680 | |||||||
| Adjusted net income | $ | 88,561 | $ | 67,845 | $ | 70,680 |
57
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| Non–GAAP Reconciliation of Diluted Earnings per Share | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | ||||||||||
| Years Ended December 31 | ||||||||||
| 2021 | 2020 | 2019 | ||||||||
| Diluted earnings per share (“EPS”) as reported | $ | 1.98 | $ | 1.55 | $ | 1.53 | ||||
| Acquisition expenses | 0.04 | — | 0.13 | |||||||
| Tax effect | — | — | (0.02) | |||||||
| Diluted EPS excluding acquisition expenses | 2.02 | 1.55 | 1.64 | |||||||
| Credit loss expense on acquired loans | 0.05 | — | — | |||||||
| Tax effect | (0.01) | — | — | |||||||
| Diluted EPS excluding credit loss expense on acquired loans | 2.06 | 1.55 | 1.64 | |||||||
| Gain on sale of ESOP trustee accounts | (0.05) | — | — | |||||||
| Tax effect | 0.01 | — | — | |||||||
| Diluted EPS excluding gain on sale of ESOP trustee accounts | 2.02 | 1.55 | 1.64 | |||||||
| ESOP settlement expenses | 0.04 | — | — | |||||||
| Tax effect | (0.01) | — | — | |||||||
| Diluted EPS excluding ESOP settlement expenses | 2.05 | 1.55 | 1.64 | |||||||
| (Gain) / loss on sale of investment securities | (0.02) | (0.10) | — | |||||||
| Tax effect | — | 0.02 | — | |||||||
| Diluted EPS excluding (gain) / loss on sale of investment securities | 2.03 | 1.47 | 1.64 | |||||||
| Death benefit on bank owned life insurance (“BOLI”) | (0.03) | (0.01) | (0.01) | |||||||
| Diluted EPS excluding death benefit on BOLI | 2.00 | 1.46 | 1.63 | |||||||
| Prepayment penalties on borrowings | — | 0.09 | — | |||||||
| Tax effect | — | (0.02) | — | |||||||
| Diluted EPS excluding prepayment penalties on borrowings | 2.00 | 1.53 | 1.63 | |||||||
| Adjusted diluted EPS | $ | 2.00 | $ | 1.53 | $ | 1.63 |
| Non–GAAP Reconciliation of Pre–Tax, Pre–Provision Income | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | ||||||||||
| Years Ended December 31 | ||||||||||
| 2021 | 2020 | 2019 | ||||||||
| Pre–tax income | $ | 102,447 | $ | 78,369 | $ | 79,841 | ||||
| Credit loss expense | (2,084) | 20,751 | 1,976 | |||||||
| Pre–tax, pre–provision income | $ | 100,363 | $ | 99,120 | $ | 81,817 | ||||
| Pre–tax, pre–provision income | $ | 100,363 | $ | 99,120 | $ | 81,817 | ||||
| Acquisition expenses | 1,925 | — | 5,650 | |||||||
| Gain on sale of ESOP trustee accounts | (2,329) | — | — | |||||||
| ESOP settlement expenses | 1,900 | — | — | |||||||
| (Gain) / loss on sale of investment securities | (914) | (4,297) | 75 | |||||||
| Death benefit on bank owned life insurance | (783) | (264) | (580) | |||||||
| Prepayment penalties on borrowings | 125 | 3,804 | — | |||||||
| Adjusted pre–tax, pre–provision income | $ | 100,287 | $ | 98,363 | $ | 86,962 |
58
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| Non–GAAP Reconciliation of Net Interest Margin | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | ||||||||||
| Years Ended December 31 | ||||||||||
| 2021 | 2020 | 2019 | ||||||||
| Net interest income as reported | $ | 181,690 | $ | 170,940 | $ | 160,791 | ||||
| Average interest earning assets | 6,021,740 | 5,120,106 | 4,470,450 | |||||||
| Net interest income as a percentage of average interest earning assets (“Net Interest Margin”) | 3.13 | % | 3.44 | % | 3.69 | % | ||||
| Net interest income as reported | $ | 181,690 | $ | 170,940 | $ | 160,791 | ||||
| Acquisition–related purchase accounting adjustments (“PAUs”) | (4,503) | (6,936) | (5,590) | |||||||
| Prepayment penalties on borrowings | 125 | 3,804 | — | |||||||
| Adjusted net interest income | $ | 177,312 | $ | 167,808 | $ | 155,201 | ||||
| Adjusted net interest margin | 3.06 | % | 3.38 | % | 3.57 | % |
| Non–GAAP Reconciliation of Return on Average Assets | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | ||||||||||
| Years Ended December 31 | ||||||||||
| 2021 | 2020 | 2019 | ||||||||
| Average assets | $ | 6,514,251 | $ | 5,628,783 | $ | 4,933,058 | ||||
| Return on average assets (“ROAA”) as reported | 1.34 | % | 1.22 | % | 1.35 | % | ||||
| Acquisition expenses | 0.03 | % | — | % | 0.11 | % | ||||
| Tax effect | (0.01) | % | — | % | (0.02) | % | ||||
| ROAA excluding acquisition expenses | 1.36 | % | 1.22 | % | 1.44 | % | ||||
| Credit loss expense on acquired loans | 0.03 | % | — | % | — | % | ||||
| Tax effect | (0.01) | % | — | % | — | % | ||||
| ROAA excluding credit loss expense on acquired loans | 1.38 | % | 1.22 | % | 1.44 | % | ||||
| Gain on sale of ESOP trustee accounts | (0.04) | % | — | % | — | % | ||||
| Tax effect | 0.01 | % | — | % | — | % | ||||
| ROAA excluding gain on sale of ESOP trustee accounts | 1.35 | % | 1.22 | % | 1.44 | % | ||||
| ESOP settlement expenses | 0.03 | % | — | % | — | % | ||||
| Tax effect | — | % | — | % | — | % | ||||
| ROAA excluding ESOP settlement expenses | 1.38 | % | 1.22 | % | 1.44 | % | ||||
| (Gain) / loss on sale of investment securities | (0.01) | % | (0.08) | % | — | % | ||||
| Tax effect | — | % | 0.02 | % | — | % | ||||
| ROAA excluding (gain) / loss on sale of investment securities | 1.37 | % | 1.16 | % | 1.44 | % | ||||
| Death benefit on bank owned life insurance | (0.01) | % | — | % | (0.01) | % | ||||
| ROAA excluding death benefit on bank owned life insurance | 1.36 | % | 1.16 | % | 1.43 | % | ||||
| Prepayment penalties on borrowings | — | % | 0.07 | % | — | % | ||||
| Tax effect | — | % | (0.01) | % | — | % | ||||
| ROAA excluding prepayment penalties on borrowings | 1.36 | % | 1.22 | % | 1.43 | % | ||||
| Adjusted ROAA | 1.36 | % | 1.22 | % | 1.43 | % |
59
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| Non–GAAP Reconciliation of Return on Average Common Equity | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | ||||||||||
| Years Ended December 31 | ||||||||||
| 2021 | 2020 | 2019 | ||||||||
| Average common equity | $ | 712,122 | $ | 665,466 | $ | 605,719 | ||||
| Return on average common equity (“ROACE”) as reported | 12.23 | % | 10.29 | % | 10.98 | % | ||||
| Acquisition expenses | 0.27 | % | — | % | 0.93 | % | ||||
| Tax effect | (0.06) | % | — | % | (0.16) | % | ||||
| ROACE excluding acquisition expenses | 12.44 | % | 10.29 | % | 11.75 | % | ||||
| Credit loss expense on acquired loans | 0.29 | % | — | % | — | % | ||||
| Tax effect | (0.06) | % | — | % | — | % | ||||
| ROACE excluding credit loss expense on acquired loans | 12.67 | % | 10.29 | % | 11.75 | % | ||||
| Gain on sale of ESOP trustee accounts | (0.33) | % | — | % | — | % | ||||
| Tax effect | 0.07 | % | — | % | — | % | ||||
| ROACE excluding gain on sale of ESOP trustee accounts | 12.41 | % | 10.29 | % | 11.75 | % | ||||
| ESOP settlement expenses | 0.27 | % | — | % | — | % | ||||
| Tax effect | (0.04) | % | — | % | — | % | ||||
| ROACE excluding ESOP settlement expenses | 12.64 | % | 10.29 | % | 11.75 | % | ||||
| (Gain) / loss on sale of investment securities | (0.13) | % | (0.65) | % | 0.01 | % | ||||
| Tax effect | 0.03 | % | 0.14 | % | — | % | ||||
| ROACE excluding (gain) / loss on sale of investment securities | 12.54 | % | 9.78 | % | 11.76 | % | ||||
| Death benefit on bank owned life insurance | (0.11) | % | (0.04) | % | (0.10) | % | ||||
| ROACE excluding death benefit on bank owned life insurance | 12.43 | % | 9.74 | % | 11.66 | % | ||||
| Prepayment penalties on borrowings | 0.02 | % | 0.57 | % | — | % | ||||
| Tax effect | — | % | (0.12) | % | — | % | ||||
| ROACE excluding prepayment penalties on borrowings | 12.45 | % | 10.19 | % | 11.66 | % | ||||
| Adjusted ROACE | 12.45 | % | 10.19 | % | 11.66 | % |
| Non–GAAP Reconciliation of Tangible Stockholders’ Equity and Tangible Book Value per Share | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands Except per Share Data, 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 |
60
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| Non–GAAP Calculation and Reconciliation of Efficiency Ratio and Adjusted Efficiency Ratio | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Unaudited) | ||||||||||
| Years Ended December 31 | ||||||||||
| 2021 | 2020 | 2019 | ||||||||
| Non–interest expense as reported | $ | 139,279 | $ | 131,441 | $ | 122,032 | ||||
| Net interest income as reported | 181,690 | 170,940 | 160,791 | |||||||
| Non–interest income as reported | $ | 57,952 | $ | 59,621 | $ | 43,058 | ||||
| Non–interest expense / (Net interest income + Non–interest income) (“Efficiency Ratio”) | 58.12 | % | 57.01 | % | 59.86 | % | ||||
| Non–interest expense as reported | $ | 139,279 | $ | 131,441 | $ | 122,032 | ||||
| Acquisition expenses | (1,925) | — | (5,650) | |||||||
| ESOP settlement expenses | (1,900) | — | — | |||||||
| Non–interest expense excluding acquisition expenses and ESOP settlement expenses | 135,454 | 131,441 | 116,382 | |||||||
| Net interest income as reported | 181,690 | 170,940 | 160,791 | |||||||
| Prepayment penalties on borrowings | 125 | 3,804 | — | |||||||
| Net interest income excluding prepayment penalties on borrowings | 181,815 | 174,744 | 160,791 | |||||||
| Non–interest income as reported | 57,952 | 59,621 | 43,058 | |||||||
| Gain on sale of ESOP trustee accounts | (2,329) | — | — | |||||||
| (Gain) / loss on sale of investment securities | (914) | (4,297) | 75 | |||||||
| Death benefit on bank owned life insurance | (783) | (264) | (580) | |||||||
| Non–interest income excluding gain on sale of ESOP trustee accounts, (gain) / loss on sale of investment securities and death benefit on bank owned life insurance | $ | 53,926 | $ | 55,060 | $ | 42,553 | ||||
| Adjusted efficiency ratio | 57.46 | % | 57.20 | % | 57.23 | % |
61
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
Liquidity and Rate Sensitivity Management
Management and the Board of Directors meet regularly to review both the liquidity and rate sensitivity position of Horizon. Effective asset and liability management ensures Horizon’s ability to monitor the cash flow requirements of depositors along with the demands of borrowers and to measure and manage interest rate risk. Horizon utilizes an interest rate risk assessment model designed to highlight sources of existing interest rate risk and consider the effect of these risks on strategic planning. Management maintains (within certain parameters) an essentially balanced ratio of interest sensitive assets to liabilities in order to protect against the effects of wide interest rate fluctuations.
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 repayments, investment security sales, cashflows and maturities, sale of real estate loans and borrowing relationships with correspondent banks, including the FHLB and the Federal Reserve Bank (“FRB”). At December 31, 2021, Horizon had available approximately $672.7 million in available credit from various money center banks, including the FHLB and the FRB Discount Window. The following factors could impact Horizon’s funding needs in the future:
◦Horizon had outstanding borrowings of approximately $525.5 million with the FHLB and total borrowing capacity with the FHLB of $549.2 million. Generally, the loan terms from the FHLB are better than the terms Horizon can receive from other sources, making it less expensive to borrow money from the FHLB. Financial difficulties at the FHLB could reduce or eliminate Horizon’s additional borrowing capacity with the FHLB or the FHLB could change collateral requirements, which could lower the Company’s borrowing availability.
◦If residential mortgage loan rates remain low, Horizon’s mortgage warehouse loans could create an additional need for funding.
◦Horizon had a total of $180.0 million of unused Federal Fund lines from various money center banks. These are uncommitted lines and could be withdrawn at any time by the correspondent banks.
◦Horizon had a total of $459.0 million of available collateral at the FRB secured by municipal securities. These securities may mature, call, or be sold, which would reduce the available collateral.
◦Horizon had approximately $2.0 billion of unpledged investment securities at December 31, 2021.
◦A downgrade in Horizon’s ability to obtain credit due to factors such as deterioration in asset quality, a large charge to earnings, a decline in profitability or other financial measures, or a significant merger or acquisition could impact the availability of funding sources.
◦An act of terrorism or war, natural disasters, political events, or the default or bankruptcy of a major corporation, mutual fund, hedge fund or a government agency could affect the cost and availability of funding sources.
◦Market speculation or rumors about Horizon or the banking industry in general may adversely affect the cost and availability of normal funding sources.
If any of these events occur, they could force Horizon to borrow money from other sources including negotiable certificates of deposit. Such other monies may only be available at higher interest rates and on less advantageous terms, which will impact our net income and could impact our ability to grow. Management believes Horizon has adequate funding sources to meet short and long term needs.
Horizon maintains a liquidity contingency plan that outlines the process for addressing a liquidity crisis. The plan provides for an evaluation of funding sources under various market conditions. It also assigns specific roles and responsibilities for effectively managing liquidity through a problem period.
62
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
During 2021, cash flows were generated primarily from net cash received from the branch acquisition totaling $622.2 million, the sales, maturities, and prepayments of investment securities of $318.3 million, a net decrease in loans of $488.9 million and an increase in deposits of $425.4 million. Cash flows were primarily used to purchase investments totaling $1.8 billion. The net cash and cash equivalent position increased by $94.1 million during 2021.
At December 31, 2021, the Bank had $1.3 billion in commitments to extend credit outstanding, excluding interest rate lock commitments for residential mortgage loans intended for sale in the secondary market that meet the definition of a derivative. Time deposits due within one year of December 31, 2021 totaled $511.7 million, or 70.0% of time deposits. We believe the large percentage of time deposits that mature within one year reflects customers' hesitancy to invest their funds for long periods due to the recent low interest rate environment and local competitive pressure. The balance also includes $15.3 million in brokered time deposits at December 31, 2021. If these maturing time deposits do not remain with us, we will be required to seek other sources of funds, including other certificates of deposit and borrowings. Depending on market conditions, we may be required to pay higher rates on such deposits or other borrowings than we currently pay on the time deposits due on or before December 31, 2022. We believe, however, based on past experience that a significant portion of our time deposits will remain with us. We have the ability to attract and retain deposits by adjusting the interest rates offered.
Interest Rate Sensitivity
The degree by which net interest income may fluctuate due to changes in interest rates is monitored by Horizon using computer simulation models, incorporating not only the current GAP position but the effect of expected repricing of specific financial assets and liabilities. When repricing opportunities are not properly aligned, net interest income may be affected when interest rates change. Forecasting results of the possible outcomes determines the exposure to interest rate risk inherent in Horizon’s balance sheet. The goal is to manage imbalanced positions that arise when the total amount of assets that reprice or mature in a given time period differs significantly from liabilities that reprice or mature in the same time period. The theory behind managing the difference between repricing assets and liabilities is to have more assets repricing in a rising rate environment and more liabilities repricing in a declining rate environment.
Based on a model that assumes a lag in repricing, at December 31, 2021, the amount of assets that reprice within one year was 197% of liabilities that reprice within one year. At December 31, 2020, this same model reported that the amount of assets that reprice within one year was approximately 257% of the amount of liabilities that reprice within the same time period. During the year 2021, the decrease in the yield of interest–earning assets outpaced the decrease in the cost of funding resulting in a decrease in net interest margin.
63
Table of Contents
HORIZON BANCORP, INC. AND SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations
(Table dollars in thousands except per share data)
| 3 Months or Less | 3 Months & /= 6 Months | 6 Months & /= 1 Year | Greater Than 1 Year | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Loans | $ | 1,497,584 | $ | 241,787 | $ | 426,441 | $ | 1,454,398 | $ | 3,620,210 | ||||||||
| Federal funds sold | 485,194 | — | — | — | 485,194 | |||||||||||||
| Interest earning balances with banks | 20,823 | — | — | — | 20,823 | |||||||||||||
| Investment securities and FHLB stock | 111,012 | 64,282 | 129,378 | 2,433,023 | 2,737,695 | |||||||||||||
| Other assets | — | — | — | 510,981 | 510,981 | |||||||||||||
| Total assets | $ | 2,114,613 | $ | 306,069 | $ | 555,819 | $ | 4,398,402 | $ | 7,374,903 | ||||||||
| Non–interest bearing deposits | $ | 32,172 | $ | 32,172 | $ | 64,344 | $ | 1,231,650 | $ | 1,360,338 | ||||||||
| Interest bearing deposits | 289,020 | 242,284 | 502,229 | 3,409,120 | 4,442,653 | |||||||||||||
| Borrowed funds | 286,628 | 53,959 | 7,903 | 423,327 | 771,817 | |||||||||||||
| Other liabilities | — | — | — | 57,415 | 57,415 | |||||||||||||
| Stockholders’ equity | — | — | — | 723,209 | 723,209 | |||||||||||||
| Total liabilities and stockholders’ equity | $ | 607,820 | $ | 328,415 | $ | 574,476 | $ | 5,844,721 | $ | 7,355,432 | ||||||||
| GAP | $ | 1,506,793 | $ | (22,346) | $ | (18,657) | $ | (1,446,319) | ||||||||||
| Cumulative GAP | $ | 1,506,793 | $ | 1,484,447 | $ | 1,465,790 |
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.