hbnc-20230930

0000706129-23-000113.txt : 20231109 0000706129-23-000113.hdr.sgml : 20231109 20231109165248 ACCESSION NUMBER: 0000706129-23-000113 CONFORMED SUBMISSION TYPE: 10-Q PUBLIC DOCUMENT COUNT: 84 CONFORMED PERIOD OF REPORT: 20230930 FILED AS OF DATE: 20231109 DATE AS OF CHANGE: 20231109 FILER: COMPANY DATA: COMPANY CONFORMED NAME: HORIZON BANCORP INC /IN/ CENTRAL INDEX KEY: 0000706129 STANDARD INDUSTRIAL CLASSIFICATION: STATE COMMERCIAL BANKS [6022] IRS NUMBER: 351562417 STATE OF INCORPORATION: IN FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-Q SEC ACT: 1934 Act SEC FILE NUMBER: 000-10792 FILM NUMBER: 231393443 BUSINESS ADDRESS: STREET 1: 515 FRANKLIN STREET CITY: MICHIGAN CITY STATE: IN ZIP: 46360 BUSINESS PHONE: 2198790211 MAIL ADDRESS: STREET 1: 515 FRANKLIN STREET CITY: MICHIGAN CITY STATE: IN ZIP: 46360 FORMER COMPANY: FORMER CONFORMED NAME: HORIZON BANCORP /IN/ DATE OF NAME CHANGE: 19920703 FORMER COMPANY: FORMER CONFORMED NAME: CITIZENS MICHIANA FINANCIAL CORP DATE OF NAME CHANGE: 19861021 10-Q 1 hbnc-20230930.htm 10-Q hbnc-20230930

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q


☒			QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2023


☐			TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from________to

Commission file number 0-10792

HORIZON BANCORP, INC.

(Exact name of registrant as specified in its charter)


Indiana			35-1562417
(State or other jurisdiction of incorporation or organization)			(I.R.S. Employer Identification No.)

515 Franklin Street, Michigan City, Indiana 46360

(Address of principal executive offices)(Zip Code)

Registrant’s telephone number, including area code: (219) 879-0211

Former name, former address and former fiscal year, if changed since last report: N/A

____________________________

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading
Symbol(s)

Name of each exchange
on which registered

Common stock, no par value

HBNC

The NASDAQ Stock Market, LLC

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.


Large Accelerated Filer	☒	Accelerated Filer	☐
Non-accelerated Filer	☐	Smaller Reporting Company	☐
Emerging growth company	☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13 (a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: 44,114,049 shares of Common Stock, no par value, at November 8, 2023.

Table of Contents

HORIZON BANCORP, INC.

FORM 10–Q

INDEX


PART I. FINANCIAL INFORMATION
Item 1.	Financial Statements (Unaudited)	3
	Condensed Consolidated Balance Sheets	3
	Condensed Consolidated Statements of Income	4
	Condensed Consolidated Statements of Comprehensive Income (Loss)	5
	Condensed Consolidated Statements of Stockholders’ Equity	6
	Condensed Consolidated Statements of Cash Flows	8
	Notes to Condensed Consolidated Financial Statements	10
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	51
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	73
Item 4.	Controls and Procedures	73
PART II. OTHER INFORMATION
Item 1.	Legal Proceedings	75
Item 1A.	Risk Factors	75
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	75
Item 3.	Defaults Upon Senior Securities	76
Item 4.	Mine Safety Disclosures	76
Item 5.	Other Information	76
Item 6.	Exhibits	76
Index to Exhibits		76
Signatures		77

Table of Contents

PART I – FINANCIAL INFORMATION

ITEM 1 – FINANCIAL STATEMENTS

HORIZON BANCORP, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(Dollar Amounts in Thousands)


	September 30, 2023		December 31, 2022
	(Unaudited)
Assets
Cash and due from banks	$	175,137	$	123,505
Interest earning time deposits	2,207		2,812
Investment securities, available for sale	865,168		997,558
Investment securities, held to maturity (fair value of $1,556,845 and $1,681,309)	1,966,483		2,022,748
Loans held for sale	2,828		5,807
Loans, net of allowance for credit losses of $49,699 and $50,464	4,309,303		4,107,534
Premises and equipment, net	94,716		92,677
Federal Home Loan Bank stock	34,509		26,677
Goodwill	155,211		155,211
Other intangible assets	14,530		17,239
Interest receivable	37,850		35,294
Cash value of life insurance	149,212		146,175
Other assets	152,280		139,281
Total assets	$	7,959,434	$	7,872,518
Liabilities
Deposits
Non–interest bearing	$	1,126,703	$	1,277,768
Interest bearing	4,573,394		4,580,006
Total deposits	5,700,097		5,857,774
Borrowings	1,356,510		1,142,949
Subordinated notes	59,007		58,896
Junior subordinated debentures issued to capital trusts	57,201		57,027
Interest payable	16,281		5,380
Other liabilities	76,969		73,117
Total liabilities	7,266,065		7,195,143
Commitments and contingent liabilities
Stockholders’ Equity
Preferred stock, Authorized, 1,000,000 shares, Issued 0 shares	—		—
Common stock, no par value, Authorized 99,000,000 shares
Issued and Outstanding 44,116,739 and 43,937,889 shares	—		—
Additional paid-in capital	355,478		354,188
Retained earnings	461,325		429,385
Accumulated other comprehensive loss	(123,434)		(106,198)
Total stockholders’ equity	693,369		677,375
Total liabilities and stockholders’ equity	$	7,959,434	$	7,872,518

See notes to condensed consolidated financial statements

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Income

(Unaudited)

(Dollar Amounts in Thousands, Except Per Share Data)


	Three Months Ended				Nine Months Ended
	September 30,				September 30,
	2023		2022		2023		2022
Interest Income
Loans receivable	$	63,003	$	45,517	$	178,961	$	122,641
Investment securities – taxable	8,788		8,436		26,253		24,500
Investment securities – tax exempt	7,002		7,478		21,617		21,482
Other	1,332		65		1,960		223
Total interest income	80,125		61,496		228,791		168,846
Interest Expense
Deposits	24,704		4,116		58,481		7,289
Borrowed funds	11,224		3,895		30,713		6,425
Subordinated notes	880		880		2,641		2,641
Junior subordinated debentures issued to capital trusts	1,227		744		3,469		1,755
Total interest expense	38,035		9,635		95,304		18,110
Net Interest Income	42,090		51,861		133,487		150,736
Credit loss expense (recovery)	263		(601)		1,185		(1,747)
Net Interest Income after Credit Loss Expense (Recovery)	41,827		52,462		132,302		152,483
Non–interest Income
Service charges on deposit accounts	3,086		3,023		9,135		8,651
Wire transfer fees	120		148		345		477
Interchange fees	3,186		3,089		9,637		9,451
Fiduciary activities	1,206		1,203		3,728		4,111
Gain (loss) on sale of investment securities	—		—		(480)		—
Gain on sale of mortgage loans	1,582		1,441		3,372		5,969
Mortgage servicing income, net	631		355		1,984		4,163
Increase in cash value of bank owned life insurance	1,055		814		3,051		1,843
Death benefit on bank owned life insurance	—		—		—		644
Other income	964		115		1,675		1,468
Total non–interest income	11,830		10,188		32,447		36,777
Non–interest Expense
Salaries and employee benefits	20,058		20,613		58,932		60,305
Net occupancy expenses	3,283		3,293		10,095		10,044
Data processing	2,999		2,539		8,684		7,683
Professional fees	707		552		1,873		1,149
Outside services and consultants	2,316		2,855		7,548		7,865
Loan expense	1,120		1,392		3,635		4,130
FDIC insurance expense	1,300		670		2,680		2,170
Core deposit intangible amortization	903		926		2,709		2,777
Other losses	188		398		543		928
Other expense	3,294		3,578		10,255		10,439
Total non–interest expense	36,168		36,816		106,954		107,490
Income Before Income Taxes	17,489		25,834		57,795		81,770
Income tax expense	1,284		2,013		4,599		9,527
Net Income	$	16,205	$	23,821	$	53,196	$	72,243
Basic Earnings Per Share	$	0.37	$	0.55	$	1.22	$	1.66
Diluted Earnings Per Share	0.37		0.55		1.21		1.65

See notes to condensed consolidated financial statements

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Comprehensive Income (Loss)

(Unaudited)

(Dollar Amounts in Thousands)


	Three Months Ended				Nine Months Ended
	September 30				September 30
	2023		2022		2023		2022
Net Income	$	16,205	$	23,821	$	53,196	$	72,243
Other Comprehensive Income (Loss)
Change in fair value of derivative instruments:
Change in fair value of derivative instruments for the period	—		1,952		(523)		5,741
Reclassification adjustment for swap termination gain realized in income	—		—		(1,453)		—
Income tax effect	—		(410)		415		(1,206)
Changes from derivative instruments	—		1,542		(1,561)		4,535
Change in securities:
Unrealized gain (loss) for the period on available for sale securities	(32,139)		(39,856)		(19,790)		(169,013)
Reclassification of securities from available for sale to held to maturity	—		—		—		(794)
Amortization (accretion) from transfer of securities from available for sale to held to maturity securities	(158)		(143)		(531)		(1,081)
Reclassification adjustment for securities (gains) losses realized in income	—		—		480		—
Income tax effect	6,782		8,400		4,166		35,887
Unrealized gains (losses) on securities	(25,515)		(31,599)		(15,675)		(135,001)
Other Comprehensive Income (Loss), Net of Tax	(25,515)		(30,057)		(17,236)		(130,466)
Comprehensive Income (Loss)	$	(9,310)	$	(6,236)	$	35,960	$	(58,223)

See notes to condensed consolidated financial statements

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Stockholders’ Equity

(Unaudited)

(Dollar Amounts in Thousands, Except Per Share Data)


	Three Months Ended
	Preferred Stock		Common Stock		Additional Paid-in Capital		Retained Earnings		Accumulated Other Comprehensive Income (Loss)		Total
Balances, July 1, 2022	$	—	$	—	$	352,412	$	398,517	$	(93,064)	$	657,865
Net income	—		—		—		23,821		—		23,821
Other comprehensive loss, net of tax	—		—		—		—		(30,057)		(30,057)
Amortization of unearned compensation	—		—		627		—		—		627
Exercise of stock options	—		—		14		—		—		14

Net settlement of share awards	—		—		(89)		—		—		(89)


Stock retirement plans	—		—		(127)		—		—		(127)
Cash dividends on common stock ($0.16 per share)	—		—		—		(7,061)		—		(7,061)
Balances, September 30, 2022	$	—	$	—	$	352,837	$	415,277	$	(123,121)	$	644,993

Balances, July 1, 2023	$	—	$	—	$	354,953	$	452,209	$	(97,919)	$	709,243
Net income	—		—		—		16,205		—		16,205
Other comprehensive loss, net of tax	—		—		—		—		(25,515)		(25,515)

Amortization of unearned compensation	—		—		944		—		—		944


Net settlement of share awards	—		—		(482)		—		—		(482)

Stock retirement plans	—		—		63		—		—		63
Cash dividends on common stock ($0.16 per share)	—		—		—		(7,089)		—		(7,089)
Balances, September 30, 2023	$	—	$	—	$	355,478	$	461,325	$	(123,434)	$	693,369

See notes to condensed consolidated financial statements

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Stockholders’ Equity

(Unaudited)

(Dollar Amounts in Thousands, Except Per Share Data)


	Nine Months Ended
	Preferred Stock		Common Stock		Additional Paid-in Capital		Retained Earnings		Accumulated Other Comprehensive Income (Loss)		Total
Balances, January 1, 2022	$	—	$	—	$	352,122	$	363,742	$	7,345	$	723,209
Net income	—		—		—		72,243		—		72,243
Other comprehensive loss, net of tax	—		—		—		—		(130,466)		(130,466)

Amortization of unearned compensation	—		—		1,770		—		—		1,770
Exercise of stock options	—		—		108		—		—		108
Stock option expense	—		—		13		—		—		13

Net settlement of share awards	—		—		(1,785)		—		—		(1,785)


Stock retirement plans	—		—		609		—		—		609
Cash dividends on common stock ($0.47 per share)	—		—		—		(20,708)		—		(20,708)
Balances, September 30, 2022	$	—	$	—	$	352,837	$	415,277	$	(123,121)	$	644,993

Balances, January 1, 2023	$	—	$	—	$	354,188	$	429,385	$	(106,198)	$	677,375
Net income	—		—		—		53,196		—		53,196
Other comprehensive income, net of tax	—		—		—		—		(17,236)		(17,236)

Amortization of unearned compensation	—		—		2,647		—		—		2,647


Net settlement of share awards	—		—		(1,204)		—		—		(1,204)


Stock retirement plans	—		—		(153)		—		—		(153)
Cash dividends on common stock ($0.48 per share)	—		—		—		(21,256)		—		(21,256)
Balances, September 30, 2023	$	—	$	—	$	355,478	$	461,325	$	(123,434)	$	693,369

See notes to condensed consolidated financial statements

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(Unaudited)

(Dollar Amounts in Thousands)


	Nine Months Ended
	September 30
	2023		2022
Operating Activities
Net income	$	53,196	$	72,243
Items not requiring (providing) cash
Credit loss expense (recovery)	1,185		(1,747)
Depreciation and amortization	7,920		7,647
Share based compensation	2,647		1,783
Amortization of mortgage servicing rights	832		2,018
Impairment (recovery) of mortgage servicing rights	—		(2,594)
Premium amortization on securities, net	7,742		9,286
Loss on sale of investment securities	480		—
Gain on sale of mortgage loans	(3,372)		(5,969)
Proceeds from sales of loans	107,436		201,941
Loans originated for sale	(101,948)		(188,187)
Gain on cash value life insurance	(3,051)		(1,843)
Gain on sale of other real estate owned	(234)		(618)
Net change in:
Interest receivable	(2,556)		(3,959)
Interest payable	10,901		(274)
Other assets	(1,048)		(4,491)
Other liabilities	(6,174)		(2,277)
Net cash provided by operating activities	73,956		82,959
Investing Activities
Purchases of securities available for sale	(1,435)		(179,691)
Proceeds from sales of securities available for sale	88,194		—
Proceeds from maturities, calls and principal repayments of securities available for sale	22,783		60,045
Purchases of securities held to maturity	(10,141)		(421,682)
Proceeds from maturities, calls and principal repayments of securities held to maturity	61,191		57,218
Net change in interest earning time deposits	605		1,968
Purchase of FHLB stock	(7,832)		(2,435)
Redemption of FHLB stock	—		198
Purchase of loans	(99,594)		—
Net change in loans	(105,373)		(375,651)
Proceeds on the sale of OREO and repossessed assets	2,280		3,555
Premises and equipment expenditures	(6,440)		(4,701)
Purchases of bank owned life insurance	—		(50,000)
Proceeds from bank owned life insurance	14		3,554



Net cash used in investing activities	(55,748)		(907,622)
Financing Activities
Net change in deposits	(157,677)		27,847
Proceeds from borrowings	587,853		1,005,923
Repayment of borrowings	(378,914)		(687,647)

Net change in repurchase agreements	4,622		17,076
Net settlement of share awards	(1,204)		(1,785)
Exercise of stock options	—		108


Dividends paid on common stock	(21,256)		(20,708)
Net cash provided by financing activities	33,424		340,814
Net Change in Cash and Cash Equivalents	51,632		(483,849)
Cash and Cash Equivalents, Beginning of Period	123,505		593,508
Cash and Cash Equivalents, End of Period	$	175,137	$	109,659

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(Unaudited)

(Dollar Amounts in Thousands)


Additional Supplemental Information
Interest paid	$	84,403	$	18,384
Income taxes paid	1,554		936
Transfer of loans to other real estate and repossessed assets	2,342		1,483


Transfer of available for sale securities to held to maturity securities	—		120,881

See notes to condensed consolidated financial statements

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

Note 1 - Accounting Policies

The accompanying unaudited condensed consolidated financial statements include the accounts of Horizon Bancorp, Inc. (“Horizon” or the “Company”) and its wholly-owned subsidiaries, including Horizon Bank (“Horizon Bank” or the “Bank”), which is an Indiana commercial bank. All inter–company balances and transactions have been eliminated. The results of operations for the periods ended September 30, 2023 and September 30, 2022 are not necessarily indicative of the operating results for the full year of 2023 or 2022. The accompanying unaudited condensed consolidated financial statements reflect all adjustments that are, in the opinion of Horizon’s management, necessary to fairly present the financial position, results of operations and cash flows of Horizon for the periods presented. Those adjustments consist only of normal recurring adjustments.

Certain information and note disclosures normally included in Horizon’s annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been condensed or omitted. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in Horizon’s Annual Report on Form 10–K for the fiscal year ended December 31, 2022 filed with the Securities and Exchange Commission on March 15, 2023 (the “2022 Annual Report on Form 10–K”). The condensed consolidated balance sheet of Horizon as of December 31, 2022 has been derived from the audited balance sheet as of that date.

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 September 30, 2023, Horizon had repurchased a total of 803,349 shares at an average price per share of $16.89.

Basic earnings per share is computed by dividing net income available to common shareholders (net income less dividend requirements for preferred stock and accretion of preferred stock discount) by the weighted–average number of common shares outstanding. Diluted earnings per share reflect the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock.

The following table shows computation of basic and diluted earnings per share.


	Three Months Ended				Nine Months Ended
	September 30				September 30
	2023		2022		2023		2022
Basic earnings per share
Net income	$	16,205	$	23,821	$	53,196	$	72,243
Weighted average common shares outstanding	43,646,609		43,573,370		43,623,614		43,567,028
Basic earnings per share	$	0.37	$	0.55	$	1.22	$	1.66

Diluted earnings per share
Net income	$	16,205	$	23,821	$	53,196	$	72,243
Weighted average common shares outstanding	43,646,609		43,573,370		43,623,614		43,567,028
Effect of dilutive securities:
Restricted stock	143,673		92,405		182,559		92,718
Stock options	5,787		38,018		7,774		39,289
Weighted average common shares outstanding	43,796,069		43,703,793		43,813,947		43,699,035
Diluted earnings per share	$	0.37	$	0.55	$	1.21	$	1.65

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

There were 665,063 and 624,189 shares for the three and nine months ended September 30, 2023 which were not included in the computation of diluted earnings per share because they were non–dilutive. There were 316,760 and 316,760 shares for the three and nine months ended September 30, 2022 which were not included in the computation of diluted earnings per share because they were non–dilutive.

Reclassifications

Certain reclassifications have been made to the 2022 condensed consolidated financial statements to be comparable to 2023. These reclassifications were not material and had no effect on net income.

Revision of Previously Issued Financial Statements

We have revised amounts reported in previously issued financial statements for the periods presented in this Quarterly Report on Form 10–Q related to immaterial errors. The errors relate to the amortization expense of the indirect loan dealer reserve asset not being reported as a reduction in interest income on loans, the non–cash transfer of available for sale securities to held to maturity securities and the incorrect classification of revolving lines of credit as term loans in the vintage loan disclosure. The correction of these errors resulted in a reduction in interest income on loans receivable and a reduction in non–interest loan expense on the Company's consolidated income statement, the disclosure of the transfer of available for sale securities to held to maturity securities in the statements of cash flows and the classification of certain term loans as lines of credit in the vintage loan disclosure. These revisions do not impact the Company's net income.

We evaluated the aggregate effects of these errors to our previously issued financial statements in accordance with SEC Staff Accounting Bulletins No. 99 and No. 108 and, based upon quantitative and qualitative factors, determined that the errors were not material to the previously issued financial statements and disclosures included in our Annual Report on Form 10–K for the year ended December 31, 2022 and in our Quarterly Report on Form 10–Q for the three and nine months ended September 30, 2022.

The following tables present the revisions to the line items of our previously issued financial statements to reflect the correction of the errors:


Consolidated Statements of Income
Three Months Ended September 30, 2022

	As Reported		Indirect Loan Dealer Reserve Adjustment		As Revised
Interest income
Loans receivable	$	47,051	$	(1,534)	$	45,517
Total interest income	63,030		(1,534)		61,496
Net interest income	53,395		(1,534)		51,861
Net interest income after credit loss expense (recovery)	53,996		(1,534)		52,462
Non–interest expense
Loan expense	2,926		(1,534)		1,392
Total non–interest expense	38,350		(1,534)		36,816
Net income	23,821		—		23,821

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)


Consolidated Statements of Income
Nine Months Ended September 30, 2022

	As Reported		Indirect Loan Dealer Reserve Adjustment		As Revised
Interest income
Loans receivable	$	126,479	$	(3,838)	$	122,641
Total interest income	172,684		(3,838)		168,846
Net interest income	154,574		(3,838)		150,736
Net interest income after credit loss expense (recovery)	156,321		(3,838)		152,483
Non–interest expense
Loan expense	7,968		(3,838)		4,130
Total non–interest expense	111,328		(3,838)		107,490
Net income	72,243		—		72,243

Additional immaterial reclassifications made to the 2022 condensed consolidated financial statements to be comparable to 2023 are not included within the revision to the consolidated statement of cash flows noted below.


Consolidated Statements of Cash Flows
Nine Months Ended September 30, 2022

	As Reported		Indirect Loan Dealer Reserve Adjustment		Transfer of AFS Securities to HTM Securities		As Revised
Operating Activities
Net change in other assets	$	(12,865)	$	5,400	$	—	$	(7,465)
Net cash provided by operating activities	77,664		5,400		—		83,064
Investing activities
Net change in loans	(370,251)		(5,400)		—		(375,651)
Net cash used in investing activities	(902,327)		(5,400)		—		(907,727)
Net Change in Cash and Cash Equivalents	(483,849)		—		—		(483,849)
Additional Supplemental Information
Transfer of available for sale securities to held to maturity securities	—		—		120,881		120,881

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

The following tables present loans by credit grades and origination year at December 31, 2022.


	As Reported						As Revised
	Term		Revolving		Total		Term		Revolving Term		Revolving		Total
Commercial
Owner occupied real estate
Pass	$	490,056	$	76,493	$	566,549	$	484,893	$	76,493	$	5,163	$	566,549
Special Mention	9,413		83		9,496		9,413		83		—		9,496
Substandard	15,641		2,876		18,517		15,641		2,876		—		18,517
Total owner occupied real estate	$	515,110	$	79,452	$	594,562	$	509,947	$	79,452	$	5,163	$	594,562

Non–owner occupied real estate
Pass	$	955,956	$	182,681	$	1,138,637	$	944,105	$	182,681	$	11,851	$	1,138,637
Special Mention	42,419		—		42,419		42,419		—		—		42,419
Substandard	6,021		—		6,021		6,021		—		—		6,021
Total non–owner occupied real estate	$	1,004,396	$	182,681	$	1,187,077	$	992,545	$	182,681	$	11,851	$	1,187,077

Residential spec homes
Pass	$	6,404	$	4,334	$	10,738	$	779	$	4,333	$	5,626	$	10,738
Special Mention	—		—		—		—		—		—		—
Substandard	—		100		100		—		100		—		100
Total residential spec homes	$	6,404	$	4,434	$	10,838	$	779	$	4,433	$	5,626	$	10,838

Development & spec land
Pass	$	13,279	$	13,008	$	26,287	$	13,257	$	13,008	$	22	$	26,287
Special Mention	145		—		145		145		—		—		145
Substandard	178		748		926		178		748		—		926
Total development & spec land	$	13,602	$	13,756	$	27,358	$	13,580	$	13,756	$	22	$	27,358

Commercial & industrial
Pass	$	574,972	$	49,859	$	624,831	$	419,702	$	49,276	$	159,017	$	627,995
Special Mention	4,636		—		4,636		3,427		—		1,208		4,635
Substandard	12,603		5,517		18,120		5,468		2,322		7,167		14,957
Total commercial & industrial	$	592,211	$	55,376	$	647,587	$	428,597	$	51,598	$	167,392	$	647,587
Total commercial	$	2,131,723	$	335,699	$	2,467,422	$	1,945,448	$	331,920	$	190,054	$	2,467,422

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)


	As Reported						As Revised
	Term		Revolving		Total		Term		Revolving Term		Revolving		Total
Real estate
Residential mortgage
Performing	$	603,636	$	792	$	604,428	$	604,428	$	—	$	—	$	604,428
Non–performing	8,123		—		8,123		8,123		—		—		8,123
Total residential mortgage	$	611,759	$	792	$	612,551	$	612,551	$	—	$	—	$	612,551

Residential construction
Performing	$	187	$	40,554	$	40,741	$	—	$	40,741	$	—	$	40,741
Non–performing	—		—		—		—		—		—		—
Total residential construction	$	187	$	40,554	$	40,741	$	—	$	40,741	$	—	$	40,741

Mortgage warehouse
Performing	$	—	$	69,529	$	69,529	$	—	$	—	$	69,529	$	69,529
Non–performing	—		—		—		—		—		—		—
Total mortgage warehouse	$	—	$	69,529	$	69,529	$	—	$	—	$	69,529	$	69,529
Total real estate	$	611,946	$	110,875	$	722,821	$	612,551	$	40,741	$	69,529	$	722,821

Consumer
Direct installment
Performing	$	56,441	$	9	$	56,450	$	54,290	$	9	$	2,151	$	56,450
Non–performing	164		—		164		164		—		—		164
Total direct installment	$	56,605	$	9	$	56,614	$	54,454	$	9	$	2,151	$	56,614

Indirect installment
Performing	$	499,781	$	—	$	499,781	$	499,781	$	—	$	—	$	499,781
Non–performing	768		—		768		768		—		—		768
Total indirect installment	$	500,549	$	—	$	500,549	$	500,549	$	—	$	—	$	500,549

Home equity
Performing	$	400,048	$	7,089	$	407,137	$	53,226	$	7,089	$	346,822	$	407,137
Non–performing	1,512		1,943		3,455		1,512		1,943		—		3,455
Total home equity	$	401,560	$	9,032	$	410,592	$	54,738	$	9,032	$	346,822	$	410,592
Total consumer	$	958,714	$	9,041	$	967,755	$	609,741	$	9,041	$	348,973	$	967,755

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

Adoption of New Accounting Standards

Financial Accounting Standards Board (“FASB”) Accounting Standards Update (“ASU”) No. 2022–02, Financial Instruments – Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures

The FASB has issued ASU 2022–02, Financial Instruments – Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures, in March 2022. These amendments eliminate the TDR recognition and measurement guidance and, instead, require that an entity evaluate (consistent with the accounting for other loan modifications) whether the modification represents a new loan or a continuation of an existing loan. The amendments also enhance existing disclosure requirements and introduce new requirements related to certain modifications of receivables made to borrowers experiencing financial difficulty. Additionally, these amendments require that an entity disclose current–period gross write–offs by year of origination for financing receivables and net investment in leases within the scope of Subtopic 326–20. The guidance is effective for entities that have adopted ASU 2016–13 for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. These amendments should be applied prospectively. If an entity elects to early adopt ASU 2022–02 in an interim period, the guidance should be applied as of the beginning of the fiscal year that includes the interim period. An entity may elect to early adopt the amendments about TDRs and related disclosure enhancements separately from the amendments related to vintage disclosures. The Company adopted this standard during the first quarter of 2023 and it did not have a material impact on the consolidated financial statements.

FASB ASU No. 2020–04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting

The FASB has issued ASU 2020–04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting, which provides temporary, optional guidance to ease the potential burden in accounting for, or recognizing the effects of, the transition away from the LIBOR or other interbank offered rates on financial reporting. To help with the transition to new reference rates, the ASU provides optional expedients and exceptions for applying GAAP to affected contract modifications and hedge accounting relationships. The main provisions include:

•A change in a contract's reference interest rate would be accounted for as a continuation of that contract rather than as the creation of a new one for contracts, including loans, debt, leases, and other arrangements, that meet specific criteria.

•When updating its hedging strategies in response to reference rate reform, an entity would be allowed to preserve its hedge accounting.

The guidance is applicable only to contracts or hedge accounting relationships that reference LIBOR or another reference rate expected to be discontinued. Because the guidance is meant to help entities through the transition period, it will be in effect for a limited time and will not apply to contract modifications made and hedging relationships entered into or evaluated after December 31, 2022, except for hedging relationships existing as of December 31, 2022, for which an entity has elected certain optional expedients that are retained through the end of the hedging relationship. The amendments in this ASU are effective March 12, 2020 through December 31, 2022.

ASU 2020–04 permits relief solely for reference rate reform actions and permits different elections over the effective date for legacy and new activity. Accordingly, the Company is evaluating and reassessing the elections on a quarterly basis. For current elections in effect regarding the assertion of the probability of forecasted transactions, the Company elects the expedient to assert the probability of the hedged interest payments and receipts regardless of any expected modification in terms related to reference rate reform.

With the issuance of ASU 2022–6, Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848, the sunset date for the adoption of ASU 2020–04 was extended from December 31, 2022 to December 31, 2024. The Company adopted the expedients included in this ASU in the third quarter of 2023 as it transferred its loans and other financial instruments to another reference rate.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

Accounting Guidance Issued But Not Yet Adopted

FASB ASU No. 2023–02, Investments Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method

The FASB has issued ASU 2023–02, Investments Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method. This guidance allows reporting entities to elect to account for qualifying tax equity investments using the proportional amortization method, regardless of the program giving rise to the related income tax credits. This guidance is effective for public business entities for fiscal years including interim periods within those fiscal years, beginning after December 15, 2023. Early adoption is permitted in any interim period. The Company is assessing ASU 2023–02 and its impact on its accounting and disclosures.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

Note 2 – Securities

The fair value of securities is as follows:


	September 30, 2023
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
Available for sale
U.S. Treasury and federal agencies	$	293,785	$	—	$	(27,935)	$	265,850
State and municipal	425,096		—		(84,784)		340,312
Federal agency collateralized mortgage obligations	23,210		—		(1,897)		21,313
Federal agency mortgage-backed pools	200,728		—		(34,839)		165,889

Corporate notes	81,803		338		(10,337)		71,804
Total available for sale investment securities	$	1,024,622	$	338	$	(159,792)	$	865,168
Held to maturity
U.S. Treasury and federal agencies	$	287,561	$	—	$	(53,553)	$	234,008
State and municipal	1,101,933		15		(243,639)		858,309
Federal agency collateralized mortgage obligations	52,573		—		(9,896)		42,677
Federal agency mortgage-backed pools	328,410		—		(64,353)		264,057
Private labeled mortgage-backed pools	32,992		—		(5,694)		27,298
Corporate notes	163,014		—		(32,518)		130,496
Total held to maturity investment securities	$	1,966,483	$	15	$	(409,653)	$	1,556,845


	December 31, 2022
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
Available for sale
U.S. Treasury and federal agencies	$	294,329	$	—	$	(27,150)	$	267,179
State and municipal	505,006		140		(71,602)		433,544
Federal agency collateralized mortgage obligations	33,011		—		(1,796)		31,215
Federal agency mortgage-backed pools	220,963		—		(30,307)		190,656

Corporate notes	84,393		195		(9,624)		74,964
Total available for sale investment securities	$	1,137,702	$	335	$	(140,479)	$	997,558
Held to maturity
U.S. Treasury and federal agencies	$	295,250	$	—	$	(49,237)	$	246,013
State and municipal	1,127,669		374		(192,458)		935,585
Federal agency collateralized mortgage obligations	56,564		—		(8,865)		47,699
Federal agency mortgage-backed pools	343,953		—		(56,714)		287,239
Private labeled mortgage-backed pools	35,466		—		(5,493)		29,973
Corporate notes	163,846		—		(29,046)		134,800
Total held to maturity investment securities	$	2,022,748	$	374	$	(341,813)	$	1,681,309

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

The Company elected to transfer 793 AFS securities with an aggregate fair value of $120.9 million to a classification of HTM on March 31, 2022. In accordance with FASB ASC 320–10–55–24, the transfer from AFS to HTM must be recorded at the fair value of the AFS securities at the time of transfer. The net unrealized holding loss of $814,000, net of tax, at the date of transfer was retained in accumulated other comprehensive income (loss), with the associated pre–tax amount retained in the carrying value of the HTM securities. Such amounts will be accreted to comprehensive income over the remaining life of the securities. The fair value of the transferred AFS securities became the book value of the HTM securities at March 31, 2022.

The amortized cost and fair value of securities available for sale and held to maturity at September 30, 2023 and December 31, 2022, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.


	September 30, 2023
	Amortized Cost		Fair Value
Available for sale
Within one year	$	5,449	$	5,329
One to five years	364,641		330,882
Five to ten years	192,161		153,784
After ten years	238,433		187,971
	800,684		677,966
Federal agency collateralized mortgage obligations	23,210		21,313
Federal agency mortgage–backed pools	200,728		165,889

Total available for sale investment securities	$	1,024,622	$	865,168
Held to maturity
Within one year	$	35,434	$	35,149
One to five years	228,119		212,226
Five to ten years	340,018		278,547
After ten years	948,937		696,891
	1,552,508		1,222,813
Federal agency collateralized mortgage obligations	52,573		42,677
Federal agency mortgage–backed pools	328,410		264,057
Private labeled mortgage–backed pools	32,992		27,298
Total held to maturity investment securities	$	1,966,483	$	1,556,845

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

The following table shows the gross unrealized losses and the fair value of the Company’s investments, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position.


	September 30, 2023
	Less than 12 Months				12 Months or More				Total
	Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses
Investment Securities
U.S. Treasury and federal agencies	$	1,322	$	(12)	$	498,536	$	(81,476)	$	499,858	$	(81,488)
State and municipal	123,235		(7,558)		1,066,492		(320,865)		1,189,727		(328,423)
Federal agency collateralized mortgage obligations	—		—		63,990		(11,793)		63,990		(11,793)
Federal agency mortgage–backed pools	13		(1)		429,933		(99,191)		429,946		(99,192)
Private labeled mortgage–backed pools	—		—		27,298		(5,694)		27,298		(5,694)
Corporate notes	—		—		200,899		(42,855)		200,899		(42,855)
Total temporarily impaired securities	$	124,570	$	(7,571)	$	2,287,148	$	(561,874)	$	2,411,718	$	(569,445)


	December 31, 2022
	Less than 12 Months				12 Months or More				Total
	Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses
Investment Securities
U.S. Treasury and federal agencies	$	217,357	$	(16,692)	$	295,585	$	(59,695)	$	512,942	$	(76,387)
State and municipal	533,871		(45,881)		757,061		(218,179)		1,290,932		(264,060)
Federal agency collateralized mortgage obligations	40,301		(2,881)		38,613		(7,780)		78,914		(10,661)
Federal agency mortgage–backed pools	49,633		(3,211)		428,243		(83,810)		477,876		(87,021)
Private labeled mortgage–backed pools	—		—		29,973		(5,493)		29,973		(5,493)
Corporate notes	38,906		(6,787)		169,921		(31,883)		208,827		(38,670)
Total temporarily impaired securities	$	880,068	$	(75,452)	$	1,719,396	$	(406,840)	$	2,599,464	$	(482,292)

Certain investments in debt securities are reported in the consolidated financial statements at an amount less than their historical cost. As of September 30, 2023 and December 31, 2022, the Company had 2,651 and 2,828 securities, respectively, with market values below their cost basis. The total fair value of these investments at September 30, 2023 and December 31, 2022 was $2.4 billion and $2.6 billion, which is approximately 99.6% and 97.0%, respectively, of the Company's available for sale and held to maturity securities portfolio. These declines resulted primarily from fluctuations in market interest rates after purchase. Management believes the declines in fair value for these securities are temporary.

No allowance for credit losses for available for sale debt securities or held to maturity securities was recorded at September 30, 2023 or December 31, 2022. Accrued interest receivable on available for sale debt securities and held to maturity securities totaled $16.7 million at September 30, 2023 and $17.8 million at December 31, 2022 and is excluded from the estimate of credit losses.

The U.S. government sponsored entities and agencies and mortgage–backed securities are either explicitly or implicitly guaranteed by the U.S. government, are highly rated by major credit rating agencies, and have a long history of no credit losses. Therefore, for those securities, we do not record expected credit losses.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

Based on an evaluation of available evidence, management believes the unrealized losses on state and municipal securities, private labeled mortgage–backed pools and corporate notes were due to changes in interest rates. Due to the contractual terms, the issuers of state and municipal securities are not allowed to settle for less than the amortized cost of the security. In addition, the Company does not intend to sell these securities prior to the recovery of the amortized cost, which may not occur until maturity.

Information regarding security proceeds, gross gains and gross losses are presented below.


	Three Months Ended				Nine Months Ended
	September 30				September 30
	2023		2022		2023		2022
Sales of securities available for sale
Proceeds	$	—	$	—	$	88,194	$	—
Gross gains	—		—		215		—
Gross losses	—		—		(695)		—

Note 3 – Loans

The table below identifies the Company’s loan portfolio segments and classes.


Portfolio Segment						Class of Financing Receivable
Commercial						Owner occupied real estate
						Non-owner occupied real estate
						Residential spec homes
						Development & spec land
						Commercial and industrial
Real estate						Residential mortgage
						Residential construction
Mortgage warehouse						Mortgage warehouse
Consumer						Direct installment
						Indirect installment
						Home equity

Portfolio segment is defined as a level at which an entity develops and documents a systematic methodology to determine its allowance for credit losses. Class of financing receivable is defined as a group of financing receivables determined on the basis of both of the following, 1) risk characteristics of the financing receivable, and 2) an entity’s method for monitoring and assessing credit risk. Generally, the Bank does not move loans from a revolving loan to a term loan other than construction loans. Residential construction loans are reviewed and rewritten prior to being originated as a term loan.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

The following table presents total loans outstanding by portfolio class, as of September 30, 2023 and December 31, 2022:


	September 30, 2023		December 31, 2022
Commercial
Owner occupied real estate	$	630,125	$	594,562
Non–owner occupied real estate	1,244,371		1,187,077
Residential spec homes	12,414		10,838
Development & spec land	29,146		27,358
Commercial and industrial	673,188		647,587
Total commercial	2,589,244		2,467,422
Real estate
Residential mortgage	649,996		612,551
Residential construction	25,403		40,741
Mortgage warehouse	65,923		69,529
Total real estate	741,322		722,821
Consumer
Direct installment	54,399		56,614
Indirect installment	439,922		500,549
Home equity	534,115		410,592
Total consumer	1,028,436		967,755
Total loans	4,359,002		4,157,998
Allowance for credit losses	(49,699)		(50,464)
Net loans	$	4,309,303	$	4,107,534

Total loans include net deferred loan costs of $23.1 million at September 30, 2023 and $22.7 million at December 31, 2022, respectively.

The risk characteristics of each loan portfolio segment are as follows:

Commercial

Commercial loans are primarily based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected, and the collateral securing these loans may fluctuate in value. Most commercial loans are secured by the assets being financed or other business assets such as accounts receivable or inventory and may incorporate a personal guarantee; however, some short–term loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers.

Commercial real estate loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves larger loan principal amounts and the repayment of these loans is generally dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be more adversely affected by conditions in the real estate markets, the general economy or fluctuations in interest rates. The properties securing the Company's commercial real estate portfolio are diverse in terms of property type, and are monitored for concentrations of credit. Management monitors and evaluates commercial real estate loans based on collateral, cash flow and risk grade criteria. As a general rule, the Company avoids financing single purpose projects unless other underwriting factors are present to help mitigate risk. In addition, management tracks the level of owner–occupied commercial real estate loans versus non–owner occupied loans.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

Real Estate and Consumer

With respect to residential loans that are secured by 1–4 family residences and are generally owner occupied, the Company generally establishes a maximum loan–to–value ratio and requires private mortgage insurance if that ratio is exceeded. Home equity loans are typically secured by a subordinate interest in 1–4 family residences, and consumer loans are secured by consumer assets such as automobiles or recreational vehicles. Some consumer loans are unsecured such as small installment loans and certain lines of credit. Repayment of these loans is primarily dependent on the personal income of the borrowers, which can be impacted by economic conditions in their market areas such as unemployment levels. Repayment can also be impacted by changes in property values on residential properties. Risk is mitigated by the fact that the loans are of smaller individual amounts and spread over a large number of borrowers.

Mortgage Warehousing

Horizon's mortgage warehouse 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 these 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.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

Non–performing Loans

The following table presents non–accrual loans and loans past due over 90 days still on accrual by class of loans at September 30, 2023:


	September 30, 2023
	Non–accrual		Loans Past Due Over 90 Days Still Accruing		Total Non–performing Loans		Non–performing with no Allowance for Credit Losses
Commercial
Owner occupied real estate	$	2,213	$	—	$	2,213	$	2,213
Non–owner occupied real estate	3,573		—		3,573		1,275
Residential spec homes	—		—		—		—
Development & spec land	641		—		641		641
Commercial and industrial	492		50		542		243
Total commercial	6,919		50		6,969		4,372
Real estate
Residential mortgage	7,644		133		7,777		7,777
Residential construction	—		—		—		—
Mortgage warehouse	—		—		—		—
Total real estate	7,644		133		7,777		7,777
Consumer
Direct installment	132		—		132		132
Indirect installment	972		209		1,181		1,181
Home equity	3,389		—		3,389		3,389
Total consumer	4,493		209		4,702		4,702
Total	$	19,056	$	392	$	19,448	$	16,851

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

The following table presents non–accrual loans, loans past due over 90 days still on accrual, and troubled debt restructurings (“TDRs”) by class of loan at December 31, 2022:


	December 31, 2022
	Non–accrual		Loans Past Due Over 90 Days Still Accruing		Non–performing TDRs		Performing TDRs		Total Non–performing Loans		Non–performing with no Allowance for Credit Losses
Commercial
Owner occupied real estate	$	3,423	$	—	$	—	$	568	$	3,991	$	3,805
Non–owner occupied real estate	3,866		—		—		269		4,135		2,211
Residential spec homes	101		—		—		—		101		101
Development & spec land	815		—		—		—		815		65
Commercial and industrial	288		—		—		—		288		288
Total commercial	8,493		—		—		837		9,330		6,470
Real estate
Residential mortgage	5,479		43		1,210		1,391		8,123		8,123
Residential construction	—		—		—		—		—		—
Mortgage warehouse	—		—		—		—		—		—
Total real estate	5,479		43		1,210		1,391		8,123		8,123
Consumer
Direct installment	138		26		—		—		164		164
Indirect installment	745		23		—		—		768		768
Home equity	2,775		—		338		342		3,455		3,455
Total consumer	3,658		49		338		342		4,387		4,387
Total	$	17,630	$	92	$	1,548	$	2,570	$	21,840	$	18,980

There was no interest income recognized on non–accrual loans during the nine months ended September 30, 2023 and 2022, respectively, while the loans were in non–accrual status.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

The following table presents the payment status by class of loan, excluding non–accrual loans of $19.1 million at September 30, 2023:


	September 30, 2023
	Current		30–59 Days Past Due		60–89 Days Past Due		90 Days or Greater Past Due		Total Past Due Loans		Total Loans
Commercial
Owner occupied real estate	$	631,843	$	—	$	—	$	—	$	—	$	631,843
Non–owner occupied real estate	1,235,352		1,515		—		—		1,515		1,236,867
Residential spec homes	12,414		—		—		—		—		12,414
Development & spec land	28,505		—		—		—		—		28,505
Commercial and industrial	672,131		390		125		50		565		672,696
Total commercial	2,580,245		1,905		125		50		2,080		2,582,325
Real estate
Residential mortgage	639,987		1,796		436		133		2,365		642,352
Residential construction	25,403		—		—		—		—		25,403
Mortgage warehouse	65,923		—		—		—		—		65,923
Total real estate	731,313		1,796		436		133		2,365		733,678
Consumer
Direct installment	53,848		418		1		—		419		54,267
Indirect installment	432,498		5,543		700		209		6,452		438,950
Home equity	528,561		2,088		77		—		2,165		530,726
Total consumer	1,014,907		8,049		778		209		9,036		1,023,943
Total	$	4,326,465	$	11,750	$	1,339	$	392	$	13,481	$	4,339,946

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

The following table presents the payment status by class of loan, excluding non–accrual loans of $17.6 million and non–performing TDRs of $1.5 million at December 31, 2022:


	December 31, 2022
	Current		30–59 Days Past Due		60–89 Days Past Due		90 Days or Greater Past Due		Total Past Due Loans		Total
Commercial
Owner occupied real estate	$	590,870	$	269	$	—	$	—	$	269	$	591,139
Non–owner occupied real estate	1,183,195		16		—		—		16		1,183,211
Residential spec homes	10,737		—		—		—		—		10,737
Development & spec land	26,513		—		30		—		30		26,543
Commercial and industrial	646,792		507		—		—		507		647,299
Total commercial	2,458,107		792		30		—		822		2,458,929
Real estate
Residential mortgage	603,630		1,980		209		43		2,232		605,862
Residential construction	40,741		—		—		—		—		40,741
Mortgage warehouse	69,529		—		—		—		—		69,529
Total real estate	713,900		1,980		209		43		2,232		716,132
Consumer
Direct installment	56,266		168		16		26		210		56,476
Indirect installment	494,341		4,536		904		23		5,463		499,804
Home equity	405,405		1,413		661		—		2,074		407,479
Total consumer	956,012		6,117		1,581		49		7,747		963,759
Total	$	4,128,019	$	8,889	$	1,820	$	92	$	10,801	$	4,138,820

The entire balance of a loan is considered delinquent if the minimum payment contractually required to be made is not received by the specified due date.

Modified Loans

The Company adopted ASU 2022–02, Financial Instruments – Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures, during the first quarter of 2023. These amendments eliminated the TDR recognition and measurement guidance and, instead, require that an entity evaluate (consistent with the accounting for other loan modifications) whether the modification represents a new loan or a continuation of an existing loan. The amendments also enhance existing disclosure requirements and introduce new requirements related to certain modifications of receivables made to borrowers experiencing financial difficulty. During the first nine months of 2023, the Company did not modify any loans.

Prior to the adoption of ASU 2022–02, loans modified as TDRs generally consisted of allowing borrowers to defer scheduled principal payments and make interest only payments for a specified period of time at the stated interest rate of the original loan agreement or lower payments due to a modification of the loans' contractual terms. TDRs that continued to accrue interest were individually monitored on a monthly basis and evaluated for impairment annually and transferred to non–accrual status when it was probable that any remaining principal and interest payments due on the loan would not be collected in accordance with the contractual terms of the loan. TDRs that subsequently default were individually evaluated for impairment at the time of default.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

The following table presents TDRs by class of loan at December 31, 2022:


	December 31, 2022
		Non–accrual		Accruing		Total
Commercial
Owner occupied real estate		$	—	$	568	$	568
Non–owner occupied real estate		—		269		269
Residential spec homes		—		—		—
Development & spec land		—		—		—
Commercial and industrial		—		—		—
Total commercial		—		837		837
Real estate
Residential mortgage		1,210		1,391		2,601
Residential construction		—		—		—
Mortgage warehouse		—		—		—
Total real estate		1,210		1,391		2,601
Consumer
Direct installment		—		—		—
Indirect installment		—		—		—
Home equity		338		342		680
Total consumer		338		342		680
Total		$	1,548	$	2,570	$	4,118

Collateral Dependent Financial Assets

A collateral dependent financial loan relies solely on the operation or sale of the collateral for repayment. In evaluating the overall risk associated with the loan, the Company considers character, overall financial condition and resources, and payment record of the borrower; the prospects for support from any financially responsible guarantors; and the nature and degree of protection provided by the cash flow and value of any underlying collateral. However, as other sources of repayment become inadequate over time, the significance of the collateral's value increases and the loan may become collateral dependent.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

The table below presents the amortized cost basis and allowance for credit losses (“ACL”) allocated for collateral dependent loans in accordance with ASC 326, which are individually evaluated to determine expected credit losses.


	September 30, 2023
	Real Estate		Accounts Receivable/Equipment		Other		Total		ACL Allocation
Commercial
Owner occupied real estate	$	2,743	$	—	$	—	$	2,743	$	—
Non–owner occupied real estate	3,828		—		—		3,828		789

Development & spec land	641		—		—		641		—
Commercial and industrial	—		467		25		492		299
Total commercial	7,212		467		25		7,704		1,088










Total collateral dependent loans	$	7,212	$	467	$	25	$	7,704	$	1,088


	December 31, 2022
	Real Estate		Accounts Receivable/Equipment		Other		Total		ACL Allocation
Commercial
Owner occupied real estate	$	3,905	$	95	$	—	$	4,000	$	215
Non–owner occupied real estate	4,135		—		—		4,135		988
Residential spec homes	101		—		—		101		—
Development & spec land	815		—		—		815		36
Commercial and industrial	—		248		31		279		—
Total commercial	8,956		343		31		9,330		1,239










Total collateral dependent loans	$	8,956	$	343	$	31	$	9,330	$	1,239

Credit Quality Indicators

Horizon Bank's processes for determining credit quality differ slightly depending on whether a new loan or a renewed loan is being underwritten, or whether an existing loan is being re–evaluated for credit quality. The latter usually occurs upon receipt of current financial information or other pertinent data that would trigger a change in the loan grade.

•For new and renewed commercial loans, the Bank's Credit Department, which acts independently of the loan officer, assigns the credit quality grade of the loans. Loan grades for loans with an aggregate credit exposure that exceeds the authorities in the respective regions (ranging from $3,000,000 to $6,000,000) are validated by the Loan Committee, which is chaired by the Chief Commercial Banking Officer (“CCBO”).

•Commercial loan officers are responsible for reviewing their loan portfolios and reporting any adverse material change to the CCBO or Loan Committee. When circumstances warrant a change in the credit quality grade, loan officers are required to notify the CCBO and the Credit Department of the change in the loan grade. Downgrades are accepted immediately by the CCBO, however, lenders must present their factual information to either the Loan Committee or the CCBO when recommending an upgrade.

•The CCBO, or a designee, meets periodically with loan officers to discuss the status of past due loans and classified loans. These meetings are also designed to give the loan officers an opportunity to identify an existing loan that should be downgraded to a classified grade.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

•Monthly, senior management meets as members of the Watch Committee, which reviews all of the past due, classified, and impaired loans and the relative trends of these assets. This committee also reviews the actions taken by management regarding foreclosure mitigation, loan extensions, troubled debt restructures, other real estate owned and personal property repossessions. The information reviewed in this meeting acts as a precursor for developing management's analysis of the adequacy of the Allowance for Credit Losses.

For residential real estate and consumer loans, Horizon uses a grading system based on delinquency. Loans that are 90 days or more past due, on non–accrual, or are classified as modified loans are graded “Substandard.” After being 90 to 120 days delinquent a loan is charged off unless it is well secured and in the process of collection. If the latter case exists, the loan is placed on non–accrual. Occasionally a mortgage loan may be graded as “Special Mention.” When this situation arises, it is because the characteristics of the loan and the borrower fit the definition of a Risk Grade 5 described below, which is normally used for grading commercial loans. Loans not graded Substandard are considered Pass.

Horizon Bank employs a nine–grade rating system to determine the credit quality of commercial loans. The first five grades represent acceptable quality, and the last four grades mirror the criticized and classified grades used by the bank regulatory agencies (special mention, substandard, doubtful, and loss). The loan grade definitions are detailed below.

Risk Grade 1: Excellent (Pass)

Loans secured by liquid collateral, such as certificates of deposit, reputable bank letters of credit, or other cash equivalents or loans to any publicly held company with a current long–term debt rating of A or better and meeting defined key financial metric ranges.

Risk Grade 2: Good (Pass)

Loans to businesses that have strong financial statements containing an unmodified opinion from a CPA firm and at least three years consecutive years of profits; loans supported by unaudited financial statements containing strong balance sheets, five years consecutive years of profits, a five years satisfactory relationship with the Bank, and key balance sheet and income statement trends that are either stable or positive; loans secured by publicly traded marketable securities with required margins where there is no impediment to liquidation; loans to individuals backed by liquid personal assets and unblemished credit histories; or loans to publicly held companies with current long–term debt ratings of Baa or better and meeting defined key financial metric ranges.

Risk Grade 3: Satisfactory (Pass)

Loans supported by financial statements (audited or unaudited) that indicate average or slightly below average risk and having some deficiency or vulnerability to changing economic conditions; loans with some weakness but offsetting features of other support are readily available; loans that are meeting the terms of repayment, but which may be susceptible to deterioration if adverse factors are encountered and meeting defined key financial metric ranges. Loans may be graded Satisfactory when there is no recent information on which to base a current risk evaluation and the following conditions apply:

•At inception, the loan was properly underwritten, did not possess an unwanted level of credit risk, and the loan met the above criteria for a risk grade of Excellent, Good, or Satisfactory.

•At inception, the loan was secured with collateral possessing a loan value adequate to protect the Bank from loss.

•The loan has exhibited two or more years of satisfactory repayment with a reasonable reduction of the principal balance.

•During the period that the loan has been outstanding, there has been no evidence of any credit weakness. Some examples of weakness include slow payment, lack of cooperation by the borrower, breach of loan covenants, or the borrower is in an industry known to be experiencing problems. If any of these credit weaknesses is observed, a lower risk grade may be warranted.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

Risk Grade 4: Satisfactory/Monitored (Pass)

Loans in this category are considered to be of acceptable credit quality, but contain greater credit risk than Satisfactory rated loans and meet defined key financial metric ranges. Borrower displays acceptable liquidity, leverage, and earnings performance within the Bank's minimum underwriting guidelines. The level of risk is acceptable but conditioned on the proper level of loan officer supervision. Loans that normally fall into this grade include acquisition, construction and development loans and income producing properties that have not reached stabilization.

Risk Grade 4W: Management Watch (Pass)

Loans in this category are considered to be of acceptable quality and meet defined key financial metric ranges, but with above normal risk. Borrower displays potential indicators of weakness in the primary source of repayment resulting in a higher reliance on secondary sources of repayment. Balance sheet may exhibit weak liquidity and/or high leverage. There is inconsistent earnings performance without the ability to sustain adverse economic conditions. Borrower may be operating in a declining industry or the property type, as for a commercial real estate loan, may be high risk or in decline. These loans require an increased level of loan officer supervision and monitoring to assure that any deterioration is addressed in a timely fashion. Commercial construction loans are graded as 4W Management Watch until the projects are completed and stabilized.

Risk Grade 5: Special Mention

Loans which possess some temporary (normally less than one year) credit deficiency or potential weakness which deserves close attention. Such loans pose an unwarranted financial risk that, if not corrected, could weaken the loan by adversely impacting the future repayment ability of the borrower. The key distinctions of a Special Mention classification are that (1) it is indicative of an unwarranted level of risk and (2) weaknesses are considered “potential,” not “defined,“ impairments to the primary source of repayment. These loans may be to borrowers with adverse trends in financial performance, collateral value and/or marketability, or balance sheet strength and must meet defined key financial metric ranges.

Risk Grade 6: Substandard

One or more of the following characteristics may be exhibited in loans classified Substandard:

•Loans which possess a defined credit weakness. The likelihood that a loan will be paid from the primary source of repayment is uncertain. Financial deterioration is under way and very close attention is warranted to ensure that the loan is collected without loss.

•Loans are inadequately protected by the current net worth and paying capacity of the obligor.

•The primary source of repayment is gone, and the Bank is forced to rely on a secondary source of repayment, such as collateral liquidation or guarantees.

•Loans have a distinct possibility that the Bank will sustain some loss if deficiencies are not corrected.

•Unusual courses of action are need to maintain a high probability of repayment.

•The borrower is not generating enough cash flow to repay loan principal; however, it continues to make interest payments.

•The lender is forced into a subordinated or unsecured position due to flaws in documentation.

•Loans have been restructured so that payment schedules, terms, and collateral represent concessions to the borrower when compared to the normal loan terms.

•The lender is seriously contemplating foreclosure or legal action due to the apparent deterioration in the loan.

•There is a significant deterioration in market conditions to which the borrower is highly vulnerable.

•The borrower meets defined key financial metric ranges.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

Risk Grade 7: Doubtful

One or more of the following characteristics may be present in loans classified Doubtful:

•Loans have all of the weaknesses of those classified as Substandard; however, based on existing conditions, these weaknesses make full collection of principal highly improbable.

•The primary source of repayment is gone, and there is considerable doubt as to the quality of the secondary source of repayment.

•The possibility of loss is high but because of certain important pending factors which may strengthen the loan, loss classification is deferred until the exact status of repayment is known.

•The borrower meets defined key financial metric ranges.

Risk Grade 8: Loss

Loans are considered uncollectible and of such little value that continuing to carry them as assets is not feasible. Loans will be classified Loss when it is neither practical nor desirable to defer writing off or reserving all of a portion of a basically worthless asset, even though partial recovery may be possible at some time in the future.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

The following tables present loans by credit grades and origination year at September 30, 2023.


September 30, 2023	2023		2022		2021		2020		2019		Prior		Revolving Term Loans		Revolving Loans		Total
Commercial
Owner occupied real estate
Pass	$	53,302	$	100,237	$	76,376	$	45,263	$	43,194	$	185,182	$	89,316	$	10,534	$	603,404
Special Mention	—		494		2,300		—		1,869		4,427		—		—		9,090
Substandard	—		502		6,550		968		230		8,851		530		—		17,631
Doubtful	—		—		—		—		—		—		—		—		—
Total owner occupied real estate	$	53,302	$	101,233	$	85,226	$	46,231	$	45,293	$	198,460	$	89,846	$	10,534	$	630,125
Gross charge–offs during period	$	—	$	—	$	—	$	—	$	—	$	3	$	229	$	—	$	232
Non–owner occupied real estate
Pass	$	100,630	$	221,897	$	165,258	$	105,564	$	84,773	$	308,926	$	195,691	$	9,153	$	1,191,892
Special Mention	—		—		1,355		257		855		43,471		—		—		45,938
Substandard	—		—		—		200		—		6,341		—		—		6,541
Doubtful	—		—		—		—		—		—		—		—		—
Total non–owner occupied real estate	$	100,630	$	221,897	$	166,613	$	106,021	$	85,628	$	358,738	$	195,691	$	9,153	$	1,244,371
Gross charge–offs during period	$	—	$	—	$	—	$	—	$	—	$	9	$	—	$	—	$	9
Residential spec homes
Pass	$	—	$	—	$	499	$	—	$	—	$	—	$	5,282	$	6,633	$	12,414
Special Mention	—		—		—		—		—		—		—		—		—
Substandard	—		—		—		—		—		—		—		—		—
Doubtful	—		—		—		—		—		—		—		—		—
Total residential spec homes	$	—	$	—	$	499	$	—	$	—	$	—	$	5,282	$	6,633	$	12,414
Gross charge–offs during period	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Development & spec land
Pass	$	2,483	$	1,483	$	1,029	$	405	$	253	$	3,077	$	18,001	$	192	$	26,923
Special Mention	—		—		—		—		—		—		1,376		—		1,376
Substandard	—		—		—		—		—		107		740		—		847
Doubtful	—		—		—		—		—		—		—		—		—
Total development & spec land	$	2,483	$	1,483	$	1,029	$	405	$	253	$	3,184	$	20,117	$	192	$	29,146
Gross charge–offs during period	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Commercial & industrial
Pass	$	84,871	$	160,710	$	99,659	$	14,961	$	22,595	$	63,195	$	52,741	$	151,850	$	650,582
Special Mention	898		736		303		1,637		141		1,027		2,239		5,560		12,541
Substandard	1,585		733		249		302		35		1,517		3,811		1,833		10,065
Doubtful	—		—		—		—		—		—		—		—		—
Total commercial & industrial	$	87,354	$	162,179	$	100,211	$	16,900	$	22,771	$	65,739	$	58,791	$	159,243	$	673,188
Gross charge–offs during period	$	—	$	32	$	—	$	47	$	25	$	57	$	119	$	—	$	280

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)


September 30, 2023	2023		2022		2021		2020		2019		Prior		Revolving Term Loans		Revolving Loans		Total
Real estate
Residential mortgage
Performing	$	28,673	$	146,772	$	162,167	$	87,164	$	31,513	$	185,930	$	—	$	—	$	642,219
Non–performing	—		1,386		766		263		751		4,611		—		—		7,777
Total residential mortgage	$	28,673	$	148,158	$	162,933	$	87,427	$	32,264	$	190,541	$	—	$	—	$	649,996
Gross charge–offs during period	$	—	$	—	$	—	$	—	$	—	$	19	$	—	$	—	$	19
Residential construction
Performing	$	—	$	—	$	—	$	—	$	—	$	—	$	25,403	$	—	$	25,403
Non–performing	—		—		—		—		—		—		—		—		—
Total residential construction	$	—	$	—	$	—	$	—	$	—	$	—	$	25,403	$	—	$	25,403
Gross charge–offs during period	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Mortgage warehouse
Performing	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	65,923	$	65,923
Non–performing	—		—		—		—		—		—		—		—		—
Total mortgage warehouse	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	65,923	$	65,923
Gross charge–offs during period	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—


September 30, 2023	2023		2022		2021		2020		2019		Prior		Revolving Term Loans		Revolving Loans		Total
Consumer
Direct installment
Performing	$	12,518	$	14,672	$	9,177	$	4,853	$	5,172	$	5,622	$	11	$	2,242	$	54,267
Non–performing	—		47		41		—		9		35		—		—		132
Total direct installment	$	12,518	$	14,719	$	9,218	$	4,853	$	5,181	$	5,657	$	11	$	2,242	$	54,399
Gross charge–offs during period	$	10	$	27	$	4	$	10	$	2	$	14	$	6	$	—	$	73
Indirect installment
Performing	$	68,343	$	208,336	$	89,229	$	41,267	$	20,287	$	11,279	$	—	$	—	$	438,741
Non–performing	39		480		260		170		115		117		—		—		1,181
Total indirect installment	$	68,382	$	208,816	$	89,489	$	41,437	$	20,402	$	11,396	$	—	$	—	$	439,922
Gross charge–offs during period	$	54	$	942	$	518	$	115	$	51	$	48	$	—	$	—	$	1,728
Home equity
Performing	$	21,750	$	22,633	$	3,611	$	2,617	$	4,127	$	10,841	$	11,687	$	453,460	$	530,726
Non–performing	—		140		—		55		134		689		2,371		—		3,389
Total home equity	$	21,750	$	22,773	$	3,611	$	2,672	$	4,261	$	11,530	$	14,058	$	453,460	$	534,115
Gross charge–offs during period	$	—	$	10	$	—	$	103	$	—	$	15	$	12	$	—	$	140

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

The following tables present loans by credit grades and origination year at December 31, 2022.


December 31, 2022	2022		2021		2020		2019		2018		Prior		Revolving Term Loans		Revolving Loans		Total
Commercial
Owner occupied real estate
Pass	$	101,713	$	78,352	$	50,363	$	49,584	$	38,068	$	166,813	$	76,493	$	5,163	$	566,549
Special Mention	—		6,677		—		7		—		2,729		83		—		9,496
Substandard	1,016		253		983		834		3,116		9,439		2,876		—		18,517
Doubtful	—		—		—		—		—		—		—		—		—
Total owner occupied real estate	$	102,729	$	85,282	$	51,346	$	50,425	$	41,184	$	178,981	$	79,452	$	5,163	$	594,562
Non–owner occupied real estate
Pass	$	183,862	$	173,971	$	134,394	$	91,359	$	57,345	$	303,174	$	182,681	$	11,851	$	1,138,637
Special Mention	—		1,415		265		883		39,239		617		—		—		42,419
Substandard	—		—		246		—		3,532		2,243		—		—		6,021
Doubtful	—		—		—		—		—		—		—		—		—
Total non–owner occupied real estate	$	183,862	$	175,386	$	134,905	$	92,242	$	100,116	$	306,034	$	182,681	$	11,851	$	1,187,077
Residential spec homes
Pass	$	—	$	779	$	—	$	—	$	—	$	—	$	4,333	$	5,626	$	10,738
Special Mention	—		—		—		—		—		—		—		—		—
Substandard	—		—		—		—		—		—		100		—		100
Doubtful	—		—		—		—		—		—		—		—		—
Total residential spec homes	$	—	$	779	$	—	$	—	$	—	$	—	$	4,433	$	5,626	$	10,838
Development & spec land
Pass	$	1,586	$	1,230	$	449	$	270	$	5	$	9,717	$	13,008	$	22	$	26,287
Special Mention	—		—		—		—		—		145		—		—		145
Substandard	—		—		—		—		—		178		748		—		926
Doubtful	—		—		—		—		—		—		—		—		—
Total development & spec land	$	1,586	$	1,230	$	449	$	270	$	5	$	10,040	$	13,756	$	22	$	27,358
Commercial & industrial
Pass	$	174,482	$	118,498	$	20,939	$	28,383	$	28,061	$	49,339	$	49,276	$	159,017	$	627,995
Special Mention	718		368		31		53		706		1,551		—		1,208		4,635
Substandard	—		228		2,216		83		1,293		1,648		2,322		7,167		14,957
Doubtful	—		—		—		—		—		—		—		—		—
Total commercial & industrial	$	175,200	$	119,094	$	23,186	$	28,519	$	30,060	$	52,538	$	51,598	$	167,392	$	647,587
Total commercial	$	463,377	$	381,771	$	209,886	$	171,456	$	171,365	$	547,593	$	331,920	$	190,054	$	2,467,422

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)


December 31, 2022	2022		2021		2020		2019		2018		Prior		Revolving Term Loans		Revolving Loans		Total
Real estate
Residential mortgage
Performing	$	107,224	$	157,387	$	91,314	$	33,768	$	36,147	$	178,588	$	—	$	—	$	604,428
Non–performing	—		493		285		623		631		6,091		—		—		8,123
Total residential mortgage	$	107,224	$	157,880	$	91,599	$	34,391	$	36,778	$	184,679	$	—	$	—	$	612,551
Residential construction
Performing	$	—	$	—	$	—	$	—	$	—	$	—	$	40,741	$	—	$	40,741
Non–performing	—		—		—		—		—		—		—		—		—
Total residential construction	$	—	$	—	$	—	$	—	$	—	$	—	$	40,741	$	—	$	40,741
Mortgage warehouse
Performing	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	69,529	$	69,529
Non–performing	—		—		—		—		—		—		—		—		—
Total mortgage warehouse	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	69,529	$	69,529
Total real estate	$	107,224	$	157,880	$	91,599	$	34,391	$	36,778	$	184,679	$	40,741	$	69,529	$	722,821


December 31, 2022	2022		2021		2020		2019		2018		Prior		Revolving Term Loans		Revolving Loans		Total
Consumer
Direct installment
Performing	$	18,935	$	12,233	$	7,182	$	7,582	$	3,939	$	4,419	$	9	$	2,151	$	56,450
Non–performing	—		50		13		65		25		11		—		—		164
Total direct installment	$	18,935	$	12,283	$	7,195	$	7,647	$	3,964	$	4,430	$	9	$	2,151	$	56,614
Indirect installment
Performing	$	259,446	$	118,961	$	60,062	$	34,576	$	19,062	$	7,674	$	—	$	—	$	499,781
Non–performing	27		169		210		181		101		80		—		—		768
Total indirect installment	$	259,473	$	119,130	$	60,272	$	34,757	$	19,163	$	7,754	$	—	$	—	$	500,549
Home equity
Performing	$	26,232	$	3,820	$	3,355	$	4,964	$	5,392	$	9,463	$	7,089	$	346,822	$	407,137
Non–performing	108		16		19		140		152		1,077		1,943		—		3,455
Total home equity	$	26,340	$	3,836	$	3,374	$	5,104	$	5,544	$	10,540	$	9,032	$	346,822	$	410,592
Total consumer	$	304,748	$	135,249	$	70,841	$	47,508	$	28,671	$	22,724	$	9,041	$	348,973	$	967,755

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

Note 4 – Allowance for Credit and Loan Losses

The following tables represent, by loan portfolio segment, a summary of changes in the ACL on loans for the three and nine months ended September 30, 2023 and 2022:


	Three Months Ended September 30, 2023
	Commercial		Real Estate		Mortgage Warehouse		Consumer		Total
Balance, beginning of period	$	30,354	$	3,648	$	893	$	15,081	$	49,976
Credit loss expense (recovery)	(665)		(893)		(179)		2,257		520
PCD loan charge–offs	(75)		—		—		—		(75)
Charge–offs	(188)		(15)		—		(927)		(1,130)
Recoveries	46		54		—		308		408
Balance, end of period	$	29,472	$	2,794	$	714	$	16,719	$	49,699


	Three Months Ended September 30, 2022
	Commercial		Real Estate		Mortgage Warehouse		Consumer		Total
Balance, beginning of period	$	34,802	$	4,422	$	1,067	$	12,059	$	52,350
Credit loss expense (recovery)	(703)		640		(43)		(495)		(601)
PCD loan charge–offs	(242)		—		—		—		(242)
Charge–offs	(103)		(27)		—		(592)		(722)
Recoveries	52		102		—		430		584
Balance, end of period	$	33,806	$	5,137	$	1,024	$	11,402	$	51,369


	Nine Months Ended September 30, 2023
	Commercial		Real Estate		Mortgage Warehouse		Consumer		Total
Balance, beginning of period	$	32,445	$	5,577	$	1,020	$	11,422	$	50,464
Credit loss expense (recovery)	(2,380)		(2,838)		(306)		6,380		856
PCD loan charge–offs	(246)		—		—		—		(246)
Charge–offs	(521)		(19)		—		(1,941)		(2,481)
Recoveries	174		74		—		858		1,106
Balance, end of period	$	29,472	$	2,794	$	714	$	16,719	$	49,699


	Nine Months Ended September 30, 2022
	Commercial		Real Estate		Mortgage Warehouse		Consumer		Total
Balance, beginning of period	$	40,775	$	3,856	$	1,059	$	8,596	$	54,286
Credit loss expense (recovery)	(6,343)		1,236		(35)		3,395		(1,747)
PCD loan charge–offs	(612)		—		—		—		(612)
Charge–offs	(240)		(85)		—		(1,605)		(1,930)
Recoveries	226		130		—		1,016		1,372
Balance, end of period	$	33,806	$	5,137	$	1,024	$	11,402	$	51,369

The Company utilized the Cumulative Loss Rate method in determining expected future credit losses. The loss rate method measures the amount of loan charge–offs, net of recoveries, (“loan losses”) recognized over the life of a pool and compares those loan losses to the outstanding loan balance of that pool as of a specific point in time (“pool date”).

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

To estimate a CECL loss rate for the pool, management first identifies the loan losses recognized between the pool date and the reporting date for the pool and determines which loan losses were related to loans outstanding at the pool date. The loss rate method then divides the loan losses recognized on loans outstanding as of the pool date by the outstanding loan balance as of the pool date.

The Company’s expected loss estimate is anchored in historical credit loss experience, with an emphasis on all available portfolio data. The Company's historical look–back period includes January 2008 through the economic cycle, on a quarterly basis. When historical credit loss experience is not sufficient for a specific portfolio, the Company may supplement its own portfolio data with external models or data.

Qualitative reserves reflect management’s overall estimate of the extent to which current expected credit losses on collectively evaluated loans will differ from historical loss experience. The analysis takes into consideration other analytics performed within the organization, such as enterprise and concentration management, along with other credit–related analytics as deemed appropriate. Management attempts to quantify qualitative reserves whenever possible.

The Company’s CECL estimate applies to a forecast that incorporates macroeconomic trends and other environmental factors. Management utilized National, Regional and Local Leading econometrics, as well as management judgment, as the basis for the forecast period. The historical loss rate was utilized as the base rate, and quantitative adjustments were utilized to reflect the forecast and other relevant factors. The forecasted loss rate then reverts to the historical base rate on a straight–line methodology for the remaining life of loan for each pool.

The Company segments the loan portfolio into pools based on the following risk characteristics: financial asset type, loan purpose, collateral type, loan characteristics, credit characteristics, outstanding loan balances, contractual terms and prepayment assumptions, industry of the borrower and concentrations, and historical or expected credit loss patterns.

Note 5 – Loan Servicing

Loans serviced for others are not included in the accompanying condensed consolidated balance sheets. The unpaid principal balances of loans serviced for others totaled approximately $1.486 billion and $1.532 billion at September 30, 2023 and December 31, 2022.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

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. Mortgage servicing rights are included in other assets on the balance sheets as of September 30, 2023 and December 31, 2022.


	Three Months Ended				Nine Months Ended
	September 30,		September 30,		September 30,		September 30,
	2023		2022		2023		2022
Mortgage servicing rights
Balance, beginning of period	$	18,507	$	18,761	$	18,619	$	17,780
Servicing rights capitalized	428		567		863		2,942
Amortization of servicing rights	(285)		(624)		(832)		(2,018)
Balance, end of period	18,650		18,704		18,650		18,704
Impairment allowance
Balance, beginning of period	—		—		—		(2,594)
Additions	—		—		—		—
Reductions	—		—		—		2,594
Balance, end of period	—		—		—		—
Mortgage servicing rights, net	$	18,650	$	18,704	$	18,650	$	18,704

Fair value, beginning of period	$	19,659	$	18,761	$	18,619	$	15,186
Fair value, end of period	19,571		18,704		19,571		18,704

Note 6 – Goodwill

The carrying amount of goodwill was $155.2 million as of September 30, 2023 and December 31, 2022, respectively. There were no changes in the carrying amount of goodwill for the three and nine months ended September 30, 2023 and 2022. Goodwill is assessed for impairment annually, or more frequently if events occur or circumstances change that indicate an impairment may exist. When assessing goodwill for impairment, first, a qualitative assessment can be made to determine whether it is more likely than not that the estimated fair value of a reporting unit is less than its estimated carrying value. If the results of the qualitative assessment are not conclusive, a quantitative goodwill test is performed. Alternatively, a quantitative goodwill test can be performed without performing a qualitative assessment.

Goodwill was assessed for impairment using a quantitative analysis as of August 31, 2023 which resulted in no goodwill impairment charges for the nine months ended September 30, 2023.

Note 7 – Repurchase Agreements

The Company transfers various securities to customers in exchange for cash at the end of each business day and agrees to acquire the securities at the end of the next business day for the cash exchanged plus interest. The process is repeated at the end of each business day until the agreement is terminated. The securities underlying the agreement remained under the Company’s control.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

The following tables show repurchase agreements accounted for as secured borrowings and the related securities, at fair value, pledged for repurchase agreements:


	September 30, 2023
	Remaining Contractual Maturity of the Agreements
	Overnight and Continuous		Up to 30 Days		30-90 Days		Greater Than 90 Days		Total
Repurchase Agreements and repurchase-to-maturity transactions
Federal agency collateralized mortgage obligations	$	8,346	$	—	$	—	$	—	$	8,346
Federal agency mortgage–backed pools	125,391		—		—		—		125,391
Private labeled mortgage–backed pools	8,757		—		—		—		8,757
Total borrowings	$	142,494	$	—	$	—	$	—	$	142,494


	December 31, 2022
	Remaining Contractual Maturity of the Agreements
	Overnight and Continuous		Up to 30 Days		30-90 Days		Greater Than 90 Days		Total
Repurchase Agreements and repurchase-to-maturity transactions
Federal agency collateralized mortgage obligations	$	12,632	$	—	$	—	$	—	$	12,632
Federal agency mortgage–backed pools	116,041		—		—		—		116,041
Private labeled mortgage–backed pools	9,198		—		—		—		9,198
Total borrowings	$	137,871	$	—	$	—	$	—	$	137,871

Securities sold under agreements to repurchase are secured by securities with a carrying amount of $154.8 million and $160.5 million at September 30, 2023 and December 31, 2022, respectively.

Note 8 – Subordinated Notes

On June 24, 2020, Horizon issued $60.0 million in aggregate principal amount of 5.625% fixed–to–floating rate subordinated notes (the “Notes”). The Notes were offered in denominations of $1,000 and integral multiples of $1,000 in excess thereof. The Notes mature on July 1, 2030 (the “Maturity Date”). From and including the date of original issuance to, but excluding, July 1, 2025 or the date of earlier redemption (the “fixed rate period”), the Notes bear interest at an initial rate of 5.625% per annum, payable semi–annually in arrears on January 1 and July 1 of each year, commencing on January 1, 2021. The last interest payment date for the fixed rate period will be July 1, 2025. From and including July 1, 2025 to, but excluding, the Maturity Date or the date of earlier redemption (the “floating rate period”), the Notes bear interest at a floating rate per annum equal to the benchmark rate, which is expected to be Three–Month Term SOFR (the “Benchmark Rate”), plus 549 basis points, payable quarterly in arrears on January 1, April 1, July 1, and October 1 of each year, commencing on October 1, 2025. Notwithstanding the foregoing, in the event that the Benchmark Rate is less than zero, the Benchmark Rate shall be deemed to be zero.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

Horizon may, at its option, beginning with the interest payment date of July 1, 2025 and on any interest payment date thereafter, redeem the Notes, in whole or in part. The Notes will not otherwise be redeemable by Horizon prior to maturity, unless certain events occur. The redemption price for any redemption is 100% of the principal amount of the Notes, plus accrued and unpaid interest thereon to, but excluding, the date of redemption. Any early redemption of the Notes will be subject to the receipt of the approval of the Board of Governors of the Federal Reserve System to the extent then required under applicable laws or regulations, including capital regulations.

The Notes are unsecured subordinated obligations, and rank pari passu, or equally, with all of Horizon's future unsecured subordinated debt and are junior to all existing and future senior debt. The Notes are structurally subordinated to all existing and future liabilities of Horizon's subsidiaries, including the deposit liabilities and claims of other creditors of Horizon Bank, and are effectively subordinated to Horizon’s existing and future secured indebtedness. There is no sinking fund for the Notes. The Notes are obligations of Horizon only and are not obligations of, and are not guaranteed by, any of Horizon’s subsidiaries.

Note 9 – Derivative Financial Instruments

Cash Flow Hedges

As a strategy to maintain acceptable levels of exposure to the risk of changes in future cash flow due to interest rate fluctuations, the Company entered into an interest rate swap agreement for a portion of its floating rate debt on July 20, 2018. The agreement provides for the Company to receive interest from the counterparty at one month LIBOR and to pay interest to the counterparty at a fixed rate of 2.81% on a notional amount of $50.0 million at December 31, 2022. Under the agreement, the Company pays or receives the net interest amount monthly, with the monthly settlements included in interest expense. The Company terminated this interest rate swap agreement on May 23, 2023 and recorded a related gain of $1.5 million as a reduction of interest expense.

Management has designated the interest rate swap agreement as a cash flow hedging instrument. For derivative instruments that are designated and qualify as a cash flow hedge, the effective portion of the gain or loss on the derivative is reported as a component of other comprehensive income and reclassified into earnings in the same period or periods during which the hedged transaction affects earnings. Gains and losses on the derivative representing either hedge ineffectiveness or hedge components excluded from the assessment of effectiveness are recognized in current earnings.

Fair Value Hedges

Fair value hedges are intended to reduce the interest rate risk associated with the underlying hedged item. The Company enters into fixed rate loan agreements as part of its lending policy. To mitigate the risk of changes in fair value based on fluctuations in interest rates, the Company has entered into interest rate swap agreements on individual loans, converting the fixed rate loans to a variable rate. For derivative instruments that are designated and qualify as a fair value hedge, the gain or loss on the derivative as well as the offsetting gain or loss on the hedged item attributable to the hedged risk are recognized in current earnings. At September 30, 2023, the Company’s fair value hedges were effective and are not expected to have a significant impact on the Company’s net income over the next 12 months.

The change in fair value of both the hedge instruments and the underlying loan agreements are recorded as gains or losses in non–interest income. The fair value hedges are considered to be highly effective and any hedge ineffectiveness was deemed not material.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

Other Derivative Instruments

The Company enters into non–hedging derivatives in the form of mortgage loan forward sale commitments with investors and commitments to originate mortgage loans as part of its mortgage banking business. At September 30, 2023, the Company’s fair value of these derivatives were recorded and over the next 12 months are not expected to have a significant impact on the Company’s net income.

The change in fair value of both the forward sale commitments and commitments to originate mortgage loans were recorded and the net gains or losses included in the Company’s gain on sale of loans.

The following tables summarize the fair value of derivative financial instruments utilized by Horizon:


	Asset Derivatives				Liability Derivatives
	September 30, 2023				September 30, 2023
	Notional Amount		Fair Value		Notional Amount		Fair Value
Derivatives designated as hedging instruments
Interest rate contracts – cash flow hedges	$	—	$	—	$	—	$	—
Total derivatives designated as hedging instruments	—		—		—		—
Derivatives not designated as hedging instruments
Interest rate contracts – fair value hedges	524,995		50,519		524,995		50,519
Mortgage loan contracts	—		—		10,051		24
Commitments to originate mortgage loans	13,872		292		—		—
Total derivatives not designated as hedging instruments	538,867		50,811		535,046		50,543
Total derivatives	$	538,867	$	50,811	$	535,046	$	50,543


	Asset Derivatives				Liability Derivatives
	December 31, 2022				December 31, 2022
	Notional Amount		Fair Value		Notional Amount		Fair Value
Derivatives designated as hedging instruments
Interest rate contracts – cash flow hedges	$	50,000	$	1,976	$	—	$	—
Total derivatives designated as hedging instruments	50,000		1,976		—		—
Derivatives not designated as hedging instruments
Interest rate contracts – fair value hedges	514,551		42,619		514,551		42,619
Mortgage loan contracts	—		—		13,800		50
Commitments to originate mortgage loans	12,179		284		—		—
Total derivatives not designated as hedging instruments	526,730		42,903		528,351		42,669
Total derivatives	$	576,730	$	44,879	$	528,351	$	42,669

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

The effect of the derivative instruments on the condensed consolidated statements of comprehensive income for the three and nine–month periods ended September 30 is as follows:


	Amount of Gain (Loss) Recognized in Other Comprehensive Income on Derivative
	Three Months Ended				Nine Months Ended
	September 30, 2023		September 30, 2022		September 30, 2023		September 30, 2022
Derivatives in cash flow hedging relationship
Interest rate contracts	$	—	$	1,542	$	(1,561)	$	4,535

The effect of the derivative designated as a hedging instrument on the condensed consolidated statements of income for the three and nine–month periods ended September 30 is as follows:


	Location of gain (loss) recognized on derivative	Amount of Gain (Loss) Recognized on Derivative
		Three Months Ended				Nine Months Ended
		September 30, 2023		September 30, 2022		September 30, 2023		September 30, 2022
Derivative designated as hedging instruments
Interest rate contracts – cash flow hedges	Interest expense – Borrowings	$	—	$	(95)	$	1,832	$	(710)
Total		$	—	$	(95)	$	1,832	$	(710)

The effect of derivatives not designated as hedging instruments on the condensed consolidated statements of income for the three and nine–month periods ended September 30 is as follows:


	Location of gain (loss) recognized on derivative	Amount of Gain (Loss) Recognized on Derivative
		Three Months Ended				Nine Months Ended
		September 30, 2023		September 30, 2022		September 30, 2023		September 30, 2022
Derivatives not designated as hedging instruments
Interest rate contracts – fair value hedge	Interest income – loans receivable	$	340	$	(5)	$	774	$	(169)
Interest rate contracts – fair value hedge	Interest income – investment securities	53		(13)		163		(125)
Mortgage loan contracts	Non–interest income – Gain on sale of loans	(6)		(178)		26		(92)
Commitments to originate mortgage loans	Non–interest income – Gain on sale of loans	182		(141)		118		(897)
Total		$	569	$	(337)	$	1,081	$	(1,283)

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

Note 10 – Disclosures about Fair Value of Assets and Liabilities

The Fair Value Measurements topic of the FASB ASC defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements. 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

Following is a description of the valuation methodologies used for instruments measured at fair value on a recurring basis and recognized in the accompanying condensed consolidated financial statements, as well as the general classification of such instruments pursuant to the valuation hierarchy. There have been no significant changes in the valuation techniques during the period ended September 30, 2023. For assets classified within Level 3 of the fair value hierarchy, the process used to develop the reported fair value is described below.

Available for sale securities

When quoted market prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. 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 and mortgage–backed pools and corporate notes. Level 2 securities are valued by a third party pricing service commonly used in the banking industry utilizing observable inputs. Observable inputs include dealer quotes, market spreads, cash flow analysis, the U.S. Treasury yield curve, trade execution data, market consensus prepayment spreads and available credit information and the bond’s terms and conditions. The pricing provider utilizes evaluated pricing models that vary based on asset class. These models incorporate available market information including quoted prices of securities with similar characteristics and, because many fixed–income securities do not trade on a daily basis, apply available information through processes such as benchmark curves, benchmarking of like securities, sector grouping, and matrix pricing. In addition, model processes, such as an option adjusted spread model, is used to develop prepayment and interest rate scenarios for securities with prepayment features.

Hedged loans

Certain fixed rate loans have been converted to variable rate loans by entering into interest rate swap agreements. The fair value of those fixed rate loans is based on discounting the estimated cash flows using interest rates determined by the respective interest rate swap agreement. Loans are classified within Level 2 of the valuation hierarchy based on the unobservable inputs used.

Interest rate swap agreements

The fair value of the Company’s interest rate swap agreements is estimated by a third party using inputs that are primarily unobservable including a yield curve, adjusted for liquidity and credit risk, contracted terms and discounted cash flow analysis, and therefore, are classified within Level 2 of the valuation hierarchy.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

The following table presents the fair value measurements of assets and liabilities recognized in the accompanying condensed consolidated financial statements measured at fair value on a recurring basis and the level within the FASB ASC fair value hierarchy in which the fair value measurements fall at the following:


	September 30, 2023
	Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Available for sale securities
U.S. Treasury and federal agencies	$	265,850	$	—	$	265,850	$	—
State and municipal	340,312		—		340,312		—
Federal agency collateralized mortgage obligations	21,313		—		21,313		—
Federal agency mortgage–backed pools	165,889		—		165,889		—

Corporate notes	71,804		—		71,804		—
Total available for sale securities	865,168		—		865,168		—
Interest rate swap agreements asset	50,519		—		50,519		—
Commitments to originate mortgage loans	292		292		—		—

Interest rate swap agreements liability	(50,519)		—		(50,519)		—
Mortgage loan contracts	(24)		(24)		—		—


	December 31, 2022
	Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Available for sale securities
U.S. Treasury and federal agencies	$	267,179	$	—	$	267,179	$	—
State and municipal	433,544		—		433,544		—
Federal agency collateralized mortgage obligations	31,215		—		31,215		—
Federal agency mortgage–backed pools	190,656		—		190,656		—

Corporate notes	74,964		—		74,964		—
Total available for sale securities	997,558		—		997,558		—
Interest rate swap agreements asset	44,595		—		44,595		—
Commitments to originate mortgage loans	284		—		284		—
Interest rate swap agreements liability	(42,619)		—		(42,619)		—
Mortgage loan contracts	(50)		—		(50)		—

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

Certain other assets are measured at fair value on a non-recurring basis in the ordinary course of business and are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment):


	Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
September 30, 2023
Collateral dependent loans	$	6,616	$	—	$	—	$	6,616

December 31, 2022
Collateral dependent loans	$	8,091	$	—	$	—	$	8,091

Collateral Dependent Loans: For loans identified as collateral dependent, then the fair value method of measuring the amount of impairment is utilized. This method requires obtaining a current independent appraisal of the collateral and applying a discount factor to the value.

Collateral dependent loans are classified within Level 3 of the fair value hierarchy when impairment is determined using the fair value method.

The following table presents qualitative information about unobservable inputs used in recurring and non–recurring Level 3 fair value measurements, other than goodwill.

September 30, 2023

Fair
Value

Valuation
Technique

Unobservable
Inputs

Range
(Weighted Average)

Collateral dependent loans

6,616

Collateral based measurement

Discount to reflect current market conditions and ultimate collectibility

0.0%-100.0% (7.2%)

December 31, 2022

Fair
Value

Valuation
Technique

Unobservable
Inputs

Range
(Weighted Average)

Collateral dependent loans

8,091

Collateral based measurement

Discount to reflect current market conditions and ultimate collectibility

0.0%-100.0%(13.3%)

Note 11 – Fair Value of Financial Instruments

The estimated fair value amounts of the Company’s financial instruments were determined using available market information, current pricing information applicable to Horizon and various valuation methodologies. Where market quotations were not available, considerable management judgment was involved in the determination of estimated fair values. Therefore, the estimated fair value of financial instruments shown below may not be representative of the amounts at which they could be exchanged in a current or future transaction. Due to the inherent uncertainties of expected cash flows of financial instruments, the use of alternate valuation assumptions and methods could have a significant effect on the estimated fair value amounts.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

The estimated fair values of financial instruments, as shown below, are not intended to reflect the estimated liquidation or market value of Horizon taken as a whole. The disclosed fair value estimates are limited to Horizon’s significant financial instruments at September 30, 2023 and December 31, 2022. These include financial instruments recognized as assets and liabilities on the condensed consolidated balance sheets as well as certain off–balance sheet financial instruments. The estimated fair values shown below do not include any valuation of assets and liabilities, which are not financial instruments as defined by the FASB ASC fair value hierarchy.

The following methods and assumptions were used to estimate the fair value of each class of financial instrument:

Cash and Due from Banks – The carrying amounts approximate fair value.

Interest-earning time deposits – The fair values of the Company’s interest–earning time deposits are estimated using discounted cash flow analyses based on current rates for similar types of interest–earning time deposits.

Held–to–Maturity Securities – For debt securities held to maturity, fair values are based on quoted market prices or dealer quotes. For those securities where a quoted market price is not available, carrying amount is a reasonable estimate of fair value based upon comparison with similar securities.

Loans Held for Sale – The carrying amounts approximate fair value.

Net Loans – The fair value of net loans are estimated on an exit price basis incorporating discounts for credit, liquidity and marketability factors.

FHLB Stock – Fair value of FHLB stock is based on the price at which it may be resold to the FHLB.

Interest Receivable/Payable – The carrying amounts approximate fair value.

Deposits – The fair value of demand deposits, savings accounts, interest–bearing checking accounts and money market deposits is the amount payable on demand at the reporting date. The fair value of fixed maturity certificates of deposit is estimated by discounting the future cash flows using rates currently offered for deposits of similar remaining maturity.

Borrowings – Rates currently available to Horizon for debt with similar terms and remaining maturities are used to estimate fair values of existing borrowings.

Subordinated Notes – The fair value of subordinated notes is based on discounted cash flows based on current borrowing rates for similar types of instruments.

Junior Subordinated Debentures Issued to Capital Trusts – Rates currently available for debentures with similar terms and remaining maturities are used to estimate fair values of existing debentures.

Commitments to Extend Credit and Standby Letters of Credit – The fair value of commitments is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties. For fixed–rate loan commitments, fair value also considers the difference between current levels of interest rates and the committed rates. The fair value of letters of credit is based on fees currently charged for similar agreements or on the estimated cost to terminate them or otherwise settle the obligations with the counterparties at the reporting date. Due to the short–term nature of these agreements, carrying amounts approximate fair value.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

The following tables present estimated fair values of the Company’s financial instruments and the level within the fair value hierarchy in which the fair value measurements fall.


	September 30, 2023
	Carrying Amount		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Assets
Cash and due from banks	$	175,137	$	175,137	$	—	$	—
Interest–earning time deposits	2,207		—		2,174		—
Investment securities, held to maturity	1,966,483		—		1,556,845		—
Loans held for sale	2,828		—		—		2,828
Loans (excluding loan level hedges), net	4,309,303		—		—		4,213,446
Stock in FHLB	34,509		—		34,509		—
Interest receivable	37,850		—		37,850		—

Liabilities
Non–interest bearing deposits	$	1,126,703	$	1,126,703	$	—	$	—
Interest bearing deposits	4,573,394		—		4,237,120		—
Borrowings	1,356,510		—		1,345,114		—
Subordinated notes	59,007		—		53,401		—
Junior subordinated debentures issued to capital trusts	57,201		—		48,699		—
Interest payable	16,281		—		16,281		—


	December 31, 2022
	Carrying Amount		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Assets
Cash and due from banks	$	123,505	$	123,505	$	—	$	—
Interest–earning time deposits	2,812		—		2,778		—
Investment securities, held to maturity	2,022,748		—		1,681,309		—
Loans held for sale	5,807		—		—		5,807
Loans (excluding loan level hedges), net	4,107,534		—		—		3,852,458
Stock in FHLB	26,677		—		26,677		—
Interest receivable	35,294		—		35,294		—

Liabilities
Non–interest bearing deposits	$	1,277,768	$	1,277,768	$	—	$	—
Interest bearing deposits	4,580,006		—		4,100,154		—
Borrowings	1,142,949		—		1,139,926		—
Subordinated notes	58,896		—		56,496		—
Junior subordinated debentures issued to capital trusts	57,027		—		51,327		—
Interest payable	5,380		—		5,380		—

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

Note 12 – Accumulated Other Comprehensive Income (Loss)


	September 30, 2023		December 31, 2022
Unrealized gain (loss) on securities available for sale	$	(159,454)	$	(140,144)
Unamortized gain (loss) on securities held to maturity, previously transferred from AFS	3,209		3,740
Unrealized gain (loss) on derivative instruments	—		1,976
Tax effect	32,811		28,230
Total accumulated other comprehensive income (loss)	$	(123,434)	$	(106,198)

Note 13 – Regulatory Capital

Horizon and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies. These capital requirements implement changes arising from the Dodd–Frank Wall Street Reform and Consumer Protection Act and the U.S. Basel Committee on Banking Supervision’s capital framework (known as “Basel III”). Failure to meet the minimum regulatory capital requirements can initiate certain mandatory and possible additional discretionary actions by regulators, which if undertaken, could have a direct material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective actions, the Company and Bank must meet specific capital guidelines involving quantitative measures of the Bank’s assets, liabilities, and certain off–balance–sheet items as calculated under regulatory accounting practices. The Company’s and Bank’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.

The Company and Bank are subject to minimum regulatory capital requirements as defined and calculated in accordance with the Basel III–based regulations. As allowed under Basel III rules, the Company made the decision to opt–out of including accumulated other comprehensive income in regulatory capital. The minimum regulatory capital requirements are set forth in the table below.

In addition, to be categorized as well capitalized, the Company and Bank must maintain Total risk–based, Tier I risk–based, common equity Tier I risk–based and Tier I leverage ratios as set forth in the table below. As of September 30, 2023 and December 31, 2022, the Company and Bank met all capital adequacy requirements to be considered well capitalized. There have been no conditions or events since the end of the third quarter of 2023 that management believes have changed the Bank’s classification as well capitalized. There is no threshold for well capitalized status for bank holding companies.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

Horizon and the Bank’s actual and required capital ratios as of September 30, 2023 and December 31, 2022 were as follows:


	Actual				Required for Capital Adequacy Purposes(1)				Required For Capital Adequacy Purposes with Capital Buffer(1)				Well Capitalized Under Prompt Corrective Action Provisions(1)
	Amount		Ratio		Amount		Ratio		Amount		Ratio		Amount		Ratio
September 30, 2023
Total capital (to risk–weighted assets)(1)
Consolidated	$	819,855	14.39	%	$	455,931	8.00	%	$	598,409	10.50	%	N/A		N/A
Bank	744,803		13.11	%	454,401		8.00	%	596,401		10.50	%	$	568,001	10.00	%
Tier 1 capital (to risk–weighted assets)(1)
Consolidated	769,424		13.50	%	341,948		6.00	%	484,426		8.50	%	N/A		N/A
Bank	694,372		12.22	%	340,801		6.00	%	482,801		8.50	%	454,401		8.00	%
Common equity tier 1 capital (to risk–weighted assets)(1)
Consolidated	649,071		11.39	%	256,461		4.50	%	398,939		7.00	%	N/A		N/A
Bank	694,372		12.22	%	255,600		4.50	%	397,601		7.00	%	369,201		6.50	%
Tier 1 capital (to average assets)(1)
Consolidated	769,424		9.87	%	311,717		4.00	%	311,717		4.00	%	N/A		N/A
Bank	694,372		8.77	%	316,646		4.00	%	316,646		4.00	%	395,808		5.00	%
December 31, 2022
Total capital (to risk–weighted assets)(1)
Consolidated	$	776,390	14.37	%	$	432,172	8.00	%	$	567,226	10.50	%	N/A		N/A
Bank	726,339		13.59	%	427,456		8.00	%	561,036		10.50	%	$	534,320	10.00	%
Tier 1 capital (to risk–weighted assets)(1)
Consolidated	729,835		13.51	%	324,129		6.00	%	459,183		8.50	%	N/A		N/A
Bank	679,784		12.72	%	320,592		6.00	%	454,172		8.50	%	427,456		8.00	%
Common equity tier 1 capital (to risk–weighted assets)(1)
Consolidated	609,630		11.28	%	243,097		4.50	%	378,151		7.00	%	N/A		N/A
Bank	679,784		12.72	%	240,444		4.50	%	374,024		7.00	%	347,308		6.50	%
Tier 1 capital (to average assets)(1)
Consolidated	729,835		10.03	%	291,122		4.00	%	291,122		4.00	%	N/A		N/A
Bank	679,784		8.89	%	305,996		4.00	%	305,999		4.00	%	382,495		5.00	%
(1) As defined by regulatory agencies

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Table Dollar Amounts in Thousands, Except Per Share Data)

Note 14 – General Litigation

As of April 20, 2023, a putative class action lawsuit entitled Chad Key, et al. v. Horizon Bancorp, Inc., et al., Case No. 1:23-cv-02961 (”Securities Action”) was filed against the Company and two of its officers in the U.S. District Court for the Eastern District of New York. The Securities Action asserts claims under §§ 10(b) and 20(a) of the Securities Exchange Act of 1934 alleging, among other things, the Company made materially false and misleading statements and failed to disclose material adverse facts which allegedly resulted in harm to a putative class of purchasers of our securities from March 9, 2022 and March 10, 2023.

As of (1) August 28, 2023, a lawsuit related to the Securities Action was filed by Sally Hundley, derivatively on behalf of the Company, against the Company, as nominal defendant, and 2 of the Company's officers and 10 of its directors and (2) August 31, 2023, a lawsuit also related to the Securities Action was filed by Aziz Chowdhury, derivatively on behalf of the Company, against the Company, as nominal defendant, and 2 of the Company's officers and 10 of its directors (the “Derivatives Actions”) in the U.S. District Court for the Eastern District of New York. The Derivative Actions allege, among other things, breach of the officers and directors' fiduciary duties. The Derivative Actions have been consolidated and stayed pending resolution of any motion to dismiss in the Securities Action.

Based on our initial review of these actions, management believes that the Company has strong defenses to the claims and intends to vigorously defend against them. As of September 30, 2023, no liabilities related to the above matters were recorded because we have concluded such liabilities are not probable and the amounts of such liabilities are not reasonably estimable.

In addition to the matters described above, from time to time, Horizon and its subsidiaries are involved in various legal proceedings incidental to the conduct of their business. Management does not expect that the outcome of any such proceedings will have a material adverse effect on our consolidated financial position or results of operations.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2023 and 2022

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:

•current financial conditions within the banking industry, including the effects of recent failures of other financial institutions, liquidity levels, and responses by the Federal Reserve, Department of the Treasury, and the Federal Deposit Insurance Corporation to address these issues;

•changes in the level and volatility of interest rates, spreads on earning assets and interest bearing liabilities, and interest rate sensitivity;

•the ability of the Company to remediate its material weaknesses in its internal control over financial reporting;

•continuing increases in inflation;

•loss of key Horizon personnel;

•economic conditions and their impact on Horizon and its customers, including local and global economic recovery from the pandemic;

•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;

•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, which may have been accelerated by the COVID–19 pandemic;

•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;

•prepayment speeds, loan originations, credit losses and market values, collateral securing loans and other assets;

•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;

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2023 and 2022

•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 potential influence on the U.S. financial markets and economy from the effects of climate change and social justice initiatives;

•the potential influence on the U.S. financial markets and economy from material changes outside the U.S. or in overseas relations, including changes in the U.S. trade relations related to imposition of tariffs, Brexit and the phase out of the London Interbank Offered Rate (“LIBOR”) according to regulatory guidance;

•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 and Ukraine conflict, and the potential impact they may have on supply chains, the availability of commodities, commodity prices, inflationary pressure 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 2022 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.

Overview

Horizon Bancorp, Inc. (“Horizon” or the “Company”) 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 Bank” or the “Bank”), and other affiliated entities and Horizon Risk Management, Inc. 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. Horizon 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. Horizon Risk Management, Inc. is a captive insurance company incorporated in Nevada and was formed as a wholly–owned subsidiary of Horizon.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2023 and 2022

Over the last 20 years, Horizon has expanded its geographic reach and experienced financial growth through a combination of both organic expansion and mergers and acquisitions. Horizon's initial operations focused on northwest Indiana, but since then, the Company has developed a presence in new markets in southern and central Michigan and northeastern and central Indiana.

Third Quarter 2023 Highlights

•Net income was $16.2 million or $0.37 per diluted share. This compared to $18.8 million or $0.43 in the second quarter of 2023, which included an after–tax benefit of approximately $1.1 million, or $0.02 per share on a non–recurring swap termination fee.

•Loans totaled $4.36 billion at period end, increasing by 8.2% annualized during the quarter and 6.4% annualized since December 31, 2022. Commercial loan growth totaled $83.0 million, increasing by 13.1% annualized during the quarter and 6.6% annualized since December 31, 2022.

•Deposits remained resilient, totaling $5.7 billion at period end, compared to $5.7 billion on June 30, 2023. Brokered deposits and wholesale borrowing levels were consistent with second quarter balances.

•Net interest income was $42.1 million. This compared to $46.2 million in the linked quarter, which benefited from the aforementioned non–recurring swap termination fee by $1.5 million.

•Non–interest income expanded to $11.8 million from $11.0 million in the linked quarter, primarily due to higher mortgage–related revenue.

•Well–managed non–interest expense was $36.2 million, or 1.81% of average assets annualized. Results slightly improved from the second quarter, even with an additional $460,000 in FDIC insurance expense.

•Maintained sound asset quality, with 30 to 89 days delinquent loans representing 0.30% of total loans and non–performing loans representing 0.45% of total loans at period end, as well as net charge–offs representing 0.02% of average loans during the quarter.

•Horizon's dividend performance included a 5.99% yield as of September 30, 2023, with cash maintained at the holding company level representing approximately eight quarters of dividend payments and fixed costs.

Financial Summary


	For the Three Months Ended
	September 30,			June 30,			September 30,
Net Interest Income and Net Interest Margin	2023			2023			2022
Net interest income	$	42,090		$	46,160		$	51,861
Net interest margin	2.41		%	2.69		%	3.04		%
Adjusted net interest margin (See “Use of Non–GAAP Financial Measures”)	2.38		%	2.57		%	2.99		%


	For the Three Months Ended
	September 30,		June 30,		September 30,
Asset Yields and Funding Costs	2023		2023		2022
Interest earning assets	4.48	%	4.39	%	3.58	%
Interest bearing liabilities	2.52	%	2.10	%	0.69	%

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2023 and 2022


	For the Three Months Ended
Non–interest Income and Mortgage Banking Income	September 30,		June 30,		September 30,
	2023		2023		2022
Total non–interest income	$	11,830	$	10,997	$	10,188
Gain on sale of mortgage loans	1,582		1,005		1,441
Mortgage servicing income net of impairment or recovery	631		640		355


	For the Three Months Ended
	September 30,			June 30,			September 30,
Non–interest Expense	2023			2023			2022
Total non–interest expense	$	36,168		$	36,262		$	36,816
Annualized non–interest expense to average assets	1.81		%	1.86		%	1.91		%


	At or for the Three Months Ended
Credit Quality	September 30,		June 30,		September 30,
	2023		2023		2022
Allowance for credit losses to total loans	1.14	%	1.17	%	1.27	%
Non–performing loans to total loans	0.45	%	0.52	%	0.47	%
Percent of net charge–offs to average loans outstanding for the period	0.02	%	0.01	%	0.00	%


Allowance for	September 30,			Net Reserve						December 31,
Credit Losses	2023			3Q23		2Q23		1Q23		2022
Commercial	$	29,472		$	(882)	$	(802)	$	(1,289)	$	32,445
Retail Mortgage	2,794			(854)		(799)		(1,130)		5,577
Warehouse	714			(179)		95		(222)		1,020
Consumer	16,719			1,638		1,956		1,703		11,422
Allowance for Credit Losses (“ACL”)	$	49,699		$	(277)	$	450	(938)		$	50,464
ACL/Total Loans	1.14		%							1.21		%

Critical Accounting Policies

The notes to the consolidated financial statements included in Item 8 of the Company’s 2022 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. Management has identified as critical accounting policies the allowance for credit losses, goodwill and intangible assets, mortgage servicing rights, hedge accounting 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 loan 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

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2023 and 2022

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. Recoveries of amounts previously charged–off are credited to the ACL. Assets purchased with credit deterioration (“PCD”) assets 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 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.

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 September 30, 2023, Horizon had core deposit intangibles of $14.5 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. Given the current economic uncertainty and volatility surrounding the interest rate environment, 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 most recent qualitative assessment, the Company determined that as of September 30, 2023, it was more likely than not that the fair value exceeded its carrying values. Horizon will continue to monitor developments regarding the current banking environment, 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

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2023 and 2022

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.

Financial Condition

On September 30, 2023, Horizon’s total assets were $8.0 billion, an increase of approximately $86.9 million compared to December 31, 2022. The increase in total assets was primarily growth in net loans of $201.8 million and an increase in cash and due from banks of $51.6 million. These increases were offset by decreases in investments available for sale of $132.4 million primarily due to principal repayments and sales during the first nine months of 2023 and a decrease in investments held to maturity of $56.3 million due to principal repayments.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2023 and 2022

Investment securities were comprised of the following as of (dollars in thousands):


	September 30, 2023				December 31, 2022
	Amortized Cost		Fair Value		Amortized Cost		Fair Value
Available for sale
U.S. Treasury and federal agencies	$	293,785	$	265,850	$	294,329	$	267,179
State and municipal	425,096		340,312		505,006		433,544
Federal agency collateralized mortgage obligations	23,210		21,313		33,011		31,215
Federal agency mortgage–backed pools	200,728		165,889		220,963		190,656

Corporate notes	81,803		71,804		84,393		74,964
Total available for sale investment securities	$	1,024,622	$	865,168	$	1,137,702	$	997,558
Held to maturity
U.S. Treasury and federal agencies	$	287,561	$	234,008	$	295,250	$	246,013
State and municipal	1,101,933		858,309		1,127,669		935,585
Federal agency collateralized mortgage obligations	52,573		42,677		56,564		47,699
Federal agency mortgage–backed pools	328,410		264,057		343,953		287,239
Private labeled mortgage–backed pools	32,992		27,298		35,466		29,973
Corporate notes	163,014		130,496		163,846		134,800
Total held to maturity investment securities	$	1,966,483	$	1,556,845	$	2,022,748	$	1,681,309

Investment securities available for sale decreased $132.4 million since December 31, 2022 to $865.2 million as of September 30, 2023 primarily due to principal repayments and the sale of certain securities and investment securities held to maturity decreased $56.3 million since December 31, 2022 to $2.0 billion as of September 30, 2023. This decrease in investments held to maturity was due to cash flows received during the first nine months of 2023.

Net loans increased $201.8 million since December 31, 2022 to $4.4 billion as of September 30, 2023. Commercial loans increased $121.8 million, consumer loans increased $60.7 million and residential mortgage loans increased $22.1 million, offset by a decrease in mortgage warehouse loans of $3.6 million since December 31, 2022.

Total deposits decreased $157.7 million since December 31, 2022 to $5.7 billion as of September 30, 2023, primarily due to a reduction in consumer and commercial balances of $65.5 million and a $105.3 million, respectively, offset by an increase in balances by municipal and other public depositors of approximately $13.1 million during the first nine months of 2023.

Total borrowings increased to $1.4 billion as of September 30, 2023 from $1.1 billion as of December 31, 2022, primarily due to the decrease in total deposits.

Stockholders’ equity totaled $693.4 million at September 30, 2023 compared to $677.4 million at December 31, 2022. The increase in stockholders’ equity during the period was primarily due to the generation of net income, offset by an increase in accumulated other comprehensive loss of $17.2 million as unrealized losses on available for sale securities increased to $159.5 million and the amount of dividends paid during the quarter. Book value per common share at September 30, 2023 decreased to $15.89 compared to $16.25 at December 31, 2022.

Results of Operations

Overview

Consolidated net income for the three–month period ended September 30, 2023 was $16.2 million, or $0.37 diluted earnings per share, compared to $23.8 million, or $0.55 diluted earnings per share for the same period in 2022. The decrease in net income for the three–month period ended September 30, 2023 when compared to the same prior year period reflects a

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2023 and 2022

decrease in net interest income of $9.8 million, an increase in credit loss expense of $864,000, offset by an increase in non–interest income of $1.6 million, a decrease in non–interest expense of $648,000 and a decrease in income tax expense of $729,000.

Consolidated net income for the nine–month period ended September 30, 2023 was $53.2 million, or $1.21 diluted earnings per share, compared to $72.2 million, or $1.65 diluted earnings per share for the same period in 2022. The decrease in net income for the nine–month period ended September 30, 2023 when compared to the same prior year period reflects a decrease in net interest income of $17.2 million, an increase in credit loss expense of $2.9 million and a decrease in non–interest income of $4.3 million, offset by a decrease in non–interest expense of $536,000 and a decrease in income tax expense of $4.9 million.

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, less 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 the three months ended September 30, 2023 was $42.1 million, a decrease of $9.8 million from the $51.9 million earned during the same period in 2022. Yields on the Company’s interest earning assets increased by 90 basis points to 4.48% for the three months ended September 30, 2023 from 3.58% for the three months ended September 30, 2022. Interest income increased $18.6 million from $61.5 million for the three months ended September 30, 2022 to $80.1 million for the same period in 2023. The increase in interest income was due to higher yields earned on interest earning assets and an increase in average balances of interest earning assets of $230.4 million during the three months ended September 30, 2023. Interest income from acquisition–related purchase accounting adjustments was $435,000 for the three months ended September 30, 2023 compared to $906,000 for the same period in 2022.

Rates paid on interest bearing liabilities increased by 184 basis points for the three–month period ended September 30, 2023 compared to the same period in 2022. Interest expense increased $28.4 million when compared to the three–month period ended September 30, 2022 to $38.0 million for the same period in 2023. This increase was due to higher rates paid on interest bearing liabilities. The cost of average interest bearing deposits increased 180 basis points while the cost of average borrowings increased 167 basis points. Average balances of interest bearing deposits increased $60.0 million and average balances of borrowings increased $366.6 million for the three-month period ended September 30, 2023 when compared to the same period in 2022.

The net interest margin decreased 63 basis points from 3.04% for the three–month period ended September 30, 2022 to 2.41% for the same period in 2023. The decrease in the margin for the three–month period ended September 30, 2023 compared to the same period in 2022 was due to an increase in the cost of interest bearing liabilities, offset by an increase in the yield on interest earning assets. Excluding the interest income recognized from the acquisition–related purchase accounting adjustments (“adjusted net interest margin”), the margin would have been 2.38% for the three-month period ended September 30, 2023 compared to 2.99% for the same period in 2022. (See the “Non–GAAP Reconciliation of Net Interest Margin” table below.)

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2023 and 2022

The following are the average balance sheets for the three months ended (dollars in thousands):


	Average Balance Sheets
	(Dollar Amount in Thousands, Unaudited)
		Three Months Ended						Three Months Ended
		September 30, 2023						September 30, 2022
		Average Balance		Interest		Average Rate		Average Balance		Interest		Average Rate
	Assets
	Interest earning assets
	Federal funds sold	$	92,305	$	1,247	5.36	%	$	4,201	$	24	2.27	%
	Interest earning deposits	8,018		85		4.21	%	9,994		41		1.63	%
	Investment securities – taxable	1,684,590		8,788		2.07	%	1,728,197		8,436		1.94	%
	Investment securities – non–taxable (1)	1,220,998		7,002		2.88	%	1,384,249		7,478		2.71	%
	Loans receivable (2) (3)	4,280,700		63,003		5.86	%	3,929,567		45,517		4.61	%
	Total interest earning assets	7,286,611		80,125		4.48	%	7,056,208		61,496		3.58	%
	Non–interest earning assets
	Cash and due from banks	100,331						99,221
	Allowance for credit losses	(49,705)						(52,303)
	Other assets	587,514						531,976
	Total average assets	$	7,924,751					$	7,635,102
	Liabilities and Stockholders’ Equity
	Interest bearing liabilities
	Interest bearing deposits	$	4,538,698	$	24,704	2.16	%	$	4,478,741	$	4,116	0.36	%
	Borrowings	1,180,452		10,399		3.50	%	813,873		3,756		1.83	%
	Repurchase agreements	136,784		825		2.39	%	141,283		139		0.39	%
	Subordinated notes	58,983		880		5.92	%	58,836		880		5.93	%
	Junior subordinated debentures issued to capital trusts	57,166		1,227		8.52	%	56,928		744		5.19	%
	Total interest bearing liabilities	5,972,083		38,035		2.52	%	5,549,661		9,635		0.69	%
	Non–interest bearing liabilities
	Demand deposits	1,159,241						1,351,857
	Accrued interest payable and other liabilities	77,942						53,208
	Stockholders’ equity	715,485						680,376
	Total average liabilities and stockholders’ equity	$	7,924,751					$	7,635,102

	Net interest income/spread			$	42,090	1.96	%			$	51,861	2.89	%
	Net interest income as a percent of average interest earning assets (1)					2.41	%					3.04	%

(1)	Securities balances represent daily average balances for the fair value of securities. The average rate is calculated based on the daily average balance for the amortized cost of securities. The average rate is presented on a tax equivalent basis.
(2)	Includes fees on loans. The inclusion of loan fees does not have a material effect on the average interest rate.
(3)	Non–accruing loans for the purpose of the computation above are included in the daily average loan amounts outstanding. Loan totals are shown net of unearned income and deferred loan fees. The average rate is presented on a tax equivalent basis.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2023 and 2022

Net interest income during the nine months ended September 30, 2023 was $133.5 million, a decrease of $17.2 million from the $150.7 million earned during the same period in 2022. Yields on the Company’s interest earning assets increased by 98 basis points to 4.35% for the nine months ended September 30, 2023 from 3.37% for the nine months ended September 30, 2022. Interest income increased $59.9 million from $168.8 million for the nine months ended September 30, 2022 to $228.8 million for the same period in 2023. The increase in interest income was due to higher yields earned on interest earning assets and an increase in average balances of interest earning assets of $294.2 million during the nine months ended September 30, 2023. Interest income from acquisition–related purchase accounting adjustments was $1.5 million for the nine months ended September 30, 2023 compared to $3.0 million for the same period in 2022.

Rates paid on interest bearing liabilities increased by 171 basis points for the nine–month period ended September 30, 2023 compared to the same period in 2022. Interest expense increased $77.2 million when compared to the nine–month period ended September 30, 2022 to $95.3 million for the same period in 2023. This increase was due to higher rates paid on interest bearing liabilities. The cost of average interest bearing deposits increased 152 basis points while the cost of average borrowings increased 208 basis points. Average balances of interest bearing deposits decreased $4.6 million and average balances of borrowings increased $492.5 million for the nine–month period ended September 30, 2023 when compared to the same period in 2022.

The net interest margin decreased 34 basis points from 3.02% for the nine–month period ended September 30, 2022 to 2.59% for the same period in 2023. The decrease in the margin for the nine–month period ended September 30, 2023 compared to the same period in 2022 was due to an increase in the cost of interest bearing liabilities, offset by an increase in the yield on interest earning assets. Excluding the interest income recognized from the acquisition–related purchase accounting adjustments and the gain on swap termination recorded in interest expense (“adjusted net interest margin”), the margin would have been 2.53% for the nine–month period ended September 30, 2023 compared to 2.96% for the same period in 2022. (See the “Non–GAAP Reconciliation of Net Interest Margin” table below.)

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2023 and 2022

The following are the average balance sheets for the nine months ended (dollars in thousands):


	Average Balance Sheets
	(Dollar Amount in Thousands, Unaudited)
		Nine Months Ended						Nine Months Ended
		September 30, 2023						September 30, 2022
		Average Balance		Interest		Average Rate		Average Balance		Interest		Average Rate
	Assets
	Interest earning assets
	Federal funds sold	$	43,976	$	1,706	5.19	%	$	82,667	$	131	0.21	%
	Interest earning deposits	8,597		254		3.95	%	15,404		93		0.81	%
	Investment securities – taxable	1,706,083		26,253		2.06	%	1,715,478		24,499		1.91	%
	Investment securities – non–taxable (1)	1,258,345		21,617		2.91	%	1,346,173		21,482		2.70	%
	Loans receivable (2) (3)	4,216,817		178,961		5.70	%	3,779,921		122,641		4.36	%
	Total interest earning assets	7,233,818		228,791		4.35	%	6,939,643		168,846		3.37	%
	Non–interest earning assets
	Cash and due from banks	102,264						100,067
	Allowance for credit losses	(49,839)						(53,038)
	Other assets	579,203						486,862
	Total average assets	$	7,865,446					$	7,473,534
	Liabilities and Stockholders’ Equity
	Interest bearing liabilities
	Interest bearing deposits	$	4,494,821	$	58,481	1.74	%	$	4,499,441	$	7,289	0.22	%
	Borrowings	1,137,289		28,702		3.37	%	644,803		6,209		1.29	%
	Repurchase agreements	138,706		2,011		1.94	%	140,837		216		0.21	%
	Subordinated notes	58,947		2,641		5.99	%	58,800		2,641		6.01	%
	Junior subordinated debentures issued to capital trusts	57,108		3,469		8.12	%	56,869		1,755		4.13	%
	Total interest bearing liabilities	5,886,871		95,304		2.16	%	5,400,750		18,110		0.45	%
	Non–interest bearing liabilities
	Demand deposits	1,200,133						1,336,912
	Accrued interest payable and other liabilities	71,280						44,343
	Stockholders’ equity	707,162						691,529
	Total average liabilities and stockholders’ equity	$	7,865,446					$	7,473,534

	Net interest income/spread			$	133,487	2.19	%			$	150,736	2.92	%
	Net interest income as a percent of average interest earning assets (1)					2.59	%					3.02	%

(1)	Securities balances represent daily average balances for the fair value of securities. The average rate is calculated based on the daily average balance for the amortized cost of securities. The average rate is presented on a tax equivalent basis.
(2)	Includes fees on loans. The inclusion of loan fees does not have a material effect on the average interest rate.
(3)	Non–accruing loans for the purpose of the computation above are included in the daily average loan amounts outstanding. Loan totals are shown net of unearned income and deferred loan fees. The average rate is presented on a tax equivalent basis.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2023 and 2022

Rate/Volume Analysis

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.


	Three Months Ended September 30, 2023 vs. Three Months Ended September 30, 2022						Nine Months Ended September 30, 2023 vs. Nine Months Ended September 30, 2022
	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	$	1,223	$	4,556	$	(3,333)	$	1,575	$	(118)	$	1,693
Interest earning deposits	44		(38)		82		161		(77)		238
Investment securities – taxable	352		(862)		1,214		1,754		(180)		1,934
Investment securities – non–taxable	(476)		(4,605)		4,129		135		(2,455)		2,590
Loans receivable	17,486		17,276		210		56,320		20,648		35,672
Total interest income	$	18,629	$	16,327	$	2,302	$	59,945	$	17,818	$	42,127

Interest Expense
Interest bearing deposits	$	20,588	$	219	$	20,369	$	51,192	$	(10)	$	51,202
Borrowings	6,643		6,308		335		22,493		9,648		12,845
Repurchase agreements	686		(9)		695		1,795		(4)		1,799
Subordinated notes	—		9		(9)		—		9		(9)
Junior subordinated debentures issued to capital trusts	483		10		473		1,714		10		1,704
Total interest expense	28,400		6,537		21,863		77,194		9,653		67,541
Net Interest Income	$	(9,771)	$	9,790	$	(19,561)	$	(17,249)	$	8,165	$	(25,414)

Credit Loss Expense

Horizon assesses the adequacy of its Allowance for Credit Losses (“ACL”) by regularly reviewing the performance of its loan portfolio. During the three–month period ended September 30, 2023, credit loss expense for loans totaled $520,000 compared to $601,000 for the same period in 2022. During the three–month period ended September 30, 2023, commercial loan net charge–offs were $142,000, residential mortgage loan net recoveries were $39,000 and consumer loan net charge–offs were $619,000.

During the nine–month period ended September 30, 2023, credit loss expense for loans totaled $856,000 compared to a credit loss recovery of $1.7 million for the same period of 2022. During the nine–month period ended September 30, 2023, commercial loan net charge–offs were $347,000, residential mortgage loan net recoveries were $55,000 and consumer loan net charge–offs were $1.1 million.

The ACL balance at September 30, 2023 was $49.7 million, or 1.14% of total loans compared to an ACL balance of $50.5 million at December 31, 2022 or 1.21% of total loans. The decrease in the ACL to total loans ratio was primarily due to favorable asset quality with non–performing loans at 0.45% of total loans at period end and net charge–offs to average loans represented 0.02% for the third quarter of 2023.

As of September 30, 2023, non–performing loans totaled $19.4 million, reflecting a $2.4 million decrease from $21.8 million in non–performing loans as of December 31, 2022. Non–performing commercial loans decreased by $2.4 million, non–performing real estate loans decreased by $346,000 and non–performing consumer loans increased by $315,000 at September 30, 2023 compared to December 31, 2022.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2023 and 2022

Other Real Estate Owned (“OREO”) and repossessed assets totaled $1.4 million at September 30, 2023 compared to $1.8 million at December 31, 2022.

Non–interest Income

The following is a summary of changes in non–interest income for the three months ended September 30, 2023 and 2022 (table dollar amounts in thousands):


	Three Months Ended
	September 30,				Amount		Percent
	2023		2022		Change		Change
Non–interest Income
Service charges on deposit accounts	$	3,086	$	3,023	$	63	2.1	%
Wire transfer fees	120		148		(28)		(18.9)	%
Interchange fees	3,186		3,089		97		3.1	%
Fiduciary activities	1,206		1,203		3		0.2	%

Gain on sale of mortgage loans	1,582		1,441		141		9.8	%
Mortgage servicing net of impairment	631		355		276		77.7	%
Increase in cash surrender value of bank owned life insurance	1,055		814		241		29.6	%

Other income	964		115		849		738.3	%
Total non–interest income	$	11,830	$	10,188	$	1,642	16.1	%

Total non–interest income was $1.6 million higher during the third quarter of 2023 compared to the same period in 2022. Other income was $849,000 higher during the third quarter of 2023 compared to the same period of 2022 due to the sale of other assets. Residential mortgage loan activity during the third quarter of 2023 generated $1.6 million of income from the gain on sale of mortgage loans, up from $1.4 million for the same period in 2022. The cash surrender value of bank owned life insurance increased $241,000 during the third quarter of 2023 compared to the same period in 2022, primarily due to the purchase of $50.0 million in additional life insurance during the third quarter of 2022. Mortgage servicing income, net of impairment or recovery, increased $276,000 during the third quarter of 2023 compared to the same period in 2022.

The following is a summary of changes in non–interest income for the nine months ended September 30, 2023 and 2022 (table dollar amounts in thousands):


	Nine Months Ended
	September 30,				Amount		Percent
	2023		2022		Change		Change
Non–interest Income
Service charges on deposit accounts	$	9,135	$	8,651	$	484	5.6	%
Wire transfer fees	345		477		(132)		(27.7)	%
Interchange fees	9,637		9,451		186		2.0	%
Fiduciary activities	3,728		4,111		(383)		(9.3)	%
Gain on sale of investment securities	(480)		—		(480)		#DIV/0!
Gain on sale of mortgage loans	3,372		5,969		(2,597)		(43.5)	%
Mortgage servicing net of impairment	1,984		4,163		(2,179)		(52.3)	%
Increase in cash surrender value of bank owned life insurance	3,051		1,843		1,208		65.5	%
Death benefit on bank owned life insurance	—		644		(644)		(100.0)	%
Other income	1,675		1,468		207		14.1	%
Total non–interest income	$	32,447	$	36,777	$	(4,330)	(11.8)	%

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2023 and 2022

Total non–interest income was $4.3 million lower during the nine months ended September 30, 2023 compared to the same period in 2022. The sale of $88.2 million of available for sale investments generated a $480,000 net loss during the first nine months of 2023. Residential mortgage loan activity generated $3.4 million of income from the gain on sale of mortgage loans, down from $6.0 million for the same period in 2022 due to a lower volume of loans sold and a decrease in the percentage gain on loans sold. Mortgage servicing income, net of impairment or recovery, decreased $2.2 million during the first nine months of 2023 compared to the same period in 2022 due to an impairment recovery of $2.6 million recorded during the first quarter of 2022. Fiduciary activities income was $383,000 lower during the first nine months of 2023 compared to the same period in 2022. The cash surrender value of bank owned life insurance increased $1.2 million during the nine months ended September 30, 2023 compared to the same period in 2022, primarily due to the purchase of $50.0 million in additional life insurance during the third quarter of 2022.

Non–interest Expense

The following is a summary of changes in non–interest expense for the three months ended September 30, 2023 and 2022 (table dollar amounts in thousands):


	Three Months Ended
	September 30,			September 30,	QTD	QTD
	2023			2022	$ Change	% Change

Non–interest Expense
Salaries and employee benefits	$	20,058				$	20,613		$	(555)	(2.7)	%
Net occupancy expenses	3,283					3,293			(10)		(0.3)	%
Data processing	2,999					2,539			460		18.1	%
Professional fees	707					552			155		28.1	%
Outside services and consultants	2,316					2,855			(539)		(18.9)	%
Loan expense	1,120					1,392			(272)		(19.5)	%
FDIC deposit insurance	1,300					670			630		94.0	%
Core deposit intangible amortization	903					926			(23)		(2.5)	%
Other losses	188					398			(210)		(52.8)	%
Other expenses	3,294					3,578			(284)		(7.9)	%
Total non–interest expense	$	36,168				$	36,816		$	(648)	(1.8)	%
Annualized Non–interest Exp. to Avg. Assets	1.81		%			1.91		%

Total non–interest expense was $648,000 lower during the third quarter of 2023 when compared to the third quarter of 2022 primarily due to decreases in salaries and employee benefits expense of $555,000, outside services and consultants expense of $539,000, other expenses of $284,000, loan expense of $272,000 and other losses of $210,000, offset by increases in FDIC deposit insurance of $630,000 and data processing of $460,000. Annualized non–interest expense to average assets decreased to 1.81% for the three months ended September 30, 2023 compared to 1.91% for the same period in 2022 as expense reductions from branch acquisitions were realized and investments in technology are being leveraged, resulting in this improvement.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2023 and 2022

The following is a summary of changes in non–interest expense for the nine months ended September 30, 2023 and 2022 (table dollar amounts in thousands):


	Nine Months Ended
	September 30,			September 30,			YTD		YTD
	2023			2022			$ Change		% Change

Non–interest Expense
Salaries and employee benefits	$	58,932		$	60,305		$	(1,373)	(2.3)	%
Net occupancy expenses	10,095			10,044			51		0.5	%
Data processing	8,684			7,683			1,001		13.0	%
Professional fees	1,873			1,149			724		63.0	%
Outside services and consultants	7,548			7,865			(317)		(4.0)	%
Loan expense	3,635			4,130			(495)		(12.0)	%
FDIC deposit insurance	2,680			2,170			510		23.5	%
Core deposit intangible amortization	2,709			2,777			(68)		(2.4)	%
Other losses	543			928			(385)		(41.5)	%
Other expenses	10,255			10,439			(184)		(1.8)	%
Total non–interest expense	$	106,954		$	107,490		$	(536)	(0.5)	%
Annualized Non–interest Exp. to Avg. Assets	1.82		%	1.99		%

Total non–interest expense was $536,000 lower during the first nine months of 2023 when compared to the same period of 2022 primarily due to decreases in salaries and employee benefits expense of $1.4 million, loan expense of $495,000 and other losses of $385,000, offset by increases of $1.0 million in data processing expense, $724,000 in professional fees and $510,000 in FDIC deposit insurance. Annualized non–interest expense to average assets decreased to 1.82% during the first nine months of 2023 compared to 1.99% for the same period in 2022 as expense reductions from branch consolidations were realized and investments in technology are being leveraged, resulting in this improvement.

Income Taxes

Income tax expense totaled $1.3 million for the third quarter of 2023, a decrease of $729,000 when compared to the third quarter of 2022 due to a decrease in income before taxes of $8.3 million.

Income tax expense totaled $4.6 million for the first nine months of 2023, a decrease of $4.9 million when compared to the same period of 2022 due to a decrease in income before taxes of $24.0 million.

Liquidity

The Bank maintains a stable base of core deposits provided by long–standing relationships with individuals and local businesses. These deposits are the principal source of liquidity for Horizon. Other sources of liquidity for Horizon include earnings, loan repayment, investment security sales and maturities, proceeds from the sale of residential mortgage loans, unpledged investment securities and borrowing relationships with correspondent banks, including the FHLB. At September 30, 2023, in addition to liquidity available from the normal operating, funding, and investing activities of Horizon, the Bank had approximately $1.65 billion in unused credit lines with various money center banks, including the FHLB and the FRB Discount Window compared to $438.0 million at December 31, 2022. The Bank had approximately $622.9 million of unpledged investment securities at September 30, 2023 compared to $2.1 billion at December 31, 2022.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2023 and 2022

Capital Resources

The capital resources of Horizon and the Bank exceeded regulatory capital ratios for “well capitalized” banks at September 30, 2023. Stockholders’ equity totaled $693.4 million as of September 30, 2023, compared to $677.4 million as of December 31, 2022. For the nine months ended September 30, 2023, the ratio of average stockholders’ equity to average assets was 9.03% compared to 9.07% for the twelve months ended December 31, 2022. The increase in stockholders’ equity during the period was due to net income generated during the period, offset by a decrease in accumulated other comprehensive income of $17.2 million and the amount of dividends paid.

Horizon declared common stock dividends in the amount of $0.48 per share during the first nine months of 2023 and $0.47 per share for the same period in 2022. The dividend payout ratio (dividends as a percent of basic earnings per share) was 39.3% and 28.3% for the first nine months of 2023 and 2022, respectively. For additional information regarding dividends, see Horizon’s 2022 Annual Report on Form 10–K.

Use of Non–GAAP Financial Measures

Certain information set forth in this quarterly report on Form 10–Q 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, pre–tax pre–provision net income, net interest margin, tangible stockholders’ equity, tangible book value per share, efficiency ratio, the return on average assets, the return on average common equity, and the return on average tangible equity. In each case, we have identified special circumstances that we consider to be adjustments and have excluded them, to show the impact of such events as acquisition–related purchase accounting adjustments and swap termination fees, among others we have identified in our reconciliations. Horizon believes that these non–GAAP financial measures are helpful to investors and provide a greater understanding of our business and financial results without giving effect to the purchase accounting impacts and 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 tables and other information below and contained elsewhere in this Report on Form 10–Q for reconciliations of the non–GAAP figures identified herein and their most comparable GAAP measures.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2023 and 2022


Non–GAAP Reconciliation of Net Income
(Dollars in Thousands, Unaudited)
	Three Months Ended										Nine Months Ended
	September 30,		June 30,		March 31,		December 31,		September 30,		September 30,		September 30,
	2023		2023		2023		2022		2022		2023		2022
Net income as reported	$	16,205	$	18,763	$	18,228	$	21,165	$	23,821	$	53,196	$	72,243



Gain on swap termination	—		(1,453)		—		—		—		(1,453)		—
Tax effect	—		305		—		—		—		305		—
Net income excluding gain on swap termination	16,205		17,615		18,228		21,165		23,821		52,048		72,243









(Gain)/loss on sale of investment securities	—		(20)		500		—		—		480		—
Tax effect	—		4		(105)		—		—		(101)		—
Net income excluding (gain)/loss on sale of investment securities	16,205		17,599		18,623		21,165		23,821		52,427		72,243
Death benefit on bank owned life insurance (“BOLI”)	—		—		—		—		—		—		(644)
Net income excluding death benefit on BOLI	16,205		17,599		18,623		21,165		23,821		52,427		71,599



Adjusted net income	$	16,205	$	17,599	$	18,623	$	21,165	$	23,821	$	52,427	$	71,599

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2023 and 2022


Non–GAAP Reconciliation of Diluted Earnings per Share
(Unaudited)
	Three Months Ended										Nine Months Ended
	September 30,		June 30,		March 31,		December 31,		September 30,		September 30,		September 30,
	2023		2023		2023		2022		2022		2023		2022
Diluted earnings per share (“EPS”) as reported	$	0.37	$	0.43	$	0.42	$	0.48	$	0.55	$	1.21	$	1.65



Gain on swap termination	—		(0.03)		—		—		—		(0.03)		—
Tax effect	—		0.01		—		—		—		0.01		—
Diluted EPS excluding gain on swap termination	0.37		0.41		0.42		0.48		0.55		1.19		1.65









(Gain)/loss on sale of investment securities	—		—		0.01		—		—		0.01		—
Tax effect	—		—		—		—		—		—		—
Diluted EPS excluding (gain)/loss on investment securities	0.37		0.41		0.43		0.48		0.55		1.20		1.65
Death benefit on BOLI	—		—		—		—		—		—		(0.01)
Diluted EPS excluding death benefit on BOLI	0.37		0.41		0.43		0.48		0.55		1.20		1.64



Adjusted Diluted EPS	$	0.37	$	0.41	$	0.43	$	0.48	$	0.55	$	1.20	$	1.64


Non–GAAP Reconciliation of Pre–Tax, Pre–Provision Net Income
(Dollars in Thousands, Unaudited)
	Three Months Ended										Nine Months Ended
	September 30,		June 30,		March 31,		December 31,		September 30,		September 30,		September 30,
	2023		2023		2023		2022		2022		2023		2022
Pre–tax income	$	17,489	$	20,215	$	20,091	$	23,814	$	25,834	$	57,795	$	81,770
Credit loss expense (recovery)	263		680		242		(69)		(601)		1,185		(1,747)
Pre–tax, pre–provision net income	$	17,752	$	20,895	$	20,333	$	23,745	$	25,233	$	58,980	$	80,023
Pre–tax, pre–provision net income	$	17,752	$	20,895	$	20,333	$	23,745	$	25,233	$	58,980	$	80,023

Gain on swap termination	—		(1,453)		—		—		—		(1,453)		—


(Gain)/loss on sale of investment securities	—		(20)		500		—		—		480		—
Death benefit on bank owned life insurance	—		—		—		—		—		—		(644)

Adjusted pre–tax, pre–provision net income	$	17,752	$	19,422	$	20,833	$	23,745	$	25,233	$	58,007	$	79,379

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2023 and 2022


Non–GAAP Reconciliation of Net Interest Margin
(Dollars in Thousands, Unaudited)
	Three Months Ended															Nine Months Ended
	September 30,			June 30,			March 31,			December 31,			September 30,			September 30,			September 30,
	2023			2023			2023			2022			2022			2023			2022
Net interest income as reported	$	42,090		$	46,160		$	45,237		$	48,782		$	51,861		$	133,487		$	150,736
Average interest earning assets	7,286,611			7,212,640			7,201,266			7,091,980			7,056,208			7,233,818			6,939,643
Net interest income as a percentage of average interest earning assets (“Net Interest Margin”)	2.41		%	2.69		%	2.67		%	2.85		%	3.04		%	2.59		%	3.02		%
Net interest income as reported	$	42,090		$	46,160		$	45,237		$	48,782		$	51,861		$	133,487		$	150,736
Acquisition–related purchase accounting adjustments (“PAUs”)	(435)			(651)			(367)			(431)			(906)			(1,453)			(3,045)
Gain on swap termination	—			(1,453)			—			—			—			(1,453)			—

Adjusted net interest income	$	41,655		$	44,056		$	44,870		$	48,351		$	50,955		$	130,581		$	147,691
Adjusted net interest margin	2.38		%	2.57		%	2.65		%	2.83		%	2.99		%	2.53		%	2.96		%


Non–GAAP Reconciliation of Tangible Stockholders’ Equity and Tangible Book Value per Share
(Dollars in Thousands Except per Share Data, Unaudited)
	September 30,		June 30,		March 31,		December 31,		September 30,
	2023		2023		2023		2022		2022
Total stockholders’ equity	$	693,369	$	709,243	$	702,559	$	677,375	$	644,993
Less: Intangible assets	169,741		170,644		171,547		172,450		173,375
Total tangible stockholders’ equity	$	523,628	$	538,599	$	531,012	$	504,925	$	471,618
Common shares outstanding	43,648,501		43,645,216		43,621,422		43,574,151		43,574,151
Book value per common share	$	15.89	$	16.25	$	16.11	$	15.55	$	14.80
Tangible book value per common share	$	12.00	$	12.34	$	12.17	$	11.59	$	10.82

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2023 and 2022


Non–GAAP Calculation and Reconciliation of Efficiency Ratio and Adjusted Efficiency Ratio
(Dollars in Thousands, Unaudited)
	Three Months Ended															Nine Months Ended
	September 30,			June 30,			March 31,			December 31,			September 30,			September 30,			September 30,
	2023			2023			2023			2022			2022			2023			2022
Non–interest expense as reported	$	36,168		$	36,262		$	34,524		$	35,711		$	36,816		$	106,954		$	107,490
Net interest income as reported	42,090			46,160			45,237			48,782			51,861			133,487			150,736
Non–interest income as reported	$	11,830		$	10,997		$	9,620		$	10,674		$	10,188		$	32,447		$	36,777
Non–interest expense/(Net interest income + Non–interest income) ("Efficiency Ratio")	67.08		%	63.44		%	62.93		%	60.06		%	59.33		%	64.46		%	57.32		%

Non–interest expense as reported	$	36,168		$	36,262		$	34,524		$	35,711		$	36,816		$	106,954		$	107,490



Net interest income as reported	42,090			46,160			45,237			48,782			51,861			133,487			150,736
Gain on swap termination	—			(1,453)			—			—			—			(1,453)			—

Net interest income excluding gain on swap termination	42,090			44,707			45,237			48,782			51,861			132,034			150,736
Non–interest income as reported	11,830			10,997			9,620			10,674			10,188			32,447			36,777

(Gain)/loss on sale of investment securities	—			(20)			500			—			—			480			—
Death benefit on bank owned life insurance ("BOLI")	—			—			—			—			—			—			(644)
Non–interest income excluding (gain)/loss on sale of investment securities and death benefit on BOLI	$	11,830		$	10,977		$	10,120		$	10,674		$	10,188		$	32,927		$	36,133
Adjusted efficiency ratio	67.08		%	65.12		%	62.37		%	60.06		%	59.33		%	64.84		%	57.52		%

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2023 and 2022


Non–GAAP Reconciliation of Return on Average Assets
(Dollars in Thousands, Unaudited)
	Three Months Ended															Nine Months Ended
	September 30,			June 30,			March 31,			December 31,			September 30,			September 30,			September 30,
	2023			2023			2023			2022			2022			2023			2022
Average assets	$	7,924,751		$	7,840,026		$	7,831,106		$	7,718,366		$	7,635,102		$	7,865,446		$	7,473,534
Return on average assets ("ROAA") as reported	0.81		%	0.96		%	0.94		%	1.09		%	1.24		%	0.90		%	1.29		%



Gain on swap termination	—			(0.07)			—			—			—			(0.02)			—
Tax effect	—			0.02			—			—			—			0.01			—
ROAA excluding gain on swap termination	0.81			0.91			0.94			1.09			1.24			0.89			1.29









(Gain)/loss on sale of investment securities	—			—			0.03			—			—			0.01			—
Tax effect	—			—			(0.01)			—			—			—			—
ROAA excluding (gain)/loss on sale of investment securities	0.81			0.91			0.96			1.09			1.24			0.90			1.29
Death benefit on bank owned life insurance ("BOLI")	—			—			—			—			—			—			(0.01)
ROAA excluding death benefit on BOLI	0.81			0.91			0.96			1.09			1.24			0.90			1.28



Adjusted ROAA	0.81		%	0.91		%	0.96		%	1.09		%	1.24		%	0.90		%	1.28		%

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2023 and 2022


Non–GAAP Reconciliation of Return on Average Common Equity
(Dollars in Thousands, Unaudited)
	Three Months Ended															Nine Months Ended
	September 30,			June 30,			March 31,			December 31,			September 30,			September 30,			September 30,
	2023			2023			2023			2022			2022			2023			2022
Average common equity	$	715,485		$	710,953		$	693,472		$	660,188		$	680,376		$	707,162		$	691,529
Return on average common equity ("ROACE") as reported	8.99		%	10.59		%	10.66		%	12.72		%	13.89		%	10.06		%	13.97		%



Gain on swap termination	—			(0.82)			—			—			—			(0.27)			—
Tax effect	—			0.17			—			—			—			0.06			—
ROACE excluding gain on swap termination	8.99			9.94			10.66			12.72			13.89			9.85			13.97









(Gain)/loss on sale of investment securities	—			(0.01)			0.29			—			—			0.09			—
Tax effect	—			—			(0.06)			—			—			(0.02)			—
ROACE excluding (gain)/loss on sale of investment securities	8.99			9.93			10.89			12.72			13.89			9.92			13.97
Death benefit on bank owned life insurance ("BOLI")	—			—			—			—			—			—			(0.12)
ROACE excluding death benefit on BOLI	8.99			9.93			10.89			12.72			13.89			9.92			13.85



Adjusted ROACE	8.99		%	9.93		%	10.89		%	12.72		%	13.89		%	9.92		%	13.85		%

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2023 and 2022


Non–GAAP Reconciliation of Return on Average Tangible Equity
(Dollars in Thousands, Unaudited)
	Three Months Ended															Nine Months Ended
	September 30,			June 30,			March 31,			December 31,			September 30,			September 30,			September 30,
	2023			2023			2023			2022			2022			2023			2022
Average common equity	$	715,485		$	710,953		$	693,472		$	660,188		$	680,376		$	707,162		$	691,529
Less: Average intangible assets	170,301			171,177			172,139			173,050			173,546			171,199			174,323
Average tangible equity	$	545,184		$	539,776		$	521,333		$	487,138		$	506,830		$	535,963		$	517,206
Return on average common equity ("ROATE")	11.79		%	13.94		%	14.18		%	17.24		%	18.65		%	13.27		%	18.68		%



Gain on swap termination	—			(1.08)			—			—			—			(0.36)			—
Tax effect	—			0.23			—			—			—			0.08			—
ROATE excluding gain on swap termination	11.79			13.09			14.18			17.24			18.65			12.99			18.68









(Gain)/loss on sale of investment securities	—			(0.01)			0.39			—			—			0.12			—
Tax effect	—			—			(0.08)			—			—			(0.03)			—
ROATE excluding (gain)/loss on sale of investment securities	11.79			13.08			14.49			17.24			18.65			13.08			18.68
Death benefit on bank owned life insurance ("BOLI")	—			—			—			—			—			—			(0.17)
ROATE excluding death benefit on BOLI	11.79			13.08			14.49			17.24			18.65			13.08			18.51



Adjusted ROATE	11.79		%	13.08		%	14.49		%	17.24		%	18.65		%	13.08		%	18.51		%

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We refer you to Horizon's 2022 Annual Report on Form 10–K for analysis of its interest rate sensitivity. Horizon believes there have been no significant changes in its interest rate sensitivity since it was reported in its 2022 Annual Report on Form 10–K.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

Based on an evaluation of disclosure controls and procedures as of September 30, 2023, Horizon’s Chief Executive Officer and Chief Financial Officer have evaluated the effectiveness of Horizon’s disclosure controls (as defined in Exchange Act Rule 13a–15(e) of the Securities Exchange Act of 1934 (the “Exchange Act”)). Based on such evaluation, such officers have concluded that, as of the evaluation date, Horizon's disclosure controls and procedures were not effective to ensure that the information required to be disclosed by Horizon in the reports Horizon files or submits under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the Securities and Exchange Commission's rules and forms, including that such information is accumulated and communicated to Horizon's management, including its Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosures. The conclusion that Horizon's disclosure controls and procedures were not effective was due to the presence of material weaknesses in Horizon's internal control over financial reporting, as that term is defined in Rules 13a–15(f) and 15d–15(f) under the Exchange Act, as previously disclosed in Part II, Item 9A of Horizon's Annual Report on Form 10–K for the year ended December 31, 2022 (the “2022 Annual Report on Form 10–K”). In light of the material weaknesses identified by management, Horizon has performed additional analyses and procedures in order to conclude that its condensed financial statements as of and for the three and nine months ended September 30, 2023 are fairly presented, in all material respects, in accordance with GAAP, as further described below.

Description of Material Weaknesses and Management's Remediation Initiatives

As previously disclosed in “Part II, Item 9A. Controls and Procedures” of Horizon's 2022 Annual Report on Form 10–K, management identified material weaknesses in internal control over financial reporting with respect to insufficient controls over the reporting, classification, and disclosure of loans, investments and individual cash flow line items and lack of sufficient controls around the financial reporting process that allows for the timely release of financial statements. As of the date of this report, Horizon's remediation efforts are in place related to each of the material weaknesses that Horizon has identified in its internal control over financial reporting as additional procedures and controls have been established to fully address these material weaknesses. Horizon has not been able to complete all actions necessary and test the remediated controls in a manner that would enable it to conclude that such controls are effective. Horizon is committed to implementing the necessary controls to remediate the material weaknesses described below, as and when resources permit.

As part of Horizon's efforts to remediate the material weaknesses described above, Horizon has hired additional resources within our accounting and finance department for financial statement preparation and review, Horizon has provided additional training to implement and monitor our policies and procedures, and enhanced controls and procedures have been designed and implemented. The material weaknesses will not be considered remediated until the applicable controls have operated for a sufficient period of time and management has concluded, through testing, that these controls are operating effectively. We estimate that the remediation of these material weaknesses will be completed prior to the end of fiscal 2023. Therefore, Horizon's Chief Executive Officer and Chief Financial Officer concluded that, as of September 30, 2023, Horizon's disclosure controls and procedures were not effective. Despite the foregoing, Horizon's management has concluded the financial statements fairly present in all material respects, Horizon's financial position, results of operations and cash flows as of the dates, and for the periods presented in this Form 10–Q, in conformity with GAAP.

Changes in Internal Control Over Financial Reporting

Horizon’s management, including its Chief Executive Officer and Chief Financial Officer, also have concluded that during the fiscal quarter ended September 30, 2023, there have been no changes in Horizon’s internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, Horizon’s internal control over financial reporting, other than the remediation activities described above and discussed in further detail in “Part II, Item 9A. Controls and Procedures” of Horizon's 2022 Annual Report on Form 10–K.

HORIZON BANCORP, INC. AND SUBSIDIARIES

Part II – Other Information

ITEM 1. LEGAL PROCEEDINGS

ITEM 1A. RISK FACTORS

The disclosures below supplement the risk factors previously disclosed under Part I, Item 1A of the Company's 2022 Annual Report on Form 10–K.

Recent negative developments affecting the banking industry, and resulting media coverage, have eroded customer confidence in the banking system and could have a material effect on our operations and/or stock price.

The recent high–profile bank failures including Silicon Valley Bank, Signature Bank and First Republic Bank have generated significant market volatility among publicly traded bank holding companies and, in particular, regional banks. These market developments have negatively impacted customer confidence in the safety and soundness of financial institutions, as well as have caused significant disruption, volatility and reduced valuations of equity and other securities of banks in the capital markets. These events occurred during a period of rapidly rising interest rates which, among other things, has resulted in unrealized losses in longer duration securities and loans held by banks, more competition for bank deposits and may increase the risk of a potential recession. These market developments have caused general uncertainty and concern regarding the liquidity adequacy of the banking industry and in particular, regional banks like Horizon. As a result, customers may choose to maintain deposits with larger financial institutions or invest in higher yielding short–term fixed income securities, all of which could materially adversely impact our liquidity, loan funding capacity, net interest margin, capital and results of operations. In connection with high–profile bank failures, uncertainty and concern has been, and may be in the future, compounded by advances in technology that increase the speed at which deposits can be moved, as well as the speed and reach of media attention, including social media, and its ability to disseminate concerns or rumors, in each case potentially exacerbating liquidity concerns. While the Department of the Treasury, the Federal Reserve, and the FDIC have made statements ensuring that depositors of these recently failed banks would have access to their deposits, including previously uninsured deposit accounts, there is no guarantee that such actions will be successful in restoring customer confidence in regional banks and the banking system more broadly.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

(a)Unregistered Sales of Equity Securities: Not Applicable

(b)Use of Proceeds: Not Applicable

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Part II – Other Information

(c)Repurchase of Our Equity Securities: Not Applicable

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

Not Applicable

ITEM 4. MINE SAFETY DISCLOSURES

Not Applicable

ITEM 5. OTHER INFORMATION

Rule 10b5–1 Trading Plans

During the three months ended September 30, 2023, none of the Company's directors or executive officers adopted or terminated any contract, instruction or written plan for the purchase or sale of Company securities that was intended to satisfy the affirmative defense conditions of Rule 10b–5c or any “non–Rule 10b5–1 trading arrangement,” as that term is used in the Securities and Exchange Commission regulations.

ITEM 6. EXHIBITS

(a) Exhibits


Exhibit No.	Description	Location
31.1	Certification of Thomas M. Prame	Attached
31.2	Certification of Mark E. Secor	Attached
32	Certification of Chief Executive and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002	Attached
101	Inline Interactive Data Files	Attached
104	The cover page from the Company’s Quarterly Report on Form 10–Q for the quarter ended September 30, 2023, has been formatted in Inline XBRL	Within the Inline XBRL document

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


						HORIZON BANCORP, INC.

November 9, 2023						/s/ Thomas M. Prame
Date						Thomas M. Prame
						Chief Executive Officer

November 9, 2023						/s/ Mark E. Secor
Date						Mark E. Secor
						Chief Financial Officer

EX-31.1 2 hbnc-20230930exhibit311.htm EX-31.1 Document

EXHIBIT 31.1

CERTIFICATION OF THOMAS M. PRAME

I, Thomas M. Prame, certify that:

1.I have reviewed this Quarterly Report on Form 10-Q of Horizon Bancorp, Inc.;

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.The registrants’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a.Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b.Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c.Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d.Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a.All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b.Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.


November 9, 2023						/s/ Thomas M. Prame
Date						Thomas M. Prame
						Chief Executive Officer

EX-31.2 3 hbnc-20230930exhibit312.htm EX-31.2 Document

EXHIBIT 31.2

CERTIFICATION OF MARK E. SECOR

I, Mark E. Secor, certify that:

1.I have reviewed this Quarterly Report on Form 10-Q of Horizon Bancorp, Inc.;

b.Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.


November 9, 2023						/s/ Mark E. Secor
Date						Mark E. Secor
						Chief Financial Officer

EX-32 4 hbnc-20230930exhibit32.htm EX-32 Document

EXHIBIT 32

HORIZON BANCORP, INC.

Certification of Periodic Financial Report

Pursuant to 18 U.S.C. Section 1350

Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, each of the undersigned officers of Horizon Bancorp, Inc. (the “Company”) certifies that the Quarterly Report on Form 10-Q of the Company for the quarter ended September 30, 2023 fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 and information contained in that Form 10-Q fairly presents, in all material respects, the financial condition and results of operations of the Company.


November 9, 2023						/s/ Thomas M. Prame
Date						Thomas M. Prame
						Chief Executive Officer

November 9, 2023						/s/ Mark E. Secor
Date						Mark E. Secor
						Chief Financial Officer

A signed original of this written statement required by Section 906 has been provided to Horizon Bancorp, Inc. and will be retained by Horizon Bancorp, Inc. and furnished to the Securities Exchange Commission or its staff upon request.

EX-101.SCH 5 hbnc-20230930.xsd XBRL TAXONOMY EXTENSION SCHEMA DOCUMENT 0000001 - Document - Cover Page link:presentationLink link:calculationLink link:definitionLink 0000002 - Statement - Condensed Consolidated Balance Sheets link:presentationLink link:calculationLink link:definitionLink 0000003 - Statement - Condensed Consolidated Balance Sheets (Parenthetical) link:presentationLink link:calculationLink link:definitionLink 0000004 - Statement - Condensed Consolidated Statements of Income link:presentationLink link:calculationLink link:definitionLink 0000005 - Statement - Condensed Consolidated Statements of Comprehensive Income (Loss) link:presentationLink link:calculationLink link:definitionLink 0000006 - Statement - Condensed Consolidated Statements of Stockholders' Equity link:presentationLink link:calculationLink link:definitionLink 0000007 - Statement - Condensed Consolidated Statements of Stockholders' Equity (Parenthetical) link:presentationLink link:calculationLink link:definitionLink 0000008 - Statement - Condensed Consolidated Statements of Cash Flows link:presentationLink link:calculationLink link:definitionLink 0000009 - Disclosure - Accounting Policies link:presentationLink link:calculationLink link:definitionLink 0000010 - Disclosure - Securities link:presentationLink link:calculationLink link:definitionLink 0000011 - Disclosure - Loans link:presentationLink link:calculationLink link:definitionLink 0000012 - Disclosure - Allowance for Credit and Loan Losses link:presentationLink link:calculationLink link:definitionLink 0000013 - Disclosure - Loan Servicing link:presentationLink link:calculationLink link:definitionLink 0000014 - Disclosure - Goodwill link:presentationLink link:calculationLink link:definitionLink 0000015 - Disclosure - Repurchase Agreements link:presentationLink link:calculationLink link:definitionLink 0000016 - Disclosure - Subordinated Notes link:presentationLink link:calculationLink link:definitionLink 0000017 - Disclosure - Derivative Financial Instruments link:presentationLink link:calculationLink link:definitionLink 0000018 - Disclosure - Disclosures about Fair Value of Assets and Liabilities link:presentationLink link:calculationLink link:definitionLink 0000019 - Disclosure - Fair Value of Financial Instruments link:presentationLink link:calculationLink link:definitionLink 0000020 - Disclosure - Accumulated Other Comprehensive Income (Loss) link:presentationLink link:calculationLink link:definitionLink 0000021 - Disclosure - Regulatory Capital link:presentationLink link:calculationLink link:definitionLink 0000022 - Disclosure - General Litigation link:presentationLink link:calculationLink link:definitionLink 9954471 - Disclosure - Accounting Policies (Policies) link:presentationLink link:calculationLink link:definitionLink 9954472 - Disclosure - Accounting Policies (Tables) link:presentationLink link:calculationLink link:definitionLink 9954473 - Disclosure - Securities (Tables) link:presentationLink link:calculationLink link:definitionLink 9954474 - Disclosure - Loans (Tables) link:presentationLink link:calculationLink link:definitionLink 9954475 - Disclosure - Allowance for Credit and Loan Losses (Tables) link:presentationLink link:calculationLink link:definitionLink 9954476 - Disclosure - Loan Servicing (Tables) link:presentationLink link:calculationLink link:definitionLink 9954477 - Disclosure - Repurchase Agreements (Tables) link:presentationLink link:calculationLink link:definitionLink 9954478 - Disclosure - Derivative Financial Instruments (Tables) link:presentationLink link:calculationLink link:definitionLink 9954479 - Disclosure - Disclosures about Fair Value of Assets and Liabilities (Tables) link:presentationLink link:calculationLink link:definitionLink 9954480 - Disclosure - Fair Value of Financial Instruments (Tables) link:presentationLink link:calculationLink link:definitionLink 9954481 - Disclosure - Accumulated Other Comprehensive Income (Loss) (Tables) link:presentationLink link:calculationLink link:definitionLink 9954482 - Disclosure - Regulatory Capital (Tables) link:presentationLink link:calculationLink link:definitionLink 9954483 - Disclosure - Accounting Policies - Narrative (Details) link:presentationLink link:calculationLink link:definitionLink 9954484 - Disclosure - Accounting Policies - Schedule of Computation of Basic and Diluted Earnings Per Share (Details) link:presentationLink link:calculationLink link:definitionLink 9954485 - Disclosure - Accounting Policies - Schedule of Error Corrections and Prior Period Adjustments (Details) link:presentationLink link:calculationLink link:definitionLink 9954486 - Disclosure - Accounting Policies - Schedule of Loans by Credit Grades (Details) link:presentationLink link:calculationLink link:definitionLink 9954487 - Disclosure - Securities - Schedule of Fair Value of Securities (Details) link:presentationLink link:calculationLink link:definitionLink 9954488 - Disclosure - Securities - Narrative (Details) link:presentationLink link:calculationLink link:definitionLink 9954489 - Disclosure - Securities - Schedule of Amortized Cost and Fair Value of Securities Available for Sale and Held to Maturity (Details) link:presentationLink link:calculationLink link:definitionLink 9954490 - Disclosure - Securities - Schedule of Debt Securities, Available-for-Sale, Unrealized Loss Position, Fair Value (Details) link:presentationLink link:calculationLink link:definitionLink 9954491 - Disclosure - Securities - Schedule of Sales of Securities Available for Sale (Details) link:presentationLink link:calculationLink link:definitionLink 9954492 - Disclosure - Loans - Schedule of Loans Outstanding by Portfolio Class (Details) link:presentationLink link:calculationLink link:definitionLink 9954493 - Disclosure - Loans - Narrative (Details) link:presentationLink link:calculationLink link:definitionLink 9954494 - Disclosure - Loans - Schedule of Non-accrual, Loans Past Due Over 90 Days Still on Accrual, and Troubled Debt Restructurings (“TDRs”) by Class of Loans (Details) link:presentationLink link:calculationLink link:definitionLink 9954495 - Disclosure - Loans - Schedule of Payment Status by Class of Loan (Details) link:presentationLink link:calculationLink link:definitionLink 9954496 - Disclosure - Loans - Schedule of TDRs by Loan Portfolio (Details) link:presentationLink link:calculationLink link:definitionLink 9954497 - Disclosure - Loans - Schedule of Allowance for Credit Loss Allocated for Collateral Dependent Loans (Details) link:presentationLink link:calculationLink link:definitionLink 9954498 - Disclosure - Loans - Schedule of Loans by Credit Grades (Details) link:presentationLink link:calculationLink link:definitionLink 9954499 - Disclosure - Allowance for Credit and Loan Losses (Details) link:presentationLink link:calculationLink link:definitionLink 9954500 - Disclosure - Loan Servicing - Narrative (Details) link:presentationLink link:calculationLink link:definitionLink 9954501 - Disclosure - Loan Servicing - Schedule of Originated Mortgage Servicing Rights (Details) link:presentationLink link:calculationLink link:definitionLink 9954502 - Disclosure - Goodwill (Details) link:presentationLink link:calculationLink link:definitionLink 9954503 - Disclosure - Repurchase Agreements (Details) link:presentationLink link:calculationLink link:definitionLink 9954504 - Disclosure - Subordinated Notes (Details) link:presentationLink link:calculationLink link:definitionLink 9954505 - Disclosure - Derivative Financial Instruments - Narrative (Details) link:presentationLink link:calculationLink link:definitionLink 9954506 - Disclosure - Derivative Financial Instruments - Schedule of Fair Value of Derivative Financial Instruments (Details) link:presentationLink link:calculationLink link:definitionLink 9954507 - Disclosure - Derivative Financial Instruments - Schedule of Effect of Derivative Instruments on Condensed Consolidated Statements of Income Derivative in Cash Flow Hedging Relationship (Details) link:presentationLink link:calculationLink link:definitionLink 9954508 - Disclosure - Derivative Financial Instruments - Schedule of Effect of the Derivative Designated as a Hedging Instrument on the Consolidated Statements of Income Derivative in Fair Value Hedging Relationship (Details) link:presentationLink link:calculationLink link:definitionLink 9954509 - Disclosure - Disclosures about Fair Value of Assets and Liabilities - Schedule of Fair Value Measurements of Assets and Liabilities Recognized on a Recurring Basis (Details) link:presentationLink link:calculationLink link:definitionLink 9954510 - Disclosure - Disclosures about Fair Value of Assets and Liabilities - Schedule of Other Assets Measured at Fair Value on Nonrecurring Basis (Details) link:presentationLink link:calculationLink link:definitionLink 9954511 - Disclosure - Disclosures about Fair Value of Assets and Liabilities - Schedule of Qualitative Information about Unobservable Inputs Used in Recurring and Nonrecurring Level 3 Fair Value Measurements, Other than Goodwill (Details) link:presentationLink link:calculationLink link:definitionLink 9954512 - Disclosure - Fair Value of Financial Instruments (Details) link:presentationLink link:calculationLink link:definitionLink 9954513 - Disclosure - Accumulated Other Comprehensive Income (Loss) (Details) link:presentationLink link:calculationLink link:definitionLink 9954514 - Disclosure - Regulatory Capital (Details) link:presentationLink link:calculationLink link:definitionLink EX-101.CAL 6 hbnc-20230930_cal.xml XBRL TAXONOMY EXTENSION CALCULATION LINKBASE DOCUMENT EX-101.DEF 7 hbnc-20230930_def.xml XBRL TAXONOMY EXTENSION DEFINITION LINKBASE DOCUMENT EX-101.LAB 8 hbnc-20230930_lab.xml XBRL TAXONOMY EXTENSION LABEL LINKBASE DOCUMENT Consolidated Entities [Axis] Consolidated Entities [Axis] Stock Appreciation Rights (SARs) Stock Appreciation Rights (SARs) [Member] Pay vs Performance Disclosure [Line Items] Assets Sold under Agreements to Repurchase [Line Items] Assets Sold under Agreements to Repurchase [Line Items] Proceeds from sales of securities available for sale Proceeds from Sale of Debt Securities, Available-for-Sale Financing Receivable, Allowance for Credit Loss Financing Receivable, Allowance for Credit Loss [Roll Forward] Statistical Measurement [Domain] Statistical Measurement [Domain] Tax effect AOCI Tax, Attributable to Parent Notional Amount Derivative Liability, Notional Amount Mortgage warehousing maximum pay off period Mortgage Warehousing Maximum Pay Off Period Mortgage warehousing maximum pay off period. Net change in: Increase (Decrease) in Operating Capital [Abstract] Underlying Security Market Price Change Underlying Security Market Price Change, Percent Common equity tier 1 capital, for well capitalized purpose, amount Banking Regulation, Common Equity Tier 1 Risk-Based Capital, Well Capitalized, Minimum Purchase of FHLB stock Payments to Acquire Federal Home Loan Bank Stock Award Type [Domain] Award Type [Domain] Non–interest bearing Non–interest bearing deposits Noninterest-Bearing Deposit Liabilities Fair Value as of Grant Date Award Grant Date Fair Value Tier 1 capital (to average assets), for well capitalized purpose, amount Banking Regulation, Tier 1 Leverage Capital, Well Capitalized, Minimum After ten years, fair value Debt Securities, Held-to-Maturity, Maturity, Allocated and Single Maturity Date, Rolling after 10 Years, Fair Value Statement of Stockholders' Equity [Abstract] Statement of Stockholders' Equity [Abstract] Subordinated notes Subordinated Debentures Subordinated Debentures Current fiscal year, charge-offs Financing Receivable, Excluding Accrued Interest, Year One, Originated, Current Fiscal Year, Writeoff Investments, Debt and Equity Securities [Abstract] Investments, Debt and Equity Securities [Abstract] Data processing Information Technology and Data Processing Investment securities – taxable Interest Income, Securities, Operating, Taxable MNPI Disclosure Timed for Compensation Value MNPI Disclosure Timed for Compensation Value [Flag] Common equity tier 1 capital (to risk-weighted assets), required for capital adequacy purposes with capital buffer, ratio Common equity tier one risk based capital required for capital adequacy with capital buffer to risk weighted assets Common equity tier one risk based capital required for capital adequacy with capital buffer to risk weighted assets. Restatement Determination Date: Restatement Determination Date [Axis] Corporate notes Corporate Debt Securities [Member] Fair value for after ten years Debt Securities, Available-for-Sale, Maturity, Allocated and Single Maturity Date, Rolling after 10 Years, Fair Value Commitments and contingent liabilities Commitments and Contingencies Class of Financing Receivable [Domain] Class of Financing Receivable [Domain] As Reported Previously Reported [Member] Insider Trading Policies and Procedures [Line Items] Rule 10b5-1 Arrangement Terminated Rule 10b5-1 Arrangement Terminated [Flag] Total capital (to risk-weighted assets), required for capital1 adequacy purposes with capital buffer, ratio Capital required for capital adequacy with capital buffer to risk weighted assets Capital required for capital adequacy with capital buffer to risk weighted assets. Restatement does not require Recovery Restatement Does Not Require Recovery [Text Block] Error Corrections and Prior Period Adjustments Restatement [Line Items] Error Corrections and Prior Period Adjustments Restatement [Line Items] Four year before current fiscal year Financing Receivable, Year Five, Originated, Four Years before Current Fiscal Year Increase in cash value of bank owned life insurance Bank Owned Life Insurance Income Subordinated notes Interest Expense, Subordinated Notes and Debentures Proceeds from bank owned life insurance Proceeds from Life Insurance Policy Total capital (to risk-weighted assets), for capital adequacy purposes, amount Banking Regulation, Total Risk-Based Capital, Capital Adequacy, Minimum Percentage of portfolio Debt Securities, Available-for-Sale, Unrealized Loss Position, Percentage Of Portfolio Debt Securities, Available-for-Sale, Unrealized Loss Position, Percentage Of Portfolio Preferred stock, Authorized, 1,000,000 shares, Issued 0 shares Preferred Stock, Value, Issued Fair Value, Recurring and Nonrecurring [Table] Fair Value, Recurring and Nonrecurring [Table] Dividends paid on common stock Payments of Ordinary Dividends, Common Stock Derivative Instruments, Gain (Loss) [Line Items] Derivative Instruments, Gain (Loss) [Line Items] Diluted earnings per share (in USD per share) Diluted earnings per share (in USD per share) Earnings Per Share, Diluted Total liability derivatives Derivative Liability, Subject to Master Netting Arrangement, before Offset Allowance for credit losses for held to maturity debt securities Debt Securities, Held-to-Maturity, Allowance for Credit Loss, Excluding Accrued Interest PEO Total Compensation Amount PEO Total Compensation Amount Amortization of unearned compensation APIC, Share-Based Payment Arrangement, Restricted Stock Unit, Increase for Cost Recognition Hedging Relationship [Axis] Hedging Relationship [Axis] Schedule Of Earnings Per Share [Table] Schedule Of Earnings Per Share [Table] Schedule of Earnings Per Share [Table] Mortgage servicing rights, net Finite Lived Mortgage Servicing Rights Net Of Impairment Finite lived mortgage servicing rights net of impairment. Trading Arrangements, by Individual Trading Arrangements, by Individual [Table] Significant Unobservable Inputs (Level 3) Fair Value, Inputs, Level 3 [Member] Disclosures about Fair Value of Assets and Liabilities Disclosures About Fair Value Of Assets And Liabilities [Text Block] Disclosures about fair value of assets and liabilities. Federal Home Loan Bank stock Stock in FHLB Federal Home Loan Bank Stock Interest receivable Increase (Decrease) in Accrued Interest Receivable, Net Exercise of stock options Stock Issued During Period, Value, Stock Options Exercised Interest Income Interest income Interest and Dividend Income, Operating [Abstract] Trading Symbol Trading Symbol Current fiscal year Financing Receivable, Year One, Originated, Current Fiscal Year Non-PEO NEO Average Compensation Actually Paid Amount Non-PEO NEO Average Compensation Actually Paid Amount Schedule of Allowance for Loan Losses Financing Receivable, Allowance for Credit Loss [Table Text Block] Residential construction Residential Construction Loan [Member] Residential Construction Loan [Member] Income tax effect OCI, Debt Securities, Available-for-Sale, Gain (Loss), after Adjustment, Tax Net Income Net Income Net income Net Income (Loss) 30-90 Days Maturity 30 to 90 Days [Member] Within one year, fair value Debt Securities, Held-to-Maturity, Maturity, Allocated and Single Maturity Date, Rolling within One Year, Fair Value Derivative Contract [Domain] Derivative Contract [Domain] Derivative Contract [Domain] Fair Value Disclosures [Abstract] Fair Value Disclosures [Abstract] 90 Days or Greater Past Due Financial Asset, Equal to or Greater than 90 Days Past Due [Member] Changed Peer Group, Footnote Changed Peer Group, Footnote [Text Block] Company Selected Measure Name Company Selected Measure Name Period of loan sold by mortgage company Period Of Loan Sold By Mortgage Company Period of loan sold by mortgage company. Indirect installment Indirect Installment [Member] Indirect installment. Securities Investments in Debt and Marketable Equity Securities (and Certain Trading Assets) Disclosure [Text Block] Stockholders’ Equity Equity, Attributable to Parent [Abstract] Gross Unrealized Losses Debt Securities, Available-for-Sale, Accumulated Gross Unrealized Loss, before Tax Change in fair value of derivative instruments for the period Other Comprehensive Income (Loss), Cash Flow Hedge, Gain (Loss), before Reclassification and Tax Schedule of Computation of Basic and Diluted Earnings Per Share Schedule of Earnings Per Share, Basic and Diluted [Table Text Block] Collateral dependent loans Collateral Dependent Loans [Member] Collateral Dependent Loans Executive Category: Executive Category [Axis] Schedule of Assets Sold under Agreements to Repurchase [Table] Schedule of Assets Sold under Agreements to Repurchase [Table] FDIC insurance expense Federal Deposit Insurance Corporation Premium Expense Accounting Policies Significant Accounting Policies [Text Block] Quoted Prices in Active Markets for Identical Assets (Level 1) Fair Value, Inputs, Level 1 [Member] Name Measure Name Interest Expense Interest Expense [Abstract] Name Forgone Recovery, Individual Name Common equity tier 1 capital, actual amount Banking Regulation, Common Equity Tier 1 Risk-Based Capital, Actual Carrying Amount Reported Value Measurement [Member] Goodwill Goodwill Goodwill Financial Instrument Performance Status [Domain] Financial Instrument Performance Status [Domain] Equity Components [Axis] Equity Components [Axis] Financial Instruments [Domain] Financial Instruments [Domain] Additional 402(v) Disclosure Additional 402(v) Disclosure [Text Block] Good Pass Good Pass [Member] Good pass. Hedging Relationship [Domain] Hedging Relationship [Domain] Fiscal year before current fiscal year Financing Receivable, Year Two, Originated, Fiscal Year before Current Fiscal Year Measurement Basis [Axis] Measurement Basis [Axis] Underlying Securities Award Underlying Securities Amount Greater Than 90 Days Maturity Greater than 90 Days [Member] Entity Small Business Entity Small Business Accumulated Other Comprehensive Income (Loss) Comprehensive Income (Loss) Note [Text Block] Local Phone Number Local Phone Number Common equity tier 1 capital, actual ratio Banking Regulation, Common Equity Tier 1 Risk-Based Capital Ratio, Actual Fair Value Measurement [Domain] Fair Value Measurement [Domain] ACL Allocation Allowance For Credit Losses allocation Allowance For Credit Losses allocation Recovery of Erroneously Awarded Compensation Disclosure [Line Items] Bank Subsidiaries [Member] Collateral [Axis] Collateral Held [Axis] Schedule of Regulatory Capital Requirement Schedule of Compliance with Regulatory Capital Requirements under Banking Regulations [Table Text Block] Measurement Frequency [Axis] Measurement Frequency [Axis] Non–accrual Financing Receivable, Nonaccrual Forgone Recovery due to Violation of Home Country Law, Amount Forgone Recovery due to Violation of Home Country Law, Amount Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Table] Fair Value Measurement Inputs and Valuation Techniques [Table] Schedule of Fair Value of Securities Marketable Securities [Table Text Block] Portion at Fair Value Measurement Portion at Fair Value Measurement [Member] Income Statement Location [Axis] Income Statement Location [Axis] Net settlement of share awards Share-Based Payment Arrangement, Decrease for Tax Withholding Obligation Revolving loans, charge-offs Financing Receivable, Revolving, Writeoff Owner occupied real estate Owner Occupied Real Estate [Member] Owner occupied real estate. Fair value, available for sale Available For Sale Securities Debt Maturities Rolling Fair Value Available for sale securities debt maturities rolling fair value. Schedule of Fair Value Measurements of Assets and Liabilities Recognized on a Recurring Basis Fair Value, by Balance Sheet Grouping [Table Text Block] Other Other Interest and Dividend Income Other Performance Measure, Amount Other Performance Measure, Amount Accumulated other comprehensive income (loss), before tax AOCI before Tax, Attributable to Parent Aggregate Available Trading Arrangement, Securities Aggregate Available Amount Investing Activities Investing activities Net Cash Provided by (Used in) Investing Activities [Abstract] Insider Trading Policies and Procedures Not Adopted Insider Trading Policies and Procedures Not Adopted [Text Block] Special Mention Special Mention [Member] Award Type [Axis] Award Type [Axis] Shares, non-dilutive (in shares) Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount Regulatory Capital Regulatory Capital Requirements under Banking Regulations [Text Block] Derivative Instruments and Hedging Activities Disclosure [Abstract] Derivative Instruments and Hedging Activities Disclosure [Abstract] Document Quarterly Report Document Quarterly Report Total interest expense Interest Expense Tier 1 capital (to average assets), for capital adequacy purposes, amount Banking Regulation, Tier 1 Risk-Based Capital, Capital Adequacy, Minimum Fair Value Hierarchy [Domain] Fair Value Hierarchy and NAV [Domain] Hedging Designation [Axis] Hedging Designation [Axis] Trading Arrangement: Trading Arrangement [Axis] Other income Noninterest Income Other Operating Income Expense Noninterest income other operating income (expense) earned. PEO Actually Paid Compensation Amount PEO Actually Paid Compensation Amount Common equity tier 1 capital, for capital adequacy purposes, amount Banking Regulation, Common Equity Tier 1 Risk-Based Capital, Capital Adequacy, Minimum Derivatives, Fair Value [Line Items] Derivatives, Fair Value [Line Items] Available for sale Debt Securities, Available-for-Sale [Abstract] Entity File Number Entity File Number Revolving term loans, charge-offs Financing Receivable, Excluding Accrued Interest, Revolving, Converted to Term Loan, Writeoff Unrealized gain (loss) on securities available for sale AOCI, Accumulated Gain (Loss), Debt Securities, Available-for-Sale, Parent [Member] Two year before current fiscal year Financing Receivable, Year Three, Originated, Two Years before Current Fiscal Year Proceeds Proceeds from Sale and Maturity of Debt Securities, Available-for-Sale Core deposit intangible amortization Amortization of Intangible Assets Entity Shell Company Entity Shell Company As Revised Revision of Prior Period, Adjustment [Member] Adoption of New Accounting Standards and Accounting Guidance Issued But Not Yet Adopted New Accounting Pronouncements, Policy [Policy Text Block] Restatement Determination Date Restatement Determination Date Net change in repurchase agreements Proceeds from (Payments for) in Securities Sold under Agreements to Repurchase Average price per share repurchased (in USD per share) Shares Acquired, Average Cost Per Share Financing Receivable, Allowance for Credit Loss [Table] Financing Receivable, Allowance for Credit Loss [Table] Internal Credit Assessment [Axis] Internal Credit Assessment [Axis] Direct installment Direct Installment [Member] Direct installment. Other liabilities Increase (Decrease) in Other Operating Liabilities Rule 10b5-1 Arrangement Adopted Rule 10b5-1 Arrangement Adopted [Flag] Notional Amount Derivative Asset, Notional Amount Cash and Cash Equivalents, Beginning of Period Cash and Cash Equivalents, End of Period Cash, Cash Equivalents, Restricted Cash, and Restricted Cash Equivalents Asset Class [Axis] Asset Class [Axis] Stock Price or TSR Estimation Method Stock Price or TSR Estimation Method [Text Block] Tier 1 capital (to average assets), required for capital1 adequacy purposes with capital buffer, ratio Tier one leverage capital required for capital adequacy with capital buffer to average assets Tier one leverage capital required for capital adequacy with capital buffer to average assets. Fair value more than 12 months Debt Securities, Available-for-Sale, Continuous Unrealized Loss Position, 12 Months or Longer Common stock, shares issued (in shares) Common Stock, Shares, Issued Common equity tier 1 capital, for capital adequacy purpose, ratio Common Equity Tier One Risk Based Capital Required For Capital Adequacy To Risk Weighted Assets Common Equity Tier One Risk Based Capital Required For Capital Adequacy To Risk Weighted Assets Amortized cost, available for sale Debt Securities, Available-for-Sale, Maturity, Allocated and Single Maturity Date, Amortized Cost Gross Unrealized Losses Debt Securities, Held-to-Maturity, Accumulated Unrecognized Loss Interchange fees Interchange Fees Interchange fees. Security Exchange Name Security Exchange Name Impaired loans Fair Value Assets, Fair Value Disclosure Current Financing Receivable, after Allowance for Credit Loss, Current Total unrealized losses Debt Securities, Available-for-Sale, Unrealized Loss Position, Accumulated Loss Schedule Of Earnings Per Share [Line Items] Schedule Of Earnings Per Share [Line Items] Schedule of earnings per share. Repurchase Agreements and Similar Transactions, Maturity Periods [Axis] Repurchase Agreements and Similar Transactions, Maturity Periods [Axis] Valuation Technique Fair Value Measurements Valuation Technique Fair Value Measurements Valuation Technique Non–performing Nonperforming Financial Instruments [Member] Accumulated other comprehensive loss Total accumulated other comprehensive income (loss) Accumulated Other Comprehensive Income (Loss), Net of Tax Tier 1 capital (to average assets), required for capital1 adequacy purposes with capital buffer, ratio Tier one risk based capital required for capital adequacy with capital buffer to risk weighted assets Tier one risk based capital required for capital adequacy with capital buffer to risk weighted assets. Weighted average fixed rate Derivative, Average Fixed Interest Rate Unpaid principal balances of loans serviced for others totaled Principal Amount Of Service Loan Outstanding Principal amount of service loan outstanding. Stock options Employee Stock Option [Member] Derivative Financial Instruments Derivative Instruments and Hedging Activities Disclosure [Text Block] EX-101.PRE 9 hbnc-20230930_pre.xml XBRL TAXONOMY EXTENSION PRESENTATION LINKBASE DOCUMENT XML 10 R1.htm IDEA: XBRL DOCUMENT

Cover Page - shares	9 Months Ended
Cover Page - shares	Sep. 30, 2023	Nov. 08, 2023
Cover [Abstract]
Document Type	10-Q
Document Quarterly Report	true
Document Period End Date	Sep. 30, 2023
Document Transition Report	false
Entity File Number	0-10792
Entity Registrant Name	HORIZON BANCORP, INC.
Entity Incorporation, State or Country Code	IN
Entity Tax Identification Number	35-1562417
Entity Address, Address Line One	515 Franklin Street
Entity Address, City or Town	Michigan City
Entity Address, State or Province	IN
Entity Address, Postal Zip Code	46360
City Area Code	219
Local Phone Number	879-0211
Title of 12(b) Security	Common stock, no par value
Trading Symbol	HBNC
Security Exchange Name	NASDAQ
Entity Current Reporting Status	Yes
Entity Interactive Data Current	Yes
Entity Filer Category	Large Accelerated Filer
Entity Small Business	false
Entity Emerging Growth Company	false
Entity Shell Company	false
Entity Common Stock, Shares Outstanding		44,114,049
Amendment Flag	false
Document Fiscal Year Focus	2023
Document Fiscal Period Focus	Q3
Entity Central Index Key	0000706129
Current Fiscal Year End Date	--12-31

XML 11 R2.htm IDEA: XBRL DOCUMENT

Condensed Consolidated Balance Sheets - USD ($) $ in Thousands	Sep. 30, 2023	Dec. 31, 2022
Assets
Cash and due from banks	$ 175,137	$ 123,505
Interest earning time deposits	2,207	2,812
Investment securities, available for sale	865,168	997,558
Investment securities, held to maturity (fair value of $1,556,845 and $1,681,309)	1,966,483	2,022,748
Loans held for sale	2,828	5,807
Loans, net of allowance for credit losses of $49,699 and $50,464	4,309,303	4,107,534
Premises and equipment, net	94,716	92,677
Federal Home Loan Bank stock	34,509	26,677
Goodwill	155,211	155,211
Other intangible assets	14,530	17,239
Interest receivable	37,850	35,294
Cash value of life insurance	149,212	146,175
Other assets	152,280	139,281
Total assets	7,959,434	7,872,518
Deposits
Non–interest bearing	1,126,703	1,277,768
Interest bearing	4,573,394	4,580,006
Total deposits	5,700,097	5,857,774
Borrowings	1,356,510	1,142,949
Subordinated notes	59,007	58,896
Junior subordinated debentures issued to capital trusts	57,201	57,027
Interest payable	16,281	5,380
Other liabilities	76,969	73,117
Total liabilities	7,266,065	7,195,143
Commitments and contingent liabilities
Stockholders’ Equity
Preferred stock, Authorized, 1,000,000 shares, Issued 0 shares	0	0
Common stock, no par value, authorized 99,000,000 shares, issued and outstanding 0 and 43,937,889 shares	0	0
Additional paid-in capital	355,478	354,188
Retained earnings	461,325	429,385
Accumulated other comprehensive loss	(123,434)	(106,198)
Total stockholders’ equity	693,369	677,375
Total liabilities and stockholders’ equity	$ 7,959,434	$ 7,872,518

XML 12 R3.htm IDEA: XBRL DOCUMENT

Condensed Consolidated Balance Sheets (Parenthetical) - USD ($) $ in Thousands	Sep. 30, 2023	Dec. 31, 2022
Statement of Financial Position [Abstract]
Investment securities, held to maturity fair value	$ 1,556,845	$ 1,681,309
Loans, net of allowance for credit losses	$ 49,699	$ 50,464
Preferred stock, shares authorized (in shares)	1,000,000	1,000,000
Preferred stock, shares issued (in shares)	0	0
Common stock, shares authorized (in shares)	99,000,000	99,000,000
Common stock, shares issued (in shares)	44,116,739	43,937,889
Common stock, shares outstanding (in shares)	44,116,739	43,937,889

- Definition

Amount of allowance for credit loss on financing receivable. Excludes allowance for financing receivable covered under loss sharing agreement.

+ References + Details

XML 13 R4.htm IDEA: XBRL DOCUMENT

Condensed Consolidated Statements of Income - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022	Sep. 30, 2023	Sep. 30, 2022
Interest Income
Loans receivable	$ 63,003	$ 45,517	$ 178,961	$ 122,641
Investment securities – taxable	8,788	8,436	26,253	24,500
Investment securities – tax exempt	7,002	7,478	21,617	21,482
Other	1,332	65	1,960	223
Total interest income	80,125	61,496	228,791	168,846
Interest Expense
Deposits	24,704	4,116	58,481	7,289
Borrowed funds	11,224	3,895	30,713	6,425
Subordinated notes	880	880	2,641	2,641
Junior subordinated debentures issued to capital trusts	1,227	744	3,469	1,755
Total interest expense	38,035	9,635	95,304	18,110
Net Interest Income	42,090	51,861	133,487	150,736
Credit loss expense (recovery)	263	(601)	1,185	(1,747)
Net Interest Income after Credit Loss Expense (Recovery)	41,827	52,462	132,302	152,483
Non–interest Income
Service charges on deposit accounts	3,086	3,023	9,135	8,651
Wire transfer fees	120	148	345	477
Interchange fees	3,186	3,089	9,637	9,451
Fiduciary activities	1,206	1,203	3,728	4,111
Gain (loss) on sale of investment securities	0	0	(480)	0
Gain on sale of mortgage loans	1,582	1,441	3,372	5,969
Mortgage servicing income, net	631	355	1,984	4,163
Increase in cash value of bank owned life insurance	1,055	814	3,051	1,843
Death benefit on bank owned life insurance	0	0	0	644
Other income	964	115	1,675	1,468
Total non–interest income	11,830	10,188	32,447	36,777
Non–interest Expense
Salaries and employee benefits	20,058	20,613	58,932	60,305
Net occupancy expenses	3,283	3,293	10,095	10,044
Data processing	2,999	2,539	8,684	7,683
Professional fees	707	552	1,873	1,149
Outside services and consultants	2,316	2,855	7,548	7,865
Loan expense	1,120	1,392	3,635	4,130
FDIC insurance expense	1,300	670	2,680	2,170
Core deposit intangible amortization	903	926	2,709	2,777
Other losses	188	398	543	928
Other expense	3,294	3,578	10,255	10,439
Total non–interest expense	36,168	36,816	106,954	107,490
Income Before Income Taxes	17,489	25,834	57,795	81,770
Income tax expense	1,284	2,013	4,599	9,527
Net Income	$ 16,205	$ 23,821	$ 53,196	$ 72,243
Basic earnings per share (in USD per share)	$ 0.37	$ 0.55	$ 1.22	$ 1.66
Diluted earnings per share (in USD per share)	$ 0.37	$ 0.55	$ 1.21	$ 1.65

XML 14 R5.htm IDEA: XBRL DOCUMENT

Condensed Consolidated Statements of Comprehensive Income (Loss) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022	Sep. 30, 2023	Sep. 30, 2022
Statement of Comprehensive Income [Abstract]
Net Income	$ 16,205	$ 23,821	$ 53,196	$ 72,243
Change in fair value of derivative instruments:
Change in fair value of derivative instruments for the period	0	1,952	(523)	5,741
Reclassification adjustment for swap termination gain realized in income	0	0	(1,453)	0
Income tax effect	0	(410)	415	(1,206)
Changes from derivative instruments	0	1,542	(1,561)	4,535
Change in securities:
Unrealized gain (loss) for the period on available for sale securities	(32,139)	(39,856)	(19,790)	(169,013)
Reclassification of securities from available for sale to held to maturity	0	0	0	(794)
Amortization (accretion) from transfer of securities from available for sale to held to maturity securities	(158)	(143)	(531)	(1,081)
Reclassification adjustment for securities (gains) losses realized in income	0	0	480	0
Income tax effect	6,782	8,400	4,166	35,887
Unrealized gains (losses) on securities	(25,515)	(31,599)	(15,675)	(135,001)
Other Comprehensive Income (Loss), Net of Tax	(25,515)	(30,057)	(17,236)	(130,466)
Comprehensive Income (Loss)	$ (9,310)	$ (6,236)	$ 35,960	$ (58,223)

XML 15 R6.htm IDEA: XBRL DOCUMENT

Condensed Consolidated Statements of Stockholders' Equity - USD ($) $ in Thousands	Total	Preferred Stock	Common Stock	Additional Paid-in Capital	Retained Earnings	Accumulated Other Comprehensive Income (Loss)
Beginning balance at Dec. 31, 2021	$ 723,209	$ 0	$ 0	$ 352,122	$ 363,742	$ 7,345
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Net income	72,243				72,243
Other comprehensive (loss) income, net of tax	(130,466)					(130,466)
Amortization of unearned compensation	1,770			1,770
Exercise of stock options	108			108
Stock option expense	13			13
Net settlement of share awards	(1,785)			(1,785)
Stock retirement plans	609			609
Cash dividends on common stock	(20,708)				(20,708)
Ending balance at Sep. 30, 2022	644,993	0	0	352,837	415,277	(123,121)
Beginning balance at Jun. 30, 2022	657,865	0	0	352,412	398,517	(93,064)
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Net income	23,821				23,821
Other comprehensive (loss) income, net of tax	(30,057)					(30,057)
Amortization of unearned compensation	627			627
Exercise of stock options	14			14
Net settlement of share awards	(89)			(89)
Stock retirement plans	(127)			(127)
Cash dividends on common stock	(7,061)				(7,061)
Ending balance at Sep. 30, 2022	644,993	0	0	352,837	415,277	(123,121)
Beginning balance at Dec. 31, 2022	677,375	0	0	354,188	429,385	(106,198)
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Net income	53,196				53,196
Other comprehensive (loss) income, net of tax	(17,236)					(17,236)
Amortization of unearned compensation	2,647			2,647
Net settlement of share awards	(1,204)			(1,204)
Stock retirement plans	(153)			(153)
Cash dividends on common stock	(21,256)				(21,256)
Ending balance at Sep. 30, 2023	693,369	0	0	355,478	461,325	(123,434)
Beginning balance at Jun. 30, 2023	709,243	0	0	354,953	452,209	(97,919)
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Net income	16,205				16,205
Other comprehensive (loss) income, net of tax	(25,515)					(25,515)
Amortization of unearned compensation	944			944
Net settlement of share awards	(482)			(482)
Stock retirement plans	63			63
Cash dividends on common stock	(7,089)				(7,089)
Ending balance at Sep. 30, 2023	$ 693,369	$ 0	$ 0	$ 355,478	$ 461,325	$ (123,434)

XML 16 R7.htm IDEA: XBRL DOCUMENT

Condensed Consolidated Statements of Stockholders' Equity (Parenthetical) - $ / shares	3 Months Ended		9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022	Sep. 30, 2023	Sep. 30, 2022
Statement of Stockholders' Equity [Abstract]
Cash dividends on common stock (in USD per share)	$ 0.16	$ 0.16	$ 0.48	$ 0.47

XML 17 R8.htm IDEA: XBRL DOCUMENT

Condensed Consolidated Statements of Cash Flows - USD ($) $ in Thousands	9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022
Operating Activities
Net income	$ 53,196	$ 72,243
Items not requiring (providing) cash
Credit loss expense (recovery)	1,185	(1,747)
Depreciation and amortization	7,920	7,647
Share based compensation	2,647	1,783
Amortization of mortgage servicing rights	832	2,018
Impairment (recovery) of mortgage servicing rights	0	(2,594)
Premium amortization on securities, net	7,742	9,286
Loss on sale of investment securities	480	0
Gain on sale of mortgage loans	(3,372)	(5,969)
Proceeds from sales of loans	107,436	201,941
Loans originated for sale	(101,948)	(188,187)
Gain on cash value life insurance	(3,051)	(1,843)
Gain on sale of other real estate owned	(234)	(618)
Net change in:
Interest receivable	(2,556)	(3,959)
Interest payable	10,901	(274)
Other assets	(1,048)	(4,491)
Other liabilities	(6,174)	(2,277)
Net cash provided by operating activities	73,956	82,959
Investing Activities
Purchases of securities available for sale	(1,435)	(179,691)
Proceeds from sales of securities available for sale	88,194	0
Proceeds from maturities, calls and principal repayments of securities available for sale	22,783	60,045
Purchases of securities held to maturity	(10,141)	(421,682)
Proceeds from maturities, calls and principal repayments of securities held to maturity	61,191	57,218
Net change in interest earning time deposits	605	1,968
Purchase of FHLB stock	(7,832)	(2,435)
Redemption of FHLB stock	0	198
Purchase of loans	(99,594)	0
Net change in loans	(105,373)	(375,651)
Proceeds on the sale of OREO and repossessed assets	2,280	3,555
Premises and equipment expenditures	(6,440)	(4,701)
Purchases of bank owned life insurance	0	(50,000)
Proceeds from bank owned life insurance	14	3,554
Net cash used in investing activities	(55,748)	(907,622)
Financing Activities
Net change in deposits	(157,677)	27,847
Proceeds from borrowings	587,853	1,005,923
Repayment of borrowings	(378,914)	(687,647)
Net change in repurchase agreements	4,622	17,076
Net settlement of share awards	(1,204)	(1,785)
Exercise of stock options	0	108
Dividends paid on common stock	(21,256)	(20,708)
Net cash provided by financing activities	33,424	340,814
Net Change in Cash and Cash Equivalents	51,632	(483,849)
Cash and Cash Equivalents, Beginning of Period	123,505	593,508
Cash and Cash Equivalents, End of Period	175,137	109,659
Additional Supplemental Information
Interest paid	84,403	18,384
Income taxes paid	1,554	936
Transfer of loans to other real estate and repossessed assets	2,342	1,483
Transfer of available for sale securities to held to maturity securities	$ 0	$ 120,881

XML 18 R9.htm IDEA: XBRL DOCUMENT

Accounting Policies

9 Months Ended

Sep. 30, 2023

Accounting Policies [Abstract]

Accounting Policies

The following table shows computation of basic and diluted earnings per share.


	Three Months Ended				Nine Months Ended
	September 30				September 30
	2023		2022		2023		2022
Basic earnings per share
Net income	$	16,205	$	23,821	$	53,196	$	72,243
Weighted average common shares outstanding	43,646,609		43,573,370		43,623,614		43,567,028
Basic earnings per share	$	0.37	$	0.55	$	1.22	$	1.66

Diluted earnings per share
Net income	$	16,205	$	23,821	$	53,196	$	72,243
Weighted average common shares outstanding	43,646,609		43,573,370		43,623,614		43,567,028
Effect of dilutive securities:
Restricted stock	143,673		92,405		182,559		92,718
Stock options	5,787		38,018		7,774		39,289
Weighted average common shares outstanding	43,796,069		43,703,793		43,813,947		43,699,035
Diluted earnings per share	$	0.37	$	0.55	$	1.21	$	1.65

Reclassifications

Certain reclassifications have been made to the 2022 condensed consolidated financial statements to be comparable to 2023. These reclassifications were not material and had no effect on net income.

Revision of Previously Issued Financial Statements

The following tables present the revisions to the line items of our previously issued financial statements to reflect the correction of the errors:


Consolidated Statements of Income
Three Months Ended September 30, 2022

	As Reported		Indirect Loan Dealer Reserve Adjustment		As Revised
Interest income
Loans receivable	$	47,051	$	(1,534)	$	45,517
Total interest income	63,030		(1,534)		61,496
Net interest income	53,395		(1,534)		51,861
Net interest income after credit loss expense (recovery)	53,996		(1,534)		52,462
Non–interest expense
Loan expense	2,926		(1,534)		1,392
Total non–interest expense	38,350		(1,534)		36,816
Net income	23,821		—		23,821


Consolidated Statements of Income
Nine Months Ended September 30, 2022

	As Reported		Indirect Loan Dealer Reserve Adjustment		As Revised
Interest income
Loans receivable	$	126,479	$	(3,838)	$	122,641
Total interest income	172,684		(3,838)		168,846
Net interest income	154,574		(3,838)		150,736
Net interest income after credit loss expense (recovery)	156,321		(3,838)		152,483
Non–interest expense
Loan expense	7,968		(3,838)		4,130
Total non–interest expense	111,328		(3,838)		107,490
Net income	72,243		—		72,243


Consolidated Statements of Cash Flows
Nine Months Ended September 30, 2022

	As Reported		Indirect Loan Dealer Reserve Adjustment		Transfer of AFS Securities to HTM Securities		As Revised
Operating Activities
Net change in other assets	$	(12,865)	$	5,400	$	—	$	(7,465)
Net cash provided by operating activities	77,664		5,400		—		83,064
Investing activities
Net change in loans	(370,251)		(5,400)		—		(375,651)
Net cash used in investing activities	(902,327)		(5,400)		—		(907,727)
Net Change in Cash and Cash Equivalents	(483,849)		—		—		(483,849)
Additional Supplemental Information
Transfer of available for sale securities to held to maturity securities	—		—		120,881		120,881

The following tables present loans by credit grades and origination year at December 31, 2022.


	As Reported						As Revised
	Term		Revolving		Total		Term		Revolving Term		Revolving		Total
Commercial
Owner occupied real estate
Pass	$	490,056	$	76,493	$	566,549	$	484,893	$	76,493	$	5,163	$	566,549
Special Mention	9,413		83		9,496		9,413		83		—		9,496
Substandard	15,641		2,876		18,517		15,641		2,876		—		18,517
Total owner occupied real estate	$	515,110	$	79,452	$	594,562	$	509,947	$	79,452	$	5,163	$	594,562

Non–owner occupied real estate
Pass	$	955,956	$	182,681	$	1,138,637	$	944,105	$	182,681	$	11,851	$	1,138,637
Special Mention	42,419		—		42,419		42,419		—		—		42,419
Substandard	6,021		—		6,021		6,021		—		—		6,021
Total non–owner occupied real estate	$	1,004,396	$	182,681	$	1,187,077	$	992,545	$	182,681	$	11,851	$	1,187,077

Residential spec homes
Pass	$	6,404	$	4,334	$	10,738	$	779	$	4,333	$	5,626	$	10,738
Special Mention	—		—		—		—		—		—		—
Substandard	—		100		100		—		100		—		100
Total residential spec homes	$	6,404	$	4,434	$	10,838	$	779	$	4,433	$	5,626	$	10,838

Development & spec land
Pass	$	13,279	$	13,008	$	26,287	$	13,257	$	13,008	$	22	$	26,287
Special Mention	145		—		145		145		—		—		145
Substandard	178		748		926		178		748		—		926
Total development & spec land	$	13,602	$	13,756	$	27,358	$	13,580	$	13,756	$	22	$	27,358

Commercial & industrial
Pass	$	574,972	$	49,859	$	624,831	$	419,702	$	49,276	$	159,017	$	627,995
Special Mention	4,636		—		4,636		3,427		—		1,208		4,635
Substandard	12,603		5,517		18,120		5,468		2,322		7,167		14,957
Total commercial & industrial	$	592,211	$	55,376	$	647,587	$	428,597	$	51,598	$	167,392	$	647,587
Total commercial	$	2,131,723	$	335,699	$	2,467,422	$	1,945,448	$	331,920	$	190,054	$	2,467,422


	As Reported						As Revised
	Term		Revolving		Total		Term		Revolving Term		Revolving		Total
Real estate
Residential mortgage
Performing	$	603,636	$	792	$	604,428	$	604,428	$	—	$	—	$	604,428
Non–performing	8,123		—		8,123		8,123		—		—		8,123
Total residential mortgage	$	611,759	$	792	$	612,551	$	612,551	$	—	$	—	$	612,551

Residential construction
Performing	$	187	$	40,554	$	40,741	$	—	$	40,741	$	—	$	40,741
Non–performing	—		—		—		—		—		—		—
Total residential construction	$	187	$	40,554	$	40,741	$	—	$	40,741	$	—	$	40,741

Mortgage warehouse
Performing	$	—	$	69,529	$	69,529	$	—	$	—	$	69,529	$	69,529
Non–performing	—		—		—		—		—		—		—
Total mortgage warehouse	$	—	$	69,529	$	69,529	$	—	$	—	$	69,529	$	69,529
Total real estate	$	611,946	$	110,875	$	722,821	$	612,551	$	40,741	$	69,529	$	722,821

Consumer
Direct installment
Performing	$	56,441	$	9	$	56,450	$	54,290	$	9	$	2,151	$	56,450
Non–performing	164		—		164		164		—		—		164
Total direct installment	$	56,605	$	9	$	56,614	$	54,454	$	9	$	2,151	$	56,614

Indirect installment
Performing	$	499,781	$	—	$	499,781	$	499,781	$	—	$	—	$	499,781
Non–performing	768		—		768		768		—		—		768
Total indirect installment	$	500,549	$	—	$	500,549	$	500,549	$	—	$	—	$	500,549

Home equity
Performing	$	400,048	$	7,089	$	407,137	$	53,226	$	7,089	$	346,822	$	407,137
Non–performing	1,512		1,943		3,455		1,512		1,943		—		3,455
Total home equity	$	401,560	$	9,032	$	410,592	$	54,738	$	9,032	$	346,822	$	410,592
Total consumer	$	958,714	$	9,041	$	967,755	$	609,741	$	9,041	$	348,973	$	967,755

Adoption of New Accounting Standards

FASB ASU No. 2020–04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting

•When updating its hedging strategies in response to reference rate reform, an entity would be allowed to preserve its hedge accounting.

Accounting Guidance Issued But Not Yet Adopted

FASB ASU No. 2023–02, Investments Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method

XML 19 R10.htm IDEA: XBRL DOCUMENT

Securities

9 Months Ended

Sep. 30, 2023

Investments, Debt and Equity Securities [Abstract]

Securities

The fair value of securities is as follows:


	September 30, 2023
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
Available for sale
U.S. Treasury and federal agencies	$	293,785	$	—	$	(27,935)	$	265,850
State and municipal	425,096		—		(84,784)		340,312
Federal agency collateralized mortgage obligations	23,210		—		(1,897)		21,313
Federal agency mortgage-backed pools	200,728		—		(34,839)		165,889

Corporate notes	81,803		338		(10,337)		71,804
Total available for sale investment securities	$	1,024,622	$	338	$	(159,792)	$	865,168
Held to maturity
U.S. Treasury and federal agencies	$	287,561	$	—	$	(53,553)	$	234,008
State and municipal	1,101,933		15		(243,639)		858,309
Federal agency collateralized mortgage obligations	52,573		—		(9,896)		42,677
Federal agency mortgage-backed pools	328,410		—		(64,353)		264,057
Private labeled mortgage-backed pools	32,992		—		(5,694)		27,298
Corporate notes	163,014		—		(32,518)		130,496
Total held to maturity investment securities	$	1,966,483	$	15	$	(409,653)	$	1,556,845


	December 31, 2022
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
Available for sale
U.S. Treasury and federal agencies	$	294,329	$	—	$	(27,150)	$	267,179
State and municipal	505,006		140		(71,602)		433,544
Federal agency collateralized mortgage obligations	33,011		—		(1,796)		31,215
Federal agency mortgage-backed pools	220,963		—		(30,307)		190,656

Corporate notes	84,393		195		(9,624)		74,964
Total available for sale investment securities	$	1,137,702	$	335	$	(140,479)	$	997,558
Held to maturity
U.S. Treasury and federal agencies	$	295,250	$	—	$	(49,237)	$	246,013
State and municipal	1,127,669		374		(192,458)		935,585
Federal agency collateralized mortgage obligations	56,564		—		(8,865)		47,699
Federal agency mortgage-backed pools	343,953		—		(56,714)		287,239
Private labeled mortgage-backed pools	35,466		—		(5,493)		29,973
Corporate notes	163,846		—		(29,046)		134,800
Total held to maturity investment securities	$	2,022,748	$	374	$	(341,813)	$	1,681,309


	September 30, 2023
	Amortized Cost		Fair Value
Available for sale
Within one year	$	5,449	$	5,329
One to five years	364,641		330,882
Five to ten years	192,161		153,784
After ten years	238,433		187,971
	800,684		677,966
Federal agency collateralized mortgage obligations	23,210		21,313
Federal agency mortgage–backed pools	200,728		165,889

Total available for sale investment securities	$	1,024,622	$	865,168
Held to maturity
Within one year	$	35,434	$	35,149
One to five years	228,119		212,226
Five to ten years	340,018		278,547
After ten years	948,937		696,891
	1,552,508		1,222,813
Federal agency collateralized mortgage obligations	52,573		42,677
Federal agency mortgage–backed pools	328,410		264,057
Private labeled mortgage–backed pools	32,992		27,298
Total held to maturity investment securities	$	1,966,483	$	1,556,845


	September 30, 2023
	Less than 12 Months				12 Months or More				Total
	Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses
Investment Securities
U.S. Treasury and federal agencies	$	1,322	$	(12)	$	498,536	$	(81,476)	$	499,858	$	(81,488)
State and municipal	123,235		(7,558)		1,066,492		(320,865)		1,189,727		(328,423)
Federal agency collateralized mortgage obligations	—		—		63,990		(11,793)		63,990		(11,793)
Federal agency mortgage–backed pools	13		(1)		429,933		(99,191)		429,946		(99,192)
Private labeled mortgage–backed pools	—		—		27,298		(5,694)		27,298		(5,694)
Corporate notes	—		—		200,899		(42,855)		200,899		(42,855)
Total temporarily impaired securities	$	124,570	$	(7,571)	$	2,287,148	$	(561,874)	$	2,411,718	$	(569,445)


	December 31, 2022
	Less than 12 Months				12 Months or More				Total
	Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses
Investment Securities
U.S. Treasury and federal agencies	$	217,357	$	(16,692)	$	295,585	$	(59,695)	$	512,942	$	(76,387)
State and municipal	533,871		(45,881)		757,061		(218,179)		1,290,932		(264,060)
Federal agency collateralized mortgage obligations	40,301		(2,881)		38,613		(7,780)		78,914		(10,661)
Federal agency mortgage–backed pools	49,633		(3,211)		428,243		(83,810)		477,876		(87,021)
Private labeled mortgage–backed pools	—		—		29,973		(5,493)		29,973		(5,493)
Corporate notes	38,906		(6,787)		169,921		(31,883)		208,827		(38,670)
Total temporarily impaired securities	$	880,068	$	(75,452)	$	1,719,396	$	(406,840)	$	2,599,464	$	(482,292)

Information regarding security proceeds, gross gains and gross losses are presented below.


	Three Months Ended				Nine Months Ended
	September 30				September 30
	2023		2022		2023		2022
Sales of securities available for sale
Proceeds	$	—	$	—	$	88,194	$	—
Gross gains	—		—		215		—
Gross losses	—		—		(695)		—

XML 20 R11.htm IDEA: XBRL DOCUMENT

Loans

9 Months Ended

Sep. 30, 2023

Receivables [Abstract]

Loans

The table below identifies the Company’s loan portfolio segments and classes.


Portfolio Segment						Class of Financing Receivable
Commercial						Owner occupied real estate
						Non-owner occupied real estate
						Residential spec homes
						Development & spec land
						Commercial and industrial
Real estate						Residential mortgage
						Residential construction
Mortgage warehouse						Mortgage warehouse
Consumer						Direct installment
						Indirect installment
						Home equity

The following table presents total loans outstanding by portfolio class, as of September 30, 2023 and December 31, 2022:


	September 30, 2023		December 31, 2022
Commercial
Owner occupied real estate	$	630,125	$	594,562
Non–owner occupied real estate	1,244,371		1,187,077
Residential spec homes	12,414		10,838
Development & spec land	29,146		27,358
Commercial and industrial	673,188		647,587
Total commercial	2,589,244		2,467,422
Real estate
Residential mortgage	649,996		612,551
Residential construction	25,403		40,741
Mortgage warehouse	65,923		69,529
Total real estate	741,322		722,821
Consumer
Direct installment	54,399		56,614
Indirect installment	439,922		500,549
Home equity	534,115		410,592
Total consumer	1,028,436		967,755
Total loans	4,359,002		4,157,998
Allowance for credit losses	(49,699)		(50,464)
Net loans	$	4,309,303	$	4,107,534

Total loans include net deferred loan costs of $23.1 million at September 30, 2023 and $22.7 million at December 31, 2022, respectively.

The risk characteristics of each loan portfolio segment are as follows:

Commercial

Real Estate and Consumer

Mortgage Warehousing

Non–performing Loans

The following table presents non–accrual loans and loans past due over 90 days still on accrual by class of loans at September 30, 2023:


	September 30, 2023
	Non–accrual		Loans Past Due Over 90 Days Still Accruing		Total Non–performing Loans		Non–performing with no Allowance for Credit Losses
Commercial
Owner occupied real estate	$	2,213	$	—	$	2,213	$	2,213
Non–owner occupied real estate	3,573		—		3,573		1,275
Residential spec homes	—		—		—		—
Development & spec land	641		—		641		641
Commercial and industrial	492		50		542		243
Total commercial	6,919		50		6,969		4,372
Real estate
Residential mortgage	7,644		133		7,777		7,777
Residential construction	—		—		—		—
Mortgage warehouse	—		—		—		—
Total real estate	7,644		133		7,777		7,777
Consumer
Direct installment	132		—		132		132
Indirect installment	972		209		1,181		1,181
Home equity	3,389		—		3,389		3,389
Total consumer	4,493		209		4,702		4,702
Total	$	19,056	$	392	$	19,448	$	16,851

The following table presents non–accrual loans, loans past due over 90 days still on accrual, and troubled debt restructurings (“TDRs”) by class of loan at December 31, 2022:


	December 31, 2022
	Non–accrual		Loans Past Due Over 90 Days Still Accruing		Non–performing TDRs		Performing TDRs		Total Non–performing Loans		Non–performing with no Allowance for Credit Losses
Commercial
Owner occupied real estate	$	3,423	$	—	$	—	$	568	$	3,991	$	3,805
Non–owner occupied real estate	3,866		—		—		269		4,135		2,211
Residential spec homes	101		—		—		—		101		101
Development & spec land	815		—		—		—		815		65
Commercial and industrial	288		—		—		—		288		288
Total commercial	8,493		—		—		837		9,330		6,470
Real estate
Residential mortgage	5,479		43		1,210		1,391		8,123		8,123
Residential construction	—		—		—		—		—		—
Mortgage warehouse	—		—		—		—		—		—
Total real estate	5,479		43		1,210		1,391		8,123		8,123
Consumer
Direct installment	138		26		—		—		164		164
Indirect installment	745		23		—		—		768		768
Home equity	2,775		—		338		342		3,455		3,455
Total consumer	3,658		49		338		342		4,387		4,387
Total	$	17,630	$	92	$	1,548	$	2,570	$	21,840	$	18,980

There was no interest income recognized on non–accrual loans during the nine months ended September 30, 2023 and 2022, respectively, while the loans were in non–accrual status.

The following table presents the payment status by class of loan, excluding non–accrual loans of $19.1 million at September 30, 2023:


	September 30, 2023
	Current		30–59 Days Past Due		60–89 Days Past Due		90 Days or Greater Past Due		Total Past Due Loans		Total Loans
Commercial
Owner occupied real estate	$	631,843	$	—	$	—	$	—	$	—	$	631,843
Non–owner occupied real estate	1,235,352		1,515		—		—		1,515		1,236,867
Residential spec homes	12,414		—		—		—		—		12,414
Development & spec land	28,505		—		—		—		—		28,505
Commercial and industrial	672,131		390		125		50		565		672,696
Total commercial	2,580,245		1,905		125		50		2,080		2,582,325
Real estate
Residential mortgage	639,987		1,796		436		133		2,365		642,352
Residential construction	25,403		—		—		—		—		25,403
Mortgage warehouse	65,923		—		—		—		—		65,923
Total real estate	731,313		1,796		436		133		2,365		733,678
Consumer
Direct installment	53,848		418		1		—		419		54,267
Indirect installment	432,498		5,543		700		209		6,452		438,950
Home equity	528,561		2,088		77		—		2,165		530,726
Total consumer	1,014,907		8,049		778		209		9,036		1,023,943
Total	$	4,326,465	$	11,750	$	1,339	$	392	$	13,481	$	4,339,946

The following table presents the payment status by class of loan, excluding non–accrual loans of $17.6 million and non–performing TDRs of $1.5 million at December 31, 2022:


	December 31, 2022
	Current		30–59 Days Past Due		60–89 Days Past Due		90 Days or Greater Past Due		Total Past Due Loans		Total
Commercial
Owner occupied real estate	$	590,870	$	269	$	—	$	—	$	269	$	591,139
Non–owner occupied real estate	1,183,195		16		—		—		16		1,183,211
Residential spec homes	10,737		—		—		—		—		10,737
Development & spec land	26,513		—		30		—		30		26,543
Commercial and industrial	646,792		507		—		—		507		647,299
Total commercial	2,458,107		792		30		—		822		2,458,929
Real estate
Residential mortgage	603,630		1,980		209		43		2,232		605,862
Residential construction	40,741		—		—		—		—		40,741
Mortgage warehouse	69,529		—		—		—		—		69,529
Total real estate	713,900		1,980		209		43		2,232		716,132
Consumer
Direct installment	56,266		168		16		26		210		56,476
Indirect installment	494,341		4,536		904		23		5,463		499,804
Home equity	405,405		1,413		661		—		2,074		407,479
Total consumer	956,012		6,117		1,581		49		7,747		963,759
Total	$	4,128,019	$	8,889	$	1,820	$	92	$	10,801	$	4,138,820

The entire balance of a loan is considered delinquent if the minimum payment contractually required to be made is not received by the specified due date.

Modified Loans

The following table presents TDRs by class of loan at December 31, 2022:


	December 31, 2022
		Non–accrual		Accruing		Total
Commercial
Owner occupied real estate		$	—	$	568	$	568
Non–owner occupied real estate		—		269		269
Residential spec homes		—		—		—
Development & spec land		—		—		—
Commercial and industrial		—		—		—
Total commercial		—		837		837
Real estate
Residential mortgage		1,210		1,391		2,601
Residential construction		—		—		—
Mortgage warehouse		—		—		—
Total real estate		1,210		1,391		2,601
Consumer
Direct installment		—		—		—
Indirect installment		—		—		—
Home equity		338		342		680
Total consumer		338		342		680
Total		$	1,548	$	2,570	$	4,118

Collateral Dependent Financial Assets


	September 30, 2023
	Real Estate		Accounts Receivable/Equipment		Other		Total		ACL Allocation
Commercial
Owner occupied real estate	$	2,743	$	—	$	—	$	2,743	$	—
Non–owner occupied real estate	3,828		—		—		3,828		789

Development & spec land	641		—		—		641		—
Commercial and industrial	—		467		25		492		299
Total commercial	7,212		467		25		7,704		1,088










Total collateral dependent loans	$	7,212	$	467	$	25	$	7,704	$	1,088


	December 31, 2022
	Real Estate		Accounts Receivable/Equipment		Other		Total		ACL Allocation
Commercial
Owner occupied real estate	$	3,905	$	95	$	—	$	4,000	$	215
Non–owner occupied real estate	4,135		—		—		4,135		988
Residential spec homes	101		—		—		101		—
Development & spec land	815		—		—		815		36
Commercial and industrial	—		248		31		279		—
Total commercial	8,956		343		31		9,330		1,239










Total collateral dependent loans	$	8,956	$	343	$	31	$	9,330	$	1,239