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 ~~March 31,~~September 30, 2022


☐			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: ~~43,572,796~~43,934,889 shares of Common Stock, no par value, at ~~May 4,~~November 8, 2022.

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	5
	Condensed Consolidated Statements of Stockholders’ Equity	6
	Condensed Consolidated Statements of Cash Flows	78
	Notes to Condensed Consolidated Financial Statements	910
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	4450
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	6476
Item 4.	Controls and Procedures	6576
PART II. OTHER INFORMATION
Item 1.	Legal Proceedings	6677
Item 1A.	Risk Factors	6677
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	6677
Item 3.	Defaults Upon Senior Securities	6677
Item 4.	Mine Safety Disclosures	6677
Item 5.	Other Information	6677
Item 6.	Exhibits	6677
Index to Exhibits		6677
Signatures		6879

Table of Contents

PART I – FINANCIAL INFORMATION

ITEM 1 – FINANCIAL STATEMENTS

HORIZON BANCORP, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(Dollar Amounts in Thousands)


		March 31, 2022		December 31, 2021			September 30, 2022		December 31, 2021
		(Unaudited)					(Unaudited)
Assets	Assets					Assets
Cash and due from banks	Cash and due from banks	$	120,954	$	593,508	Cash and due from banks	$	109,659	$	593,508
Interest earning time deposits	Interest earning time deposits	4,046		4,782		Interest earning time deposits	2,814		4,782
Investment securities, available for sale	Investment securities, available for sale	1,112,512		1,160,812		Investment securities, available for sale	985,655		1,160,812
Investment securities, held to maturity (fair value of $1,827,845 and $1,559,991)		2,006,129		1,552,443
Investment securities, held to maturity (fair value of $1,640,589 and $1,559,991)						Investment securities, held to maturity (fair value of $1,640,589 and $1,559,991)	2,031,536		1,552,443
Loans held for sale	Loans held for sale	3,781		12,579		Loans held for sale	1,852		12,579
Loans, net of allowance for credit losses of $52,508 and $54,286		3,659,209		3,590,331
Loans, net of allowance for credit losses of $51,369 and $54,286						Loans, net of allowance for credit losses of $51,369 and $54,286	3,960,846		3,590,331
Premises and equipment, net	Premises and equipment, net	93,075		93,441		Premises and equipment, net	92,356		93,441
Federal Home Loan Bank stock	Federal Home Loan Bank stock	24,242		24,440		Federal Home Loan Bank stock	26,677		24,440
Goodwill	Goodwill	154,572		154,572		Goodwill	155,211		154,572
Other intangible assets	Other intangible assets	20,016		20,941		Other intangible assets	18,164		20,941
Interest receivable	Interest receivable	27,476		26,137		Interest receivable	30,096		26,137
Cash value of life insurance	Cash value of life insurance	97,660		97,150		Cash value of life insurance	145,439		97,150
Other assets	Other assets	96,656		80,753		Other assets	158,390		80,753
Total assets	Total assets	$	7,420,328	$	7,411,889	Total assets	$	7,718,695	$	7,411,889
Liabilities	Liabilities					Liabilities
Deposits	Deposits					Deposits
Non–interest bearing	Non–interest bearing	$	1,325,570	$	1,360,338	Non–interest bearing	$	1,315,155	$	1,360,338
Interest bearing	Interest bearing	4,525,927		4,442,653		Interest bearing	4,515,683		4,442,653
Total deposits	Total deposits	5,851,497		5,802,991		Total deposits	5,830,838		5,802,991
Borrowings	Borrowings	728,664		712,739		Borrowings	1,048,091		712,739
Subordinated notes	Subordinated notes	58,786		58,750		Subordinated notes	58,860		58,750
Junior subordinated debentures issued to capital trusts	Junior subordinated debentures issued to capital trusts	56,850		56,785		Junior subordinated debentures issued to capital trusts	56,966		56,785
Interest payable	Interest payable	1,420		2,235		Interest payable	1,961		2,235
Other liabilities	Other liabilities	45,661		55,180		Other liabilities	76,986		55,180
Total liabilities	Total liabilities	6,742,878		6,688,680		Total liabilities	7,073,702		6,688,680
Commitments and contingent liabilities	Commitments and contingent liabilities	0		0		Commitments and contingent liabilities
Stockholders’ Equity	Stockholders’ Equity					Stockholders’ Equity
Preferred stock, Authorized, 1,000,000 shares, Issued 0 shares	Preferred stock, Authorized, 1,000,000 shares, Issued 0 shares	—		—		Preferred stock, Authorized, 1,000,000 shares, Issued 0 shares	—		—
Common stock, no par value, Authorized 99,000,000 shares	Common stock, no par value, Authorized 99,000,000 shares					Common stock, no par value, Authorized 99,000,000 shares
Issued 43,874,763 and 43,766,931 shares, Outstanding 43,572,796 and 43,547,942 shares		—		—
Issued and Outstanding 43,932,389 and 43,766,931 shares						Issued and Outstanding 43,932,389 and 43,766,931 shares	—		—
Additional paid-in capital	Additional paid-in capital	351,522		352,122		Additional paid-in capital	352,837		352,122
Retained earnings	Retained earnings	380,700		363,742		Retained earnings	415,277		363,742
Accumulated other comprehensive income (loss)	Accumulated other comprehensive income (loss)	(54,772)		7,345		Accumulated other comprehensive income (loss)	(123,121)		7,345
Total stockholders’ equity	Total stockholders’ equity	677,450		723,209		Total stockholders’ equity	644,993		723,209
Total liabilities and stockholders’ equity	Total liabilities and stockholders’ equity	$	7,420,328	$	7,411,889	Total liabilities and stockholders’ equity	$	7,718,695	$	7,411,889

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				Three Months Ended				Nine Months Ended
		March 31,				September 30,				September 30,
		2022		2021				2022		2021		2022		2021
Interest Income	Interest Income						Interest Income
Loans receivable	Loans receivable	$	37,879	$	40,818		Loans receivable	$	47,051	$	40,392	$	126,479	$	120,446
Investment securities – taxable	Investment securities – taxable	7,506		1,548			Investment securities – taxable	8,501		4,565		24,723		8,641
Investment securities – tax exempt	Investment securities – tax exempt	6,697		5,223			Investment securities – tax exempt	7,478		5,911		21,482		16,790
Total interest income	Total interest income	52,082		47,589			Total interest income	63,030		50,868		172,684		145,877
Interest Expense	Interest Expense						Interest Expense
Deposits	Deposits	1,496		2,343			Deposits	4,116		1,808		7,289		6,204
Borrowed funds	Borrowed funds	1,080		1,269			Borrowed funds	3,895		1,075		6,425		3,640
Subordinated notes	Subordinated notes	880		880			Subordinated notes	880		880		2,641		2,641
Junior subordinated debentures issued to capital trusts	Junior subordinated debentures issued to capital trusts	455		559			Junior subordinated debentures issued to capital trusts	744		561		1,755		1,678
Total interest expense	Total interest expense	3,911		5,051			Total interest expense	9,635		4,324		18,110		14,163
Net Interest Income	Net Interest Income	48,171		42,538			Net Interest Income	53,395		46,544		154,574		131,714
Credit loss expense (recovery)	Credit loss expense (recovery)	(1,386)		367			Credit loss expense (recovery)	(601)		1,112		(1,747)		(13)
Net Interest Income after Credit Loss Expense (Recovery)	Net Interest Income after Credit Loss Expense (Recovery)	49,557		42,171			Net Interest Income after Credit Loss Expense (Recovery)	53,996		45,432		156,321		131,727
Non–interest Income	Non–interest Income						Non–interest Income
Service charges on deposit accounts	Service charges on deposit accounts	2,795		2,234			Service charges on deposit accounts	3,023		2,291		8,651		6,682
Wire transfer fees	Wire transfer fees	159		255			Wire transfer fees	148		210		477		687
Interchange fees	Interchange fees	2,780		2,340			Interchange fees	3,089		2,587		9,451		7,819
Fiduciary activities	Fiduciary activities	1,503		1,743			Fiduciary activities	1,203		2,124		4,111		5,828
Gains on sale of investment securities (includes $0 and $914 for the three months ended March 31, 2022 and 2021, respectively, related to accumulated other comprehensive earnings reclassifications)		—		914
Gains on sale of investment securities (includes $0 and $0 for the three months ended September 30, 2022 and 2021, respectively, and $0 and $914 for the nine months ended September 30, 2022 and 2021, respectively, related to accumulated other comprehensive earnings reclassifications)							Gains on sale of investment securities (includes $0 and $0 for the three months ended September 30, 2022 and 2021, respectively, and $0 and $914 for the nine months ended September 30, 2022 and 2021, respectively, related to accumulated other comprehensive earnings reclassifications)	—		—		—		914
Gain on sale of mortgage loans	Gain on sale of mortgage loans	2,027		5,296			Gain on sale of mortgage loans	1,441		4,088		5,969		14,996
Mortgage servicing income net of impairment or recovery		3,489		213
Mortgage servicing income, net							Mortgage servicing income, net	355		336		4,163		2,052
Increase in cash value of bank owned life insurance	Increase in cash value of bank owned life insurance	510		511			Increase in cash value of bank owned life insurance	814		534		1,843		1,547

Death benefit on bank owned life insurance							Death benefit on bank owned life insurance	—		517		644		783
Other income	Other income	892		367			Other income	115		3,357		1,468		3,816
Total non–interest income	Total non–interest income	14,155		13,873			Total non–interest income	10,188		16,044		36,777		45,124
Non–interest Expense	Non–interest Expense						Non–interest Expense
Salaries and employee benefits	Salaries and employee benefits	19,735		16,871			Salaries and employee benefits	20,613		18,901		60,305		53,502
Net occupancy expenses	Net occupancy expenses	3,561		3,318			Net occupancy expenses	3,293		2,935		10,044		9,337
Data processing	Data processing	2,537		2,376			Data processing	2,539		2,526		7,683		7,290
Professional fees	Professional fees	314		544			Professional fees	552		522		1,149		1,654
Outside services and consultants	Outside services and consultants	2,525		1,702			Outside services and consultants	2,855		2,330		7,865		6,252
Loan expense	Loan expense	2,545		2,822			Loan expense	2,926		2,645		7,968		8,574
FDIC insurance expense	FDIC insurance expense	725		800			FDIC insurance expense	670		279		2,170		1,579
Other losses	Other losses	168		283			Other losses	398		69		928		358
Other expense	Other expense	4,500		3,456			Other expense	4,504		4,142		13,216		11,363
Total non–interest expense	Total non–interest expense	36,610		32,172			Total non–interest expense	38,350		34,349		111,328		99,909
Income Before Income Taxes	Income Before Income Taxes	27,102		23,872			Income Before Income Taxes	25,834		27,127		81,770		76,942
Income tax expense (includes $0 and $192 for the three months ended March 31, 2022 and 2021, respectively, related to income tax expense from reclassification items)		3,539		3,450
Income tax expense (includes $0 and $0 for the three months ended September 30, 2022 and 2021, respectively, and $0 and $192 for the nine months ended September 30, 2022 and 2021, respectively, related to income tax expense from reclassification items)							Income tax expense (includes $0 and $0 for the three months ended September 30, 2022 and 2021, respectively, and $0 and $192 for the nine months ended September 30, 2022 and 2021, respectively, related to income tax expense from reclassification items)	2,013		4,056		9,527		11,276
Net Income	Net Income	$	23,563	$	20,422		Net Income	$	23,821	$	23,071	$	72,243	$	65,666
Basic Earnings Per Share	Basic Earnings Per Share	$	0.54	$	0.46		Basic Earnings Per Share	$	0.55	$	0.53	$	1.66	$	1.50
Diluted Earnings Per Share	Diluted Earnings Per Share	0.54		0.46			Diluted Earnings Per Share	0.55		0.52		1.65		1.49

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				Three Months Ended				Nine Months Ended
		March 31				September 30				September 30
		2022		2021				2022		2021		2022		2021
Net Income	Net Income	$	23,563	$	20,422		Net Income	$	23,821	$	23,071	$	72,243	$	65,666
Other Comprehensive Income (Loss)	Other Comprehensive Income (Loss)						Other Comprehensive Income (Loss)
Change in fair value of derivative instruments:	Change in fair value of derivative instruments:						Change in fair value of derivative instruments:
Change in fair value of derivative instruments for the period	Change in fair value of derivative instruments for the period	2,746		3,053			Change in fair value of derivative instruments for the period	1,952		555		5,741		3,590
Income tax effect	Income tax effect	(577)		(641)			Income tax effect	(410)		(117)		(1,206)		(754)
Changes from derivative instruments	Changes from derivative instruments	2,169		2,412			Changes from derivative instruments	1,542		438		4,535		2,836
Change in securities:	Change in securities:						Change in securities:
Unrealized depreciation for the period on AFS securities	Unrealized depreciation for the period on AFS securities	(80,824)		(23,885)			Unrealized depreciation for the period on AFS securities	(39,856)		(14,488)		(169,013)		(28,304)
Accretion (amortization) from transfer of securities from available for sale to held to maturity securities	Accretion (amortization) from transfer of securities from available for sale to held to maturity securities	(551)		17			Accretion (amortization) from transfer of securities from available for sale to held to maturity securities	(143)		19		(1,875)		50
Reclassification adjustment for securities gains realized in income	Reclassification adjustment for securities gains realized in income	—		(914)			Reclassification adjustment for securities gains realized in income	—		—		—		(914)
Income tax effect	Income tax effect	17,089		5,204			Income tax effect	8,400		3,038		35,887		6,125
Unrealized losses on securities	Unrealized losses on securities	(64,286)		(19,578)			Unrealized losses on securities	(31,599)		(11,431)		(135,001)		(23,043)
Other Comprehensive Loss, Net of Tax	Other Comprehensive Loss, Net of Tax	(62,117)		(17,166)			Other Comprehensive Loss, Net of Tax	(30,057)		(10,993)		(130,466)		(20,207)
Comprehensive Income (Loss)	Comprehensive Income (Loss)	$	(38,554)	$	3,256		Comprehensive Income (Loss)	$	(6,236)	$	12,078	$	(58,223)	$	45,459

See notes to condensed consolidated financial statements

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Condensed Consolidated ~~Statement~~Statements of Stockholders’ Equity

(Unaudited)

(Dollar Amounts in Thousands, Except Per Share Data)


		Three Months Ended													Three Months Ended
		Preferred Stock		Common Stock		Additional Paid-in Capital		Retained Earnings		Accumulated Other Comprehensive Income		Total			Preferred Stock		Common Stock		Additional Paid-in Capital		Retained Earnings		Accumulated Other Comprehensive Income (Loss)		Total
Balances, January 1, 2021		$	—	$	—	$	362,945	$	301,419	$	27,852	$	692,216
Balances, July 1, 2021														Balances, July 1, 2021	$	—	$	—	$	359,227	$	332,509	$	18,638	$	710,374
Net income	Net income	—		—		—		20,422		—		20,422		Net income	—		—		—		23,071		—		23,071
Other comprehensive loss, net of tax	Other comprehensive loss, net of tax	—		—		—		—		(17,166)		(17,166)		Other comprehensive loss, net of tax	—		—		—		—		(10,993)		(10,993)
Amortization of unearned compensation	Amortization of unearned compensation	—		—		335		—		—		335		Amortization of unearned compensation	—		—		449		—		—		449
Exercise of stock options		—		—		653		—		—		653

Stock option expense	Stock option expense	—		—		27		—		—		27		Stock option expense	—		—		13		—		—		13
Net settlement of share awards		—		—		(1,347)		—		—		(1,347)

Cash dividends on common stock ($0.13 per share)		—		—		—		(5,761)		—		(5,761)
Balances, March 31, 2021		$	—	$	—	$	362,613	$	316,080	$	10,686	$	689,379
Repurchase of outstanding stock														Repurchase of outstanding stock	—		—		(7,607)		—		—		(7,607)
Stock retirement plans														Stock retirement plans	—		—		(128)		—		—		(128)
Cash dividends on common stock ($0.15 per share)														Cash dividends on common stock ($0.15 per share)	—		—		—		(6,637)		—		(6,637)
Balances, September 30, 2021														Balances, September 30, 2021	$	—	$	—	$	351,954	$	348,943	$	7,645	$	708,542

Balances, January 1, 2022		$	—	$	—	$	352,122	$	363,742	$	7,345	$	723,209
Balances, July 1, 2022														Balances, July 1, 2022	$	—	$	—	$	352,412	$	398,517	$	(93,064)	$	657,865
Net income	Net income	—		—		—		23,563		—		23,563		Net income	—		—		—		23,821		—		23,821
Other comprehensive loss, net of tax	Other comprehensive loss, net of tax	—		—		—		—		(62,117)		(62,117)		Other comprehensive loss, net of tax	—		—		—		—		(30,057)		(30,057)

Amortization of unearned compensation	Amortization of unearned compensation	—		—		516		—		—		516		Amortization of unearned compensation	—		—		627		—		—		627
Exercise of stock options	Exercise of stock options	—		—		94		—		—		94		Exercise of stock options	—		—		14		—		—		14
Stock option expense		—		—		13		—		—		13

Net settlement of share awards	Net settlement of share awards	—		—		(1,671)		—		—		(1,671)		Net settlement of share awards	—		—		(89)		—		—		(89)

Stock retirement plans	Stock retirement plans	—		—		448		—		—		448		Stock retirement plans	—		—		(127)		—		—		(127)
Cash dividends on common stock ($0.15 per share)		—		—		—		(6,605)		—		(6,605)
Balances, March 31, 2022		$	—	$	—	$	351,522	$	380,700	$	(54,772)	$	677,450
Cash dividends on common stock ($0.16 per share)														Cash dividends on common stock ($0.16 per share)	—		—		—		(7,061)		—		(7,061)
Balances, September 30, 2022														Balances, September 30, 2022	$	—	$	—	$	352,837	$	415,277	$	(123,121)	$	644,993

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, 2021	$	—	$	—	$	362,945	$	301,419	$	27,852	$	692,216
Net income	—		—		—		65,666		—		65,666
Other comprehensive loss, net of tax	—		—		—		—		(20,207)		(20,207)

Amortization of unearned compensation	—		—		1,233		—		—		1,233
Exercise of stock options	—		—		769		—		—		769
Stock option expense	—		—		55		—		—		55

Net settlement of share awards	—		—		(1,347)		—		—		(1,347)

Repurchase of outstanding stock	—		—		(7,607)		—		—		(7,607)
Stock retirement plans	—		—		(4,094)		—		—		(4,094)
Cash dividends on common stock ($0.41 per share)	—		—		—		(18,142)		—		(18,142)
Balances, September 30, 2021	$	—	$	—	$	351,954	$	348,943	$	7,645	$	708,542

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

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)


		Three Months Ended					Nine Months Ended
		March 31					September 30
		2022		2021			2022		2021
Operating Activities	Operating Activities					Operating Activities
Net income	Net income	$	23,563	$	20,422	Net income	$	72,243	$	65,666
Items not requiring (providing) cash	Items not requiring (providing) cash					Items not requiring (providing) cash
Provision for (recovery of) credit losses	Provision for (recovery of) credit losses	(1,386)		367		Provision for (recovery of) credit losses	(1,747)		(13)
Depreciation and amortization	Depreciation and amortization	2,641		2,322		Depreciation and amortization	8,027		6,852
Share based compensation	Share based compensation	529		362		Share based compensation	1,783		1,288
Amortization of mortgage servicing rights	Amortization of mortgage servicing rights	750		962		Amortization of mortgage servicing rights	2,018		2,960
Mortgage servicing rights net impairment	Mortgage servicing rights net impairment	(2,594)		(236)		Mortgage servicing rights net impairment	(2,942)		(2,142)
Premium amortization on securities, net	Premium amortization on securities, net	3,068		2,224		Premium amortization on securities, net	9,391		7,279
Gain on sale of investment securities	Gain on sale of investment securities	—		(914)		Gain on sale of investment securities	—		(914)
Gain on sale of mortgage loans	Gain on sale of mortgage loans	(2,027)		(5,296)		Gain on sale of mortgage loans	(5,969)		(14,996)
Proceeds from sales of loans	Proceeds from sales of loans	92,161		137,060		Proceeds from sales of loans	(182,218)		366,004
Loans originated for sale	Loans originated for sale	(81,336)		(126,024)		Loans originated for sale	198,914		(342,281)
Change in cash value life insurance		(510)		(511)
Gain on cash value life insurance						Gain on cash value life insurance	(1,843)		(1,547)
Gain on sale of other real estate owned	Gain on sale of other real estate owned	(411)		—		Gain on sale of other real estate owned	(618)		(76)
Net change in:	Net change in:					Net change in:
Interest receivable	Interest receivable	(1,339)		445		Interest receivable	(3,959)		(2,847)
Interest payable	Interest payable	(815)		(940)		Interest payable	(274)		(1,301)
Other assets	Other assets	4,730		8,284		Other assets	(12,865)		8,330
Other liabilities	Other liabilities	(9,969)		(5,156)		Other liabilities	(2,277)		(3,443)
Net cash provided by operating activities	Net cash provided by operating activities	27,055		33,371		Net cash provided by operating activities	77,664		88,819
Investing Activities	Investing Activities					Investing Activities
Purchases of securities available for sale	Purchases of securities available for sale	(180,260)		(230,708)		Purchases of securities available for sale	(180,464)		(820,485)
Proceeds from sales, maturities, calls and principal repayments of securities available for sale	Proceeds from sales, maturities, calls and principal repayments of securities available for sale	23,089		76,869		Proceeds from sales, maturities, calls and principal repayments of securities available for sale	54,022		250,808
Purchases of securities held to maturity	Purchases of securities held to maturity	(345,794)		—		Purchases of securities held to maturity	(423,493)		(625,397)
Proceeds from maturities of securities held to maturity	Proceeds from maturities of securities held to maturity	13,136		6,623		Proceeds from maturities of securities held to maturity	65,720		23,368
Net change in interest earning time deposits	Net change in interest earning time deposits	736		982		Net change in interest earning time deposits	1,968		3,198
Change in FHLB stock		198		—
Purchase of FHLB stock						Purchase of FHLB stock	(2,435)		(1,417)
Redemption of FHLB stock						Redemption of FHLB stock	198		—
Net change in loans	Net change in loans	(67,592)		199,428		Net change in loans	(370,251)		410,717
Proceeds on the sale of OREO and repossessed assets	Proceeds on the sale of OREO and repossessed assets	1,606		507		Proceeds on the sale of OREO and repossessed assets	3,555		1,119
Premises and equipment expenditures	Premises and equipment expenditures	(1,078)		(1,118)		Premises and equipment expenditures	(4,701)		(462)
Purchases of bank owned life insurance						Purchases of bank owned life insurance	(50,000)		—
Proceeds from bank owned life insurance						Proceeds from bank owned life insurance	2,910		—
Death benefit on bank owned life insurance						Death benefit on bank owned life insurance	644		783

Net cash received in branch acquisition						Net cash received in branch acquisition	—		616,832
Net cash used in investing activities	Net cash used in investing activities	(555,959)		52,583		Net cash used in investing activities	(902,327)		(140,936)
Financing Activities	Financing Activities					Financing Activities
Net change in deposits	Net change in deposits	48,506		190,683		Net change in deposits	27,847		602,357
Proceeds from borrowings	Proceeds from borrowings	228,597		2,909		Proceeds from borrowings	668,276		227,531
Repayment of borrowings	Repayment of borrowings	(225,000)		(107)		Repayment of borrowings	(350,000)		(65,040)
Net change in repurchase agreements	Net change in repurchase agreements	12,429		6,641		Net change in repurchase agreements	17,076		35,702
Net settlement of share awards	Net settlement of share awards	(1,671)		(1,347)		Net settlement of share awards	(1,785)		(1,347)
Exercise of stock options	Exercise of stock options	94		653		Exercise of stock options	108		769

Repurchase of outstanding stock						Repurchase of outstanding stock	—		(7,607)
Dividends paid on common stock	Dividends paid on common stock	(6,605)		(5,761)		Dividends paid on common stock	(20,708)		(18,142)
Net cash provided by financing activities	Net cash provided by financing activities	56,350		193,671		Net cash provided by financing activities	340,814		774,223
Net Change in Cash and Cash Equivalents	Net Change in Cash and Cash Equivalents	(472,554)		279,625		Net Change in Cash and Cash Equivalents	(483,849)		722,106
Cash and Cash Equivalents, Beginning of Period	Cash and Cash Equivalents, Beginning of Period	593,508		249,711		Cash and Cash Equivalents, Beginning of Period	593,508		249,711
Cash and Cash Equivalents, End of Period		$	120,954	$	529,336

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(Unaudited)

(Dollar Amounts in Thousands)


Cash and Cash Equivalents, End of Period						Cash and Cash Equivalents, End of Period	$	109,659	$	971,817
Additional Supplemental Information	Additional Supplemental Information					Additional Supplemental Information
Interest paid	Interest paid	$	4,726	$	5,991	Interest paid	$	18,384	$	15,448
Income taxes paid	Income taxes paid	—		—		Income taxes paid	936		1,225
Transfer of loans to other real estate and repossessed assets	Transfer of loans to other real estate and repossessed assets	100		449		Transfer of loans to other real estate and repossessed assets	1,483		964
Transfer of premises to other real estate						Transfer of premises to other real estate	1,479		1,753

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 ~~March 31,~~September 30, 2022 and ~~March 31,~~September 30, 2021 are not necessarily indicative of the operating results for the full year of 2022 or 2021. 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 2021 filed with the Securities and Exchange Commission on March 9, 2022. The condensed consolidated balance sheet of Horizon as of December 31, 2021 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 ~~March 31,~~September 30, 2022, 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				Three Months Ended				Nine Months Ended
		March 31				September 30				September 30
		2022		2021				2022		2021		2022		2021
Basic earnings per share	Basic earnings per share						Basic earnings per share
Net income	Net income	$	23,563	$	20,422		Net income	$	23,821	$	23,071	$	72,243	$	65,666
Weighted average common shares outstanding	Weighted average common shares outstanding	43,554,713		43,919,549			Weighted average common shares outstanding	43,573,370		43,810,729		43,567,028		43,893,194
Basic earnings per share	Basic earnings per share	$	0.54	$	0.46		Basic earnings per share	$	0.55	$	0.53	$	1.66	$	1.50

Diluted earnings per share	Diluted earnings per share						Diluted earnings per share
Net income	Net income	$	23,563	$	20,422		Net income	$	23,821	$	23,071	$	72,243	$	65,666
Weighted average common shares outstanding	Weighted average common shares outstanding	43,554,713		43,919,549			Weighted average common shares outstanding	43,573,370		43,810,729		43,567,028		43,893,194
Effect of dilutive securities:	Effect of dilutive securities:						Effect of dilutive securities:
Restricted stock	Restricted stock	129,793		102,048			Restricted stock	92,405		99,666		92,718		102,446
Stock options	Stock options	50,050		50,984			Stock options	38,018		48,475		39,289		51,403
Weighted average common shares outstanding	Weighted average common shares outstanding	43,734,556		44,072,581			Weighted average common shares outstanding	43,703,793		43,958,870		43,699,035		44,047,043
Diluted earnings per share	Diluted earnings per share	$	0.54	$	0.46		Diluted earnings per share	$	0.55	$	0.52	$	1.65	$	1.49

910

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 ~~1,000~~316,760 shares for the three and nine months ended ~~March 31,~~September 30, 2022 which were not included in the computation of diluted earnings per share because they were non–dilutive. There were ~~138,010~~142,705 and 153,582 shares for the three and nine months ended ~~March 31,~~September 30, 2021, respectively, which were not included in the computation of diluted earnings per share because they were non–dilutive.

Horizon has share–based employee compensation plans, which are described in the notes to the financial statements included in the December 31, 2021 Annual Report on Form 10–K. Also, the Company's shareholders approved the 2021 Omnibus Equity Incentive Plan at its Annual Meeting on May 6, 2021, adding 1.4 million additional shares to the plan and with no other significant changes from the Company's previous plan.

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 sold commercial loan participation balances which do not qualify under accounting guidance as sales ~~transaction~~transactions under Accounting Standards Codification Topic 860 – Transfers and Servicing. The correction of this error resulted in an increase in loans, net of allowance for credit losses and borrowings on the Company's condensed consolidated ~~condensed~~ balance sheet.

We evaluated the aggregate effects of the 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 ~~Reports~~Report on Form 10–K for the year ended December 31, 2021, or for any quarterly periods included therein.

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


Consolidated Balance Sheet
As of December 31, 2021	As Reported		Adjustment		As Revised
Loans, net of allowance for credit losses	$	3,553,345	$	36,986	$	3,590,331
Total assets	7,374,903		36,986		7,411,889
Borrowings	675,753		36,986		712,739
Total liabilities	6,651,694		36,986		6,688,680
Total liabilities and stockholders' equity	7,374,903		36,986		7,411,889


Consolidated Statements of Cash Flows	Consolidated Statements of Cash Flows							Consolidated Statements of Cash Flows
Three Months Ended March 31, 2021		As Reported		Adjustment		As Revised
Nine Months Ended September 30, 2021								Nine Months Ended September 30, 2021	As Reported		Adjustment		As Revised
Net change in loans	Net change in loans	$	202,290	$	(2,862)	$	199,428	Net change in loans	$	412,873	$	(2,156)	$	410,717
Net cash provided by investing activities	Net cash provided by investing activities	55,445		(2,862)		52,583		Net cash provided by investing activities	(138,780)		(2,156)		(140,936)
Proceeds from borrowings	Proceeds from borrowings	47		2,862		2,909		Proceeds from borrowings	225,375		2,156		227,531

Net cash provided by financing activities	Net cash provided by financing activities	190,809		2,862		193,671		Net cash provided by financing activities	772,067		2,156		774,223
Net Change in Cash and Cash Equivalents	Net Change in Cash and Cash Equivalents	279,625		—		279,625		Net Change in Cash and Cash Equivalents	54,460		—		54,460

1011

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

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 classification of certain available for sale (“AFS“) and held to maturity (“HTM”) securities. The correction of this error resulted in an increase in AFS and HTM federal agency mortgage–backed pool securities and a decrease in AFS and HTM private labeled mortgage–backed pool securities in Note 3 – Securities.

We evaluated the aggregate effects of the 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, 2021, or for any quarterly periods included therein.

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 the revisions to the line items of our previously issued financial statements to reflect the correction of the errors:


Note 3 – Securities
As of December 31, 2021	Amortized Cost
	As Reported		Adjustment	As Revised
Federal agency mortgage–backed pools	$	225,329	31,856	257,185
Private labeled mortgage–backed pools	31,856		(31,856)	—
Total available for sale investment securities	$	257,185	—	257,185

Federal agency mortgage–backed pools	$	188,426	59,511	247,937
Private labeled mortgage–backed pools	99,958		(59,511)	40,447
Total held to maturity investment securities	$	288,384	—	288,384

	Gross Unrealized Gains
	As Reported		Adjustment	As Revised
Federal agency mortgage–backed pools	$	1,777	137	1,914
Private labeled mortgage–backed pools	137		(137)	—
Total available for sale investment securities	$	1,914	—	1,914

Federal agency mortgage–backed pools	$	151	58	209
Private labeled mortgage–backed pools	58		(58)	—
Total held to maturity investment securities	$	209	—	209

	Gross Unrealized Losses
	As Reported		Adjustment	As Revised
Federal agency mortgage–backed pools	$	(1,032)	(376)	(1,408)
Private labeled mortgage–backed pools	(376)		376	—
Total available for sale investment securities	$	(1,408)	—	(1,408)

Federal agency mortgage–backed pools	$	(2,612)	(1,398)	(4,010)
Private labeled mortgage–backed pools	(1,840)		1,398	(442)
Total held to maturity investment securities	$	(4,452)	—	(4,452)

	Fair Value
	As Reported		Adjustment	As Revised
Federal agency mortgage–backed pools	$	226,074	31,617	257,691
Private labeled mortgage–backed pools	31,617		(31,617)	—
Total available for sale investment securities	$	257,691	—	257,691

Federal agency mortgage–backed pools	$	185,965	58,171	244,136
Private labeled mortgage–backed pools	98,176		(58,171)	40,005
Total held to maturity investment securities	$	284,141	—	284,141

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

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 is assessing ASU 2022–02 and its impact on its accounting and disclosures.

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.

The Company conducted monthly meetings to address contracts and hedge accounting relationships that reference LIBOR. All contracts referencing LIBOR as an interest rate have been identified and have been rewritten or refinanced as of March 31, 2022, except for commercial loan interest rate swaps. Hedge accounting relationships referencing LIBOR will be modified by the counter parties. The Company believes the adoption of this guidance on activities subsequent to December 31, 2020 through December 31, 2022 will not have a material impact on the consolidated financial statements.

1114

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 – Acquisitions

On September 17, 2021, Horizon Bank completed the purchase and assumption of certain assets and liabilities of 14 former TCF National Bank (“TCF”) branches in 11 Michigan counties. Net cash of $618.2 million was received in the transaction, representing the deposit balances assumed at closing, net of amounts paid for loans of $212.0 million, fixed assets of $6.9 million, cash of $4.0 million and a 1.75% premium on deposits. Customer deposit balances were recorded at $846.4 million and a core deposit intangible of $1.6 million was recorded in the transaction, which will be amortized over 10 years on a straight line basis. Goodwill of ~~$3.3~~$4.0 million was generated in the transaction.

Under the acquisition method of accounting, the total purchase price is allocated to net tangible and intangible assets based on their current estimated fair values on the date of the acquisition. Based on preliminary valuations of the fair value of tangible and intangible assets acquired and liabilities assumed, which are based on estimates and assumptions that are subject to change, the purchase price for the TCF branches is detailed in the following table. Prior to the end of the one year measurement period ~~for finalizing the purchase price allocation, if information becomes available~~Horizon Bank recorded an adjustment of $639,000 which ~~would indicate adjustments are required to the purchase price allocation, such adjustments will be included~~increased goodwill and decreased other assets acquired in the ~~purchase price allocation prospectively.~~transaction.


Assets	Assets			Liabilities			Assets			Liabilities
Cash and due from banks	Cash and due from banks	$	4,012	Deposits			Cash and due from banks	$	4,012	Deposits
Loans	Loans			Non-interest bearing	$	181,403	Loans			Non-interest bearing	$	181,403
Commercial	Commercial	101,327		NOW accounts	303,050		Commercial	101,327		NOW accounts	303,050
Residential mortgage	Residential mortgage	56,499		Savings and money market	262,488		Residential mortgage	56,499		Savings and money market	262,488
Consumer	Consumer	54,212		Certificates of deposit	99,468		Consumer	54,212		Certificates of deposit	99,468
Total loans	Total loans	212,038		Total deposits	846,409		Total loans	212,038		Total deposits	846,409
Premises and equipment, net	Premises and equipment, net	6,901		Interest payable	16		Premises and equipment, net	6,901		Interest payable	16
Goodwill	Goodwill	3,334		Other liabilities	1,278		Goodwill	3,973		Other liabilities	1,278
Core deposit intangible	Core deposit intangible	1,630					Core deposit intangible	1,630
Interest receivable	Interest receivable	519					Interest receivable	519
Other assets	Other assets	1,102					Other assets	463
Total assets purchased	Total assets purchased	$	229,536	Total liabilities assumed	$	847,703	Total assets purchased	$	229,536	Total liabilities assumed	$	847,703

Net cash received	Net cash received	$	(618,167)				Net cash received	$	(618,167)

Loans purchased with evidence of credit deterioration since origination and for which it is probable that all contractually required payments will not be collected are considered to be credit impaired. Evidence of credit quality deterioration as of the purchase date may include information such as past due and non–accrual status, borrower credit scores and recent loan–to–value percentages. ~~Management continues to complete its evaluation to determine if any loans were purchased with credit deterioration.~~

1215

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 3 – Securities

The fair value of securities is as follows:


		March 31, 2022									September 30, 2022
		Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value			Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
Available for sale	Available for sale									Available for sale
U.S. Treasury and federal agencies	U.S. Treasury and federal agencies	$	293,914	$	—	$	(11,394)	$	282,520	U.S. Treasury and federal agencies	$	293,974	$	—	$	(27,720)	$	266,254
State and municipal	State and municipal	510,936		1,687		(43,571)		469,052		State and municipal	505,975		—		(90,729)		415,246
Federal agency collateralized mortgage obligations	Federal agency collateralized mortgage obligations	50,201		20		(629)		49,592		Federal agency collateralized mortgage obligations	36,269		—		(1,645)		34,624
Federal agency mortgage-backed pools	Federal agency mortgage-backed pools	216,411		138		(14,114)		202,435		Federal agency mortgage-backed pools	226,785		—		(32,144)		194,641
Private labeled mortgage-backed pools		30,239		84		(1,690)		28,633

Corporate notes	Corporate notes	84,434		444		(4,598)		80,280		Corporate notes	84,464		209		(9,783)		74,890
Total available for sale investment securities	Total available for sale investment securities	$	1,186,135	$	2,373	$	(75,996)	$	1,112,512	Total available for sale investment securities	$	1,147,467	$	209	$	(162,021)	$	985,655
Held to maturity	Held to maturity									Held to maturity
U.S. Treasury and federal agencies	U.S. Treasury and federal agencies	$	292,459	$	—	$	(19,962)	$	272,497	U.S. Treasury and federal agencies	$	295,363	$	—	$	(47,355)	$	248,008
State and municipal	State and municipal	1,091,037		2,610		(113,204)		980,443		State and municipal	1,128,034		10		(242,141)		885,903
Federal agency collateralized mortgage obligations	Federal agency collateralized mortgage obligations	56,841		—		(4,236)		52,605		Federal agency collateralized mortgage obligations	57,972		—		(8,292)		49,680
Federal agency mortgage-backed pools	Federal agency mortgage-backed pools	302,407		—		(23,357)		279,050		Federal agency mortgage-backed pools	349,875		—		(57,359)		292,516
Private labeled mortgage-backed pools	Private labeled mortgage-backed pools	98,719		—		(7,959)		90,760		Private labeled mortgage-backed pools	36,171		—		(5,404)		30,767
Corporate notes	Corporate notes	164,666		—		(12,176)		152,490		Corporate notes	164,121		—		(30,406)		133,715
Total held to maturity investment securities	Total held to maturity investment securities	$	2,006,129	$	2,610	$	(180,894)	$	1,827,845	Total held to maturity investment securities	$	2,031,536	$	10	$	(390,957)	$	1,640,589


		December 31, 2021									December 31, 2021
		Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value			Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
Available for sale	Available for sale									Available for sale
U.S. Treasury and federal agencies	U.S. Treasury and federal agencies	$	118,595	$	82	$	(1,698)	$	116,979	U.S. Treasury and federal agencies	$	118,595	$	82	$	(1,698)	$	116,979
State and municipal	State and municipal	632,652		12,802		(5,708)		639,746		State and municipal	632,652		12,802		(5,708)		639,746
Federal agency collateralized mortgage obligations	Federal agency collateralized mortgage obligations	60,600		989		(12)		61,577		Federal agency collateralized mortgage obligations	60,600		989		(12)		61,577
Federal agency mortgage-backed pools	Federal agency mortgage-backed pools	225,329		1,777		(1,032)		226,074		Federal agency mortgage-backed pools	257,185		1,914		(1,408)		257,691
Private labeled mortgage-backed pools		31,856		137		(376)		31,617

Corporate notes	Corporate notes	84,579		1,013		(773)		84,819		Corporate notes	84,579		1,013		(773)		84,819
Total available for sale investment securities	Total available for sale investment securities	$	1,153,611	$	16,800	$	(9,599)	$	1,160,812	Total available for sale investment securities	$	1,153,611	$	16,800	$	(9,599)	$	1,160,812
Held to maturity	Held to maturity									Held to maturity
U.S. Treasury and federal agencies	U.S. Treasury and federal agencies	$	195,429	$	12	$	(1,215)	$	194,226	U.S. Treasury and federal agencies	$	195,429	$	12	$	(1,215)	$	194,226
State and municipal	State and municipal	862,461		20,719		(4,263)		878,917		State and municipal	862,461		20,719		(4,263)		878,917
Federal agency collateralized mortgage obligations	Federal agency collateralized mortgage obligations	48,482		3		(1,020)		47,465		Federal agency collateralized mortgage obligations	48,482		3		(1,020)		47,465
Federal agency mortgage-backed pools	Federal agency mortgage-backed pools	188,426		151		(2,612)		185,965		Federal agency mortgage-backed pools	247,937		209		(4,010)		244,136
Private labeled mortgage-backed pools	Private labeled mortgage-backed pools	99,958		58		(1,840)		98,176		Private labeled mortgage-backed pools	40,447		—		(442)		40,005
Corporate notes	Corporate notes	157,687		11		(2,456)		155,242		Corporate notes	157,687		11		(2,456)		155,242
Total held to maturity investment securities	Total held to maturity investment securities	$	1,552,443	$	20,954	$	(13,406)	$	1,559,991	Total held to maturity investment securities	$	1,552,443	$	20,954	$	(13,406)	$	1,559,991

1316

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 amortized cost and fair value of securities available for sale and held to maturity at ~~March 31,~~September 30, 2022 and December 31, 2021, 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.


		March 31, 2022				December 31, 2021					September 30, 2022				December 31, 2021
		Amortized Cost		Fair Value		Amortized Cost		Fair Value			Amortized Cost		Fair Value		Amortized Cost		Fair Value
Available for sale	Available for sale									Available for sale
Within one year	Within one year	$	1,428	$	1,406	$	22,980	$	22,984	Within one year	$	1,043	$	1,030	$	22,980	$	22,984
One to five years	One to five years	268,961		259,422		156,677		156,397		One to five years	313,400		287,251		156,677		156,397
Five to ten years	Five to ten years	296,072		279,023		315,630		316,125		Five to ten years	261,596		224,407		315,630		316,125
After ten years	After ten years	322,823		292,001		340,539		346,038		After ten years	308,374		243,702		340,539		346,038
		889,284		831,852		835,826		841,544			884,413		756,390		835,826		841,544
Federal agency collateralized mortgage obligations	Federal agency collateralized mortgage obligations	50,201		49,592		60,600		61,577		Federal agency collateralized mortgage obligations	36,269		34,624		60,600		61,577
Federal agency mortgage–backed pools	Federal agency mortgage–backed pools	216,411		202,435		225,329		226,074		Federal agency mortgage–backed pools	226,785		194,641		257,185		257,691
Private labeled mortgage–backed pools		$	30,239	$	28,633	$	31,856	$	31,617

Total available for sale investment securities	Total available for sale investment securities	$	1,186,135	$	1,112,512	$	1,153,611	$	1,160,812	Total available for sale investment securities	$	1,147,467	$	985,655	$	1,153,611	$	1,160,812
Held to maturity	Held to maturity									Held to maturity
Within one year	Within one year	$	28,419	$	28,409	$	5,222	$	5,265	Within one year	$	32,861	$	32,489	$	5,222	$	5,265
One to five years	One to five years	199,131		194,886		65,739		66,982		One to five years	209,055		195,644		65,739		66,982
Five to ten years	Five to ten years	331,620		314,127		273,720		275,308		Five to ten years	339,857		290,173		273,720		275,308
After ten years	After ten years	988,992		868,008		870,896		880,830		After ten years	1,005,745		749,320		870,896		880,830
		1,548,162		1,405,430		1,215,577		1,228,385			1,587,518		1,267,626		1,215,577		1,228,385
Federal agency collateralized mortgage obligations	Federal agency collateralized mortgage obligations	56,841		52,605		48,482		47,465		Federal agency collateralized mortgage obligations	57,972		49,680		48,482		47,465
Federal agency mortgage–backed pools	Federal agency mortgage–backed pools	302,407		279,050		188,426		185,965		Federal agency mortgage–backed pools	349,875		292,516		247,937		244,136
Private labeled mortgage–backed pools	Private labeled mortgage–backed pools	98,719		90,760		99,958		98,176		Private labeled mortgage–backed pools	36,171		30,767		40,447		40,005
Total held to maturity investment securities	Total held to maturity investment securities	$	2,006,129	$	1,827,845	$	1,552,443	$	1,559,991	Total held to maturity investment securities	$	2,031,536	$	1,640,589	$	1,552,443	$	1,559,991

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.


		March 31, 2022													September 30, 2022
		Less than 12 Months				12 Months or More				Total					Less than 12 Months				12 Months or More				Total
		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses			Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses
Investment Securities	Investment Securities													Investment Securities
U.S. Treasury and federal agencies	U.S. Treasury and federal agencies	$	517,187	$	(28,883)	$	30,776	$	(2,473)	$	547,963	$	(31,356)	U.S. Treasury and federal agencies	$	326,455	$	(34,174)	$	187,559	$	(40,901)	$	514,014	$	(75,075)
State and municipal	State and municipal	1,057,290		(132,257)		143,433		(24,518)		1,200,723		(156,775)		State and municipal	924,192		(198,105)		369,729		(134,765)		1,293,921		(332,870)
Federal agency collateralized mortgage obligations	Federal agency collateralized mortgage obligations	94,156		(4,865)		—		—		94,156		(4,865)		Federal agency collateralized mortgage obligations	47,014		(2,897)		37,291		(7,040)		84,305		(9,937)
Federal agency mortgage–backed pools	Federal agency mortgage–backed pools	460,260		(37,110)		4,712		(361)		464,972		(37,471)		Federal agency mortgage–backed pools	275,203		(42,992)		211,935		(46,511)		487,138		(89,503)
Private labeled mortgage–backed pools	Private labeled mortgage–backed pools	117,409		(9,649)		—		—		117,409		(9,649)		Private labeled mortgage–backed pools	4,398		(730)		26,369		(4,674)		30,767		(5,404)
Corporate notes	Corporate notes	193,792		(16,774)		—		—		193,792		(16,774)		Corporate notes	64,091		(11,425)		143,638		(28,764)		207,729		(40,189)
Total temporarily impaired securities	Total temporarily impaired securities	$	2,440,094	$	(229,538)	$	178,921	$	(27,352)	$	2,619,015	$	(256,890)	Total temporarily impaired securities	$	1,641,353	$	(290,323)	$	976,521	$	(262,655)	$	2,617,874	$	(552,978)

1417

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, 2021													December 31, 2021
		Less than 12 Months				12 Months or More				Total					Less than 12 Months				12 Months or More				Total
		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses			Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses
Investment Securities	Investment Securities													Investment Securities
U.S. Treasury and federal agencies	U.S. Treasury and federal agencies	$	268,732	$	(2,483)	$	15,820	$	(430)	$	284,552	$	(2,913)	U.S. Treasury and federal agencies	$	268,732	$	(2,483)	$	15,820	$	(430)	$	284,552	$	(2,913)
State and municipal	State and municipal	539,882		(9,389)		19,461		(582)		559,343		(9,971)		State and municipal	539,882		(9,389)		19,461		(582)		559,343		(9,971)
Federal agency collateralized mortgage obligations	Federal agency collateralized mortgage obligations	56,027		(1,032)		—		—		56,027		(1,032)		Federal agency collateralized mortgage obligations	56,027		(1,032)		—		—		56,027		(1,032)
Federal agency mortgage–backed pools	Federal agency mortgage–backed pools	333,489		(3,644)		—		—		333,489		(3,644)		Federal agency mortgage–backed pools	406,540		(5,418)		—		—		406,540		(5,418)
Private labeled mortgage–backed pools	Private labeled mortgage–backed pools	113,057		(2,216)		—		—		113,057		(2,216)		Private labeled mortgage–backed pools	40,005		(442)		—		—		40,005		(442)
Corporate notes	Corporate notes	189,500		(3,229)		—		—		189,500		(3,229)		Corporate notes	189,500		(3,229)		—		—		189,500		(3,229)
Total temporarily impaired securities	Total temporarily impaired securities	$	1,500,687	$	(21,993)	$	35,281	$	(1,012)	$	1,535,968	$	(23,005)	Total temporarily impaired securities	$	1,500,686	$	(21,993)	$	35,281	$	(1,012)	$	1,535,967	$	(23,005)

No allowance for credit losses for available for sale debt securities or held to maturity securities was needed at ~~March 31,~~September 30, 2022 or December 31, 2021. Accrued interest receivable on available for sale debt securities and held to maturity securities totaled ~~$16.7~~$17.4 million at ~~March 31,~~September 30, 2022 and $14.6 million at December 31, 2021 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.

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				Three Months Ended				Nine Months Ended
		March 31				September 30				September 30
		2022		2021				2022		2021		2022		2021
Sales of securities available for sale	Sales of securities available for sale						Sales of securities available for sale
Proceeds	Proceeds	$	—	$	27,514		Proceeds	$	—	$	—	$	—	$	27,514
Gross gains	Gross gains	—		914			Gross gains	—		—		—		914
Gross losses	Gross losses	—		—			Gross losses	—		—		—		—

1518

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 – 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 residential construction loans. ~~Construction~~Residential construction loans are reviewed and rewritten prior to being originated as a term loan.

The following table presents total loans outstanding by portfolio class, as of ~~March 31,~~September 30, 2022 and December 31, 2021:


		March 31, 2022		December 31, 2021			September 30, 2022		December 31, 2021
Commercial	Commercial					Commercial
Owner occupied real estate	Owner occupied real estate	$	573,669	$	560,887	Owner occupied real estate	$	587,075	$	560,887
Non–owner occupied real estate	Non–owner occupied real estate	1,113,198		1,088,470		Non–owner occupied real estate	1,194,898		1,088,470
Residential spec homes	Residential spec homes	11,115		9,907		Residential spec homes	10,708		9,907
Development & spec land	Development & spec land	24,225		24,473		Development & spec land	23,679		24,473
Commercial and industrial	Commercial and industrial	537,120		530,208		Commercial and industrial	587,383		530,208
Total commercial	Total commercial	2,259,327		2,213,945		Total commercial	2,403,743		2,213,945
Real estate	Real estate					Real estate
Residential mortgage	Residential mortgage	558,194		563,811		Residential mortgage	598,250		563,811
Residential construction	Residential construction	35,178		30,571		Residential construction	36,651		30,571
Mortgage warehouse	Mortgage warehouse	105,118		109,031		Mortgage warehouse	73,690		109,031
Total real estate	Total real estate	698,490		703,413		Total real estate	708,591		703,413
Consumer	Consumer					Consumer
Direct installment	Direct installment	60,578		63,714		Direct installment	58,673		63,714
Indirect installment	Indirect installment	395,450		372,575		Indirect installment	499,080		372,575
Home equity	Home equity	297,872		290,970		Home equity	342,128		290,970
Total consumer	Total consumer	753,900		727,259		Total consumer	899,881		727,259
Total loans	Total loans	3,711,717		3,644,617		Total loans	4,012,215		3,644,617
Allowance for credit losses	Allowance for credit losses	(52,508)		(54,286)		Allowance for credit losses	(51,369)		(54,286)
Net loans	Net loans	$	3,659,209	$	3,590,331	Net loans	$	3,960,846	$	3,590,331

1619

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 of ~~March 31,~~September 30, 2022 and December 31, 2021, Federal Paycheck Protection Program (“PPP”) loans totaled approximately ~~$6.7 million~~$315,000 and $25.8 million, respectively, and are included with commercial loans. Total loans include net deferred loan costs of $2.6 million at ~~March 31,~~September 30, 2022 and $1.9 million at December 31, 2021, 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.

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.

1720

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 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.

Non–performing Loans

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


		March 31, 2022													September 30, 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			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	Commercial													Commercial
Owner occupied real estate	Owner occupied real estate	$	4,188	$	—	$	—	$	568	$	4,756	$	2,702	Owner occupied real estate	$	4,145	$	—	$	—	$	568	$	4,713	$	4,527
Non–owner occupied real estate	Non–owner occupied real estate	635		—		281		—		916		535		Non–owner occupied real estate	607		—		—		273		880		880
Residential spec homes	Residential spec homes	—		—		—		—		—		—		Residential spec homes	101		—		—		—		101		101
Development & spec land	Development & spec land	815		—		—		—		815		65		Development & spec land	815		—		—		—		815		65
Commercial and industrial	Commercial and industrial	1,357		—		—		—		1,357		556		Commercial and industrial	690		—		—		—		690		333
Total commercial	Total commercial	6,995		—		281		568		7,844		3,858		Total commercial	6,358		—		—		841		7,199		5,906
Real estate	Real estate													Real estate
Residential mortgage	Residential mortgage	6,264		—		880		1,440		8,584		8,584		Residential mortgage	5,331		52		1,305		1,359		8,047		8,047
Residential construction	Residential construction	—		—		—		—		—		—		Residential construction	—		—		—		—		—		—
Mortgage warehouse	Mortgage warehouse	—		—		—		—		—		—		Mortgage warehouse	—		—		—		—		—		—
Total real estate	Total real estate	6,264		—		880		1,440		8,584		8,584		Total real estate	5,331		52		1,305		1,359		8,047		8,047
Consumer	Consumer													Consumer
Direct installment	Direct installment	74		4		—		—		78		78		Direct installment	148		—		—		—		148		148
Indirect installment	Indirect installment	516		102		—		—		618		618		Indirect installment	564		57		—		—		621		621
Home equity	Home equity	2,284		1		340		364		2,989		2,989		Home equity	2,370		84		360		329		3,143		3,143
Total consumer	Total consumer	2,874		107		340		364		3,685		3,685		Total consumer	3,082		141		360		329		3,912		3,912
Total	Total	$	16,133	$	107	$	1,501	$	2,372	$	20,113	$	16,127	Total	$	14,771	$	193	$	1,665	$	2,529	$	19,158	$	17,865

1821

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, 2021
	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	$	4,247	$	—	$	—	$	603	$	4,850	$	2,796
Non–owner occupied real estate	761		—		285		—		1,046		1,046
Residential spec homes	—		—		—		—		—		—
Development & spec land	919		—		—		—		919		919
Commercial and industrial	694		—		—		—		694		456
Total commercial	6,621		—		285		603		7,509		5,217
Real estate
Residential mortgage	5,626		66		892		1,421		8,005		8,005
Residential construction	—		—		—		—		—		—
Mortgage warehouse	—		—		—		—		—		—
Total real estate	5,626		66		892		1,421		8,005		8,005
Consumer
Direct installment	7		—		—		—		7		7
Indirect installment	538		15		—		—		553		553
Home equity	2,170		64		344		367		2,945		2,945
Total consumer	2,715		79		344		367		3,505		3,505
Total	$	14,962	$	145	$	1,521	$	2,391	$	19,019	$	16,727

There was no interest income recognized on non–accrual loans during the ~~three~~nine months ended ~~March 31,~~September 30, 2022 and 2021, respectively, while the loans were in non–accrual status. Included in the ~~$16.1~~$14.8 million of non–accrual loans and the ~~$1.5~~$1.7 million of non–performing TDRs at ~~March 31,~~September 30, 2022 were ~~$6.0~~$1.7 million and ~~$1.5 million,~~$157,000, respectively, of loans acquired for which there were accretable yields recognized.

1922

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 ~~$16.1~~$14.8 million and non–performing TDRs of ~~$1.5~~$1.7 million at ~~March 31,~~September 30, 2022:


		March 31, 2022													September 30, 2022
		Current		30–59 Days Past Due		60–89 Days Past Due		90 Days or Greater Past Due		Total Past Due Loans		Total Loans			Current		30–59 Days Past Due		60–89 Days Past Due		90 Days or Greater Past Due		Total Past Due Loans		Total Loans
Commercial	Commercial													Commercial
Owner occupied real estate	Owner occupied real estate	$	568,801	$	680	$	—	$	—	$	680	$	569,481	Owner occupied real estate	$	582,469	$	402	$	59	$	—	$	461	$	582,930
Non–owner occupied real estate	Non–owner occupied real estate	1,112,170		112		—		—		112		1,112,282		Non–owner occupied real estate	1,194,183		108		—		—		108		1,194,291
Residential spec homes	Residential spec homes	11,115		—		—		—		—		11,115		Residential spec homes	10,607		—		—		—		—		10,607
Development & spec land	Development & spec land	23,410		—		—		—		—		23,410		Development & spec land	22,864		—		—		—		—		22,864
Commercial and industrial	Commercial and industrial	535,198		565		—		—		565		535,763		Commercial and industrial	586,478		156		59		—		215		586,693
Total commercial	Total commercial	2,250,694		1,357		—		—		1,357		2,252,051		Total commercial	2,396,601		666		118		—		784		2,397,385
Real estate	Real estate													Real estate
Residential mortgage	Residential mortgage	549,343		1,421		286		—		1,707		551,050		Residential mortgage	590,223		456		883		52		1,391		591,614
Residential construction	Residential construction	35,178		—		—		—		—		35,178		Residential construction	36,651		—		—		—		—		36,651
Mortgage warehouse	Mortgage warehouse	105,118		—		—		—		—		105,118		Mortgage warehouse	73,690		—		—		—		—		73,690
Total real estate	Total real estate	689,639		1,421		286		—		1,707		691,346		Total real estate	700,564		456		883		52		1,391		701,955
Consumer	Consumer													Consumer
Direct installment	Direct installment	60,359		119		22		4		145		60,504		Direct installment	58,427		65		33		—		98		58,525
Indirect installment	Indirect installment	392,260		2,162		410		102		2,674		394,934		Indirect installment	495,537		2,610		312		57		2,979		498,516
Home equity	Home equity	294,666		493		88		1		582		295,248		Home equity	337,487		1,713		114		84		1,911		339,398
Total consumer	Total consumer	747,285		2,774		520		107		3,401		750,686		Total consumer	891,451		4,388		459		141		4,988		896,439
Total	Total	$	3,687,618	$	5,552	$	806	$	107	$	6,465	$	3,694,083	Total	$	3,988,616	$	5,510	$	1,460	$	193	$	7,163	$	3,995,779

2023

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 $15.0 million and non–performing TDRs of $1.5 million at December 31, 2021:


	December 31, 2021
	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	$	555,851	$	789	$	—	$	—	$	789	$	556,640
Non–owner occupied real estate	1,085,716		1,708		—		—		1,708		1,087,424
Residential spec homes	9,907		—		—		—		—		9,907
Development & spec land	23,496		58		—		—		58		23,554
Commercial and industrial	528,461		974		79		—		1,053		529,514
Total commercial	2,203,431		3,529		79		—		3,608		2,207,039
Real estate
Residential mortgage	556,128		834		265		66		1,165		557,293
Residential construction	30,571		—		—		—		—		30,571
Mortgage warehouse	109,031		—		—		—		—		109,031
Total real estate	695,730		834		265		66		1,165		696,895
Consumer
Direct installment	63,295		409		3		—		412		63,707
Indirect installment	369,615		2,271		136		15		2,422		372,037
Home equity	287,382		849		161		64		1,074		288,456
Total consumer	720,292		3,529		300		79		3,908		724,200
Total	$	3,619,453	$	7,892	$	644	$	145	$	8,681	$	3,628,134

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.

Troubled Debt Restructurings

Loans modified as TDRs generally consist 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 continue to accrue interest are individually monitored on a monthly basis and evaluated for impairment annually and transferred to non–accrual status when it is probable that any remaining principal and interest payments due on the loan will not be collected in accordance with the contractual terms of the loan. TDRs that subsequently default are individually evaluated for impairment at the time of default.

At ~~March 31,~~September 30, 2022, the types of concessions the Company has made on restructured loans have been temporary rate reductions and/or reductions in monthly payments, and there have been no restructured loans with modified recorded balances. Any modification to a loan that is a concession and is not in the normal course of lending is considered a restructured loan. A restructured loan is returned to accruing status after 6six consecutive payments but is still reported as a TDR unless the loan bears interest at a market rate. As of ~~March 31,~~September 30, 2022, the Company had ~~$3.9~~$4.2 million in TDRs and ~~$2.4~~$2.5 million were performing according to the restructured terms and notwo TDRs were returned to accrual status during 2022. There were no specific reserves allocated to TDRs at ~~March 31,~~September 30, 2022 based on the discounted cash flows or, when appropriate, the fair value of the collateral. These TDRs are exclusive of loans modified under the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”).

2124

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:


		March 31, 2022						December 31, 2021							September 30, 2022						December 31, 2021
		Non–accrual		Accruing		Total		Non–accrual		Accruing		Total			Non–accrual		Accruing		Total		Non–accrual		Accruing		Total
Commercial	Commercial													Commercial
Owner occupied real estate	Owner occupied real estate	$	—	$	568	$	568	$	—	$	603	$	603	Owner occupied real estate	$	—	$	568	$	568	$	—	$	603	$	603
Non–owner occupied real estate	Non–owner occupied real estate	281		—		281		285		—		285		Non–owner occupied real estate	—		273		273		285		—		285
Residential spec homes	Residential spec homes	—		—		—		—		—		—		Residential spec homes	—		—		—		—		—		—
Development & spec land	Development & spec land	—		—		—		—		—		—		Development & spec land	—		—		—		—		—		—
Commercial and industrial	Commercial and industrial	—		—		—		—		—		—		Commercial and industrial	—		—		—		—		—		—
Total commercial	Total commercial	281		568		849		285		603		888		Total commercial	—		841		841		285		603		888
Real estate	Real estate													Real estate
Residential mortgage	Residential mortgage	880		1,440		2,320		892		1,421		2,313		Residential mortgage	1,305		1,359		2,664		892		1,421		2,313
Residential construction	Residential construction	—		—		—		—		—		—		Residential construction	—		—		—		—		—		—
Mortgage warehouse	Mortgage warehouse	—		—		—		—		—		—		Mortgage warehouse	—		—		—		—		—		—
Total real estate	Total real estate	880		1,440		2,320		892		1,421		2,313		Total real estate	1,305		1,359		2,664		892		1,421		2,313
Consumer	Consumer													Consumer
Direct installment	Direct installment	—		—		—		—		—		—		Direct installment	—		—		—		—		—		—
Indirect installment	Indirect installment	—		—		—		—		—		—		Indirect installment	—		—		—		—		—		—
Home equity	Home equity	340		364		704		344		367		711		Home equity	360		329		689		344		367		711
Total consumer	Total consumer	340		364		704		344		367		711		Total consumer	360		329		689		344		367		711
Total	Total	$	1,501	$	2,372	$	3,873	$	1,521	$	2,391	$	3,912	Total	$	1,665	$	2,529	$	4,194	$	1,521	$	2,391	$	3,912

Loans Modified under the CARES Act

The Bank has elected (i) to suspend the requirements under GAAP for loan modifications related to the COVID–19 pandemic that would otherwise be categorized as a TDR; and (ii) to suspend any determination of a loan modified as a result of the effects of COVID–19 pandemic as being a TDR, including impairment for accounting purposes. At ~~March 31,~~September 30, 2022 and December 31, 2021, the Bank modified loans totaling ~~$1.2 million~~$1,000 and $10.9 million, respectively, which ~~qualify~~qualified for treatment under the CARES Act.

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.

2225

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.


		March 31, 2022											September 30, 2022
		Real Estate		Accounts Receivable/Equipment		Other		Total		ACL Allocation			Real Estate		Accounts Receivable/Equipment		Other		Total		ACL Allocation
Commercial	Commercial											Commercial
Owner occupied real estate	Owner occupied real estate	$	4,244	$	512	$	—	$	4,756	$	568	Owner occupied real estate	$	4,806	$	508	$	—	$	5,314	$	215
Non–owner occupied real estate	Non–owner occupied real estate	916		—		—		916		112		Non–owner occupied real estate	2,613		—		—		2,613		—
Residential spec homes	Residential spec homes	—		—		—		—		—		Residential spec homes	101		—		—		101		—
Development & spec land	Development & spec land	815		—		—		815		97		Development & spec land	815		—		—		815		55
Commercial and industrial	Commercial and industrial	—		1,341		16		1,357		248		Commercial and industrial	224		862		31		1,117		235
Total commercial	Total commercial	5,975		1,853		16		7,844		1,025		Total commercial	8,559		1,370		31		9,960		505

Total collateral dependent loans	Total collateral dependent loans	$	5,975	$	1,853	$	16	$	7,844	$	1,025	Total collateral dependent loans	$	8,559	$	1,370	$	31	$	9,960	$	505


	December 31, 2021
	Real Estate		Accounts Receivable/Equipment		Other		Total		ACL Allocation
Commercial
Owner occupied real estate	$	11,201	$	103	$	—	$	11,304	$	632
Non–owner occupied real estate	2,068		—		—		2,068		—
Residential spec homes	—		—		—		—		—
Development & spec land	919		—		—		919		—
Commercial and industrial	427		1,218		—		1,645		128
Total commercial	14,615		1,321		—		15,936		760










Total collateral dependent loans	$	14,615	$	1,321	$	—	$	15,936	$	760

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.

2326

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 a TDR 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.

2427

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.

2528

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.

2629

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 ~~March 31,~~September 30, 2022.


March 31, 2022		2022		2021		2020		2019		2018		Prior		Revolving Loans		Total
September 30, 2022																		September 30, 2022	2022		2021		2020		2019		2018		Prior		Revolving Loans		Total
Commercial	Commercial																	Commercial
Owner occupied real estate	Owner occupied real estate																	Owner occupied real estate
Pass	Pass	$	32,701	$	92,878	$	55,242	$	59,630	$	42,765	$	203,997	$	51,224	$	538,437	Pass	$	80,017	$	83,784	$	52,008	$	49,284	$	39,449	$	174,687	$	73,017	$	552,246
Special Mention	Special Mention	—		—		—		2,286		2,862		7,576		1,576		14,300		Special Mention	—		6,722		—		1,922		596		3,464		—		12,704
Substandard	Substandard	—		—		998		1,554		3,117		11,314		3,949		20,932		Substandard	500		255		988		1,008		3,094		10,373		5,907		22,125
Doubtful	Doubtful	—		—		—		—		—		—		—		—		Doubtful	—		—		—		—		—		—		—		—
Total owner occupied real estate	Total owner occupied real estate	$	32,701	$	92,878	$	56,240	$	63,470	$	48,744	$	222,887	$	56,749	$	573,669	Total owner occupied real estate	$	80,517	$	90,761	$	52,996	$	52,214	$	43,139	$	188,524	$	78,924	$	587,075

Non–owner occupied real estate	Non–owner occupied real estate																	Non–owner occupied real estate
Pass	Pass	$	31,866	$	179,270	$	106,615	$	118,622	$	50,618	$	353,883	$	205,014	$	1,045,888	Pass	$	173,753	$	176,098	$	129,192	$	103,011	$	55,666	$	315,357	$	176,622	$	1,129,699
Special Mention	Special Mention	—		—		833		6,907		41,143		4,527		—		53,410		Special Mention	798		—		268		6,788		39,530		7,130		4,026		58,540
Substandard	Substandard	—		714		—		—		3,600		9,586		—		13,900		Substandard	—		703		—		—		3,564		2,392		—		6,659
Doubtful	Doubtful	—		—		—		—		—		—		—		—		Doubtful	—		—		—		—		—		—		—		—
Total non–owner occupied real estate	Total non–owner occupied real estate	$	31,866	$	179,984	$	107,448	$	125,529	$	95,361	$	367,996	$	205,014	$	1,113,198	Total non–owner occupied real estate	$	174,551	$	176,801	$	129,460	$	109,799	$	98,760	$	324,879	$	180,648	$	1,194,898

Residential spec homes	Residential spec homes																	Residential spec homes
Pass	Pass	$	358	$	2,977	$	145	$	—	$	—	$	1,986	$	5,649	$	11,115	Pass	$	334	$	3,725	$	251	$	—	$	—	$	1,784	$	4,514	$	10,608
Special Mention	Special Mention	—		—		—		—		—		—		—		—		Special Mention	—		—		—		—		—		—		—		—
Substandard	Substandard	—		—		—		—		—		—		—		—		Substandard	—		—		—		—		—		—		100		100
Doubtful	Doubtful	—		—		—		—		—		—		—		—		Doubtful	—		—		—		—		—		—		—		—
Total residential spec homes	Total residential spec homes	$	358	$	2,977	$	145	$	—	$	—	$	1,986	$	5,649	$	11,115	Total residential spec homes	$	334	$	3,725	$	251	$	—	$	—	$	1,784	$	4,614	$	10,708

Development & spec land	Development & spec land																	Development & spec land
Pass	Pass	$	—	$	1,704	$	491	$	492	$	9	$	11,726	$	8,692	$	23,114	Pass	$	363	$	1,421	$	493	$	275	$	6	$	9,948	$	10,092	$	22,598
Special Mention	Special Mention	—		—		—		—		—		169		—		169		Special Mention	—		—		—		—		—		153		—		153
Substandard	Substandard	—		—		—		—		—		195		747		942		Substandard	—		—		—		—		—		180		748		928
Doubtful	Doubtful	—		—		—		—		—		—		—		—		Doubtful	—		—		—		—		—		—		—		—
Total development & spec land	Total development & spec land	$	—	$	1,704	$	491	$	492	$	9	$	12,090	$	9,439	$	24,225	Total development & spec land	$	363	$	1,421	$	493	$	275	$	6	$	10,281	$	10,840	$	23,679

Commercial & industrial	Commercial & industrial																	Commercial & industrial
Pass	Pass	$	61,707	$	164,636	$	42,679	$	40,506	$	44,081	$	124,904	$	23,536	$	502,049	Pass	$	128,945	$	142,316	$	36,543	$	35,630	$	53,819	$	121,021	$	46,813	$	565,087
Special Mention	Special Mention	193		2,681		3,093		927		4,927		10,741		2,624		25,186		Special Mention	184		440		44		854		1,012		3,167		434		6,135
Substandard	Substandard	—		54		121		1,324		3,861		2,210		2,315		9,885		Substandard	89		2,568		2,701		517		3,113		4,813		2,360		16,161
Doubtful	Doubtful	—		—		—		—		—		—		—		—		Doubtful	—		—		—		—		—		—		—		—
Total commercial & industrial	Total commercial & industrial	$	61,900	$	167,371	$	45,893	$	42,757	$	52,869	$	137,855	$	28,475	$	537,120	Total commercial & industrial	$	129,218	$	145,324	$	39,288	$	37,001	$	57,944	$	129,001	$	49,607	$	587,383
Total commercial	Total commercial	$	126,825	$	444,914	$	210,217	$	232,248	$	196,983	$	742,814	$	305,326	$	2,259,327	Total commercial	$	384,983	$	418,032	$	222,488	$	199,289	$	199,849	$	654,469	$	324,633	$	2,403,743

2730

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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


March 31, 2022		2021		2020		2019		2018		2017		Prior		Revolving Loans		Total
September 30, 2022																		September 30, 2022	2022		2021		2020		2019		2018		Prior		Revolving Loans		Total
Real estate	Real estate																	Real estate
Residential mortgage	Residential mortgage																	Residential mortgage
Performing	Performing	$	28,517	$	122,779	$	97,700	$	38,406	$	46,285	$	215,923	$	—	$	549,610	Performing	$	85,899	$	151,237	$	94,838	$	34,339	$	37,898	$	185,992	$	—	$	590,203
Non–performing	Non–performing	—		133		300		539		851		6,761		—		8,584		Non–performing	—		132		286		626		633		6,370		—		8,047
Total residential mortgage	Total residential mortgage	$	28,517	$	122,912	$	98,000	$	38,945	$	47,136	$	222,684	$	—	$	558,194	Total residential mortgage	$	85,899	$	151,369	$	95,124	$	34,965	$	38,531	$	192,362	$	—	$	598,250

Residential construction	Residential construction																	Residential construction
Performing	Performing	$	—	$	—	$	—	$	—	$	—	$	—	$	35,178	$	35,178	Performing	$	8	$	—	$	—	$	—	$	—	$	—	$	36,643	$	36,651
Non–performing	Non–performing	—		—		—		—		—		—		—		—		Non–performing	—		—		—		—		—		—		—		—
Total residential construction	Total residential construction	$	—	$	—	$	—	$	—	$	—	$	—	$	35,178	$	35,178	Total residential construction	$	8	$	—	$	—	$	—	$	—	$	—	$	36,643	$	36,651

Mortgage warehouse	Mortgage warehouse																	Mortgage warehouse
Performing	Performing	$	—	$	—	$	—	$	—	$	—	$	—	$	105,118	$	105,118	Performing	$	—	$	—	$	—	$	—	$	—	$	—	$	73,690	$	73,690
Non–performing	Non–performing	—		—		—		—		—		—		—		—		Non–performing	—		—		—		—		—		—		—		—
Total mortgage warehouse	Total mortgage warehouse	$	—	$	—	$	—	$	—	$	—	$	—	$	105,118	$	105,118	Total mortgage warehouse	$	—	$	—	$	—	$	—	$	—	$	—	$	73,690	$	73,690
Total real estate	Total real estate	$	28,517	$	122,912	$	98,000	$	38,945	$	47,136	$	222,684	$	140,296	$	698,490	Total real estate	$	85,907	$	151,369	$	95,124	$	34,965	$	38,531	$	192,362	$	110,333	$	708,591


March 31, 2022		2021		2020		2019		2018		2017		Prior		Revolving Loans		Total
September 30, 2022																		September 30, 2022	2022		2021		2020		2019		2018		Prior		Revolving Loans		Total
Consumer	Consumer																	Consumer
Direct installment	Direct installment																	Direct installment
Performing	Performing	$	6,896	$	16,951	$	10,410	$	11,748	$	6,000	$	8,485	$	10	$	60,500	Performing	$	17,674	$	13,804	$	8,024	$	8,632	$	4,563	$	5,816	$	12	$	58,525
Non–performing	Non–performing	—		—		—		15		—		63		—		78		Non–performing	—		38		—		56		—		54		—		148
Total direct installment	Total direct installment	$	6,896	$	16,951	$	10,410	$	11,763	$	6,000	$	8,548	$	10	$	60,578	Total direct installment	$	17,674	$	13,842	$	8,024	$	8,688	$	4,563	$	5,870	$	12	$	58,673

Indirect installment	Indirect installment																	Indirect installment
Performing	Performing	$	61,756	$	149,623	$	81,675	$	51,303	$	33,551	$	16,924	$	—	$	394,832	Performing	$	238,812	$	124,338	$	64,265	$	38,635	$	22,666	$	9,743	$	—	$	498,459
Non–performing	Non–performing	—		69		73		234		96		146		—		618		Non–performing	22		100		99		181		113		106		—		621
Total indirect installment	Total indirect installment	$	61,756	$	149,692	$	81,748	$	51,537	$	33,647	$	17,070	$	—	$	395,450	Total indirect installment	$	238,834	$	124,438	$	64,364	$	38,816	$	22,779	$	9,849	$	—	$	499,080

Home equity	Home equity																	Home equity
Performing	Performing	$	24,015	$	82,796	$	47,913	$	31,705	$	24,896	$	77,868	$	5,690	$	294,883	Performing	$	89,484	$	80,222	$	43,032	$	28,233	$	23,127	$	68,301	$	6,586	$	338,985
Non–performing	Non–performing	—		8		112		134		23		1,417		1,295		2,989		Non–performing	19		16		105		160		154		1,132		1,557		3,143
Total home equity	Total home equity	$	24,015	$	82,804	$	48,025	$	31,839	$	24,919	$	79,285	$	6,985	$	297,872	Total home equity	$	89,503	$	80,238	$	43,137	$	28,393	$	23,281	$	69,433	$	8,143	$	342,128
Total consumer	Total consumer	$	92,667	$	249,447	$	140,183	$	95,139	$	64,566	$	104,903	$	6,995	$	753,900	Total consumer	$	346,011	$	218,518	$	115,525	$	75,897	$	50,623	$	85,152	$	8,155	$	899,881

2831

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, 2021.


December 31, 2021	2021		2020		2019		2018		2017		Prior		Revolving Loans		Total
Commercial
Owner occupied real estate
Pass	$	86,798	$	58,789	$	61,134	$	43,903	$	46,530	$	159,351	$	60,539	$	517,044
Special Mention	—		72		2,685		3,194		7,279		11,451		1,345		26,026
Substandard	—		1,003		1,312		3,192		1,957		9,579		774		17,817
Doubtful	—		—		—		—		—		—		—		—
Total owner occupied real estate	$	86,798	$	59,864	$	65,131	$	50,289	$	55,766	$	180,381	$	62,658	$	560,887

Non–owner occupied real estate
Pass	$	175,538	$	108,465	$	120,561	$	59,596	$	126,334	$	260,362	$	178,928	$	1,029,784
Special Mention	—		839		1,192		34,412		999		3,850		515		41,807
Substandard	720		—		6,045		1,096		425		7,793		800		16,879
Doubtful	—		—		—		—		—		—		—		—
Total non–owner occupied real estate	$	176,258	$	109,304	$	127,798	$	95,104	$	127,758	$	272,005	$	180,243	$	1,088,470

Residential spec homes
Pass	$	1,115	$	254	$	155	$	—	$	—	$	1,346	$	7,037	$	9,907
Special Mention	—		—		—		—		—		—		—		—
Substandard	—		—		—		—		—		—		—		—
Doubtful	—		—		—		—		—		—		—		—
Total residential spec homes	$	1,115	$	254	$	155	$	—	$	—	$	1,346	$	7,037	$	9,907

Development & spec land
Pass	$	2,282	$	536	$	503	$	11	$	3,583	$	8,496	$	7,837	$	23,248
Special Mention	—		—		—		—		—		177		—		177
Substandard	—		—		—		—		11		289		748		1,048
Doubtful	—		—		—		—		—		—		—		—
Total development & spec land	$	2,282	$	536	$	503	$	11	$	3,594	$	8,962	$	8,585	$	24,473

Commercial & industrial
Pass	$	198,482	$	48,245	$	43,003	$	47,986	$	64,292	$	69,589	$	23,647	$	495,244
Special Mention	592		3,278		2,090		4,588		3,781		7,427		3,295		25,051
Substandard	111		143		1,211		3,936		1,313		1,847		1,352		9,913
Doubtful	—		—		—		—		—		—		—		—
Total commercial & industrial	$	199,185	$	51,666	$	46,304	$	56,510	$	69,386	$	78,863	$	28,294	$	530,208
Total commercial	$	465,638	$	221,624	$	239,891	$	201,914	$	256,504	$	541,557	$	286,817	$	2,213,945

2932

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, 2021	2021		2020		2019		2018		2017		Prior		Revolving Loans		Total
Real estate
Residential mortgage
Performing	$	116,118	$	105,051	$	44,691	$	50,778	$	56,330	$	182,838	$	—	$	555,806
Non–performing	—		78		448		854		66		6,559		—		8,005
Total residential mortgage	$	116,118	$	105,129	$	45,139	$	51,632	$	56,396	$	189,397	$	—	$	563,811

Residential construction
Performing	$	—	$	—	$	—	$	—	$	—	$	—	$	30,571	$	30,571
Non–performing	—		—		—		—		—		—		—		—
Total residential construction	$	—	$	—	$	—	$	—	$	—	$	—	$	30,571	$	30,571

Mortgage warehouse
Performing	$	—	$	—	$	—	$	—	$	—	$	—	$	109,031	$	109,031
Non–performing	—		—		—		—		—		—		—		—
Total mortgage warehouse	$	—	$	—	$	—	$	—	$	—	$	—	$	109,031	$	109,031
Total real estate	$	116,118	$	105,129	$	45,139	$	51,632	$	56,396	$	189,397	$	139,602	$	703,413


December 31, 2021	2021		2020		2019		2018		2017		Prior		Revolving Loans		Total
Consumer
Direct installment
Performing	$	18,826	$	12,756	$	13,390	$	7,027	$	6,036	$	5,577	$	95	$	63,707
Non–performing	—		—		—		—		1		6		—		7
Total direct installment	$	18,826	$	12,756	$	13,390	$	7,027	$	6,037	$	5,583	$	95	$	63,714

Indirect installment
Performing	$	160,194	$	91,416	$	58,907	$	39,956	$	17,014	$	4,535	$	—	$	372,022
Non–performing	46		93		162		92		88		72		—		553
Total indirect installment	$	160,240	$	91,509	$	59,069	$	40,048	$	17,102	$	4,607	$	—	$	372,575

Home equity
Performing	$	80,389	$	51,856	$	34,603	$	26,924	$	22,495	$	65,059	$	6,699	$	288,025
Non–performing	9		114		37		90		166		1,321		1,208		2,945
Total home equity	$	80,398	$	51,970	$	34,640	$	27,014	$	22,661	$	66,380	$	7,907	$	290,970
Total consumer	$	259,464	$	156,235	$	107,099	$	74,089	$	45,800	$	76,570	$	8,002	$	727,259

3033

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 5 – 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~~nine months ended ~~March 31,~~September 30, 2022 and 2021:


		Three Months Ended March 31, 2022											Three Months Ended September 30, 2022
		Commercial		Real Estate		Mortgage Warehouse		Consumer		Total			Commercial		Real Estate		Mortgage Warehouse		Consumer		Total
Balance, beginning of period	Balance, beginning of period	$	40,775	$	3,856	$	1,059	$	8,596	$	54,286	Balance, beginning of period	$	34,802	$	4,422	$	1,067	$	12,059	$	52,350
Provision for credit losses on loans	Provision for credit losses on loans	(2,692)		485		(4)		825		(1,386)		Provision for credit losses on loans	(703)		640		(43)		(495)		(601)
PCD loan charge–offs	PCD loan charge–offs	(256)		—		—		—		(256)		PCD loan charge–offs	(242)		—		—		—		(242)
Charge–offs	Charge–offs	(80)		—		—		(287)		(367)		Charge–offs	(103)		(27)		—		(592)		(722)
Recoveries	Recoveries	42		10		—		179		231		Recoveries	52		102		—		430		584
Balance, end of period	Balance, end of period	$	37,789	$	4,351	$	1,055	$	9,313	$	52,508	Balance, end of period	$	33,806	$	5,137	$	1,024	$	11,402	$	51,369


		Three Months Ended March 31, 2021											Three Months Ended September 30, 2021
		Commercial		Real Estate		Mortgage Warehouse		Consumer		Total			Commercial		Real Estate		Mortgage Warehouse		Consumer		Total
Balance, beginning of period	Balance, beginning of period	$	42,210	$	4,620	$	1,267	$	8,930	$	57,027	Balance, beginning of period	$	41,766	$	4,108	$	1,155	$	8,620	$	55,649

Provision for credit losses on loans	Provision for credit losses on loans	928		(456)		(104)		(1)		367		Provision for credit losses on loans	1,330		(400)		(101)		283		1,112
Charge–offs	Charge–offs	(196)		—		—		(235)		(431)		Charge–offs	(10)		—		—		(189)		(199)
Recoveries	Recoveries	38		65		—		120		223		Recoveries	35		29		—		153		217
Balance, end of period	Balance, end of period	$	42,980	$	4,229	$	1,163	$	8,814	$	57,186	Balance, end of period	$	43,121	$	3,737	$	1,054	$	8,867	$	56,779


	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


Provision for credit losses on loans	(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


	Nine Months Ended September 30, 2021
	Commercial		Real Estate		Mortgage Warehouse		Consumer		Total
Balance, beginning of period	$	42,210	$	4,620	$	1,267	$	8,930	$	57,027


Provision for credit losses on loans	1,090		(1,000)		(213)		110		(13)
PCD loan charge–offs	(6)		—		—		—		(6)
Charge–offs	(273)		—		—		(661)		(934)
Recoveries	100		117		—		488		705
Balance, end of period	$	43,121	$	3,737	$	1,054	$	8,867	$	56,779

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 2012 through the current period, on a monthly 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 Economic Indexes, as well as management judgment, as the basis for the forecast period. The historical loss rate was utilized as the base rate, and qualitative adjustments were utilized to reflect the forecast and other relevant factors.

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.

~~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 6 – 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 $1.6 billion and $1.5 billion at ~~March 31,~~September 30, 2022 and December 31, 2021.

The aggregate fair value and carrying value of capitalized mortgage servicing rights was approximately ~~$18.6~~$18.7 million and $15.2 million at ~~March 31, 2022 and December 31, 2021, compared to the carrying values of $18.6 million and $15.2 million at March 31,~~September 30, 2022 and December 31, 2021, respectively. 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.

Table of Contents
Three Months Ended
March 31, March 31,
2022 2021
Mortgage servicing rights
Balance, beginning of period $ 17,780 $ 17,644
Servicing rights capitalized 1,562 1,130
Amortization of servicing rights (750) (962)
Balance, end of period 18,592 17,812
Impairment allowance
Balance, beginning of period (2,594) (5,172)
Additions — —
Reductions 2,594 235
Balance, end of period — (4,937)
Mortgage servicing rights, net $ 18,592 $ 12,875

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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


	Three Months Ended				Nine Months Ended
	September 30,		September 30,		September 30,		September 30,
	2022		2021		2022		2021
Mortgage servicing rights
Balance, beginning of period	$	18,761	$	17,791	$	17,780	$	17,644
Servicing rights capitalized	567		1,048		2,942		3,209
Amortization of servicing rights	(624)		(946)		(2,018)		(2,960)
Balance, end of period	18,704		17,893		18,704		17,893
Impairment allowance
Balance, beginning of period	—		(3,329)		(2,594)		(5,172)
Additions	—		—		—		—
Reductions	—		299		2,594		2,142
Balance, end of period	—		(3,030)		—		(3,030)
Mortgage servicing rights, net	$	18,704	$	14,863	$	18,704	$	14,863

The Bank reduced impairment by approximately ~~$2.6 million~~$299,000 for the three months ended ~~March 31,~~September 30, 2021, $2.6 million for the nine months ended September 30, 2022 and ~~$235,000~~$2.1 million for the ~~three~~nine months ended ~~March 31,~~September 30, 2021.

Note 7 – Goodwill

~~As of March 31, 2022 and December 31, 2021, the~~The carrying amount of goodwill was $155.2 million as of September 30, 2022 and $154.6 ~~million.~~million as of December 31, 2021. During the three and nine months ended September 30, 2022 and prior to the end of the one year measurement period related to the purchase and assumption of certain assets and liabilities from TCF, Horizon Bank recorded an adjustment of $639,000 which increased goodwill and decreased other assets acquired in the transaction. There ~~have been~~were no changes in the carrying amount of goodwill for the three and nine months ended ~~March 31, 2022 or~~September 30, 2021. 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 qualitative analysis as of ~~March 31,~~September 30, 2022 which resulted in no goodwill impairment charges for the ~~three~~nine months ended ~~March 31,~~September 30, 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)~~

Note 8 – 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 ~~table shows~~tables show repurchase agreements accounted for as secured borrowings and the related securities, at fair value, pledged for repurchase agreements:


		March 31, 2022															September 30, 2022
		Remaining Contractual Maturity of the Agreements															Remaining Contractual Maturity of the Agreements
		Overnight and Continuous		Up to one year		One to three years		Three to five years		Five to ten years		Beyond ten years		Total			Overnight and Continuous		Up to one year		One to three years		Three to five years		Five to ten years		Beyond ten years		Total
Repurchase Agreements and repurchase-to-maturity transactions	Repurchase Agreements and repurchase-to-maturity transactions															Repurchase Agreements and repurchase-to-maturity transactions
Repurchase Agreements	Repurchase Agreements	$	143,126	$	—	$	—	$	—	$	—	$	—	$	143,126	Repurchase Agreements	$	147,875	$	—	$	—	$	—	$	—	$	—	$	147,875
Securities pledged for Repurchase Agreements	Securities pledged for Repurchase Agreements															Securities pledged for Repurchase Agreements
Federal agency collateralized mortgage obligations	Federal agency collateralized mortgage obligations	$	24,290	$	—	$	—	$	—	$	—	$	—	$	24,290	Federal agency collateralized mortgage obligations	$	15,532	$	—	$	—	$	—	$	—	$	—	$	15,532
Federal agency mortgage–backed pools	Federal agency mortgage–backed pools	109,955		—		—		—		—		—		109,955		Federal agency mortgage–backed pools	132,569		—		—		—		—		—		132,569
Private labeled mortgage–backed pools	Private labeled mortgage–backed pools	14,152		—		—		—		—		—		14,152		Private labeled mortgage–backed pools	9,048		—		—		—		—		—		9,048
Total	Total	$	148,397	$	—	$	—	$	—	$	—	$	—	$	148,397	Total	$	157,149	$	—	$	—	$	—	$	—	$	—	$	157,149


	December 31, 2021
	Remaining Contractual Maturity of the Agreements
	Overnight and Continuous		Up to one year		One to three years		Three to five years		Five to ten years		Beyond ten years		Total
Repurchase Agreements and repurchase-to-maturity transactions
Repurchase Agreements	$	130,798	$	—	$	—	$	—	$	—	$	—	$	130,798
Securities pledged for Repurchase Agreements
Federal agency collateralized mortgage obligations	$	31,372	$	—	$	—	$	—	$	—	$	—	$	31,372
Federal agency mortgage–backed pools	98,474		—		—		—		—		—		98,474
Private labeled mortgage–backed pools	16,639		—		—		—		—		—		16,639
Total	$	146,485	$	—	$	—	$	—	$	—	$	—	$	146,485

Note 9 – 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

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

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.

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.

~~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 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 10 – 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 ~~agreements~~agreement for a portion of its floating rate debt which matured on December 16, 2021. The agreement provided for the Company to receive interest from the counterparty at three months LIBOR and to pay interest to the counterparty at a fixed rate of 4.20% on a notional amount of $12.0 million. Under the agreement, the Company paid or received the net interest amount monthly, with the monthly settlements included in interest expense.

The Company assumed an additional interest rate swap agreement as the result of the LaPorte acquisition in July 2016 which matured on March 15, 2021. The agreement provided 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 2.62% on a notional amount of $10.0 million. Under the agreement, the Company paid or received the net interest amount monthly, with the monthly settlements included in interest expense.

On July 20, 2018, the Company entered into an interest rate swap agreement for an additional portion of its floating rate debt. 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 ~~March 31,~~September 30, 2022 and December 31, 2021. Under the agreement, the Company pays or receives the net interest amount monthly, with the monthly settlements included in interest expense. This interest rate swap agreement matures on July 19, 2026.

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. At ~~March 31,~~September 30, 2022, the Company’s cash flow hedge was effective and is not expected to have a significant impact on the Company’s net income over the next 12 months.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

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 ~~March 31,~~September 30, 2022, 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. The notional amounts of the loan and security agreements being hedged were ~~$511.8~~$524.4 million at ~~March 31,~~September 30, 2022 and $489.0 million at December 31, 2021.

~~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 ~~March 31,~~September 30, 2022, 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.

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


		Asset Derivatives			Liability Derivatives				Asset Derivatives				Liability Derivatives
		March 31, 2022			March 31, 2022				September 30, 2022				September 30, 2022
		Balance Sheet Location	Fair Value		Balance Sheet Location	Fair Value			Notional Amount		Fair Value		Notional Amount		Fair Value
Derivatives designated as hedging instruments	Derivatives designated as hedging instruments							Derivatives designated as hedging instruments
Interest rate contracts – cash flow hedges	Interest rate contracts – cash flow hedges	Other assets	$	—	Other liabilities	$	927	Interest rate contracts – cash flow hedges	$	50,000	$	2,067	$	—	$	—
Total derivatives designated as hedging instruments	Total derivatives designated as hedging instruments		—			927		Total derivatives designated as hedging instruments	50,000		2,067		—		—
Derivatives not designated as hedging instruments	Derivatives not designated as hedging instruments							Derivatives not designated as hedging instruments
Interest rate contracts – fair value hedges	Interest rate contracts – fair value hedges	Other assets	11,083		Other liabilities	11,083		Interest rate contracts – fair value hedges	524,358		45,379		524,358		45,379
Mortgage loan contracts	Mortgage loan contracts	Other assets	—		Other liabilities	586		Mortgage loan contracts	—		—		11,530		330
Commitments to originate mortgage loans	Commitments to originate mortgage loans	Other assets	361		Other liabilities	—		Commitments to originate mortgage loans	5,489		140		—		—
Total derivatives not designated as hedging instruments	Total derivatives not designated as hedging instruments		11,444			11,669		Total derivatives not designated as hedging instruments	529,847		45,519		535,888		45,709
Total derivatives	Total derivatives		$	11,444		$	12,596	Total derivatives	$	529,847	$	47,586	$	535,888	$	45,709


		Asset Derivatives			Liability Derivatives				Asset Derivatives				Liability Derivatives
		December 31, 2021			December 31, 2021				December 31, 2021				December 31, 2021
		Balance Sheet Location	Fair Value		Balance Sheet Location	Fair Value			Notional Amount		Fair Value		Notional Amount		Fair Value
Derivatives designated as hedging instruments	Derivatives designated as hedging instruments							Derivatives designated as hedging instruments
Interest rate contracts – cash flow hedges	Interest rate contracts – cash flow hedges	Other assets	$	—	Other liabilities	$	3,673	Interest rate contracts – cash flow hedges	$	—	$	—	$	50,000	$	3,673
Total derivatives designated as hedging instruments	Total derivatives designated as hedging instruments		—			3,673		Total derivatives designated as hedging instruments	—		—		50,000		3,673
Derivatives not designated as hedging instruments	Derivatives not designated as hedging instruments							Derivatives not designated as hedging instruments
Interest rate contracts – fair value hedges	Interest rate contracts – fair value hedges	Other assets	14,419		Other liabilities	14,419		Interest rate contracts – fair value hedges	488,967		14,419		488,967		14,419
Mortgage loan contracts	Mortgage loan contracts	Other assets	—		Other liabilities	238		Mortgage loan contracts	—		—		43,630		238
Commitments to originate mortgage loans	Commitments to originate mortgage loans	Other assets	1,037		Other liabilities	—		Commitments to originate mortgage loans	32,584		1,037		—		—
Total derivatives not designated as hedging instruments	Total derivatives not designated as hedging instruments		15,456			14,657		Total derivatives not designated as hedging instruments	521,551		15,456		532,597		14,657
Total derivatives	Total derivatives		$	15,456		$	18,330	Total derivatives	$	521,551	$	15,456	$	532,597	$	18,330

The effect of the derivative instruments on the condensed consolidated statements of comprehensive income for the ~~three–~~nine–month periods ~~ending March 31~~ended September 30 is as follows:


		Amount of Gain Recognized in Other Comprehensive Income on Derivative				Amount of Gain Recognized in Other Comprehensive Income on Derivative
		Three Months Ended					Three Months Ended				Nine Months Ended
		March 31, 2022		March 31, 2021					September 30, 2022		September 30, 2021		September 30, 2022		September 30, 2021
Derivatives in cash flow hedging relationship	Derivatives in cash flow hedging relationship							Derivatives in cash flow hedging relationship
Interest rate contracts	Interest rate contracts	$	2,169	$	2,412			Interest rate contracts	$	1,542	$	438	$	4,535	$	2,836

3541

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 income for the ~~three–~~nine–month periods ~~ending March 31~~ended September 30 is as follows:


		Location of gain (loss) recognized on derivative	Amount of Gain (Loss) Recognized on Derivative				Location of gain (loss) recognized on derivative	Amount of Gain (Loss) Recognized on Derivative
			Three Months Ended					Location of gain (loss) recognized on derivative			Three Months Ended					Nine Months Ended
			March 31, 2022		March 31, 2021						Location of gain (loss) recognized on derivative	September 30, 2022				September 30, 2021				September 30, 2022				September 30, 2021
Derivative designated as hedging instruments	Derivative designated as hedging instruments								Derivative designated as hedging instruments
Interest rate contracts – cash flow hedges	Interest rate contracts – cash flow hedges	Interest expense – Borrowings	$	340	$	509				Interest rate contracts – cash flow hedges		$	95			$	469			$	710			$	1,453
Total	Total		$	340	$	509				Total				$	95			$	469			$	710			$	1,453


		Location of loss recognized on derivative	Amount of Loss Recognized on Derivative				Location of loss recognized on derivative	Amount of Gain (Loss) Recognized on Derivative
			Three Months Ended					Location of loss recognized on derivative			Three Months Ended								Nine Months Ended
			March 31, 2022		March 31, 2021						Location of loss recognized on derivative			September 30, 2022					September 30, 2021					September 30, 2022					September 30, 2021
Derivative not designated as hedging instruments	Derivative not designated as hedging instruments								Derivative not designated as hedging instruments

Mortgage loan contracts	Mortgage loan contracts	Non–interest income – Gain on sale of loans	(348)		(700)					Mortgage loan contracts			Non–interest income – Gain on sale of loans				$	(178)				$	(333)				$	(92)				$	(333)
Commitments to originate mortgage loans	Commitments to originate mortgage loans	Non–interest income – Gain on sale of loans	(675)		(541)					Commitments to originate mortgage loans		Non–interest income – Gain on sale of loans				(141)					167					(897)					(379)
Total	Total		$	(1,023)	$	(1,241)				Total				$	(319)				$	(166)				$	(989)				$	(712)

Note 11 – 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 ~~March 31,~~September 30, 2022. For assets classified within Level 3 of the fair value hierarchy, the process used to develop the reported fair value is described below.

3642

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

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.

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:


		March 31, 2022									September 30, 2022
		Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)			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	Available for sale securities									Available for sale securities
U.S. Treasury and federal agencies	U.S. Treasury and federal agencies	$	282,520	$	—	$	282,520	$	—	U.S. Treasury and federal agencies	$	266,254	$	—	$	266,254	$	—
State and municipal	State and municipal	469,052		—		469,052		—		State and municipal	415,246		—		415,246		—
Federal agency collateralized mortgage obligations	Federal agency collateralized mortgage obligations	49,592		—		49,592		—		Federal agency collateralized mortgage obligations	34,624		—		34,624		—
Federal agency mortgage–backed pools	Federal agency mortgage–backed pools	202,435		—		202,435		—		Federal agency mortgage–backed pools	194,641		—		194,641		—
Private labeled mortgage–backed pools		28,633		—		28,633		—

Corporate notes	Corporate notes	80,280		—		80,280		—		Corporate notes	74,890		—		74,890		—
Total available for sale securities	Total available for sale securities	1,112,512		—		1,112,512		—		Total available for sale securities	985,655		—		985,655		—
Interest rate swap agreements asset	Interest rate swap agreements asset	11,083		—		11,083		—		Interest rate swap agreements asset	47,446		—		47,446		—
Commitments to originate mortgage loans	Commitments to originate mortgage loans	361		—		361		—		Commitments to originate mortgage loans	140		—		140		—
Interest rate swap agreements liability	Interest rate swap agreements liability	(12,010)		—		(12,010)		—		Interest rate swap agreements liability	(45,379)		—		(45,379)		—
Mortgage loan contracts	Mortgage loan contracts	(586)		—		(586)		—		Mortgage loan contracts	(330)		—		(330)		—

3743

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, 2021									December 31, 2021
		Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)			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	Available for sale securities									Available for sale securities
U.S. Treasury and federal agencies	U.S. Treasury and federal agencies	$	116,979	$	—	$	116,979	$	—	U.S. Treasury and federal agencies	$	116,979	$	—	$	116,979	$	—
State and municipal	State and municipal	639,746		—		519,282		120,464		State and municipal	639,746		—		519,282		120,464
Federal agency collateralized mortgage obligations	Federal agency collateralized mortgage obligations	61,577		—		61,577		—		Federal agency collateralized mortgage obligations	61,577		—		61,577		—
Federal agency mortgage–backed pools	Federal agency mortgage–backed pools	226,074		—		226,074		—		Federal agency mortgage–backed pools	257,691		—		257,691		—
Private labeled mortgage–backed pools		31,617		—		31,617		—

Corporate notes	Corporate notes	84,819		—		79,787		5,032		Corporate notes	84,819		—		79,787		5,032
Total available for sale securities	Total available for sale securities	1,160,812		—		1,035,316		125,496		Total available for sale securities	1,160,812		—		1,035,316		125,496
Interest rate swap agreements asset	Interest rate swap agreements asset	14,419		—		14,419		—		Interest rate swap agreements asset	14,419		—		14,419		—
Commitments to originate mortgage loans	Commitments to originate mortgage loans	1,037		—		1,037		—		Commitments to originate mortgage loans	1,037		—		1,037		—
Interest rate swap agreements liability	Interest rate swap agreements liability	(18,092)		—		(18,092)		—		Interest rate swap agreements liability	(18,092)		—		(18,092)		—
Mortgage loan contracts	Mortgage loan contracts	(238)		—		(238)		—		Mortgage loan contracts	(238)		—		(238)		—

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)
March 31, 2022
Collateral dependent loans $ 6,819 $ — $ — $ 6,819
Mortgage servicing rights 18,592 — — 18,592
December 31, 2021
Collateral dependent loans $ 15,176 $ — $ — $ 15,176
Mortgage servicing rights 15,186 — — 15,186


	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, 2022
Collateral dependent loans	$	9,455	$	—	$	—	$	9,455
Mortgage servicing rights	18,704		—		—		18,704
December 31, 2021
Collateral dependent loans	$	15,176	$	—	$	—	$	15,176
Mortgage servicing rights	15,186		—		—		15,186

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.

Mortgage Servicing Rights (MSRs): MSRs do not trade in an active market with readily observable prices. Accordingly, the fair value of these assets is classified as Level 3. The Company determines the fair value of MSRs using an income approach model based upon the Company’s month–end interest rate curve and prepayment assumptions. The model utilizes assumptions to estimate future net servicing income cash flows, including estimates of time decay, payoffs and changes in valuation inputs and assumptions. The Company reviews the valuation assumptions against this market data for reasonableness and adjusts the assumptions if deemed appropriate. The carrying amount of the MSRs’ fair value due to impairment increased by $2.6 million during the first ~~three~~nine months of 2022 and increased by ~~$235,000~~$2.1 million during the first ~~three~~nine months of 2021.

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

~~March 31,~~September 30, 2022

Fair
Value

Valuation
Technique

Unobservable
Inputs

Range
(Weighted Average)

Collateral dependent loans

~~6,819~~9,455

Collateral based measurement

Discount to reflect current market conditions and ultimate collectibility

0.0%~~-51.4% (13.1%~~-100.0% (5.1%)

Mortgage servicing rights

~~18,592~~18,704

Discounted cash flows

Discount rate,

Constant prepayment rate,

Probability of default

~~8.0%-8.0% (8.0%~~10.0%-10.0% (10.0%),

~~8.0%-18.2% (9.8%~~6.9%-13.3% (7.8%),

0.0%~~-2.3%(0.6%~~-0.7%(0.5%)

December 31, 2021

Fair
Value

Valuation
Technique

Unobservable
Inputs

Range
(Weighted Average)

Collateral dependent loans

15,176

Collateral based measurement

Discount to reflect current market conditions and ultimate collectibility

0.0%-54.0%(4.8%)

Mortgage servicing rights

15,186

Discounted cash flows

Discount rate,
Constant prepayment rate,
Probability of default

8.0%-8.0% (8.0%),

8.4%-14.6%(11.6%),

0.0%-2.0%(0.4%)

Note 12 – 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.

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 ~~March 31,~~September 30, 2022 and December 31, 2021. These include financial instruments recognized as assets and liabilities on the condensed consolidated balance ~~sheet~~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.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

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.

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

4046

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

March 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 $ 120,954 $ 120,954 $ — $ —
Interest–earning time deposits 4,046 — 4,072 —
Investment securities, held to maturity 2,006,129 — 1,827,845 —
Loans held for sale 3,781 — — 3,781
Loans (excluding loan level hedges), net 3,659,209 — — 3,505,472
Stock in FHLB 24,242 — 24,242 —
Interest receivable 27,476 — 27,476 —
Mortgage servicing rights 18,592 — — 18,592
Liabilities
Non–interest bearing deposits $ 1,325,570 $ 1,325,570 $ — $ —
Interest bearing deposits 4,525,927 — 4,383,489 —
Borrowings 728,664 — 717,843 —
Subordinated notes 58,786 — 55,551 —
Junior subordinated debentures issued to capital trusts 56,850 — 52,692 —
Interest payable 1,420 — 1,420 —
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.

December 31, 2021
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 $ 593,508 $ 593,508 $ — $ —
Interest–earning time deposits 4,782 — 4,861 —
Investment securities, held to maturity 1,552,443 — 1,513,520 46,471
Loans held for sale 12,579 — — 12,579
Loans (excluding loan level hedges), net 3,590,331 — — 3,479,958
Stock in FHLB 24,440 — 24,440 —
Interest receivable 26,137 — 26,137 —
Mortgage servicing rights 15,186 — — 15,186
Liabilities
Non–interest bearing deposits $ 1,360,338 $ 1,360,338 $ — $ —
Interest bearing deposits 4,442,653 — 4,369,011 —
Borrowings 712,739 — 708,275 —
Subordinated notes 58,750 — 57,906 —
Junior subordinated debentures issued to capital trusts 56,785 — 53,420 —
Interest payable 2,235 — 2,235 —


	September 30, 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	$	109,659	$	109,659	$	—	$	—
Interest–earning time deposits	2,814		—		2,785		—
Investment securities, held to maturity	2,031,536		—		1,640,589		—
Loans held for sale	1,852		—		—		1,852
Loans (excluding loan level hedges), net	3,960,846		—		—		3,737,561
Stock in FHLB	26,677		—		26,677		—
Interest receivable	30,096		—		30,096		—
Mortgage servicing rights	18,704		—		—		18,704
Liabilities
Non–interest bearing deposits	$	1,315,155	$	1,315,155	$	—	$	—
Interest bearing deposits	4,515,683		—		4,033,706		—
Borrowings	1,048,091		—		1,044,117		—
Subordinated notes	58,860		—		65,146		—
Junior subordinated debentures issued to capital trusts	56,966		—		63,599		—
Interest payable	1,961		—		1,961		—

4147

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, 2021
	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	$	593,508	$	593,508	$	—	$	—
Interest–earning time deposits	4,782		—		4,861		—
Investment securities, held to maturity	1,552,443		—		1,513,520		46,471
Loans held for sale	12,579		—		—		12,579
Loans (excluding loan level hedges), net	3,590,331		—		—		3,479,958
Stock in FHLB	24,440		—		24,440		—
Interest receivable	26,137		—		26,137		—
Mortgage servicing rights	15,186		—		—		15,186
Liabilities
Non–interest bearing deposits	$	1,360,338	$	1,360,338	$	—	$	—
Interest bearing deposits	4,442,653		—		4,369,011		—
Borrowings	712,739		—		708,275		—
Subordinated notes	58,750		—		57,906		—
Junior subordinated debentures issued to capital trusts	56,785		—		53,420		—
Interest payable	2,235		—		2,235		—

Note 13 – Accumulated Other Comprehensive Income (Loss)


		March 31, 2022		December 31, 2021			September 30, 2022		December 31, 2021
Unrealized gain (loss) on securities available for sale	Unrealized gain (loss) on securities available for sale	$	(73,623)	$	7,201	Unrealized gain (loss) on securities available for sale	$	(161,812)	$	7,201
Unamortized loss on securities held to maturity, previously transferred from AFS	Unamortized loss on securities held to maturity, previously transferred from AFS	5,219		5,770		Unamortized loss on securities held to maturity, previously transferred from AFS	3,895		5,770
Unrealized loss on derivative instruments		(927)		(3,673)
Unrealized gain (loss) on derivative instruments						Unrealized gain (loss) on derivative instruments	2,068		(3,673)
Tax effect	Tax effect	14,559		(1,953)		Tax effect	32,728		(1,953)
Total accumulated other comprehensive income (loss)	Total accumulated other comprehensive income (loss)	$	(54,772)	$	7,345	Total accumulated other comprehensive income (loss)	$	(123,121)	$	7,345

Note 14 – 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.

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 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 ~~March 31,~~September 30, 2022 and December 31, 2021, 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 ~~first~~third quarter of 2022 that management believes have changed the Bank’s classification as well capitalized. There is no threshold for well capitalized status for bank holding companies.

In October 2019, the federal banking agencies finalized a new rule that will simplify capital requirements for qualified community banks that opt into the new community bank leverage ratio framework. The new framework was available to use in March 31, 2020 Call Reports or Forms FRY-9C (as applicable) for depository institutions and depository institution holding companies that have less than $10 billion in total consolidated assets, among other qualifying criteria. Horizon did not elect the new community bank leverage ratio framework.

As of March 31, 2020, the Company and Bank elected the transition option of the 2019 CECL Rule which allows banking organizations to phase in over a three–year period the day–one adverse effects of CECL on their regulatory capital ratios.

4249

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

~~Notes to Condensed Consolidated~~Management’s Discussion and Analysis of Financial ~~Statements~~Condition

~~(Unaudited)~~And Results of Operations

~~(Table Dollar Amounts in Thousands, Except Per Share Data)~~For the Three and Nine Months ended September 30, 2022 and 2021

Horizon and the Bank’s actual and required capital ratios as of ~~March 31,~~September 30, 2022 and December 31, 2021 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)					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			Amount		Ratio		Amount		Ratio		Amount		Ratio		Amount		Ratio
March 31, 2022
September 30, 2022																		September 30, 2022
Total capital (to risk–weighted assets)(1)	Total capital (to risk–weighted assets)(1)																	Total capital (to risk–weighted assets)(1)
Consolidated	Consolidated	$	733,695	15.21	%	$	382,005	8.00	%	$	501,382	10.50	%	N/A		N/A		Consolidated	$	760,102	14.44	%	$	421,180	8.00	%	$	552,798	10.50	%	N/A		N/A
Bank	Bank	679,970		14.25	%	381,711		8.00	%	500,996		10.50	%	$	477,139	10.00	%	Bank	711,478		13.65	%	416,859		8.00	%	547,127		10.50	%	$	521,073	10.00	%
Tier 1 capital (to risk–weighted assets)(1)	Tier 1 capital (to risk–weighted assets)(1)																	Tier 1 capital (to risk–weighted assets)(1)
Consolidated	Consolidated	679,232		14.08	%	286,504		6.00	%	405,880		8.50	%	N/A		N/A		Consolidated	712,642		13.54	%	315,885		6.00	%	447,503		8.50	%	N/A		N/A
Bank	Bank	631,371		13.23	%	286,284		6.00	%	405,568		8.50	%	381,711		8.00	%	Bank	664,018		12.74	%	312,644		6.00	%	442,912		8.50	%	416,859		8.00	%
Common equity tier 1 capital (to risk–weighted assets)(1)	Common equity tier 1 capital (to risk–weighted assets)(1)																	Common equity tier 1 capital (to risk–weighted assets)(1)
Consolidated	Consolidated	541,696		11.64	%	214,878		4.50	%	324,254		7.00	%	N/A		N/A		Consolidated	592,723		11.26	%	236,914		4.50	%	368,532		7.00	%	N/A		N/A
Bank	Bank	631,371		13.23	%	214,713		4.50	%	333,998		7.00	%	310,141		6.50	%	Bank	664,018		12.74	%	234,483		4.50	%	364,751		7.00	%	338,698		6.50	%
Tier 1 capital (to average assets)(1)	Tier 1 capital (to average assets)(1)																	Tier 1 capital (to average assets)(1)
Consolidated	Consolidated	679,232		9.70	%	284,361		4.00	%	284,361		4.00	%	N/A		N/A		Consolidated	712,642		9.56	%	298,240		4.00	%	298,240		4.00	%	N/A		N/A
Bank	Bank	631,371		8.83	%	286,014		4.00	%	286,014		4.00	%	357,517		5.00	%	Bank	664,018		8.84	%	300,512		4.00	%	300,512		4.00	%	375,641		5.00	%
December 31, 2021	December 31, 2021																	December 31, 2021
Total capital (to risk–weighted assets)(1)	Total capital (to risk–weighted assets)(1)																	Total capital (to risk–weighted assets)(1)
Consolidated	Consolidated	$	708,198	15.71	%	$	360,737	8.00	%	$	473,468	10.50	%	N/A		N/A		Consolidated	$	708,198	15.71	%	$	360,737	8.00	%	$	473,468	10.50	%	N/A		N/A
Bank	Bank	664,061		14.72	%	361,015		8.00	%	473,832		10.50	%	$	451,269	10.00	%	Bank	664,061		14.72	%	361,015		8.00	%	473,832		10.50	%	$	451,269	10.00	%
Tier 1 capital (to risk–weighted assets)(1)	Tier 1 capital (to risk–weighted assets)(1)																	Tier 1 capital (to risk–weighted assets)(1)
Consolidated	Consolidated	661,729		14.68	%	270,553		6.00	%	383,284		8.50	%	N/A		N/A		Consolidated	661,729		14.68	%	270,553		6.00	%	383,284		8.50	%	N/A		N/A
Bank	Bank	617,592		13.69	%	270,761		6.00	%	383,578		8.50	%	361,015		8.00	%	Bank	617,592		13.69	%	270,761		6.00	%	383,578		8.50	%	361,015		8.00	%
Common equity tier 1 capital (to risk–weighted assets)(1)	Common equity tier 1 capital (to risk–weighted assets)(1)																	Common equity tier 1 capital (to risk–weighted assets)(1)
Consolidated	Consolidated	541,920		12.02	%	202,915		4.50	%	315,645		7.00	%	N/A		N/A		Consolidated	541,920		12.02	%	202,915		4.50	%	315,645		7.00	%	N/A		N/A
Bank	Bank	617,592		13.69	%	203,071		4.50	%	315,888		7.00	%	293,325		6.50	%	Bank	617,592		13.69	%	203,071		4.50	%	315,888		7.00	%	293,325		6.50	%
Tier 1 capital (to average assets)(1)	Tier 1 capital (to average assets)(1)																	Tier 1 capital (to average assets)(1)
Consolidated	Consolidated	661,729		9.05	%	292,335		4.00	%	292,335		4.00	%	N/A		N/A		Consolidated	661,729		9.05	%	292,335		4.00	%	292,335		4.00	%	N/A		N/A
Bank	Bank	617,592		8.50	%	290,646		4.00	%	290,646		4.00	%	363,307		5.00	%	Bank	617,592		8.50	%	290,646		4.00	%	290,646		4.00	%	363,307		5.00	%
(1) As defined by regulatory agencies	(1) As defined by regulatory agencies																	(1) As defined by regulatory agencies

Note 15 – General Litigation

The Company is subject to claims and lawsuits that arise primarily in the ordinary course of business. It is the opinion of management that the disposition or ultimate resolution of such claims and lawsuits will not have a material adverse effect on the consolidated financial position, results of operation and cash flows of the Company.

4350

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 ~~March 31,~~September 30, 2022 and 2021

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:

•COVID–19 related impact on Horizon and its customers, employees and vendors, which may depend on several factors, including the scope and continued duration of the pandemic, its influence on the financial markets, long–term and post–pandemic changes in the banking preferences and behaviors of customers, supply chain risks to the bank and its customers and actions taken by governmental authorities and other third parties in response to the pandemic;

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

•~~changes to government regulations, including the CARES Act, on the accounting for modified loans;~~

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

•economic conditions and their impact on Horizon and its customers, including continuing increases in inflation;

•the monetary, trade and other regulatory policies of the U.S. government, including recent and anticipated interest rate increases;

•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 low interest rates on net interest rate margin and their impact on mortgage loan volumes and the outflow of deposits;~~

•loss of key Horizon personnel;

•increases in disintermediation, as new technologies allow consumers to complete financial transactions without the assistance of banks, which may have been accelerated by the 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;

•continuing risks and uncertainties relating to the COVID–19 pandemic and government responses thereto;

•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 Months ended March 31, 2022 and 2021~~

•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;

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, 2022 and 2021

•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 2021 Annual Report on Form 10–K 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 ~~(formerly known as “Horizon Bank, N.A.”)~~ 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.

4552

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 ~~March 31,~~September 30, 2022 and 2021

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.

~~First~~Third Quarter 2022 Highlights

•~~Net income grew to a record $23.6 million, up 10.0% from the linked quarter~~Return on average assets (“ROAA”) was 1.29% year–to–date and ~~15.4% from the prior year period. Diluted earnings per share (“EPS”) of $0.54 was up from $0.49~~1.24% for the ~~fourth quarter of 2021 and $0.46 for the first quarter of 2021.~~third quarter.

•~~Pre–tax, pre–provision net income grew to $25.7 million, up 9.7% from~~Return on average common equity (“ROACE”) was 13.97% year–to–date and 13.89% for the linked quarter and 6.1% from the prior year period. This non–GAAP financial measure is utilized by banks to provide a greater understanding of pre–tax profitability before giving effect to credit loss expense. (See the “Non–GAAP Reconciliation of Pre–Tax, Pre–Provision Net Income” table below.) Horizon recorded a provision release of $1.4 million in the quarter and $2.1 million in the linked quarter, as well as provision expense of $367,000 in the prior year period.third quarter.

•~~Reported net interest margin (“NIM”)~~Return on average tangible equity was ~~2.99%~~18.73% year–to–date and adjusted NIM was 2.93%, with reported NIM increasing by two basis points and adjusted NIM increasing by seven basis points from the fourth quarter of 2021. (See the “Non-GAAP Reconciliation of Net Interest Margin” table below18.71% for the ~~definition of this non–GAAP calculation of adjusted NIM.)~~

•The Company was asset sensitive as of March 31, 2022 but less than the previous quarter as additional cash was deployed to higher yielding assets. Due to the deployment of cash the base case estimate increased over $10.0 million from last quarter and reduced estimates for parallel rate shocks to the balance sheet, at a 100 basis point shock and 200 basis point shock, to net interest income increases of approximately $2.5 million and $3.8 million, respectively.

•The steepening of the yield curve during the first quarter resulted in unrealized losses on available for sale investments of $73.6 million compared to unrealized gains of $7.2 million at December 31, 2021. The impact to the tangible capital ratio was a decrease of 67 basis points from 7.61% at December 31, 2021 to 6.94% at March 31, 2022, an 8.8% decrease.

•~~The Bank's capital is still robust with leverage and risk based capital ratios of 9.7% and 15.21%, respectively.~~third quarter.

•Total loans, excluding Federal Paycheck Protection Program (“PPP”) loans and sold commercial participation loans, grew by ~~2.3%, or 9.5%~~an annualized ~~during the first~~rate of 14.5% year–to–date and an annualized rate of 7.8% quarter ~~to $3.66 billion at period end from $3.57 billion on December 31, 2021.~~over quarter.

•Commercial loans, excluding PPP loans and sold commercial participation loans, grew by ~~3.3%, or 13.5%~~an annualized ~~during the first~~rate of 13.8% year–to–date and an annualized rate of 7.2% quarter over quarter to a record ~~$2.20 billion from $2.13 billion on December 31, 2021.~~$2.35 billion.

•Consumer loans grew by ~~3.7%, or 14.9%~~an annualized ~~during the first~~rate of 31.7% year–to–date and an annualized rate of 23.9% quarter over quarter to a record ~~$753.9~~$899.9 million at period end.

•~~The decline in residential mortgage~~Asset quality remains solid with total loan delinquency at 0.12% of total loans, ~~slowed~~net charge–offs to average loans of 0.00% and a reversal of credit loss expense during the first quarter with a 0.2% reduction to $593.4 million at period end, as refinancing activity decreased and we experienced movement to adjustable rate products which are held on the balance sheet. Gain on sale of mortgage loans and mortgage warehouse income only constituted 4.7% of total revenue in the first quarter of 2022.quarter.

•Net interest income increased by $387,000 to $53.4 million during the third quarter compared to $53.0 million for the previous quarter.

•Reported net interest margin (“NIM”) was 3.13% and adjusted NIM was 3.08%, with reported NIM decreasing by six basis points and adjusted NIM decreasing by four basis points from the second quarter of 2022. (See the “Non–GAAP Reconciliation of Net Interest Margin” table below for the definition of this non–GAAP calculation of adjusted NIM.)

•Non–interest income is down $2.2 million for the quarter due to lower residential mortgage loan volume, resulting in lower gain on sale income, and from lower wealth management fees related to year–to–date declines in equity and bond markets.

•Non-interest expense was ~~$36.6~~$38.4 million in the quarter, or ~~2.03%~~1.99% of average assets on an annualized basis, compared to ~~$39.4~~$36.4 million, or ~~2.09%~~1.95%, in the ~~fourth~~second quarter of ~~2021 and $32.2~~2022. Year–to–date non–interest expense continues to be well managed at $111.3 million, or ~~2.20%, in~~1.99% of average assets on an annualized basis which is below our target of 2.00% of average assets.

•The effective tax rate for the ~~first~~third quarter dropped to 7.8% due to the recognition of solar tax credits as projects were put into service during the quarter.

•Net income totaled $23.8 million, down 4.2% from the prior quarter and up 3.3% from the prior year period. Diluted earnings per share (“EPS”) of $0.55 was down from $0.57 for the second quarter of ~~2021. As previously disclosed, acquisition–related~~2022 and ~~non–recurring Department of Labor (“DOL”) Employee Stock Ownership Plan (“ESOP“) settlement expenses totaled $2.8 million in~~up from $0.52 for the ~~fourth~~third quarter of 2021.

•Asset sensitivity decreased in the quarter compared to the previous quarter end, as deposit betas increased with rising rates. Deposit beta is defined as the change in deposit costs as a percentage of the change in the federal funds rate over a particular period. Current estimates for parallel rate shocks to the balance sheet, at 100 basis points and 200 basis points, decrease net interest income by approximately $3.3 million and $6.7 million, respectively.

4653

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 ~~March 31,~~September 30, 2022 and 2021

•~~The efficiency ratio for~~In a non–parallel rate model, the ~~period was 58.74% compared~~result is an estimated increase to ~~62.69% for the fourth quarter~~net interest income of 2021 and 57.03% for the first quarter of 2021. The adjusted efficiency ratio was 58.74% compared to 58.25% for the fourth quarter of 2021 and 57.97% for the first quarter of 2021. (See the “Non-GAAP Calculation and Reconciliation of Efficiency Ratio and Adjusted Efficiency Ratio” table below.)approximately $1.3 million, or 0.61%, at a 200 basis point move.

•~~As part~~When the entire balance sheet is valued in our models, the economic value of ~~the Company’s annual branch performance review of the Bank's retail network, Horizon’s Board of Directors approved the permanent closure of seven branch locations~~equity increased in the ~~second half~~third quarter of ~~2022. We expect~~2022, when compared to ~~incur a one–time charge of approximately $432,000 with an earn–back period of approximately six months.~~the prior year quarter.

•~~Horizon’s in–market consumer and commercial deposit relationships, including those on–boarded as part of its branch acquisition near the end of~~Deposit betas increased to 23% on total interest bearing deposits in the third quarter of 2021, combined with strategic pricing moves to manage deposit growth and runoff of higher–priced time deposits, contributed to continued improvement in the cost of interest bearing liabilities, which declined to 0.30% in the quarter, compared to ~~0.31% in~~a 3% beta during the ~~fourth quarter of 2021 and 0.50% in the first quarter of 2021.~~previous quarter.

•~~Asset quality remains favorable~~During the third quarter of 2022, the continued steepening of the yield curve resulted in unrealized losses on available for sale investments of $161.8 million compared to unrealized losses of $122.0 million at June 30, 2022. The impact to the tangible capital ratio was a decrease of 3.55% from 6.48% at June 30, 2022 to 6.25% at September 30, 2022.

•The Bank’s capital position is still robust with leverage and risk based capital ratios of 9.31% and 14.23%, respectively. The annualized dividend yield was 3.56% as ~~evidenced by non–performing loans at 0.54%~~ of ~~total loans at period end and net charge–offs to average loans represented 0.00% for the first quarter of~~September 30, 2022.

Financial Summary


		For the Three Months Ended										For the Three Months Ended
		March 31,			December 31,			March 31,				September 30,			June 30,			September 30,
Net Interest Income and Net Interest Margin	Net Interest Income and Net Interest Margin	2022			2021			2021			Net Interest Income and Net Interest Margin	2022			2022			2021
Net interest income	Net interest income	$	48,171		$	49,976		$	42,538		Net interest income	$	53,395		$	53,008		$	46,544
Net interest margin	Net interest margin	2.99		%	2.97		%	3.29		%	Net interest margin	3.13		%	3.19		%	3.17		%
Adjusted net interest margin		2.93		%	2.86		%	3.17		%
Adjusted net interest margin (See “Use of Non–GAAP Financial Measures”)											Adjusted net interest margin (See “Use of Non–GAAP Financial Measures”)	3.08		%	3.12		%	3.12		%


		For the Three Months Ended							For the Three Months Ended
		March 31,		December 31,		March 31,			September 30,		June 30,		September 30,
Asset Yields and Funding Costs	Asset Yields and Funding Costs	2022		2021		2021		Asset Yields and Funding Costs	2022		2022		2021
Interest earning assets	Interest earning assets	3.22	%	3.20	%	3.66	%	Interest earning assets	3.68	%	3.46	%	3.46	%
Interest bearing liabilities	Interest bearing liabilities	0.30	%	0.31	%	0.50	%	Interest bearing liabilities	0.69	%	0.34	%	0.38	%


		For the Three Months Ended							For the Three Months Ended
Non–interest Income and Mortgage Banking Income	Non–interest Income and Mortgage Banking Income	March 31,		December 31,		March 31,		Non–interest Income and Mortgage Banking Income	September 30,		June 30,		September 30,
		2022		2021		2021			2022		2022		2021
Total non–interest income	Total non–interest income	$	14,155	$	12,828	$	13,873	Total non–interest income	$	10,188	$	12,434	$	16,044
Gain on sale of mortgage loans	Gain on sale of mortgage loans	2,027		4,167		5,296		Gain on sale of mortgage loans	1,441		2,501		4,088
Mortgage servicing income net of impairment or recovery	Mortgage servicing income net of impairment or recovery	3,489		300		213		Mortgage servicing income net of impairment or recovery	355		319		336


		For the Three Months Ended										For the Three Months Ended
		March 31,			December 31,			March 31,				September 30,			June 30,			September 30,
Non–interest Expense	Non–interest Expense	2022			2021			2021			Non–interest Expense	2022			2022			2021
Total non–interest expense	Total non–interest expense	$	36,610		$	39,370		$	32,172		Total non–interest expense	$	38,350		$	36,368		$	34,349
Annualized non–interest expense to average assets	Annualized non–interest expense to average assets	2.03		%	2.09		%	2.20		%	Annualized non–interest expense to average assets	1.99		%	1.95		%	2.09		%

4754

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 ~~March 31,~~September 30, 2022 and 2021


		At or for the Three Months Ended							At or for the Three Months Ended
Credit Quality	Credit Quality	March 31,		December 31,		March 31,		Credit Quality	September 30,		June 30,		September 30,
		2022		2021		2021			2022		2022		2021
Allowance for credit losses to total loans	Allowance for credit losses to total loans	1.41	%	1.51	%	1.56	%	Allowance for credit losses to total loans	1.28	%	1.33	%	1.55	%
Non–performing loans to total loans	Non–performing loans to total loans	0.54	%	0.53	%	0.68	%	Non–performing loans to total loans	0.48	%	0.51	%	0.80	%
Percent of net charge–offs to average loans outstanding for the period	Percent of net charge–offs to average loans outstanding for the period	0.00	%	0.04	%	0.01	%	Percent of net charge–offs to average loans outstanding for the period	0.00	%	0.01	%	0.00	%


Allowance for	Allowance for	December 31,			Net Reserve		March 31,	Allowance for	September 30,					Net Reserve								December 31,
Credit Losses	Credit Losses	2021			1Q21					2022			Credit Losses		2022			3Q22		2Q22			1Q22		2021
Commercial	Commercial	$	40,775		$	(2,986)				$	37,789		Commercial		$	33,806		$	(996)	$	(2,987)		$	(2,986)	$	40,775
Retail Mortgage	Retail Mortgage	3,856			495					4,351			Retail Mortgage		5,137			715		71			495		3,856
Warehouse	Warehouse	1,059			(4)					1,055			Warehouse		1,024			(43)		12			(4)		1,059
Consumer	Consumer	8,596			717					9,313			Consumer		11,402			(657)		2,746			717		8,596
Allowance for Credit Losses (“ACL”)	Allowance for Credit Losses (“ACL”)	$	54,286		$	(1,778)				$	52,508		Allowance for Credit Losses (“ACL”)		$	51,369		$	(981)	$	(158)		(1,778)		$	54,286
ACL/Total Loans	ACL/Total Loans	1.51		%						1.41		%	ACL/Total Loans		1.28		%								1.51		%

Critical Accounting Policies

The notes to the consolidated financial statements included in Item 8 of the Company’s Annual Report on Form 10–K for 2021 contain a summary of the Company’s significant accounting policies. Certain of these policies are important to the portrayal of the Company’s financial condition, since they require management to make difficult, complex or subjective judgments, some of which may relate to matters that are inherently uncertain. Management has identified 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 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. ~~Particularly, the impact of COVID–19 on both borrower credit and the greater macroeconomic environment is uncertain and changes in the duration, spread and severity of the virus will~~ ~~affect our loss experience.~~

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 ~~March 31,~~September 30, 2022, Horizon had core deposit intangibles of ~~$20.0~~$18.2 million subject to amortization and ~~$154.6~~$155.2 million of goodwill, which is not subject to amortization. Goodwill arising from

~~Table of Contents~~

~~HORIZON BANCORP, INC. AND SUBSIDIARIES~~

~~Management’s Discussion and Analysis of Financial Condition~~

~~And Results of Operations~~

~~For the Three Months ended March 31, 2022 and 2021~~

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

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, 2022 and 2021

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 COVID–19, Horizon assessed whether the events and circumstances resulted in it being more likely than not that the fair value of any reporting unit was less than its carrying value. Impairment indicators considered comprised the condition of the economy and banking industry; government intervention and regulatory updates; the impact of recent events to financial performance and cost factors of the reporting unit; performance of the Company's stock and other relevant events. Horizon further considered the amount by which fair value exceeded book value in the most recent quantitative analysis and stress testing performed. At the conclusion of the most recent qualitative assessment, the Company determined that as of ~~March 31,~~September 30, 2022, it was more likely than not that the fair value exceeded its carrying values. Horizon will continue to monitor developments regarding the COVID–19 pandemic and measures implemented in response to the pandemic, market capitalization, overall economic conditions and any other triggering events or circumstances that may indicate an impairment of goodwill in the future.

Mortgage Servicing Rights

Servicing assets are recognized as separate assets when rights are acquired through purchase or through the sale of financial assets on a servicing–retained basis. Capitalized servicing rights are amortized into non–interest income in proportion to, and over the period of, the estimated future net servicing income of the underlying financial assets. Servicing assets are evaluated regularly for impairment based upon the fair value of the rights as compared to amortized cost. Impairment is determined by stratifying servicing rights by predominant characteristics, such as interest rates, original loan terms and whether the loans are fixed or adjustable rate mortgages. Fair value is determined using prices for similar assets with similar characteristics, when available, or based upon discounted cash flows using market–based assumptions. When the book value of an individual stratum exceeds its fair value, an impairment reserve is recognized so that each individual stratum is carried at the lower of its amortized book value or fair value. In periods of falling market interest rates, accelerated loan prepayment can adversely affect the fair value of these mortgage–servicing rights relative to their book value. In the event that the fair value of these assets was to increase in the future, Horizon can recognize the increased fair value to the extent of the impairment allowance but cannot recognize an asset in excess of its amortized book value. Future changes in management’s assessment of the impairment of these servicing assets, as a result of changes in observable market data relating to market interest rates, loan prepayment speeds, and other factors, could impact Horizon’s financial condition and results of operations either positively or negatively.

Generally, when market interest rates decline and other factors favorable to prepayments occur, there is a corresponding increase in prepayments as customers refinance existing mortgages under more favorable interest rate terms. When a mortgage loan is prepaid, the anticipated cash flows associated with servicing that loan are terminated, resulting in a reduction of the fair value of the capitalized mortgage servicing rights. To the extent that actual borrower prepayments do not react as anticipated by the prepayment model (i.e., the historical data observed in the model does not correspond to actual market activity), it is possible that the prepayment model could fail to accurately predict mortgage prepayments and could result in significant earnings volatility. To estimate prepayment speeds, Horizon utilizes a third-party prepayment model, which is based upon statistically derived data linked to certain key principal indicators involving historical borrower prepayment activity associated with mortgage loans in the secondary market, current market interest rates and other factors, including Horizon’s own historical prepayment experience. For purposes of model valuation, estimates are made for each product type within the mortgage servicing rights portfolio on a monthly basis. In addition, on a quarterly basis Horizon engages a third party to independently test the value of its servicing asset.

Derivative Instruments

As part of the Company’s asset/liability management program, Horizon utilizes, from time–to–time, interest rate floors, caps or swaps to reduce the Company’s sensitivity to interest rate fluctuations. These are derivative instruments, which are recorded as assets or liabilities in the consolidated balance sheets at fair value. Changes in 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

4956

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 ~~March 31,~~September 30, 2022 and 2021

~~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 ~~March 31,~~September 30, 2022, Horizon’s total assets were ~~$7.4~~$7.7 billion, an increase of approximately ~~$8.4~~$306.8 million compared to December 31, 2021. The increase in total assets was primarily in investments held to maturity of ~~$453.7~~$479.1 million purchased and growth in net loans of ~~$68.9~~$370.5 million. These increases were offset by decreases in cash and due from banks of ~~$472.6~~$483.8 million used to fund the growth and investments available for sale of ~~$48.3 million.~~$175.2 million primarily due to unrealized losses.

5057

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 ~~March 31,~~September 30, 2022 and 2021

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


		March 31, 2022				December 31, 2021					September 30, 2022				December 31, 2021
		Amortized Cost		Fair Value		Amortized Cost		Fair Value			Amortized Cost		Fair Value		Amortized Cost		Fair Value
Available for sale	Available for sale									Available for sale
U.S. Treasury and federal agencies	U.S. Treasury and federal agencies	$	293,914	$	282,520	$	118,595	$	116,979	U.S. Treasury and federal agencies	$	293,974	$	266,254	$	118,595	$	116,979
State and municipal	State and municipal	510,936		469,052		632,652		639,746		State and municipal	505,975		415,246		632,652		639,746
Federal agency collateralized mortgage obligations	Federal agency collateralized mortgage obligations	50,201		49,592		60,600		61,577		Federal agency collateralized mortgage obligations	36,269		34,624		60,600		61,577
Federal agency mortgage–backed pools	Federal agency mortgage–backed pools	216,411		202,435		225,329		226,074		Federal agency mortgage–backed pools	226,785		194,641		257,185		257,691
Private labeled mortgage–backed pools		30,239		28,633		31,856		31,617

Corporate notes	Corporate notes	84,434		80,280		84,579		84,819		Corporate notes	84,464		74,890		84,579		84,819
Total available for sale investment securities	Total available for sale investment securities	$	1,186,135	$	1,112,512	$	1,153,611	$	1,160,812	Total available for sale investment securities	$	1,147,467	$	985,655	$	1,153,611	$	1,160,812
Held to maturity	Held to maturity									Held to maturity
U.S. Treasury and federal agencies	U.S. Treasury and federal agencies	$	292,459	$	272,497	$	195,429	$	194,226	U.S. Treasury and federal agencies	$	295,363	$	248,008	$	195,429	$	194,226
State and municipal	State and municipal	1,091,037		980,443		862,461		878,917		State and municipal	1,128,034		885,903		862,461		878,917
Federal agency collateralized mortgage obligations	Federal agency collateralized mortgage obligations	56,841		52,605		48,482		47,465		Federal agency collateralized mortgage obligations	57,972		49,680		48,482		47,465
Federal agency mortgage–backed pools	Federal agency mortgage–backed pools	302,407		279,050		188,426		185,965		Federal agency mortgage–backed pools	349,875		292,516		247,937		244,136
Private labeled mortgage–backed pools	Private labeled mortgage–backed pools	98,719		90,760		99,958		98,176		Private labeled mortgage–backed pools	36,171		30,767		40,447		40,005
Corporate notes	Corporate notes	164,666		152,490		157,687		155,242		Corporate notes	164,121		133,715		157,687		155,242
Total held to maturity investment securities	Total held to maturity investment securities	$	2,006,129	$	1,827,845	$	1,552,443	$	1,559,991	Total held to maturity investment securities	$	2,031,536	$	1,640,589	$	1,552,443	$	1,559,991

Investment securities available for sale decreased ~~$48.3~~$175.2 million since December 31, 2021 to ~~$1.1 billion~~$985.7 million as of ~~March 31,~~September 30, 2022 primarily due to unrealized losses and investment securities held to maturity increased ~~$453.7~~$479.1 million since December 31, 2021 to $2.0 billion as of ~~March 31,~~September 30, 2022. This increase in investments held to maturity was due to additional purchases to increase earning ~~assets as the result of organic deposit growth.~~assets.

Net loans increased ~~$68.9~~$370.5 million since December 31, 2021 to ~~$3.7~~$4.0 billion as of ~~March 31,~~September 30, 2022. Commercial loans, excluding PPP loans and sold commercial participation loans, increased ~~$70.9~~$220.8 million, ~~and~~ consumer loans increased ~~$26.6~~$172.6 million and residential mortgage loans increased $40.5 million since December 31, 2021. These increases were offset by decreases in mortgage warehouse loans of $35.3 million, PPP loans of ~~$19.1~~$25.5 million, loans held for sale of ~~$8.8~~$10.7 million and sold commercial participation loans of ~~$6.4 million, mortgage warehouse loans of $3.9 million and residential mortgage loans of $1.0~~$5.5 million since December 31, 2021.

~~Total deposits~~Other assets increased ~~$48.5~~$77.6 million since December 31, 2021 to ~~$5.9~~$158.4 million as of September 30, 2022. This increase was primarily due to an increase in deferred tax assets related to the level of unrealized losses on available for sale securities of approximately $35.4 million and an increase in the unrealized gain of fair value hedges of approximately $31.1 million.

Total deposits increased $27.8 million since December 31, 2021 to $5.8 billion as of ~~March 31,~~September 30, 2022, from organic growth.

Total borrowings increased to $1.0 billion as of September 30, 2022 from $712.7 million as of December 31, ~~2021 to $728.7 million as of March 31, 2022.~~2021. At ~~March 31,~~September 30, 2022, the Company had ~~$428.1~~$871.6 million in ~~short-term~~short–term funds borrowed compared to $180.8 million at December 31, 2021.

Stockholders’ equity totaled ~~$677.5~~$645.0 million at ~~March 31,~~September 30, 2022 compared to $723.2 million at December 31, 2021. The decrease in stockholders’ equity during the period was primarily due to a decrease in accumulated other comprehensive income of ~~$62.1~~$130.5 million as unrealized losses on available for sale securities totaled ~~$73.6~~$161.8 million and the amount of dividends paid during the quarter, offset by the generation of net income. Book value per common share at ~~March 31,~~September 30, 2022 decreased to ~~$15.55~~$14.80 compared to ~~$16.61~~$15.10 at December 31, 2021.

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 ~~March 31,~~September 30, 2022 and 2021

Results of Operations

Overview

Consolidated net income for the three–month period ended ~~March 31,~~September 30, 2022 was ~~$23.6~~$23.8 million, or ~~$0.54~~$0.55 diluted earnings per share, compared to ~~$20.4~~$23.1 million, or ~~$0.46~~$0.52 diluted earnings per share for the same period in 2021. The increase in net income for the three–month period ended ~~March 31,~~September 30, 2022 when compared to the same prior year period reflects an increase in net interest income of ~~$5.6~~$6.9 million, a decrease in credit loss expense of ~~$1.8~~$1.7 million ~~an increase in non–interest income of $282,000~~ and a decrease in income tax expense of ~~$89,000,~~$2.0 million, offset by an increase in non–interest expense of ~~$4.4~~$4.0 million and a decrease in non–interest income of $5.9 million.

Consolidated net income for the nine–month period ended September 30, 2022 was $72.2 million, or $1.65 diluted earnings per share, compared to $65.7 million, or $1.49 diluted earnings per share for the same period in 2021. The increase in net income for the nine–month period ended September 30, 2022 when compared to the same prior year period reflects an increase in net interest income of $22.9 million, a decrease in credit loss expense of $1.7 million and a decrease in income tax expense of $1.7 million, offset by an increase in non–interest expense of $11.4 million and a decrease in non–interest income of $8.3 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 ~~March 31,~~September 30, 2022 was ~~$48.2~~$53.4 million, an increase of ~~$5.6~~$6.9 million from the ~~$42.5~~$46.5 million earned during the same period in 2021. Yields on the Company’s interest earning assets ~~decreased~~increased by 4422 basis points to ~~3.22%~~3.68% for the three months ended ~~March 31,~~September 30, 2022 from ~~3.66%~~3.46% for the three months ended ~~March 31,~~September 30, 2021. Interest income increased ~~$4.5~~$12.2 million from ~~$47.6~~$50.9 million for the three months ended ~~March 31,~~September 30, 2021 to ~~$52.1~~$63.0 million for the same period in 2022. The increase in interest income was due to an increase in average balances of interest earning assets of ~~$1.36~~$1.0 billion during the three months ended ~~March 31,~~September 30, 2022. Interest income from acquisition–related purchase accounting adjustments was ~~$916,000~~$906,000 for the three months ~~ending March 31,~~ended September 30, 2022 compared to ~~$1.6 million~~$875,000 for the same period of 2021.

Rates paid on interest bearing liabilities ~~decreased~~increased by 2031 basis points for the three–month period ended ~~March 31,~~September 30, 2022 compared to the same period in 2021. Interest expense ~~decreased $1.1~~increased $5.3 million when compared to the three–month period ended ~~March 31,~~September 30, 2021 to ~~$3.9~~$9.6 million for the same period in 2022. This ~~decrease~~increase was due to ~~lower~~higher rates paid on deposits and borrowings. The cost of average interest bearing deposits ~~decreased 13~~increased 17 basis points while the cost of average borrowings ~~decreased 53~~increased 96 basis points. Average balances of interest bearing deposits increased ~~$954.5~~$647.1 million and average balances of borrowings increased ~~$138.3~~$341.3 million for the three-month period ended ~~March 31,~~September 30, 2022 when compared to the same period in 2021.

The net interest margin decreased 30four basis points from ~~3.29%~~3.17% for the three–month period ended ~~March 31,~~September 30, 2021 to ~~2.99%~~3.13% for the same period in 2022. The decrease in the margin for the three–month period ended ~~March 31,~~September 30, 2022 compared to the same period in 2021 was due to an increase in the cost of interest bearing liabilities, offset by a ~~decrease~~increase in the yield on interest earning ~~assets, offset by a decrease in the cost of interest bearing liabilities.~~assets. Excluding the interest income recognized from the acquisition–related purchase accounting adjustments (“adjusted net interest margin”), the margin would have been ~~2.93%~~3.08% for the three-month period ~~ending March 31,~~ended September 30, 2022 compared to ~~3.17%~~3.12% for the same period in 2021.

The net interest margin was impacted due to PPP lending and the high level of cash held during the first quarter of 2022. Horizon estimates that the PPP loans increased the net interest margin by 2 basis points for the first quarter of 2022. This assumes these PPP loans were not included in average interest earning assets or interest income and were primarily funded by the growth in non–interest bearing deposits. In addition, Horizon estimates that the high level of cash held on the balance sheet compressed the net interest margin by 11 basis points for the first quarter of 2021. This assumes that the high level of cash was not included in average interest earning assets or interest income and was excluded from non–interest bearing deposits.

5259

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 ~~March 31,~~September 30, 2022 and 2021

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


		Average Balance Sheets														Average Balance Sheets
		(Dollar Amount in Thousands, Unaudited)														(Dollar Amount in Thousands, Unaudited)
			Three Months Ended						Three Months Ended								Three Months Ended						Three Months Ended
			March 31, 2022						March 31, 2021								September 30, 2022						September 30, 2021
			Average Balance		Interest		Average Rate		Average Balance		Interest		Average Rate				Average Balance		Interest		Average Rate		Average Balance		Interest		Average Rate
		Assets														Assets
		Interest earning assets														Interest earning assets
		Federal funds sold	$	237,605	$	91	0.16	%	$	267,241	$	66	0.10	%		Federal funds sold	$	4,201	$	24	2.27	%	$	310,180	$	119	0.15	%
		Interest earning deposits	20,673		24		0.47	%	25,527		31		0.49	%		Interest earning deposits	9,994		41		1.63	%	26,352		39		0.59	%
		Investment securities – taxable	1,646,525		7,391		1.82	%	410,063		1,451		1.44	%		Investment securities – taxable	1,728,197		8,436		1.94	%	1,063,177		4,407		1.64	%
		Investment securities – non–taxable (1)	1,279,082		6,697		2.69	%	956,464		5,223		2.80	%		Investment securities – non–taxable (1)	1,384,249		7,478		2.71	%	1,108,503		5,911		2.68	%
		Loans receivable (2) (3)	3,616,664		37,879		4.26	%	3,780,339		40,818		4.39	%		Loans receivable (2) (3)	3,910,889		47,051		4.79	%	3,524,876		40,392		4.56	%
		Total interest earning assets	6,800,549		52,082		3.22	%	5,439,634		47,589		3.66	%		Total interest earning assets	7,037,530		63,030		3.68	%	6,033,088		50,868		3.46	%
		Non–interest earning assets														Non–interest earning assets
		Cash and due from banks	104,676						85,269							Cash and due from banks	99,221						87,799
		Allowance for credit losses	(54,307)						(57,779)							Allowance for credit losses	(52,303)						(55,703)
		Other assets	468,757						469,025							Other assets	550,654						442,489
		Total average assets	$	7,319,675					$	5,936,149						Total average assets	$	7,635,102					$	6,507,673
		Liabilities and Stockholders’ Equity														Liabilities and Stockholders’ Equity
		Interest bearing liabilities														Interest bearing liabilities
		Interest bearing deposits	$	4,478,621	$	1,496	0.14	%	$	3,524,103	$	2,343	0.27	%		Interest bearing deposits	$	4,478,741	$	4,116	0.36	%	$	3,831,632	$	1,808	0.19	%
		Borrowings	503,846		1,043		0.84	%	365,586		1,231��		1.37	%		Borrowings	813,873		3,756		1.83	%	472,551		1,035		0.87	%
		Repurchase agreements	139,742		37		0.11	%	111,692		38		0.14	%		Repurchase agreements	141,283		139		0.39	%	125,776		40		0.13	%
		Subordinated notes	58,763		880		6.07	%	58,616		880		6.09	%		Subordinated notes	58,836		880		5.93	%	58,689		880		5.95	%
		Junior subordinated debentures issued to capital trusts	56,807		455		3.25	%	56,571		559		4.01	%		Junior subordinated debentures issued to capital trusts	56,928		744		5.19	%	56,684		561		3.93	%
		Total interest bearing liabilities	5,237,779		3,911		0.30	%	4,116,568		5,051		0.50	%		Total interest bearing liabilities	5,549,661		9,635		0.69	%	4,545,332		4,324		0.38	%
		Non–interest bearing liabilities														Non–interest bearing liabilities
		Demand deposits	1,322,781						1,063,268							Demand deposits	1,351,857						1,180,890
		Accrued interest payable and other liabilities	42,774						58,912							Accrued interest payable and other liabilities	53,208						57,039
		Stockholders’ equity	716,341						697,401							Stockholders’ equity	680,376						724,412
		Total average liabilities and stockholders’ equity	$	7,319,675					$	5,936,149						Total average liabilities and stockholders’ equity	$	7,635,102					$	6,507,673

		Net interest income/spread			$	48,171	2.92	%			$	42,538	3.16	%		Net interest income/spread			$	53,395	2.99	%			$	46,544	3.08	%
		Net interest income as a percent of average interest earning assets (1)					2.99	%					3.29	%		Net interest income as a percent of average interest earning assets (1)					3.13	%					3.17	%

(1)	(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.													(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)	(2)	Includes fees on loans. The inclusion of loan fees does not have a material effect on the average interest rate.													(2)	Includes fees on loans. The inclusion of loan fees does not have a material effect on the average interest rate.
(3)	(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.													(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.

5360

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 ~~March 31,~~September 30, 2022 and 2021

Net interest income during the nine months ended September 30, 2022 was $154.6 million, an increase of $22.9 million from the $131.7 million earned during the same period in 2021. Yields on the Company’s interest earning assets decreased by 8 basis points to 3.45% for the nine months ended September 30, 2022 from 3.53% for the nine months ended September 30, 2021. Interest income increased $26.8 million from $145.9 million for the nine months ended September 30, 2021 to $172.7 million for the same period in 2022. The increase in interest income was due to an increase in average balances of interest earning assets of $1.2 billion during the nine months ended September 30, 2022. Interest income from acquisition–related purchase accounting adjustments was $3.0 million for the nine months ended September 30, 2022 compared to $2.7 million for the same period of 2021.

Rates paid on interest bearing liabilities increased by one basis points for the nine–month period ended September 30, 2022 compared to the same period in 2021. Interest expense increased $3.9 million when compared to the nine–month period ended September 30, 2021 to $18.1 million for the same period in 2022. This increase was due to higher rates paid on borrowings. The cost of average borrowings increased 9 basis points. Average balances of interest bearing deposits increased $819.5 million and average balances of borrowings increased $253.4 million for the nine-month period ended September 30, 2022 when compared to the same period in 2021.

The net interest margin decreased 17 basis points from 3.20% for the nine–month period ended September 30, 2021 to 3.03% for the same period in 2022. The decrease in the margin for the nine–month period ended September 30, 2022 compared to the same period in 2021 was due to a decrease in the yield on interest earning assets in addition to a slight increase in the cost of interest bearing liabilities. Excluding the interest income recognized from the acquisition–related purchase accounting adjustments (“adjusted net interest margin”), the margin would have been 2.97% for the nine-month period ended September 30, 2022 compared to 3.14% for the same period in 2021.

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, 2022 and 2021

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, 2022						September 30, 2021
		Average Balance		Interest		Average Rate		Average Balance		Interest		Average Rate
	Assets
	Interest earning assets
	Federal funds sold	$	82,667	$	131	0.21	%	$	312,359	$	284	0.12	%
	Interest earning deposits	15,404		93		0.81	%	27,157		128		0.63	%
	Investment securities – taxable	1,715,478		24,499		1.91	%	708,519		8,229		1.55	%
	Investment securities – non–taxable (1)	1,346,173		21,482		2.70	%	1,040,447		16,790		2.73	%
	Loans receivable (2) (3)	3,763,502		126,479		4.51	%	3,624,393		120,446		4.46	%
	Total interest earning assets	6,923,224		172,684		3.45	%	5,712,875		145,877		3.53	%
	Non–interest earning assets
	Cash and due from banks	100,067						85,855
	Allowance for credit losses	(53,038)						(56,885)
	Other assets	503,281						455,181
	Total average assets	$	7,473,534					$	6,197,026
	Liabilities and Stockholders’ Equity
	Interest bearing liabilities
	Interest bearing deposits	$	4,499,441	$	7,289	0.22	%	$	3,679,970	$	6,204	0.23	%
	Borrowings	644,803		6,209		1.29	%	391,373		3,522		1.20	%
	Repurchase agreements	140,837		216		0.21	%	118,891		118		0.13	%
	Subordinated notes	58,800		2,641		6.01	%	58,653		2,641		6.02	%
	Junior subordinated debentures issued to capital trusts	56,869		1,755		4.13	%	56,628		1,678		3.96	%
	Total interest bearing liabilities	5,400,750		18,110		0.45	%	4,305,515		14,163		0.44	%
	Non–interest bearing liabilities
	Demand deposits	1,336,912						1,128,173
	Accrued interest payable and other liabilities	44,343						53,751
	Stockholders’ equity	691,529						709,587
	Total average liabilities and stockholders’ equity	$	7,473,534					$	6,197,026

	Net interest income/spread			$	154,574	3.00	%			$	131,714	3.09	%
	Net interest income as a percent of average interest earning assets (1)					3.03	%					3.20	%

(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, 2022 and 2021

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, 2022 vs. Three Months Ended September 30, 2021						Nine Months Ended September 30, 2022 vs. Nine Months Ended September 30, 2021
	Total Change		Change Due to Volume		Change Due to Rate		Total Change		Change Due to Volume		Change Due to Rate
Interest Income
Federal funds sold	$	(95)	$	(882)	$	787	$	(153)	$	(379)	$	226
Interest earning deposits	2		(142)		144		(35)		(87)		52
Investment securities – taxable	4,029		12,436		(8,407)		16,270		18,719		(2,449)
Investment securities – non–taxable	1,567		7,477		(5,910)		4,692		8,259		(3,567)
Loans receivable	6,659		18,211		(11,552)		6,033		6,258		(225)
Total interest income	$	12,162	$	37,100	$	(24,938)	$	26,807	$	32,770	$	(5,963)

Interest Expense
Interest bearing deposits	$	2,308	$	1,405	$	903	$	1,085	$	1,798	$	(713)
Borrowings	2,721		5,652		(2,931)		2,687		3,241		(554)
Repurchase agreements	99		22		77		98		33		65
Subordinated notes	—		9		(9)		—		9		(9)
Junior subordinated debentures issued to capital trusts	183		10		173		77		10		67
Total interest expense	5,311		7,098		(1,787)		3,947		5,091		(1,144)
Net Interest Income	$	6,851	$	30,002	$	(23,151)	$	22,860	$	27,679	$	(4,819)

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 ~~March 31,~~September 30, 2022, a credit loss ~~expense~~recovery totaled ~~a recovery of $1.4 million~~$601,000 compared to a credit loss expense of ~~$367,000~~$1.1 million for the same period of 2021. During the three–month period ended ~~March 31,~~September 30, 2022, commercial loan net charge–offs were ~~$38,000,~~$51,000, residential mortgage loan net recoveries were ~~$10,000~~$75,000 and consumer loan net charge–offs were ~~$108,000.~~$162,000.

During the nine–month period ended September 30, 2022, credit loss expense totaled a recovery of $1.7 million compared to a credit loss recovery of $13,000 for the same period of 2021. During the nine–month period ended September 30, 2022, commercial loan net charge–offs were $14,000, residential mortgage loan net recoveries were $45,000 and consumer loan net charge–offs were $589,000.

The ACL balance at ~~March 31,~~September 30, 2022 was ~~$52.5~~$51.4 million, or ~~1.41%~~1.28% of total loans compared to an ACL balance of $54.3 million at December 31, 2021 or 1.51% of total loans. The decrease in the ACL to total loans ratio was primarily due to favorable asset quality with non–performing loans at ~~0.54%~~0.48% of total loans at period end and net charge–offs to average loans represented 0.00% for the ~~first~~third quarter of 2022.

As of ~~March 31,~~September 30, 2022, non–performing loans totaled ~~$20.1~~$19.2 million, reflecting a ~~$1.1 million~~$139,000 increase from $19.0 million in non–performing loans as of December 31, 2021. Non–performing commercial loans ~~increased~~decreased by ~~$335,000,~~$310,000, non–performing real estate loans increased by ~~$579,000~~$42,000 and non–performing consumer loans increased by ~~$180,000~~$407,000 at ~~March 31,~~September 30, 2022 compared to December 31, 2021.

The Bank has elected (i) to suspend the requirements under GAAP for loan modifications related to the COVID–19 pandemic that would otherwise be categorized as a TDR; and (ii) to suspend any determination of a loan modified as a result of the effects of COVID–19 pandemic as being a TDR, including impairment for accounting purposes. At March 31, 2022, the Bank modified loans totaling $1.2 million which qualify for treatment under the CARES Act. The following is a summary of loan modifications related to the COVID–19 pandemic by type of loan.

Type of Loan # Net
Balance % of
Total
Modifications % of
Portfolio
Commercial 3 $0.8 66.7 % 0.0 %
Mortgage (Retained Only) 3 $0.3 25.0 % 0.0 %
Indirect Auto 6 $0.1 8.3 % 0.0 %
Consumer Direct 0 $0.0 0.0 % 0.0 %
Consumer Revolving 0 $0.0 0.0 % 0.0 %
Total 12 $1.2 100.0 % 0.0 %
Mortgage (Serviced Only) 7

Other Real Estate Owned (“OREO”) and repossessed assets totaled $2.4 million at March 31, 2022 compared to $3.6 million at December 31, 2021. The decrease was primarily due to the sale of five properties during the first quarter of 2022.

5463

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 ~~March 31,~~September 30, 2022 and 2021

Other Real Estate Owned (“OREO”) and repossessed assets totaled $3.2 million at September 30, 2022 compared to $1.5 million at December 31, 2021. The increase was primarily due to several former branch locations totaling $1.5 million being moved to OREO during the third quarter after being closed.

Non–interest Income

The following is a summary of changes in non–interest income for the three months ~~ending March 31,~~ended September 30, 2022 and 2021 (table dollar amounts in thousands):


		Three Months Ended									Three Months Ended
		March 31,				Amount		Percent			September 30,				Amount		Percent
		2022		2021		Change		Change			2022		2021		Change		Change
Non–interest Income	Non–interest Income									Non–interest Income
Service charges on deposit accounts	Service charges on deposit accounts	$	2,795	$	2,234	$	561	25.1	%	Service charges on deposit accounts	$	3,023	$	2,291	$	732	32.0	%
Wire transfer fees	Wire transfer fees	159		255		(96)		(37.6)	%	Wire transfer fees	148		210		(62)		(29.5)	%
Interchange fees	Interchange fees	2,780		2,340		440		18.8	%	Interchange fees	3,089		2,587		502		19.4	%
Fiduciary activities	Fiduciary activities	1,503		1,743		(240)		(13.8)	%	Fiduciary activities	1,203		2,124		(921)		(43.4)	%
Gain on sale of investment securities		—		914		(914)		(100.0)	%

Gain on sale of mortgage loans	Gain on sale of mortgage loans	2,027		5,296		(3,269)		(61.7)	%	Gain on sale of mortgage loans	1,441		4,088		(2,647)		(64.8)	%
Mortgage servicing net of impairment	Mortgage servicing net of impairment	3,489		213		3,276		1,538.0	%	Mortgage servicing net of impairment	355		336		19		5.7	%
Increase in cash surrender value of bank owned life insurance	Increase in cash surrender value of bank owned life insurance	510		511		(1)		(0.2)	%	Increase in cash surrender value of bank owned life insurance	814		534		280		52.4	%

Death benefit on bank owned life insurance										Death benefit on bank owned life insurance	—		517		(517)		0.0	%
Other income	Other income	892		367		525		143.1	%	Other income	115		3,357		(3,242)		(96.6)	%
Total non–interest income	Total non–interest income	$	14,155	$	13,873	$	282	2.0	%	Total non–interest income	$	10,188	$	16,044	$	(5,856)	(36.5)	%

Total non–interest income was ~~$282,000 higher~~$5.9 million lower during the ~~first~~third quarter of 2022 compared to the same period of 2021. Residential mortgage loan activity during the ~~first~~third quarter of 2022 generated ~~$2.0~~$1.4 million of income from the gain on sale of mortgage loans, down from ~~$5.3~~$4.1 million for the same period in 2021 due to a lower volume of loans sold and a decrease in the percentage gain on loans sold. ~~Mortgage servicing~~Other income ~~net of impairment or recovery, increased $3.3~~was $3.2 million lower during the ~~first~~third quarter of 2022 compared to the same period of 2021. This decrease was primarily due to the gain on sale of ESOP trustee accounts totaling $2.3 million and the recovery of $876,000 from an acquired charged–off loan recorded during the third quarter of 2021. Fiduciary activities income was $921,000 lower during the third quarter of 2022 compared to the same period of 2021 primarily due to ~~an impairment recovery of $2.6 million recorded~~rapidly rising interest rates during the ~~first quarter of 2022 as mortgage pre–payment speeds have slowed.~~most recent quarter. Service charges on deposit accounts and interchange fees increased ~~$561,000~~$732,000 and ~~$440,000,~~$502,000, respectively, when comparing the ~~first~~third quarter of 2022 to the same period of 2021 primarily due to the deposits acquired with the branch acquisition completed during the third quarter of 2021. ~~Gain on sale of investment securities decreased $914,000 when comparing the first quarter of 2022 to the same period of 2021.~~

5564

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 ~~March 31,~~September 30, 2022 and 2021


	Nine Months Ended
	September 30,				Amount		Percent
	2022		2021		Change		Change
Non–interest Income
Service charges on deposit accounts	$	8,651	$	6,682	$	1,969	29.5	%
Wire transfer fees	477		687		(210)		(30.6)	%
Interchange fees	9,451		7,819		1,632		20.9	%
Fiduciary activities	4,111		5,828		(1,717)		(29.5)	%
Gain on sale of investment securities	—		914		(914)		(100.0)	%
Gain on sale of mortgage loans	5,969		14,996		(9,027)		(60.2)	%
Mortgage servicing net of impairment	4,163		2,052		2,111		102.9	%
Increase in cash surrender value of bank owned life insurance	1,843		1,547		296		19.1	%
Death benefit on bank owned life insurance	644		783		(139)		(17.8)	%
Other income	1,468		3,816		(2,348)		(61.5)	%
Total non–interest income	$	36,777	$	45,124	$	(8,347)	(18.5)	%

Total non–interest income was $8.3 million lower for the nine–month period ended September 30, 2022 compared to the same period of 2021. Residential mortgage loan activity for the nine–month period ended September 30, 2022 generated $6.0 million of income from the gain on sale of mortgage loans, down from $15.0 million for the same period in 2021 due to a lower volume of loans sold and a decrease in the percentage gain on loans sold. Other income was $2.3 million lower during the nine–month period ended September 30, 2022 compared to the same period of 2021. This decrease was primarily due to the gain on sale of ESOP trustee accounts totaling $2.3 million recorded during 2021. Fiduciary activities income was $1.7 million lower during the nine–month period ended September 30, 2022 compared to the same period of 2021 primarily due to rapidly rising interest rates during the current year. Mortgage servicing income, net of impairment or recovery, increased $2.1 million for the nine–month period ended September 30, 2022 compared to the same period of 2021 due to an impairment recovery of $2.6 million recorded for the nine–month period ended September 30, 2022 as mortgage pre–payment speeds slowed. Service charges on deposit accounts and interchange fees increased $2.0 million and $1.6 million, respectively, when comparing the nine–month period ended September 30, 2022 to the same period of 2021 primarily due to the deposits acquired with the branch acquisition completed during the third quarter of 2021.

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, 2022 and 2021

Non–interest Expense

The following is a summary of changes in non–interest expense for the three months ~~ending March 31,~~ended September 30, 2022 and 2021 (table dollar amounts in thousands):


		Three Months Ended							Three Months Ended
									September 30,				September 30,
					2022					2021										Adjusted
																	Actual			Acquisition Expenses		Adjusted			Actual			Acquisition Expenses		Adjusted			Amount Change		Percent Change
		March 31, 2022				March 31, 2021					Amount Change			Percent Change
Non–interest Expense	Non–interest Expense															Non–interest Expense
Salaries and employee benefits	Salaries and employee benefits	$	19,735			$	16,871				$	2,864		17.0	%	Salaries and employee benefits	$	20,613		$	—	$	20,613		$	18,901		$	(25)	$	18,876		$	1,737	9.2	%
Net occupancy expenses	Net occupancy expenses	3,561				3,318					243			7.3	%	Net occupancy expenses	3,293			—		3,293			2,935			(13)		2,922			371		12.7	%
Data processing	Data processing	2,537				2,376					161			6.8	%	Data processing	2,539			—		2,539			2,526			(17)		2,509			30		1.2	%
Professional fees	Professional fees	314				544					(230)			(42.3)	%	Professional fees	552			—		552			522			(53)		469			83		17.7	%
Outside services and consultants	Outside services and consultants	2,525				1,702					823			48.4	%	Outside services and consultants	2,855			—		2,855			2,330			(401)		1,929			926		48.0	%
Loan expense	Loan expense	2,545				2,822					(277)			(9.8)	%	Loan expense	2,926			—		2,926			2,645			—		2,645			281		10.6	%
FDIC deposit insurance	FDIC deposit insurance	725				800					(75)			(9.4)	%	FDIC deposit insurance	670			—		670			279			—		279			391		140.1	%
Other losses	Other losses	168				283					(115)			(40.6)	%	Other losses	398			—		398			69			(1)		68			330		485.3	%
Other expenses	Other expenses	4,500				3,456					1,044			30.2	%	Other expenses	4,504			—		4,504			4,142			(289)		3,853			651		16.9	%
Total non–interest expense	Total non–interest expense	$	36,610			$	32,172				$	4,438		13.8	%	Total non–interest expense	$	38,350		$	—	$	38,350		$	34,349		$	(799)	$	33,550		$	4,800	14.3	%
Annualized Non–interest Exp. to Avg. Assets	Annualized Non–interest Exp. to Avg. Assets	2.03		%		2.20		%								Annualized Non–interest Exp. to Avg. Assets	1.99		%			1.99		%	2.09		%			2.05		%

Total non–interest expense was ~~$4.4~~$4.0 million higher for the ~~first~~third quarter of 2022 when compared to the ~~first~~third quarter of 2021. The increases in expenses was primarily due to an increase in salaries and employee benefits of ~~$2.9~~$1.7 million ~~an increase in other expense of $1.0 million,~~and an increase in outside services and consultants expense of ~~$823,000 and an increase~~$525,000, as well as increases in net occupancy expenses due to additional employees hired and branch locations acquired as a result of ~~$243,000~~the 2021 branch acquisition, FDIC insurance expense, other expense due to the amortization of the intangible assets from the solar tax credits and other losses.

Annualized non–interest expense as a percent of average assets was 1.99% and 2.09% for the three months ended September 30, 2022 and 2021, respectively. Annualized non–interest expense, excluding acquisition expenses, as a percentage of average assets was 1.99% and 2.05% for the three months ended September 30, 2022 and 2021, respectively.

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, 2022 and 2021

The following is a summary of changes in non–interest expense for the nine months ended September 30, 2022 and 2021 (table dollar amounts in thousands):


	Nine Months Ended
	September 30,								September 30,
	2022								2021								Adjusted
	Actual			Acquisition Expenses		Adjusted			Actual			Acquisition Expenses		Adjusted			Amount Change		Percent Change
Non–interest Expense
Salaries and employee benefits	$	60,305		$	—	$	60,305		$	53,502		$	(25)	$	53,477		$	6,828	12.8	%
Net occupancy expenses	10,044			—		10,044			9,337			(13)		9,324			720		7.7	%
Data processing	7,683			—		7,683			7,290			(17)		7,273			410		5.6	%
Professional fees	1,149			—		1,149			1,654			(104)		1,550			(401)		(25.9)	%
Outside services and consultants	7,865			—		7,865			6,252			(588)		5,664			2,201		38.9	%
Loan expense	7,968			—		7,968			8,574			—		8,574			(606)		(7.1)	%
FDIC deposit insurance	2,170			—		2,170			1,579			—		1,579			591		37.4	%
Other losses	928			—		928			358			(1)		357			571		159.9	%
Other expenses	13,216			—		13,216			11,363			(293)		11,070			2,146		19.4	%
Total non–interest expense	$	111,328		$	—	$	111,328		$	99,909		$	(1,041)	$	98,868		$	12,460	12.6	%
Annualized Non–interest Exp. to Avg. Assets	1.99		%			1.99		%	2.16		%			2.13		%

Total non–interest expense was $11.4 million higher in the first nine months of 2022 when compared to the first nine months of 2021. The increase was primarily due to higher salaries and employee benefits of $6.8 million due to additional employees hired as a result of the ~~14 branches acquired in September~~ 2021 ~~wage increases,~~branch acquisition, higher ~~health care costs~~other expense of $1.9 million, higher outside services and ~~continued investments in technology. These increases were~~consultants expense of $1.6 million, and was partially offset by ~~decreases~~a decrease of ~~$277,000~~$606,000 in loan expense and ~~$230,000~~a decrease of $505,000 in professional fees.

Annualized non–interest expense as a percent of average assets was ~~2.03%~~1.99% and ~~2.20%~~2.16% for the ~~three~~nine months ended ~~March 31,~~September 30, 2022 and 2021, respectively. Annualized non–interest expense, excluding acquisition expenses, as a percentage of average assets was 1.99% and 2.13% for the nine months ended September 30, 2022 and 2021, respectively.

Income Taxes

Income tax expense totaled ~~$3.5~~$2.0 million for the ~~first~~third quarter of 2022, a decrease of ~~$89,000~~$2.0 million when compared to the ~~first~~second quarter of ~~2021.~~2022 and a decrease of $2.0 million when compared to the third quarter of 2021 due to the recognition of solar tax credits as projects were put into service during the quarter, which reduced the effective tax rate to 7.8%.

Income tax expense totaled $9.5 million for the nine months ended September 30, 2022, a decrease of $1.7 million when compared to the nine months ended September 30, 2021.

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, 2022 and 2021

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 ~~March 31,~~September 30, 2022, in addition to liquidity available from the normal operating, funding, and investing activities of Horizon, the Bank had approximately ~~$575.3~~$917.6 million in unused credit lines with various money center banks, including the FHLB and the FRB Discount Window compared to $672.7 million at December 31, 2021. The Bank had approximately ~~$2.3~~$2.2 billion of unpledged investment securities at ~~March 31,~~September 30, 2022 compared to $2.0 billion at December 31, 2021.

~~Table of Contents~~

~~HORIZON BANCORP, INC. AND SUBSIDIARIES~~

~~Management’s Discussion and Analysis of Financial Condition~~

~~And Results of Operations~~

~~For the Three Months ended March 31, 2022 and 2021~~

Capital Resources

The capital resources of Horizon and the Bank exceeded regulatory capital ratios for “well capitalized” banks at ~~March 31,~~September 30, 2022. Stockholders’ equity totaled ~~$677.5~~$645.0 million as of ~~March 31,~~September 30, 2022, compared to $723.2 million as of December 31, 2021. For the ~~three~~nine months ended ~~March 31,~~September 30, 2022, the ratio of average stockholders’ equity to average assets was ~~9.79%~~8.91% compared to 10.93% for the twelve months ended December 31, 2021. The decrease in stockholders’ equity during the period was due to ana decrease in accumulated other comprehensive income of ~~$62.1~~$30.1 million and the amount of dividends paid, offset by net income recorded during the period.

Horizon declared common stock dividends in the amount of ~~$0.15~~$0.47 per share during the first ~~three~~nine months of 2022 and ~~$0.13~~$0.41 per share for the same period of 2021. The dividend payout ratio (dividends as a percent of basic earnings per share) was ~~27.8%~~28.3% and ~~26.1%~~27.3% for the first ~~three~~nine months of 2022 and 2021, respectively. For additional information regarding dividends, see Horizon’s Annual Report on Form 10-K for 2021.

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, net interest margin, tangible stockholders’ equity, tangible book value per share, efficiency ratio, the return on average assets, the return on average common equity, the return on average tangible equity and pre–tax pre–provision net income. In each case, we have identified special circumstances that we consider to be adjustments and have excluded them, to show the impact of such events as acquisition–related purchase accounting adjustments, 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.

5768

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 ~~March 31,~~September 30, 2022 and 2021


Non–GAAP Reconciliation of Net Income	Non–GAAP Reconciliation of Net Income											Non–GAAP Reconciliation of Net Income
(Dollars in Thousands, Unaudited)	(Dollars in Thousands, Unaudited)											(Dollars in Thousands, Unaudited)
		Three Months Ended											Three Months Ended										Nine Months Ended
		March 31,		December 31,		September 30,		June 30,		March 31,					September 30,		June 30,		March 31,		December 31,		September 30,		September 30,		September 30,
		2022		2021		2021		2021		2021					2022		2022		2022		2021		2021		2022		2021
Net income as reported	Net income as reported	$	23,563	$	21,425	$	23,071	$	22,173	$	20,422			Net income as reported	$	23,821	$	24,859	$	23,563	$	21,425	$	23,071	$	72,243	$	65,666
Acquisition expenses	Acquisition expenses	—		884		799		242		—				Acquisition expenses	—		—		—		884		799		—		1,041
Tax effect	Tax effect	—		(184)		(166)		(51)		—				Tax effect	—		—		—		(184)		(166)		—		(217)
Net income excluding acquisition expenses	Net income excluding acquisition expenses	23,563		22,125		23,704		22,364		20,422				Net income excluding acquisition expenses	23,821		24,859		23,563		22,125		23,704		72,243		66,490
Credit loss expense acquired loans	Credit loss expense acquired loans	—		—		2,034		—		—				Credit loss expense acquired loans	—		—		—		—		2,034		—		2,034
Tax effect	Tax effect	—		—		(427)		—		—				Tax effect	—		—		—		—		(427)		—		(427)
Net income excluding credit loss expense acquired loans	Net income excluding credit loss expense acquired loans	23,563		22,125		25,311		22,364		20,422				Net income excluding credit loss expense acquired loans	23,821		24,859		23,563		22,125		25,311		72,243		68,097
Gain on sale of ESOP trustee accounts	Gain on sale of ESOP trustee accounts	—		—		(2,329)		—		—				Gain on sale of ESOP trustee accounts	—		—		—		—		(2,329)		—		(2,329)
Tax effect	Tax effect	—		—		489		—		—				Tax effect	—		—		—		—		489		—		489
Net income excluding gain on sale of ESOP trustee accounts	Net income excluding gain on sale of ESOP trustee accounts	23,563		22,125		23,471		22,364		20,422				Net income excluding gain on sale of ESOP trustee accounts	23,821		24,859		23,563		22,125		23,471		72,243		66,257
DOL ESOP settlement expenses	DOL ESOP settlement expenses	—		1,900		—		—		—				DOL ESOP settlement expenses	—		—		—		1,900		—		—		—
Tax effect	Tax effect	—		(315)		—		—		—				Tax effect	—		—		—		(315)		—		—		—
Net income excluding DOL ESOP settlement expenses	Net income excluding DOL ESOP settlement expenses	23,563		23,710		23,471		22,364		20,422				Net income excluding DOL ESOP settlement expenses	23,821		24,859		23,563		23,710		23,471		72,243		66,257
(Gain)/loss on sale of investment securities	(Gain)/loss on sale of investment securities	—		—		—		—		(914)				(Gain)/loss on sale of investment securities	—		—		—		—		—		—		(914)
Tax effect	Tax effect	—		—		—		—		192				Tax effect	—		—		—		—		—		—		192
Net income excluding (gain)/loss on sale of investment securities	Net income excluding (gain)/loss on sale of investment securities	23,563		23,710		23,471		22,364		19,700				Net income excluding (gain)/loss on sale of investment securities	23,821		24,859		23,563		23,710		23,471		72,243		65,535
Death benefit on bank owned life insurance (“BOLI”)	Death benefit on bank owned life insurance (“BOLI”)	—		—		(517)		(266)		—				Death benefit on bank owned life insurance (“BOLI”)	—		(644)		—		—		(517)		(644)		(783)
Net income excluding death benefit on BOLI	Net income excluding death benefit on BOLI	23,563		23,710		22,954		22,098		19,700				Net income excluding death benefit on BOLI	23,821		24,215		23,563		23,710		22,954		71,599		64,752
Prepayment penalties on borrowings	Prepayment penalties on borrowings	—		—		—		125		—				Prepayment penalties on borrowings	—		—		—		—		—		—		125
Tax effect	Tax effect	—		—		—		(26)		—				Tax effect	—		—		—		—		—		—		(26)
Net income excluding prepayment penalties on borrowings	Net income excluding prepayment penalties on borrowings	23,563		23,710		22,954		22,197		19,700				Net income excluding prepayment penalties on borrowings	23,821		24,215		23,563		23,710		22,954		71,599		64,851
Adjusted net income	Adjusted net income	$	23,563	$	23,710	$	22,954	$	22,197	$	19,700			Adjusted net income	$	23,821	$	24,215	$	23,563	$	23,710	$	22,954	$	71,599	$	64,851

5869

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 ~~March 31,~~September 30, 2022 and 2021

Non–GAAP Reconciliation of Diluted Earnings per Share
(Unaudited)
Three Months Ended
March 31, December 31, September 30, June 30, March 31,
2022 2021 2021 2021 2021
Diluted earnings per share (“EPS”) as reported $ 0.54 $ 0.49 $ 0.52 $ 0.50 $ 0.46
Acquisition expenses — 0.02 0.02 0.01 —
Tax effect — — — — —
Diluted EPS excluding acquisition expenses 0.54 0.51 0.54 0.51 0.46
Credit loss expense acquired loans — — 0.05 — —
Tax effect — — (0.01) — —
Diluted EPS excluding credit loss expense acquired loans 0.54 0.51 0.58 0.51 0.46
Gain on sale of ESOP trustee accounts — — (0.05) — —
Tax effect — — 0.01 — —
Diluted EPS excluding gain on sale of ESOP trustee accounts 0.54 0.51 0.54 0.51 0.46
DOL ESOP settlement expenses — 0.04 — — —
Tax effect — (0.01) — — —
Diluted EPS excluding DOL ESOP settlement expenses 0.54 0.54 0.54 0.51 0.46
(Gain)/loss on sale of investment securities — — — — (0.02)
Tax effect — — — — —
Diluted EPS excluding (gain)/loss on investment securities 0.54 0.54 0.54 0.51 0.44
Death benefit on BOLI — — (0.02) (0.01) —
Diluted EPS excluding death benefit on BOLI 0.54 0.54 0.52 0.50 0.44
Prepayment penalties on borrowings — — — — —
Tax effect — — — — —
Diluted EPS excluding prepayment penalties on borrowings 0.54 0.54 0.52 0.50 0.44
Adjusted Diluted EPS $ 0.54 $ 0.54 $ 0.52 $ 0.50 $ 0.44


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,
	2022		2022		2022		2021		2021		2022		2021
Diluted earnings per share (“EPS”) as reported	$	0.55	$	0.57	$	0.54	$	0.49	$	0.52	$	1.65	$	1.49
Acquisition expenses	—		—		—		0.02		0.02		—		0.02
Tax effect	—		—		—		—		—		—		—
Diluted EPS excluding acquisition expenses	0.55		0.57		0.54		0.51		0.54		1.65		1.51
Credit loss expense acquired loans	—		—		—		—		0.05		—		0.05
Tax effect	—		—		—		—		(0.01)		—		(0.01)
Diluted EPS excluding credit loss expense acquired loans	0.55		0.57		0.54		0.51		0.58		1.65		1.55
Gain on sale of ESOP trustee accounts	—		—		—		—		(0.05)		—		(0.05)
Tax effect	—		—		—		—		0.01		—		0.01
Diluted EPS excluding gain on sale of ESOP trustee accounts	0.55		0.57		0.54		0.51		0.54		1.65		1.51
DOL ESOP settlement expenses	—		—		—		0.04		—		—		—
Tax effect	—		—		—		(0.01)		—		—		—
Diluted EPS excluding DOL ESOP settlement expenses	0.55		0.57		0.54		0.54		0.54		1.65		1.51
(Gain)/loss on sale of investment securities	—		—		—		—		—		—		(0.02)
Tax effect	—		—		—		—		—		—		—
Diluted EPS excluding (gain)/loss on investment securities	0.55		0.57		0.54		0.54		0.54		1.65		1.49
Death benefit on BOLI	—		(0.01)		—		—		(0.02)		(0.01)		(0.03)
Diluted EPS excluding death benefit on BOLI	0.55		0.56		0.54		0.54		0.52		1.64		1.46
Prepayment penalties on borrowings	—		—		—		—		—		—		—
Tax effect	—		—		—		—		—		—		—
Diluted EPS excluding prepayment penalties on borrowings	0.55		0.56		0.54		0.54		0.52		1.64		1.46
Adjusted Diluted EPS	$	0.55	$	0.56	$	0.54	$	0.54	$	0.52	$	1.64	$	1.46

5970

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 ~~March 31,~~September 30, 2022 and 2021


Non–GAAP Reconciliation of Pre–Tax, Pre–Provision Net Income	Non–GAAP Reconciliation of Pre–Tax, Pre–Provision Net Income											Non–GAAP Reconciliation of Pre–Tax, Pre–Provision Net Income
(Dollars in Thousands, Unaudited)	(Dollars in Thousands, Unaudited)											(Dollars in Thousands, Unaudited)
		Three Months Ended											Three Months Ended										Nine Months Ended
		March 31,		December 31,		September 30,		June 30,		March 31,					September 30,		June 30,		March 31,		December 31,		September 30,		September 30,		September 30,
		2022		2021		2021		2021		2021					2022		2022		2022		2021		2021		2022		2021
Pre–tax income	Pre–tax income	$	27,102	$	25,505	$	27,127	$	25,943	$	23,872			Pre–tax income	$	25,834	$	28,834	$	27,102	$	25,505	$	27,127	$	81,770	$	76,942
Credit loss expense (reversal)	Credit loss expense (reversal)	(1,386)		(2,071)		1,112		(1,492)		367				Credit loss expense (reversal)	(601)		240		(1,386)		(2,071)		1,112		(1,747)		(13)
Pre–tax, pre–provision net income	Pre–tax, pre–provision net income	$	25,716	$	23,434	$	28,239	$	24,451	$	24,239			Pre–tax, pre–provision net income	$	25,233	$	29,074	$	25,716	$	23,434	$	28,239	$	80,023	$	76,929
Pre–tax, pre–provision net income	Pre–tax, pre–provision net income	$	25,716	$	23,434	$	28,239	$	24,451	$	24,239			Pre–tax, pre–provision net income	$	25,233	$	29,074	$	25,716	$	23,434	$	28,239	$	80,023	$	76,929
Acquisition expenses	Acquisition expenses	—		884		799		242		—				Acquisition expenses	—		—		—		884		799		—		1,041
Gain on sale of ESOP trustee accounts	Gain on sale of ESOP trustee accounts	—		—		(2,329)		—		—				Gain on sale of ESOP trustee accounts	—		—		—		—		(2,329)		—		(2,329)
DOL ESOP settlement expenses	DOL ESOP settlement expenses	—		1,900		—		—		—				DOL ESOP settlement expenses	—		—		—		1,900		—		—		—
(Gain)/loss on sale of investment securities	(Gain)/loss on sale of investment securities	—		—		—		—		(914)				(Gain)/loss on sale of investment securities	—		—		—		—		—		—		(914)
Death benefit on bank owned life insurance	Death benefit on bank owned life insurance	—		—		(517)		(266)		—				Death benefit on bank owned life insurance	—		(644)		—		—		(517)		(644)		(783)
Prepayment penalties on borrowings	Prepayment penalties on borrowings	—		—		—		125		—				Prepayment penalties on borrowings	—		—		—		—		—		—		125
Adjusted pre–tax, pre–provision net income	Adjusted pre–tax, pre–provision net income	$	25,716	$	26,218	$	26,192	$	24,552	$	23,325			Adjusted pre–tax, pre–provision net income	$	25,233	$	28,430	$	25,716	$	26,218	$	26,192	$	79,379	$	74,069


Non–GAAP Reconciliation of Net Interest Margin	Non–GAAP Reconciliation of Net Interest Margin																Non–GAAP Reconciliation of Net Interest Margin
(Dollars in Thousands, Unaudited)	(Dollars in Thousands, Unaudited)																(Dollars in Thousands, Unaudited)
		Three Months Ended																Three Months Ended														Nine Months Ended
		March 31,			December 31,			September 30,			June 30,			March 31,						September 30,			June 30,			March 31,			December 31,			September 30,			September 30,			September 30,
		2022			2021			2021			2021			2021						2022			2022			2022			2021			2021			2022			2021
Net interest income as reported	Net interest income as reported	$	48,171		$	49,976		$	46,544		$	42,632		$	42,538				Net interest income as reported	$	53,395		$	53,008		$	48,171		$	49,976		$	46,544		$	154,574		$	131,714
Average interest earning assets	Average interest earning assets	6,800,549			6,938,258			6,033,088			5,659,384			5,439,634					Average interest earning assets	7,037,530��			6,927,310			6,800,549			6,938,258			6,033,088			6,923,224			5,712,875
Net interest income as a percentage of average interest earning assets (“Net Interest Margin”)	Net interest income as a percentage of average interest earning assets (“Net Interest Margin”)	2.99		%	2.97		%	3.17		%	3.14		%	3.29		%			Net interest income as a percentage of average interest earning assets (“Net Interest Margin”)	3.13		%	3.19		%	2.99		%	2.97		%	3.17		%	3.03		%	3.20		%
Net interest income as reported	Net interest income as reported	$	48,171		$	49,976		$	46,544		$	42,632		$	42,538				Net interest income as reported	$	53,395		$	53,008		$	48,171		$	49,976		$	46,544		$	154,574		$	131,714
Acquisition–related purchase accounting adjustments (“PAUs”)	Acquisition–related purchase accounting adjustments (“PAUs”)	(916)			(1,819)			(875)			(230)			(1,579)					Acquisition–related purchase accounting adjustments (“PAUs”)	(906)			(1,223)			(916)			(1,819)			(875)			(3,045)			(2,684)
Prepayment penalties on borrowings	Prepayment penalties on borrowings	—			—			—			125			—					Prepayment penalties on borrowings	—			—			—			—			—			—			125
Adjusted net interest income	Adjusted net interest income	$	47,255		$	48,157		$	45,669		$	42,527		$	40,959				Adjusted net interest income	$	52,489		$	51,785		$	47,255		$	48,157		$	45,669		$	151,529		$	129,155
Adjusted net interest margin	Adjusted net interest margin	2.93		%	2.86		%	3.12		%	3.13		%	3.17		%			Adjusted net interest margin	3.08		%	3.12		%	2.93		%	2.86		%	3.12		%	2.97		%	3.14		%

Non–GAAP Reconciliation of Tangible Stockholders’ Equity and Tangible Book Value per Share
(Dollars in Thousands Except per Share Data, Unaudited)
March 31, December 31, September 30, June 30, March 31,
2022 2021 2021 2021 2021
Total stockholders’ equity $ 677,450 $ 723,209 $ 708,542 $ 710,374 $ 689,379
Less: Intangible assets 174,588 175,513 183,938 172,398 173,296
Total tangible stockholders’ equity $ 502,862 $ 547,696 $ 524,604 $ 537,976 $ 516,083
Common shares outstanding 43,572,796 43,547,942 43,520,694 43,950,720 43,949,189
Book value per common share $ 15.55 $ 16.61 $ 16.28 $ 16.16 $ 15.69
Tangible book value per common
share $ 11.54 $ 12.58 $ 12.05 $ 12.24 $ 11.74

6071

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 ~~March 31,~~September 30, 2022 and 2021

Non–GAAP Calculation and Reconciliation of Efficiency Ratio and Adjusted Efficiency Ratio
(Dollars in Thousands, Unaudited)
Three Months Ended
March 31, December 31, September 30, June 30, March 31,
2022 2021 2021 2021 2021
Non–interest expense as reported $ 36,610 $ 39,370 $ 34,349 $ 33,388 $ 32,172
Net interest income as reported 48,171 49,976 46,544 42,632 42,538
Non–interest income as reported $ 14,155 $ 12,828 $ 16,044 $ 15,207 $ 13,873
Non–interest expense/(Net interest income + Non–interest income)
("Efficiency
Ratio") 58.74 % 62.69 % 54.88 % 57.73 % 57.03 %
Non–interest expense as reported $ 36,610 $ 39,370 $ 34,349 $ 33,388 $ 32,172
Acquisition expenses — (884) (799) (242) —
DOL ESOP settlement expenses — (1,900) — — —
Non–interest expense excluding acquisition expenses and DOL ESOP settlement expenses 36,610 36,586 33,550 33,146 32,172
Net interest income as reported 48,171 49,976 46,544 42,632 42,538
Prepayment penalties on borrowings — — — 125 —
Net interest income excluding prepayment penalties on borrowings 48,171 49,976 46,544 42,757 42,538
Non–interest income as reported 14,155 12,828 16,044 15,207 13,873
Gain on sale of ESOP trustee accounts — — (2,329) — —
(Gain)/loss on sale of investment securities — — — — (914)
Death benefit on bank owned life insurance ("BOLI") — — (517) (266) —
Non–interest income excluding (gain)/loss on sale of investment securities and death benefit on BOLI $ 14,155 $ 12,828 $ 13,198 $ 14,941 $ 12,959
Adjusted efficiency ratio 58.74 % 58.25 % 56.16 % 57.45 % 57.97 %


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,
	2022		2022		2022		2021		2021
Total stockholders’ equity	$	644,993	$	657,865	$	677,450	$	723,209	$	708,542
Less: Intangible assets	173,375		173,662		174,588		175,513		183,938
Total tangible stockholders’ equity	$	471,618	$	484,203	$	502,862	$	547,696	$	524,604
Common shares outstanding	43,574,151		43,572,796		43,572,796		43,547,942		43,520,694
Book value per common share	$	14.80	$	15.10	$	15.55	$	16.61	$	16.28
Tangible book value per common share	$	10.82	$	11.11	$	11.54	$	12.58	$	12.05

6172

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 ~~March 31,~~September 30, 2022 and 2021

Non–GAAP Reconciliation of Return on Average Assets
(Dollars in Thousands, Unaudited)
Three Months Ended
March 31, December 31, September 30, June 30, March 31,
2022 2021 2021 2021 2021
Average assets $ 7,319,675 $ 7,461,343 $ 6,507,673 $ 6,142,507 $ 5,936,149
Return on average assets ("ROAA") as reported 1.31 % 1.14 % 1.41 % 1.45 % 1.40 %
Acquisition expenses — 0.05 0.05 0.02 —
Tax effect — (0.01) (0.01) — —
ROAA excluding acquisition expenses 1.31 1.18 1.45 1.47 1.40
Credit loss expense acquired loans — — 0.12 — —
Tax effect — — (0.03) — —
ROAA excluding credit loss expense acquired loans 1.31 1.18 1.54 1.47 1.40
Gain on sale of ESOP trustee accounts — — (0.14) — —
Tax effect — — 0.03 — —
ROAA excluding gain on sale of ESOP trustee accounts 1.31 1.18 1.43 1.47 1.40
DOL ESOP settlement expenses — 0.10 — — —
Tax effect — (0.02) — — —
ROAA excluding DOL ESOP settlement expenses 1.31 1.26 1.43 1.47 1.40
(Gain)/loss on sale of investment securities — — — — (0.06)
Tax effect — — — — 0.01
ROAA excluding (gain)/loss on sale of investment securities 1.31 1.26 1.43 1.47 1.35
Death benefit on bank owned life insurance ("BOLI") — — (0.03) (0.02) —
ROAA excluding death benefit on BOLI 1.31 1.26 1.40 1.45 1.35
Prepayment penalties on borrowings — — — 0.01 —
Tax effect — — — — —
ROAA excluding prepayment penalties on borrowings 1.31 1.26 1.40 1.46 1.35
Adjusted ROAA 1.31 % 1.26 % 1.40 % 1.46 % 1.35 %


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,
	2022			2022			2022			2021			2021			2022			2021
Non–interest expense as reported	$	38,350		$	36,368		$	36,610		$	39,370		$	34,349		$	111,328		$	99,909
Net interest income as reported	53,395			53,008			48,171			49,976			46,544			154,574			131,714
Non–interest income as reported	$	10,188		$	12,434		$	14,155		$	12,828		$	16,044		$	36,777		$	45,124
Non–interest expense/(Net interest income + Non–interest income) ("Efficiency Ratio")	60.31		%	55.57		%	58.74		%	62.69		%	54.88		%	58.18		%	56.50		%

Non–interest expense as reported	$	38,350		$	36,368		$	36,610		$	39,370		$	34,349		$	111,328		$	99,909
Acquisition expenses	—			—			—			(884)			(799)			—			(1,041)
DOL ESOP settlement expenses	—			—			—			(1,900)			—			—			—
Non–interest expense excluding acquisition expenses and DOL ESOP settlement expenses	38,350			36,368			36,610			36,586			33,550			111,328			98,868
Net interest income as reported	53,395			53,008			48,171			49,976			46,544			154,574			131,714
Prepayment penalties on borrowings	—			—			—			—			—			—			125
Net interest income excluding prepayment penalties on borrowings	53,395			53,008			48,171			49,976			46,544			154,574			131,839
Non–interest income as reported	10,188			12,434			14,155			12,828			16,044			36,777			45,124
Gain on sale of ESOP trustee accounts	—			—			—			—			(2,329)			—			(2,329)
(Gain)/loss on sale of investment securities	—			—			—			—			—			—			(914)
Death benefit on bank owned life insurance ("BOLI")	—			(644)			—			—			(517)			(644)			(783)
Non–interest income excluding (gain)/loss on sale of investment securities and death benefit on BOLI	$	10,188		$	11,790		$	14,155		$	12,828		$	13,198		$	36,133		$	41,098
Adjusted efficiency ratio	60.31		%	56.13		%	58.74		%	58.25		%	56.16		%	58.38		%	57.17		%

6273

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 ~~March 31,~~September 30, 2022 and 2021

Non–GAAP Reconciliation of Return on Average Common Equity
(Dollars in Thousands, Unaudited)
Three Months Ended
March 31, December 31, September 30, June 30, March 31,
2022 2021 2021 2021 2021
Average common equity $ 716,341 $ 719,643 $ 724,412 $ 706,652 $ 697,401
Return on average common equity ("ROACE") as reported 13.34 % 11.81 % 12.64 % 12.59 % 11.88 %
Acquisition expenses — 0.49 0.44 0.14 —
Tax effect — (0.10) (0.09) (0.03) —
ROACE excluding acquisition expenses 13.34 12.20 12.99 12.70 11.88
Credit loss expense acquired loans — — 1.11 — —
Tax effect — — (0.23) — —
ROACE excluding credit loss expense acquired loans 13.34 12.20 13.87 12.70 11.88
Gain on sale of ESOP trustee accounts — — (1.28) — —
Tax effect — — 0.27 — —
ROACE excluding gain on sale of ESOP trustee accounts 13.34 12.20 12.86 12.70 11.88
DOL ESOP settlement expenses — 1.05 — — —
Tax effect — (0.17) — — —
ROACE DOL ESOP settlement expenses 13.34 13.08 12.86 12.70 11.88
(Gain)/loss on sale of investment securities — — — — (0.53)
Tax effect — — — — 0.11
ROACE excluding (gain)/loss on sale of investment securities 13.34 13.08 12.86 12.70 11.46
Death benefit on bank owned life insurance ("BOLI") — — (0.28) (0.15) —
ROACE excluding death benefit on BOLI 13.34 13.08 12.58 12.55 11.46
Prepayment penalties on borrowings — — — 0.07 —
Tax effect — — — (0.01) —
ROACE excluding prepayment penalties on borrowings 13.34 13.08 12.58 12.61 11.46
Adjusted ROACE 13.34 % 13.08 % 12.58 % 12.61 % 11.46 %


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,
	2022			2022			2022			2021			2021			2022			2021
Average assets	$	7,635,102		$	7,476,238		$	7,319,675		$	7,461,343		$	6,507,673		$	7,473,534		$	6,197,026
Return on average assets ("ROAA") as reported	1.24		%	1.33		%	1.31		%	1.14		%	1.41		%	1.29		%	1.42		%
Acquisition expenses	—			—			—			0.05			0.05			—			0.02
Tax effect	—			—			—			(0.01)			(0.01)			—			—
ROAA excluding acquisition expenses	1.24			1.33			1.31			1.18			1.45			1.29			1.44
Credit loss expense acquired loans	—			—			—			—			0.12			—			0.04
Tax effect	—			—			—			—			(0.03)			—			(0.01)
ROAA excluding credit loss expense acquired loans	1.24			1.33			1.31			1.18			1.54			1.29			1.47
Gain on sale of ESOP trustee accounts	—			—			—			—			(0.14)			—			(0.05)
Tax effect	—			—			—			—			0.03			—			0.01
ROAA excluding gain on sale of ESOP trustee accounts	1.24			1.33			1.31			1.18			1.43			1.29			1.43
DOL ESOP settlement expenses	—			—			—			0.10			—			—			—
Tax effect	—			—			—			(0.02)			—			—			—
ROAA excluding DOL ESOP settlement expenses	1.24			1.33			1.31			1.26			1.43			1.29			1.43
(Gain)/loss on sale of investment securities	—			—			—			—			—			—			(0.02)
Tax effect	—			—			—			—			—			—			—
ROAA excluding (gain)/loss on sale of investment securities	1.24			1.33			1.31			1.26			1.43			1.29			1.41
Death benefit on bank owned life insurance ("BOLI")	—			(0.03)			—			—			(0.03)			(0.01)			(0.02)
ROAA excluding death benefit on BOLI	1.24			1.30			1.31			1.26			1.40			1.28			1.39
Prepayment penalties on borrowings	—			—			—			—			—			—			—
Tax effect	—			—			—			—			—			—			—
ROAA excluding prepayment penalties on borrowings	1.24			1.30			1.31			1.26			1.40			1.28			1.39
Adjusted ROAA	1.24		%	1.30		%	1.31		%	1.26		%	1.40		%	1.28		%	1.39		%

6374

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 ~~March 31,~~September 30, 2022 and 2021

Non–GAAP Reconciliation of Return on Average Tangible Equity
(Dollars in Thousands, Unaudited)
Three Months Ended
March 31, December 31, September 30, June 30, March 31,
2022 2021 2021 2021 2021
Average common equity $ 716,341 $ 719,643 $ 724,412 $ 706,652 $ 697,401
Less: Average intangible assets 176,356 179,594 174,920 173,905 174,785
Average tangible equity $ 539,985 $ 540,049 $ 549,492 $ 532,747 $ 522,616
Return on average common equity ("ROATE") 17.70 % 15.74 % 16.66 % 16.69 % 15.85 %
Acquisition expenses — 0.65 0.58 0.18 —
Tax effect — (0.14) (0.12) (0.04) —
ROATE excluding acquisition expenses 17.70 16.25 17.12 16.83 15.85
Credit loss expense acquired loans — — 1.47 — —
Tax effect — — (0.31) — —
ROATE excluding credit loss expense acquired loans 17.70 16.25 18.28 16.83 15.85
Gain on sale of ESOP trustee accounts — — (1.68) — —
Tax effect — — 0.35 — —
ROATE excluding gain on sale of ESOP trustee accounts 17.70 16.25 16.95 16.83 15.85
DOL ESOP settlement expenses — 1.40 — — —
Tax effect — (0.23) — — —
ROATE DOL ESOP settlement expenses 17.70 17.42 16.95 16.83 15.85
(Gain)/loss on sale of investment securities — — — — (0.71)
Tax effect — — — — 0.15
ROATE excluding (gain)/loss on sale of investment securities 17.70 17.42 16.95 16.83 15.29
Death benefit on bank owned life insurance ("BOLI") — — (0.37) (0.20) —
ROATE excluding death benefit on BOLI 17.70 17.42 16.58 16.63 15.29
Prepayment penalties on borrowings — — — 0.09 —
Tax effect — — — (0.02) —
ROATE excluding prepayment penalties on borrowings 17.70 17.42 16.58 16.70 15.29
Adjusted ROATE 17.70 % 17.42 % 16.58 % 16.70 % 15.29 %


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,
	2022			2022			2022			2021			2021			2022			2021
Average common equity	$	680,376		$	677,299		$	716,341		$	719,643		$	724,412		$	691,529		$	709,587
Return on average common equity ("ROACE") as reported	13.89		%	14.72		%	13.34		%	11.81		%	12.64		%	13.97		%	12.37		%
Acquisition expenses	—			—			—			0.49			0.44			—			0.20
Tax effect	—			—			—			(0.10)			(0.09)			—			(0.04)
ROACE excluding acquisition expenses	13.89			14.72			13.34			12.20			12.99			13.97			12.53
Credit loss expense acquired loans	—			—			—			—			1.11			—			0.38
Tax effect	—			—			—			—			(0.23)			—			(0.08)
ROACE excluding credit loss expense acquired loans	13.89			14.72			13.34			12.20			13.87			13.97			12.83
Gain on sale of ESOP trustee accounts	—			—			—			—			(1.28)			—			(0.44)
Tax effect	—			—			—			—			0.27			—			0.09
ROACE excluding gain on sale of ESOP trustee accounts	13.89			14.72			13.34			12.20			12.86			13.97			12.48
DOL ESOP settlement expenses	—			—			—			1.05			—			—			—
Tax effect	—			—			—			(0.17)			—			—			—
ROACE DOL ESOP settlement expenses	13.89			14.72			13.34			13.08			12.86			13.97			12.48
(Gain)/loss on sale of investment securities	—			—			—			—			—			—			(0.17)
Tax effect	—			—			—			—			—			—			0.04
ROACE excluding (gain)/loss on sale of investment securities	13.89			14.72			13.34			13.08			12.86			13.97			12.35
Death benefit on bank owned life insurance ("BOLI")	—			(0.38)			—			—			(0.28)			(0.12)			(0.15)
ROACE excluding death benefit on BOLI	13.89			14.34			13.34			13.08			12.58			13.85			12.20
Prepayment penalties on borrowings	—			—			—			—			—			—			0.02
Tax effect	—			—			—			—			—			—			—
ROACE excluding prepayment penalties on borrowings	13.89			14.34			13.34			13.08			12.58			13.85			12.22
Adjusted ROACE	13.89		%	14.34		%	13.34		%	13.08		%	12.58		%	13.85		%	12.22		%

6475

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, 2022 and 2021


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,
	2022			2022			2022			2021			2021			2022			2021
Average common equity	$	680,376		$	677,299		$	716,341		$	719,643		$	724,412		$	691,529		$	709,587
Less: Average intangible assets	175,321			175,321			176,356			179,594			174,920			175,836			174,537
Average tangible equity	$	505,055		$	501,978		$	539,985		$	540,049		$	549,492		$	515,693		$	535,050
Return on average common equity ("ROATE")	18.71		%	19.86		%	17.70		%	15.74		%	16.66		%	18.73		%	16.41		%
Acquisition expenses	—			—			—			0.65			0.58			—			0.26
Tax effect	—			—			—			(0.14)			(0.12)			—			(0.06)
ROATE excluding acquisition expenses	18.71			19.86			17.70			16.25			17.12			18.73			16.61
Credit loss expense acquired loans	—			—			—			—			1.47			—			0.51
Tax effect	—			—			—			—			(0.31)			—			(0.11)
ROATE excluding credit loss expense acquired loans	18.71			19.86			17.70			16.25			18.28			18.73			17.01
Gain on sale of ESOP trustee accounts	—			—			—			—			(1.68)			—			(0.58)
Tax effect	—			—			—			—			0.35			—			0.13
ROATE excluding gain on sale of ESOP trustee accounts	18.71			19.86			17.70			16.25			16.95			18.73			16.56
DOL ESOP settlement expenses	—			—			—			1.40			—			—			—
Tax effect	—			—			—			(0.23)			—			—			—
ROATE DOL ESOP settlement expenses	18.71			19.86			17.70			17.42			16.95			18.73			16.56
(Gain)/loss on sale of investment securities	—			—			—			—			—			—			(0.23)
Tax effect	—			—			—			—			—			—			0.05
ROATE excluding (gain)/loss on sale of investment securities	18.71			19.86			17.70			17.42			16.95			18.73			16.38
Death benefit on bank owned life insurance ("BOLI")	—			(0.51)			—			—			(0.37)			(0.17)			(0.20)
ROATE excluding death benefit on BOLI	18.71			19.35			17.70			17.42			16.58			18.56			16.18
Prepayment penalties on borrowings	—			—			—			—			—			—			0.03
Tax effect	—			—			—			—			—			—			(0.01)
ROATE excluding prepayment penalties on borrowings	18.71			19.35			17.70			17.42			16.58			18.56			16.20
Adjusted ROATE	18.71		%	19.35		%	17.70		%	17.42		%	16.58		%	18.56		%	16.20		%

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We refer you to ~~Horizon’s~~Horizon's 2021 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 2021 Annual Report on Form 10–K.

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

Based on an evaluation of disclosure controls and procedures as of ~~March 31,~~September 30, 2022, 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 are effective to ensure that the information required to be disclosed by Horizon in the reports it files under the Exchange Act is recorded, processed, summarized and reported within the time specified in Securities and Exchange Commission rules and forms and are designed to ensure that information required to be disclosed in those reports is accumulated and communicated to management as appropriate to allow timely decisions regarding disclosure.

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 ~~March 31,~~September 30, 2022, 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.

6577

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Part II – Other Information

HORIZON BANCORP, INC. AND SUBSIDIARIES

Part II – Other Information

ITEM 1. LEGAL PROCEEDINGS

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.

ITEM 1A. RISK FACTORS

There have been no material changes from the factors previously disclosed under Item 1A of Horizon’s Annual Report on Form 10–K for the fiscal year ended December 31, 2021.

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

(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

Not Applicable

6678

Table of Contents

~~HORIZON BANCORP, INC. AND SUBSIDIARIES~~

~~Part II – Other Information~~

ITEM 6. EXHIBITS

(a) Exhibits


Exhibit No.	Description	Location
10.1	Employment Agreement (Thomas M. Prame), dated August 2, 2022	Incorporated by reference to Exhibit 10.1 to Registrant's Form 8–K filed on August 2, 2022
10.2	Change in Control Agreement (Thomas M. Prame), dated August 2, 2022	Incorporated by reference to Exhibit 10.2 to Registrant's Form 8–K filed on August 2, 2022
10.3	Second Amended and Restated Employment Agreement (Craig M. Dwight), dated September 20, 2022	Incorporated by reference to Exhibit 10.1 to Registrant's Form 8–K filed on September 20, 2022
31.1	Certification of Craig M. Dwight	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 ~~March 31,~~September 30, 2022, has been formatted in Inline XBRL	Within the Inline XBRL document

6779

~~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.

~~May 5,~~November 9, 2022						/s/ Craig M. Dwight
Date						Craig M. Dwight
						Chief Executive Officer

~~May 5,~~November 9, 2022						/s/ Mark E. Secor
Date						Mark E. Secor
						Chief Financial Officer


Type of Loan	#	Net Balance	% of Total Modifications		% of Portfolio
Commercial	3	$0.8	66.7	%	0.0	%
Mortgage (Retained Only)	3	$0.3	25.0	%	0.0	%
Indirect Auto	6	$0.1	8.3	%	0.0	%
Consumer Direct	0	$0.0	0.0	%	0.0	%
Consumer Revolving	0	$0.0	0.0	%	0.0	%
Total	12	$1.2	100.0	%	0.0	%

Mortgage (Serviced Only)	7