株探米国株
日本語 英語
エドガーで原本を確認する
0000706129false00007061292024-01-242024-01-24

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): January 24, 2024

HORIZON BANCORP, INC.
(Exact name of registrant as specified in its charter)
Indiana 000-10792 35-1562417
(State or other jurisdiction of incorporation) (Commission File Number) (IRS Employer Identification No.)
515 Franklin Street
Michigan City, IN 46360
(Address of principal executive offices, including zip code)

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

Not Applicable
(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

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 is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
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. ☐


1



Item 2.02 Results of Operations and Financial Condition

On January 24, 2024, Horizon Bancorp, Inc. (the “Company”) issued a press release announcing earnings and other financial results for the three–month period ended December 31, 2023. A copy of the press release is furnished as Exhibit 99.1 to this report and incorporated here by reference.

Item 7.01 Regulation FD Disclosure

Investor Presentation

The Company has prepared presentation materials (the “Investor Presentation”) that management intends to use during its previously announced Earnings Conference Call on Thursday, January 25, 2024 at 7:30 a.m. Central Time, and from time to time thereafter in presentations about the Company’s operations and performance. The Company may use the Investor Presentation, possibly with modifications, in presentations to current and potential investors, analysts, lenders, business partners, acquisition candidates, customers, employees and others with an interest in the Company and its business.

A copy of the Investor Presentation is furnished as Exhibit 99.2 to this report and incorporated here by reference. The Investor Presentation is also available on the Company’s investor website at www.horizonbank.com. Materials on the Company’s investor website are not part of or incorporated by reference into this report.

In accordance with General Instruction B.2 of Form 8–K, the information in this Current Report on Form 8–K, including Exhibits 99.1 and 99.2, shall not be deemed to be “filed” for purposes of Section 18 of the Securities and Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

Item 9.01 Financial Statements and Exhibits
(d) Exhibits
EXHIBIT INDEX
Exhibit No. Description Location
99.1 Attached
99.2 Attached
104 Cover Page Interactive Data File (Embedded within the Inline XBRL document) Within the Inline XBRL document



2



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 hereunto duly authorized.
Date: January 24, 2024 HORIZON BANCORP, INC.
By: /s/ Mark E. Secor
Mark E. Secor,
Executive Vice President & Chief Financial Officer



3

EX-99.1 2 hbnc-20231231earningsrelea.htm EX-99.1 Document

horizonbancorpinc876_sm-10.jpg
Contact: Mark E. Secor
Chief Financial Officer
Phone: (219) 873-2611
Fax: (219) 874-9280
Date: January 24, 2024

FOR IMMEDIATE RELEASE

Horizon Bancorp, Inc. Announces Fourth Quarter and Full Year 2023 Results, Successfully Executes Balance Sheet Restructuring for Future Earnings Growth

Michigan City, Indiana, January 24, 2024 (GLOBE NEWSWIRE) – (NASDAQ GS: HBNC) – Horizon Bancorp, Inc. (“Horizon” or the “Company”) announced its unaudited financial results for the three and twelve months ended December 31, 2023.

“Horizon had a very positive and productive fourth quarter, led by strong loan growth, consistent core deposit balances, stabilized net interest margin and excellent asset quality,” President and Chief Executive Officer Thomas M. Prame said. “Additionally, we closed out the year with a successful restructure of our balance sheet, providing abundant liquidity to deploy into higher yielding assets and drive meaningful earnings growth in future quarters. Over the quarter, the team made significant progress building out our leasing platform, and we expect to see positive impacts from this effort in the second quarter of 2024. The franchise is experiencing positive momentum in its core business models and we are very optimistic about our position as we enter 2024 and our ability to create value for our shareholders and clients.”

Fourth Quarter 2023 Highlights

•Commercial loan growth totaled $85.7 million, increasing by 13.1% annualized during the quarter and 8.4% since December 31, 2022. Total loans were $4.42 billion at period end, increasing by 5.2% annualized during the quarter and 6.1% since December 31, 2022.

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

•Net interest margin increased to 2.43% compared to 2.41% in the linked quarter. Interest income was $42.3 million compared to $42.1 million in the linked quarter.

•Cash totaled $519.4 million at period end, providing significant flexibility to drive future net interest margin growth through deployment into higher yielding assets throughout 2024.

•Excellent asset quality with net charge–offs representing 0.02% of average loans for the quarter, delinquent loans representing 0.38% of total loans at period end and non–performing loans representing 0.44% of total loans at period end, with the increase in provision primarily attributable to loan growth.

•In December, the Company announced a balance sheet repositioning that included the sale of $382.7 million in lower-yielding securities and the surrender of $112.8 million of bank owned life insurance (“BOLI”) policies. For the quarter, the Company recorded a net loss of $25.2 million, or $0.58 per diluted share. Excluding the $38.7 million after-tax impact of the balance sheet repositioning and approximately $705,000 in extraordinary expenses associated with previously disclosed staffing changes, the launch of Horizon Equipment Finance and the expansion of the Bank's treasury management capabilities, adjusted net income was $14.1 million, or $0.33 per diluted share, in the quarter. (See the “Non–GAAP Reconciliation of Net Income” table below.) This compared to third quarter 2023 net income of $16.2 million, or $0.37 per diluted share.


1

Horizon Bancorp, Inc. Announces Fourth Quarter and Full Year 2023 Results

•Horizon continues to maintain cash at the holding company level representing approximately eight quarters of dividend payments and fixed costs.


Summary
For the Three Months Ended
December 31, September 30, December 31,
Net Interest Income and Net Interest Margin 2023 2023 2022
Net interest income $ 42,257  $ 42,090  $ 48,782 
Net interest margin 2.43  % 2.41  % 2.85  %
Adjusted net interest margin 2.42  % 2.38  % 2.83  %

For the Three Months Ended
December 31, September 30, December 31,
Asset Yields and Funding Costs 2023 2023 2022
Interest earning assets 4.69  % 4.48  % 3.88  %
Interest bearing liabilities 2.74  % 2.52  % 1.29  %
For the Three Months Ended
Non–interest Income and December 31, September 30, December 31,
Mortgage Banking Income 2023 2023 2022
Total non–interest income $ (20,449) $ 11,830  $ 10,674 
Gain on sale of mortgage loans 951  1,582  1,196 
Mortgage servicing income net of impairment 724  631  637 
For the Three Months Ended
December 31, September 30, December 31,
Non–interest Expense 2023 2023 2022
Total non–interest expense $ 39,330  $ 36,168  $ 35,711 
Annualized non–interest expense to average assets 1.98  % 1.81  % 1.84  %
For the Three Months Ended
December 31, September 30, December 31,
Credit Quality 2023 2023 2022
Allowance for credit losses to total loans 1.13  % 1.14  % 1.21  %
Non–performing loans to total loans 0.44  % 0.45  % 0.52  %
Percent of net charge–offs to average loans outstanding for the period 0.02  % 0.02  % 0.01  %

Allowance for December 31, Net Reserve December 31,
Credit Losses 2023 4Q23 3Q23 2Q23 1Q23 2022
Commercial $ 29,736  $ 264  $ (882) $ (802) $ (1,289) $ 32,445 
Retail Mortgage 2,503  (291) (854) (799) (1,130) 5,577 
Warehouse 481  (233) (179) 95  (222) 1,020 
Consumer 17,309  590  1,638  1,956  1,703  11,422 
Allowance for Credit Losses (“ACL”) $ 50,029  $ 330  $ (277) $ 450  $ (938) $ 50,464 
ACL / Total Loans 1.13  % 1.21  %
Acquired Loan Discount (“ALD”) $ 4,790  $ (358) $ (371) $ (639) $ (121) $ 6,279 
2

Horizon Bancorp, Inc. Announces Fourth Quarter and Full Year 2023 Results

Income Statement Highlights

Net loss for the fourth quarter of 2023 was $25.2 million, or $0.58 diluted earnings per share, compared to net income of $16.2 million, or $0.37, for the linked quarter and $21.2 million, or $0.48, for the prior year period. The results for the fourth quarter of 2023 when compared to the linked quarter reflect a decrease in non–interest income of $32.3 million due primarily to a $31.6 million net loss on the sale of securities, and increases in credit loss expense of $1.0 million, income tax expense of $5.1 million due to the early surrender of bank owned life insurance, and non–interest expense of $3.2 million including $705,000 of extraordinary items.

Net interest income was $42.3 million in the fourth quarter of 2023, increasing $167,000 from $42.1 million in the linked quarter.

Total non–interest income of negative $20.4 million was $32.3 million lower in the fourth quarter of 2023 when compared to the third quarter of 2023, primarily due to a $31.6 million loss on sale of investment securities, a decrease in gain on sale of mortgage loans of $631,000 and a decrease of $397,000 in income from bank owned life insurance.

Total non–interest expense was $3.2 million higher in the fourth quarter of 2023 when compared to the third quarter of 2023, primarily due to a $1.8 million increase in salaries and employee benefits, a $835,000 increase in other expense, a $320,000 increase in other losses and a $225,000 increase in loan expense from the linked quarter. The increase in expenses was substantially due to costs associated with previously disclosed staffing restructuring, recruiting costs, the launch of Horizon Equipment Finance and related variable benefits cost.

Income tax expense was $5.1 million higher in the fourth quarter of 2023 when compared to the third quarter of 2023, primarily attributed to bank owned life insurance tax expense and excise tax of $8.6 million and a tax valuation allowance of $5.2 million recorded during the fourth quarter for the carry forward timing of recognizing capital losses from the previously announced fourth quarter securities sale for tax purposes.

Net Interest Margin

Horizon’s net interest margin (“NIM”) was 2.43% for the fourth quarter of 2023 compared to 2.41% for the third quarter of 2023.

Net interest margin, excluding acquisition–related purchase accounting adjustments (“adjusted net interest margin”), was 2.42% for the fourth quarter of 2023, compared to 2.38% for the linked quarter. (See the “Non–GAAP Reconciliation of Net Interest Margin” table below).

Lending Activity

Total loan balances and loans held for sale increased to $4.42 billion on December 31, 2023 compared to $4.36 billion on September 30, 2023. During the three months ended December 31, 2023, commercial loans increased $85.7 million, and residential mortgage loans increased $5.7 million, offset by a decrease in mortgage warehouse loans of $20.8 million, consumer loans of $12.0 million and loans held for sale of $1.4 million.

Lending activity in the fourth quarter was led by commercial lending growth. Mortgage banking activities aligned with cyclical client demand in a continuing rising interest rate environment, while the decline in consumer balances was aligned with the announced strategy to reduce exposure in the lower yielding indirect auto lending portfolio. These results reflect the continued strategic shift of the organization to focus on higher yielding assets.

3

Horizon Bancorp, Inc. Announces Fourth Quarter and Full Year 2023 Results
Loan Growth by Type
(Dollars in Thousands, Unaudited)
December 31, September 30, QTD QTD Annualized
2023 2023 $ Change % Change % Change
Commercial $ 2,674,960  $ 2,589,244  $ 85,716  3.3% 13.1%
Residential mortgage 681,136  675,399  5,737  0.8% 3.4%
Mortgage warehouse 45,078  65,923  (20,845) (31.6)% (125.4)%
Consumer 1,016,456  1,028,436  (11,980) (1.2)% (4.6)%
Total loans 4,417,630  4,359,002  58,628  1.3% 5.3%
Loans held for sale 1,418  2,828  (1,410) (49.9)% (197.8)%
Total loans and loans held for sale $ 4,419,048  $ 4,361,830  $ 57,218  1.3% 5.2%


Loan Growth by Type
(Dollars in Thousands, Unaudited)
December 31, December 31, YTD YTD
2023 2022 $ Change % Change
Commercial $ 2,674,960  $ 2,467,422  $ 207,538  8.4%
Residential mortgage 681,136  653,292  27,844  4.3%
Mortgage warehouse 45,078  69,529  (24,451) (35.2)%
Consumer 1,016,456  967,755  48,701  5.0%
Total loans 4,417,630  4,157,998  259,632  6.2%
Loans held for sale 1,418  5,807  (4,389) (75.6)%
Total loans and loans held for sale $ 4,419,048  $ 4,163,805  $ 255,243  6.1%


Deposit Activity

Total deposit balances of $5.66 billion on December 31, 2023 decreased 0.6% compared to $5.70 billion on September 30, 2023.

The deposit mix at the end of the fourth quarter of 2023 represented the demand for clients to earn more interest on their excess funds and consumers spending excess liquidity. Horizon Bank's (the “Bank”) tenured and granular core deposit relationships remain steadfast, reflecting the value of Horizon's relationship banking model and local community engagement.

Deposit Growth by Type
(Dollars in Thousands, Unaudited)
December 31, September 30, QTD QTD Annualized
2023 2023 $ Change % Change % Change
Non–interest bearing $ 1,116,005  $ 1,126,703  $ (10,698) (0.9)% (3.8)%
Interest bearing 3,369,149  3,322,788  46,361  1.4% 5.5%
Time deposits 1,179,739  1,250,606  (70,867) (5.7)% (22.5)%
Total deposits $ 5,664,893  $ 5,700,097  $ (35,204) (0.6)% (2.5)%


4

Horizon Bancorp, Inc. Announces Fourth Quarter and Full Year 2023 Results
Total deposit balances of $5.66 billion on December 31, 2023 decreased 3.3% compared to $5.86 billion on December 31, 2022.
Deposit Growth by Type
(Dollars in Thousands, Unaudited)
December 31, December 31, YTD YTD
2023 2022 $ Change % Change
Non–interest bearing $ 1,116,005  $ 1,277,768  $ (161,763) (12.7)%
Interest bearing 3,369,149  3,582,891  (213,742) (6.0)%
Time deposits 1,179,739  997,115  182,624  18.3%
Total deposits $ 5,664,893  $ 5,857,774  $ (192,881) (3.3)%


Capital

The capital resources of the Company and the Bank continued to exceed regulatory capital ratios for “well capitalized” banks at December 31, 2023. Stockholders’ equity totaled $718.8 million at December 31, 2023 and the ratio of average stockholders’ equity to average assets was 8.97% for the twelve months ended December 31, 2023.

Tangible book value, which excludes intangible assets from total equity, per common share (“TBVPS”) was $12.60, increasing $0.60 during the fourth quarter of 2023. The sale of approximately $382.7 million in securities available for sale (“AFS”) in addition to lower long-term interest rates during the fourth quarter of 2023 reduced unrealized net losses on AFS securities and increased accumulated other comprehensive income (“AOCI”) by $56.8 million. TBVPS increased by $1.01 compared to December 31, 2022. Tangible common equity was 7.09% of tangible assets as of December 31, 2023, an increase of 37 basis points during the quarter and 53 basis points since December 31, 2022.

The following table presents the actual regulatory capital dollar amounts and ratios of the Company and the Bank as of December 31, 2023.
Actual Required for Capital Adequacy Purposes Required for Capital Adequacy Purposes with Capital Buffer Well Capitalized
Under Prompt Corrective Action Provisions
Amount Ratio Amount Ratio Amount Ratio Amount Ratio
Total capital (to risk–weighted assets)
Consolidated $ 783,753  14.36  % $ 436,551  8.00  % $ 572,973  10.50  % N/A N/A
Bank 713,767  13.12  % 435,086  8.00  % 571,051  10.50  % $ 543,858  10.00  %
Tier 1 capital (to risk–weighted assets)
Consolidated 733,724  13.45  % 327,413  6.00  % 463,836  8.50  % N/A N/A
Bank 663,738  12.20  % 326,315  6.00  % 462,279  8.50  % 435,086  8.00  %
Common equity tier 1 capital (to risk–weighted assets)
Consolidated 619,140  11.35  % 245,560  4.50  % 381,982  7.00  % N/A N/A
Bank 663,738  12.20  % 244,736  4.50  % 380,701  7.00  % 353,508  6.50  %
Tier 1 capital (to average assets)
Consolidated 733,724  9.60  % 305,704  4.00  % 305,704  4.00  % N/A N/A
Bank 663,738  8.55  % 310,539  4.00  % 310,539  4.00  % 388,174  5.00  %



5

Horizon Bancorp, Inc. Announces Fourth Quarter and Full Year 2023 Results
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 repayments, investment security cash flows, proceeds from the sale of residential mortgage loans, unpledged investment securities and borrowing relationships with correspondent banks, including the Federal Home Loan Bank of Indianapolis (the “FHLB”). On December 31, 2023, in addition to liquidity available from the normal operating, funding, and investing activities of Horizon, the Bank had approximately $1.4 billion in unused credit lines with various money center banks, including the FHLB and the Federal Reserve Bank. The Bank had approximately $601.7 million of unpledged investment securities on December 31, 2023.


Forward Looking Statements

This press release may contain forward–looking statements regarding the financial performance, business prospects, growth and operating strategies of Horizon Bancorp, Inc. and its affiliates (collectively, “Horizon”). For these statements, Horizon claims the protection of the safe harbor for forward–looking statements contained in the Private Securities Litigation Reform Act of 1995. Statements in this press release should be considered in conjunction with the other information available about Horizon, including the information in the filings we make with the Securities and Exchange Commission (the “SEC”). Forward–looking statements provide current expectations or forecasts of future events and are not guarantees of future performance. 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,” “estimate,” “project,” “intend,” “plan,” “believe,” “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. Risks and uncertainties that could cause actual results to differ materially include: current financial conditions within the banking industry, including the effects of recent failures of other financial institutions, liquidity levels, and responses by the Federal Reserve, Department of the Treasury, and the Federal Deposit Insurance Corporation to address these issues; changes in the level and volatility of interest rates, changes in spreads on earning assets and changes in interest bearing liabilities; increased interest rate sensitivity; the ability of Horizon to remediate its material weaknesses in its internal control over financial reporting; continuing increases in inflation; loss of key Horizon personnel; increases in disintermediation; potential loss of fee income, including interchange fees, as new and emerging alternative payment platforms take a greater market share of the payment systems; estimates of fair value of certain of Horizon’s assets and liabilities; changes in prepayment speeds, loan originations, credit losses, market values, collateral securing loans and other assets; changes in sources of liquidity; economic conditions and their impact on Horizon and its customers, including local and global economic recovery from the pandemic; legislative and regulatory actions and reforms; changes in accounting policies or procedures as may be adopted and required by regulatory agencies; litigation, regulatory enforcement, and legal compliance risk and costs; rapid technological developments and changes; cyber terrorism and data security breaches; the rising costs of cybersecurity; the ability of the U.S. federal government to manage federal debt limits; climate change and social justice initiatives; material changes outside the U.S. or in overseas relations, including changes in U.S. trade relations related to imposition of tariffs, Brexit, and the phase out of the London Interbank Offered Rate (“LIBOR”); the inability to realize cost savings or revenues or to effectively implement integration plans and other consequences associated with mergers, acquisitions, and divestitures; acts of terrorism, war and global conflicts, such as the ongoing conflicts between Russia and Ukraine and Israel and Hamas; and supply chain disruptions and delays. These and additional factors that could cause actual results to differ materially from those expressed in the forward–looking statements are discussed in Horizon’s reports (such as the Annual Report on Form 10–K, Quarterly Reports on Form 10–Q, and Current Reports on Form 8–K) filed with the SEC and available at the SEC’s website (www.sec.gov). Undue reliance should not be placed on the forward–looking statements, which speak only as of the date hereof. Horizon does not undertake, and specifically disclaims any obligation, to publicly release the result of any revisions that may be made to update any forward–looking statement to reflect the events or circumstances after the date on which the forward–looking statement is made, or reflect the occurrence of unanticipated events, except to the extent required by law.

6

Horizon Bancorp, Inc. Announces Fourth Quarter and Full Year 2023 Results
Financial Highlights
(Dollars in Thousands, Unaudited)
December 31, September 30, June 30, March 31, December 31,
2023 2023 2023 2023 2022
Balance sheet:
Total assets $ 7,931,195  $ 7,959,434  $ 7,963,353  $ 7,897,995  $ 7,872,518 
Interest earning deposits & federal funds sold 413,744  76,293  119,637  30,221  12,233 
Interest earning time deposits 2,205  2,207  2,452  3,098  2,812 
Investment securities 2,492,889  2,831,651  2,889,309  2,958,978  3,020,306 
Commercial loans 2,674,960  2,589,244  2,506,279  2,505,459  2,467,422 
Mortgage warehouse loans 45,078  65,923  82,345  52,957  69,529 
Residential mortgage loans 681,136  675,399  674,751  662,459  653,292 
Consumer loans 1,016,456  1,028,436  1,002,885  1,026,076  967,755 
Total loans 4,417,630  4,359,002  4,266,260  4,246,951  4,157,998 
Earning assets 7,362,395  7,306,490  7,319,100  7,273,921  7,225,833 
Non–interest bearing deposit accounts 1,116,005  1,126,703  1,170,055  1,231,845  1,277,768 
Interest bearing transaction accounts 3,369,149  3,322,788  3,289,474  3,402,525  3,582,891 
Time deposits 1,179,739  1,250,606  1,249,803  1,067,575  997,115 
Total deposits 5,664,893  5,700,097  5,709,332  5,701,945  5,857,774 
Borrowings 1,353,050  1,356,510  1,352,039  1,311,927  1,142,949 
Subordinated notes 55,543  59,007  58,970  58,933  58,896 
Junior subordinated debentures issued to capital trusts 57,258  57,201  57,143  57,087  57,027 
Total stockholders’ equity 718,812  693,369  709,243  702,559  677,375 

7

Horizon Bancorp, Inc. Announces Fourth Quarter and Full Year 2023 Results
Financial Highlights
(Dollars in Thousands Except Share and Per Share Data and Ratios, Unaudited)
Three Months Ended
December 31, September 30, June 30, March 31, December 31,
2023 2023 2023 2023 2022
Income statement:
Net interest income $ 42,257  $ 42,090  $ 46,160  $ 45,237  $ 48,782 
Credit loss expense (recovery) 1,274  263  680  242  (69)
Non–interest income (20,449) 11,830  10,997  9,620  10,674 
Non–interest expense 39,330  36,168  36,262  34,524  35,711 
Income tax expense 6,419  1,284  1,452  1,863  2,649 
Net income $ (25,215) $ 16,205  $ 18,763  $ 18,228  $ 21,165 
Per share data:
Basic earnings per share $ (0.58) $ 0.37  $ 0.43  $ 0.42  $ 0.49 
Diluted earnings per share (0.58) 0.37  0.43  0.42  0.48 
Cash dividends declared per common share 0.16  0.16  0.16  0.16  0.16 
Book value per common share 16.47  15.89  16.25  16.11  15.55 
Tangible book value per common share 12.60  12.00  12.34  12.17  11.59 
Market value – high 14.65  12.68  11.10  16.32  20.00 
Market value – low $ 9.33  $ 9.90  $ 7.75  $ 10.31  $ 14.51 
Weighted average shares outstanding – Basis 43,649,585  43,646,609  43,639,987  43,583,554  43,574,151 
Weighted average shares outstanding – Diluted 43,649,585  43,796,069  43,742,588  43,744,721  43,667,953 
Key ratios:
Return on average assets (1.27) % 0.81  % 0.96  % 0.94  % 1.09  %
Return on average common stockholders’ equity (14.23) 8.99  10.59  10.66  12.72 
Net interest margin 2.43  2.41  2.69  2.67  2.85 
Allowance for credit losses to total loans 1.13  1.14  1.17  1.17  1.21 
Average equity to average assets 8.92  9.03  9.07  8.86  8.55 
Efficiency ratio 180.35  67.08  63.44  62.93  60.06 
Annualized non–interest expense to average assets 1.98  1.81  1.86  1.79  1.84 
Bank only capital ratios:
Tier 1 capital to average assets 8.55  8.77  8.72  8.86  8.89 
Tier 1 capital to risk weighted assets 12.20  12.22  12.12  12.65  12.72 
Total capital to risk weighted assets 13.12  13.11  13.03  13.56  13.59 

8

Horizon Bancorp, Inc. Announces Fourth Quarter and Full Year 2023 Results
Financial Highlights
(Dollars in Thousands Except Share and Per Share Data and Ratios, Unaudited)
Twelve Months Ended
December 31, December 31,
2023 2022
Income statement:
Net interest income $ 175,744  $ 199,518 
Credit loss expense (recovery) 2,459  (1,816)
Non–interest income 11,998  47,451 
Non–interest expense 146,284  143,201 
Income tax expense 11,018  12,176 
Net income $ 27,981  $ 93,408 
Per share data:
Basic earnings per share $ 0.64  $ 2.14 
Diluted earnings per share 0.64  2.14 
Cash dividends declared per common share 0.64  0.63 
Book value per common share 16.47  15.55 
Tangible book value per common share 12.60  11.59 
Market value – high 16.32  23.45 
Market value – low $ 7.75  $ 14.51 
Weighted average shares outstanding – Basis 43,623,614  43,568,823 
Weighted average shares outstanding – Diluted 43,837,333  43,699,115 
Key ratios:
Return on average assets 0.36  % 1.24  %
Return on average common stockholders’ equity 3.96  13.66 
Net interest margin 2.55  2.98 
Allowance for credit losses to total loans 1.13  1.21 
Average equity to average assets 8.97  9.07 
Efficiency ratio 77.92  57.98 
Annualized non–interest expense to average assets 1.86  1.90 
Bank only capital ratios:
Tier 1 capital to average assets 8.55  8.89 
Tier 1 capital to risk weighted assets 12.20  12.72 
Total capital to risk weighted assets 13.12  13.59 
9

Horizon Bancorp, Inc. Announces Fourth Quarter and Full Year 2023 Results
Financial Highlights
(Dollars in Thousands Except Ratios, Unaudited)
December 31, September 30, June 30, March 31, December 31,
2023 2023 2023 2023 2022
Loan data:
Substandard loans $ 49,526  $ 47,563  $ 41,484  $ 49,804  $ 56,194 
30 to 89 days delinquent 16,595  13,089  10,913  13,971  10,709 
Non–performing loans:
90 days and greater delinquent – accruing interest 548  392  1,313  137  92 
Trouble debt restructures – accruing interest —  —  —  —  2,570 
Trouble debt restructures – non–accrual —  —  —  —  1,548 
Non–accrual loans 19,076  19,056  20,796  19,660  17,630 
Total non–performing loans $ 19,624  $ 19,448  $ 22,109  $ 19,797  $ 21,840 
Non–performing loans to total loans 0.44  % 0.45  % 0.52  % 0.47  % 0.52  %

Allocation of the Allowance for Credit Losses
(Dollars in Thousands, Unaudited)
December 31, September 30, June 30, March 31, December 31,
2023 2023 2023 2023 2022
Commercial $ 29,736  $ 29,472  $ 30,354  $ 31,156  $ 32,445 
Residential mortgage 2,503  2,794  3,648  4,447  5,577 
Mortgage warehouse 481  714  893  798  1,020 
Consumer 17,309  16,719  15,081  13,125  11,422 
Total $ 50,029  $ 49,699  $ 49,976  $ 49,526  $ 50,464 
Net Charge–offs (Recoveries)
(Dollars in Thousands Except Ratios, Unaudited)
December 31, September 30, June 30, March 31, December 31,
2023 2023 2023 2023 2022
Commercial $ 233  $ 142  $ 101  $ 104  $ (94)
Residential mortgage 21  (39) (10) (6) (8)
Mortgage warehouse —  —  —  —  — 
Consumer 531  619  183  281  387 
Total $ 785  $ 722  $ 274  $ 379  $ 285 
Percent of net charge–offs (recoveries) to average loans outstanding for the period 0.02  % 0.02  % 0.01  % 0.01  % 0.01  %
10

Horizon Bancorp, Inc. Announces Fourth Quarter and Full Year 2023 Results
Total Non–performing Loans
(Dollars in Thousands Except Ratios, Unaudited)
December 31, September 30, June 30, March 31, December 31,
2023 2023 2023 2023 2022
Commercial $ 6,801  $ 6,969  $ 8,275  $ 8,523  $ 9,330 
Residential mortgage 8,063  7,777  8,168  6,926  8,123 
Mortgage warehouse —  —  —  —  — 
Consumer 4,761  4,702  5,666  4,348  4,387 
Total $ 19,625  $ 19,448  $ 22,109  $ 19,797  $ 21,840 
Non–performing loans to total loans 0.44  % 0.45  % 0.52  % 0.47  % 0.52  %
Other Real Estate Owned and Repossessed Assets
(Dollars in Thousands, Unaudited)
December 31, September 30, June 30, March 31, December 31,
2023 2023 2023 2023 2022
Commercial $ 1,124  $ 1,287  $ 1,567  $ 1,567  $ 1,881 
Residential mortgage 182  32  107  203  107 
Mortgage warehouse —  —  —  —  — 
Consumer 205  72  78  152 
Total $ 1,511  $ 1,391  $ 1,681  $ 1,848  $ 2,140 
11

Horizon Bancorp, Inc. Announces Fourth Quarter and Full Year 2023 Results
Average Balance Sheets
(Dollars in Thousands, Unaudited)
Three Months Ended Three Months Ended
December 31, 2023 December 31, 2022
Average
Balance
Interest Average
Rate
Average
Balance
Interest Average
Rate
Assets
Interest earning assets
Federal funds sold $ 194,975  $ 2,736  5.57  % $ 4,023  $ 34  3.35  %
Interest earning deposits 26,400  271  4.07  % 8,233  48  2.31  %
Investment securities – taxable 1,517,572  8,157  2.13  % 1,655,728  8,703  2.09  %
Investment securities – non–taxable (1)
1,172,157  6,767  2.90  % 1,385,340  7,543  2.73  %
Loans receivable (2) (3)
4,327,930  65,583  6.04  % 4,038,656  50,859  5.02  %
Total interest earning assets 7,239,034  83,514  4.69  % 7,091,980  67,187  3.88  %
Non–interest earning assets
Cash and due from banks 103,255  96,835 
Allowance for credit losses (49,586) (51,323)
Other assets 588,113  580,874 
Total average assets $ 7,880,816  $ 7,718,366 
Liabilities and Stockholders’ Equity
Interest bearing liabilities
Interest bearing deposits $ 4,509,268  $ 27,376  2.41  % $ 4,555,887  $ 10,520  0.92  %
Borrowings 1,206,462  10,812  3.56  % 850,236  5,729  2.67  %
Repurchase agreements 132,524  953  2.85  % 141,676  311  0.87  %
Subordinated notes 58,221  870  5.93  % 58,874  881  5.94  %
Junior subordinated debentures issued to capital trusts 57,222  1,246  8.64  % 56,988  964  6.71  %
Total interest bearing liabilities 5,963,697  41,257  2.74  % 5,663,661  18,405  1.29  %
Non–interest bearing liabilities
Demand deposits 1,125,164  1,321,139 
Accrued interest payable and other liabilities 89,162  73,378 
Stockholders’ equity 702,793  660,188 
Total average liabilities and stockholders’ equity $ 7,880,816  $ 7,718,366 
Net interest income / spread $ 42,257  1.95  % $ 48,782  2.59  %
Net interest income as a percent of average interest earning assets (1)
2.43  % 2.85  %
(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.
12

Horizon Bancorp, Inc. Announces Fourth Quarter and Full Year 2023 Results
Average Balance Sheets
(Dollars in Thousands, Unaudited)
Twelve Months Ended Twelve Months Ended
December 31, 2023 December 31, 2022
Average
Balance
Interest Average
Rate
Average
Balance
Interest Average
Rate
Assets
Interest earning assets
Federal funds sold $ 82,865  $ 4,442  5.36  % $ 62,211  $ 165  0.27  %
Interest earning deposits 12,930  525  4.06  % 13,596  141  1.04  %
Investment securities – taxable 1,658,160  34,410  2.08  % 1,700,418  33,202  1.95  %
Investment securities – non–taxable (1)
1,236,607  28,384  2.91  % 1,356,045  29,025  2.71  %
Loans receivable (2) (3)
4,244,893  244,544  5.79  % 3,845,137  173,500  4.53  %
Total interest earning assets 7,235,455  312,305  4.44  % 6,977,407  236,033  3.50  %
Non–interest earning assets
Cash and due from banks 102,535  99,885 
Allowance for credit losses (49,774) (52,606)
Other assets 581,412  509,229 
Total average assets $ 7,869,628  $ 7,533,915 
Liabilities and Stockholders’ Equity
Interest bearing liabilities
Interest bearing deposits $ 4,498,588  $ 85,857  1.91  % $ 4,513,668  $ 17,809  0.39  %
Borrowings 1,154,714  39,514  3.42  % 696,584  11,938  1.71  %
Repurchase agreements 137,153  2,964  2.16  % 141,048  527  0.37  %
Subordinated notes 58,764  3,511  5.97  % 58,819  3,522  5.99  %
Junior subordinated debentures issued to capital trusts 57,137  4,715  8.25  % 56,899  2,719  4.78  %
Total interest bearing liabilities 5,906,356  136,561  2.31  % 5,467,018  36,515  0.67  %
Non–interest bearing liabilities
Demand deposits 1,181,233  1,332,937 
Accrued interest payable and other liabilities 75,765  50,330 
Stockholders’ equity 706,274  683,630 
Total average liabilities and stockholders’ equity $ 7,869,628  $ 7,533,915 
Net interest income / spread $ 175,744  2.13  % $ 199,518  2.83  %
Net interest income as a percent of average interest earning assets (1)
2.55  % 2.98  %
(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.
13

Horizon Bancorp, Inc. Announces Fourth Quarter and Full Year 2023 Results
Condensed Consolidated Balance Sheets
(Dollars in Thousands)
December 31,
2023
December 31,
2022
(Unaudited)
Assets
Cash and due from banks $ 519,360  $ 123,505 
Interest earning time deposits 2,205  2,812 
Investment securities, available for sale 547,251  997,558 
Investment securities, held to maturity (fair value $1,668,601 and $1,681,309)
1,945,638  2,022,748 
Loans held for sale 1,418  5,807 
Loans, net of allowance for credit losses of $50,029 and $50,464
4,367,601  4,107,534 
Premises and equipment, net 94,583  92,677 
Federal Home Loan Bank stock 34,509  26,677 
Goodwill 155,211  155,211 
Other intangible assets 13,626  17,239 
Interest receivable 38,710  35,294 
Cash value of life insurance 36,157  146,175 
Other assets 174,926  139,281 
Total assets $ 7,931,195  $ 7,872,518 
Liabilities
Deposits
Non–interest bearing $ 1,116,005  $ 1,277,768 
Interest bearing 4,548,888  4,580,006 
Total deposits 5,664,893  5,857,774 
Borrowings 1,353,050  1,142,949 
Subordinated notes 55,543  58,896 
Junior subordinated debentures issued to capital trusts 57,258  57,027 
Interest payable 22,249  5,380 
Other liabilities 59,390  73,117 
Total liabilities 7,212,383  7,195,143 
Commitments and contingent liabilities
Stockholders’ equity
Preferred stock, Authorized, 1,000,000 shares, Issued 0 shares
—  — 
Common stock, no par value, Authorized 99,000,000 shares
   Issued and Outstanding 44,106,174 and 43,937,889 shares
—  — 
Additional paid–in capital 356,400  354,188 
Retained earnings 429,021  429,385 
Accumulated other comprehensive income (66,609) (106,198)
Total stockholders’ equity 718,812  677,375 
Total liabilities and stockholders’ equity $ 7,931,195  $ 7,872,518 
14

Horizon Bancorp, Inc. Announces Fourth Quarter and Full Year 2023 Results
Condensed Consolidated Statements of Income
(Dollars in Thousands Except Per Share Data, Unaudited)
Three Months Ended
December 31, September 30, June 30, March 31, December 31,
2023 2023 2023 2023 2022
Interest income
Loans receivable $ 65,583  $ 63,003  $ 60,594  $ 55,364  $ 50,859 
Investment securities – taxable 8,157  8,788  8,740  8,725  8,702 
Investment securities – non–taxable 6,767  7,002  7,059  7,556  7,543 
Other 3,007  1,332  475  153  83 
Total interest income 83,514  80,125  76,868  71,798  67,187 
Interest expense
Deposits 27,376  24,704  18,958  14,819  10,520 
Borrowed funds 11,765  11,224  9,718  9,771  6,040 
Subordinated notes 870  880  881  880  881 
Junior subordinated debentures issued to capital trusts 1,246  1,227  1,151  1,091  964 
Total interest expense 41,257  38,035  30,708  26,561  18,405 
Net interest income 42,257  42,090  46,160  45,237  48,782 
Credit loss expense (recovery) 1,274  263  680  242  (69)
Net interest income after credit loss expense (recovery) 40,983  41,827  45,480  44,995  48,851 
Non–interest Income
Service charges on deposit accounts 3,092  3,086  3,021  3,028  2,947 
Wire transfer fees 103  120  116  109  118 
Interchange fees 3,224  3,186  3,584  2,867  2,951 
Fiduciary activities 1,352  1,206  1,247  1,275  1,270 
Gains / (losses) on sale of investment securities (31,572) —  20  (500) — 
Gain on sale of mortgage loans 951  1,582  1,005  785  1,196 
Mortgage servicing income net of impairment 724  631  640  713  637 
Increase in cash value of bank owned life insurance 658  1,055  1,015  981  751 
Other income 1,019  964  349  362  804 
Total non–interest income (20,449) 11,830  10,997  9,620  10,674 
Non–interest expense
Salaries and employee benefits 21,877  20,058  20,162  18,712  19,978 
Net occupancy expenses 3,260  3,283  3,249  3,563  3,279 
Data processing 2,942  2,999  3,016  2,669  2,884 
Professional fees 772  707  633  533  694 
Outside services and consultants 2,394  2,316  2,515  2,717  2,985 
Loan expense 1,345  1,120  1,397  1,118  1,281 
FDIC insurance expense 1,200  1,300  840  540  388 
Core deposit intangible amortization 903  903  903  903  925 
Other losses 508  188  134  221  118 
Other expenses 4,129  3,294  3,413  3,548  3,179 
Total non–interest expense 39,330  36,168  36,262  34,524  35,711 
Income before income taxes (18,796) 17,489  20,215  20,091  23,814 
Income tax expense 6,419  1,284  1,452  1,863  2,649 
Net income $ (25,215) $ 16,205  $ 18,763  $ 18,228  $ 21,165 
Basic earnings per share $ (0.58) $ 0.37  $ 0.43  $ 0.42  $ 0.49 
Diluted earnings per share (0.58) 0.37  0.43  0.42  0.48 
15

Horizon Bancorp, Inc. Announces Fourth Quarter and Full Year 2023 Results
Condensed Consolidated Statements of Income
(Dollars in Thousands Except Per Share Data, Unaudited)
Twelve Months Ended
December 31, December 31,
2023 2022
Interest income
Loans receivable $ 244,544  $ 173,500 
Investment securities – taxable 34,410  33,202 
Investment securities – non–taxable 28,384  29,025 
Other 4,967  306 
Total interest income 312,305  236,033 
Interest expense
Deposits 85,857  17,809 
Borrowed funds 42,478  12,465 
Subordinated notes 3,511  3,522 
Junior subordinated debentures issued to capital trusts 4,715  2,719 
Total interest expense 136,561  36,515 
Net interest income 175,744  199,518 
Credit loss expense (recovery) 2,459  (1,816)
Net interest income after credit loss expense (recovery) 173,285  201,334 
Non–interest Income
Service charges on deposit accounts 12,227  11,598 
Wire transfer fees 448  595 
Interchange fees 12,861  12,402 
Fiduciary activities 5,080  5,381 
Gains / (losses) on sale of investment securities (32,052) — 
Gain on sale of mortgage loans 4,323  7,165 
Mortgage servicing income net of impairment 2,708  4,800 
Increase in cash value of bank owned life insurance 3,709  2,594 
Death benefit on bank owned life insurance —  644 
Other income 2,694  2,272 
Total non–interest income 11,998  47,451 
Non–interest expense
Salaries and employee benefits 80,809  80,283 
Net occupancy expenses 13,355  13,323 
Data processing 11,626  10,567 
Professional fees 2,645  1,843 
Outside services and consultants 9,942  10,850 
Loan expense 4,980  5,411 
FDIC insurance expense 3,880  2,558 
Core deposit intangible amortization 3,612  3,702 
Other losses 1,051  1,046 
Other expenses 14,384  13,618 
Total non–interest expense 146,284  143,201 
Income before income taxes 38,999  105,584 
Income tax expense 11,018  12,176 
Net income $ 27,981  $ 93,408 
Basic earnings per share $ 0.64  $ 2.14 
Diluted earnings per share 0.64  2.14 
16

Horizon Bancorp, Inc. Announces Fourth Quarter and Full Year 2023 Results
Use of Non–GAAP Financial Measures

Certain information set forth in this press release refers to financial measures determined by methods other than in accordance with GAAP. Specifically, we have included non–GAAP financial measures relating to net income, diluted earnings per share, pre–tax, pre–provision income, net interest margin, tangible stockholders’ equity, tangible book value per share, efficiency ratio, the return on average assets, the return on average common equity and the return on average tangible equity. In each case, we have identified special circumstances that we consider to be non–recurring and have excluded them. We believe that this shows the impact of such events as a balance sheet restructuring that included the sale of certain lower-yielding securities and the surrender of certain bank owned life insurance policies, extraordinary expenses associated with previously disclosed staffing changes, the launch of Horizon Equipment Finance and the expansion of the Bank's treasury management capabilities, acquisition–related purchase accounting adjustments and swap termination fees, among others we have identified in our reconciliations. Horizon believes these non–GAAP financial measures are helpful to investors and provide a greater understanding of our business and financial results without giving effect to the purchase accounting impacts and one–time costs of acquisitions and non–recurring items. 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 press release for reconciliations of the non–GAAP information identified herein and its most comparable GAAP measures.

Non–GAAP Reconciliation of Net Income
(Dollars in Thousands, Unaudited)
Three Months Ended Twelve Months Ended
December 31, September 30, June 30, March 31, December 31, December 31, December 31,
2023 2023 2023 2023 2022 2023 2022
Net income (loss) as reported $ (25,215) $ 16,205  $ 18,763  $ 18,228  $ 21,165  $ 27,981  $ 93,408 
Swap termination fee —  —  (1,453) —  —  (1,453) — 
Tax effect —  —  305  —  —  305  — 
Net income (loss) excluding swap termination fee (25,215) 16,205  17,615  18,228  21,165  26,833  93,408 
(Gain) / loss on sale of investment securities 31,572  —  (20) 500  —  32,052  — 
Tax effect (6,630) —  (105) —  (6,731) — 
Tax valuation reserve 5,201  —  —  —  —  5,201  — 
Net income (loss) excluding (gain) / loss on sale of investment securities 4,928  16,205  17,599  18,623  21,165  57,355  93,408 
Death benefit on bank owned life insurance (“BOLI”) —  —  —  —  —  —  (644)
Net income (loss) excluding death benefit on BOLI 4,928  16,205  17,599  18,623  21,165  57,355  92,764 
Extraordinary expenses (1)
705  —  —  —  —  705  — 
Tax effect (148) —  —  —  —  (148) — 
Net income excluding extraordinary expenses 5,485  16,205  17,599  18,623  21,165  57,912  92,764 
BOLI tax expense and excise tax 8,597  —  —  —  —  8,597  — 
Net income excluding BOLI tax expense and excise tax 14,082  16,205  17,599  18,623  21,165  66,509  92,764 
Adjusted net income $ 14,082  $ 16,205  $ 17,599  $ 18,623  $ 21,165  66,509  $ 92,764 
(1) Extraordinary expenses include costs associated with previously disclosed staffing changes, the launch of Horizon Equipment Finance and the expansion of the Bank's treasury management capabilities.
17

Horizon Bancorp, Inc. Announces Fourth Quarter and Full Year 2023 Results

Non–GAAP Reconciliation of Diluted Earnings per Share
(Dollars in Thousands, Unaudited)
Three Months Ended Twelve Months Ended
December 31, September 30, June 30, March 31, December 31, December 31, December 31,
2023 2023 2023 2023 2022 2023 2022
Diluted earnings per share (“EPS”) as reported $ (0.58) $ 0.37  $ 0.43  $ 0.42  $ 0.48  $ 0.64  $ 2.14 
Swap termination fee —  —  (0.03) —  —  (0.03) — 
Tax effect —  —  0.01  —  —  0.01  — 
Diluted EPS excluding swap termination fee (0.58) 0.37  0.41  0.42  0.48  0.62  2.14 
(Gain) / loss on sale of investment securities 0.72  —  —  0.01  —  0.73  — 
Tax effect (0.15) —  —  —  —  (0.15) — 
Tax valuation reserve 0.12  —  —  —  —  0.12  — 
Diluted EPS excluding (gain) / loss on sale of investment securities 0.11  0.37  0.41  0.43  0.48  1.32  2.14 
Death benefit on bank owned life insurance (“BOLI”) —  —  —  —  —  —  (0.01)
Diluted EPS excluding death benefit on BOLI 0.11  0.37  0.41  0.43  0.48  1.32  2.13 
Extraordinary expenses(1)
0.02  —  —  —  —  0.02  — 
Tax effect —  —  —  —  —  —  — 
Diluted EPS excluding extraordinary expenses 0.13  0.37  0.41  0.43  0.48  1.34  2.13 
BOLI tax expense and excise tax 0.20  —  —  —  —  0.20  — 
Diluted EPS excluding BOLI tax expense and excise tax 0.33  0.37  0.41  0.43  0.48  1.54  2.13 
Adjusted diluted EPS $ 0.33  $ 0.37  $ 0.41  $ 0.43  $ 0.48  $ 1.54  $ 2.13 
(1) Extraordinary expenses include costs associated with previously disclosed staffing changes, the launch of Horizon Equipment Finance and the expansion of the Bank's treasury management capabilities.

18

Horizon Bancorp, Inc. Announces Fourth Quarter and Full Year 2023 Results
Non–GAAP Reconciliation of Pre–Tax, Pre–Provision Income
(Dollars in Thousands, Unaudited)
Three Months Ended Twelve Months Ended
December 31, September 30, June 30, March 31, December 31, December 31, December 31,
2023 2023 2023 2023 2022 2023 2022
Pre–tax income (loss) $ (18,796) $ 17,489  $ 20,215  $ 20,091  $ 23,814  $ 38,999  $ 105,584 
Credit loss expense 1,274  263  680  242  (69) 2,459  (1,816)
Pre–tax, pre–provision income (loss) $ (17,522) $ 17,752  $ 20,895  $ 20,333  $ 23,745  $ 41,458  $ 103,768 
Pre–tax, pre–provision income (loss) $ (17,522) $ 17,752  $ 20,895  $ 20,333  $ 23,745  $ 41,458  $ 103,768 
Swap termination fee —  —  (1,453) —  —  (1,453) — 
(Gain) / loss on sale of investment securities 31,572  —  (20) 500  —  32,052  — 
Death benefit on BOLI —  —  —  —  —  —  (644)
Extraordinary expenses(1)
705  —  —  —  —  705  — 
Adjusted pre–tax, pre–provision income $ 14,755  $ 17,752  $ 19,422  $ 20,833  $ 23,745  $ 72,762  $ 103,124 
(1) Extraordinary expenses include costs associated with previously disclosed staffing changes, the launch of Horizon Equipment Finance and the expansion of the Bank's treasury management capabilities.

Non–GAAP Reconciliation of Net Interest Margin
(Dollars in Thousands, Unaudited)
Three Months Ended Twelve Months Ended
December 31, September 30, June 30, March 31, December 31, December 31, December 31,
2023 2023 2023 2023 2022 2023 2022
Net interest income as reported $ 42,257  $ 42,090  $ 46,160  $ 45,237  $ 48,782  $ 175,744  $ 199,518 
Average interest earning assets 7,239,034  7,286,611  7,212,640  7,201,266  7,091,980  7,235,455  6,977,407 
Net interest income as a percentage of average interest earning assets (“Net Interest Margin”) 2.43  % 2.41  % 2.69  % 2.67  % 2.85  % 2.55  % 2.98  %
Net interest income as reported $ 42,257  $ 42,090  $ 46,160  $ 45,237  $ 48,782  $ 175,744  $ 199,518 
Acquisition–related purchase accounting adjustments (“PAUs”) (175) (435) (651) (367) (431) (1,628) (3,476)
Swap termination fee —  —  (1,453) —  —  (1,453) — 
Adjusted net interest income $ 42,082  $ 41,655  $ 44,056  $ 44,870  $ 48,351  $ 172,663  $ 196,042 
Adjusted net interest margin 2.42  % 2.38  % 2.57  % 2.65  % 2.83  % 2.51  % 2.93  %

19

Horizon Bancorp, Inc. Announces Fourth Quarter and Full Year 2023 Results
Non–GAAP Reconciliation of Tangible Stockholders’ Equity and Tangible Book Value per Share
(Dollars in Thousands, Unaudited)
December 31, September 30, June 30, March 31, December 31,
2023 2023 2023 2023 2022
Total stockholders’ equity $ 718,812  $ 693,369  $ 709,243  $ 702,559  $ 677,375 
Less: Intangible assets 168,837  169,741  170,644  171,547  172,450 
Total tangible stockholders’ equity $ 549,975  $ 523,628  $ 538,599  $ 531,012  $ 504,925 
Common shares outstanding 43,652,063  43,648,501  43,645,216  43,621,422  43,574,151 
Book value per common share $ 16.47  $ 15.89  $ 16.25  $ 16.11  $ 15.55 
Tangible book value per common share $ 12.60  $ 12.00  $ 12.34  $ 12.17  $ 11.59 

Non–GAAP Calculation and Reconciliation of Efficiency Ratio and Adjusted Efficiency Ratio
(Dollars in Thousands, Unaudited)
Three Months Ended Twelve Months Ended
December 31, September 30, June 30, March 31, December 31, December 31, December 31,
2023 2023 2023 2023 2022 2023 2022
Non–interest expense as reported $ 39,330  $ 36,168  $ 36,262  $ 34,524  $ 35,711  $ 146,284  $ 143,201 
Net interest income as reported 42,257  42,090  46,160  45,237  48,782  175,744  199,518 
Non–interest income as reported $ (20,449) $ 11,830  $ 10,997  $ 9,620  $ 10,674  $ 11,998  $ 47,451 
Non–interest expense / (Net interest income + Non–interest income)
(“Efficiency Ratio”)
180.35  % 67.08  % 63.44  % 62.93  % 60.06  % 77.92  % 57.98  %
Non–interest expense as reported $ 39,330  $ 36,168  $ 36,262  $ 34,524  $ 35,711  $ 146,284  $ 143,201 
Extraordinary expenses(1)
(705) —  —  —  —  (705) — 
Non–interest expense excluding extraordinary expenses 38,625  36,168  36,262  34,524  35,711  145,579  143,201 
Net interest income as reported 42,257  42,090  46,160  45,237  48,782  175,744  199,518 
Swap termination fee —  —  (1,453) —  —  (1,453) — 
Net interest income excluding swap termination fee 42,257  42,090  44,707  45,237  48,782  174,291  199,518 
Non–interest income as reported (20,449) 11,830  10,997  9,620  10,674  11,998  47,451 
(Gain) / loss on sale of investment securities 31,572  —  (20) 500  —  32,052  — 
Death benefit on BOLI —  —  —  —  —  —  (644)
Non–interest income excluding (gain) / loss on sale of investment securities and death benefit on BOLI $ 11,123  $ 11,830  $ 10,977  $ 10,120  $ 10,674  $ 44,050  $ 46,807 
Adjusted efficiency ratio 72.36  % 67.08  % 65.12  % 62.37  % 60.06  % 66.68  % 58.13  %
(1) Extraordinary expenses include costs associated with previously disclosed staffing changes, the launch of Horizon Equipment Finance and the expansion of the Bank's treasury management capabilities.

20

Horizon Bancorp, Inc. Announces Fourth Quarter and Full Year 2023 Results
Non–GAAP Reconciliation of Return on Average Assets
(Dollars in Thousands, Unaudited)
Three Months Ended Twelve Months Ended
December 31, September 30, June 30, March 31, December 31, December 31, December 31,
2023 2023 2023 2023 2022 2023 2022
Average assets $ 7,880,816  $ 7,924,751  $ 7,840,026  $ 7,831,106  $ 7,718,366  $ 7,869,628  $ 7,533,915 
Return on average assets (“ROAA”) as reported (1.27) % 0.81  % 0.96  % 0.94  % 1.09  % 0.36  % 1.24  %
Swap termination fee —  —  (0.07) —  —  (0.02) — 
Tax effect —  —  0.02  —  —  —  — 
ROAA excluding swap termination fee (1.27) 0.81  0.91  0.94  1.09  0.34  1.24 
(Gain) / loss on sale of investment securities 1.59  —  —  0.03  —  0.41  — 
Tax effect (0.33) —  —  (0.01) —  (0.09) — 
Tax valuation reserve 0.26  —  —  —  —  0.07  — 
ROAA excluding (gain) / loss on sale of investment securities 0.25  0.81  0.91  0.96  1.09  0.73  1.24 
Death benefit on BOLI —  —  —  —  —  —  (0.01)
ROAA excluding death benefit on BOLI 0.25  0.81  0.91  0.96  1.09  0.73  1.23 
Extraordinary expenses(1)
0.04  —  —  —  —  0.01  — 
Tax effect (0.01) —  —  —  —  —  — 
ROAA excluding extraordinary expenses 0.28  0.81  0.91  0.96  1.09  0.74  1.23 
BOLI tax expense and excise tax 0.43  % —  % —  % —  % —  % 0.11  % —  %
ROAA excluding BOLI tax expense and excise tax 0.71  % 0.81  % 0.91  % 0.96  % 1.09  % 0.85  % 1.23  %
Adjusted ROAA 0.71  % 0.81  % 0.91  % 0.96  % 1.09  % 0.85  % 1.23  %
(1) Extraordinary expenses include costs associated with previously disclosed staffing changes, the launch of Horizon Equipment Finance and the expansion of the Bank's treasury management capabilities.

21

Horizon Bancorp, Inc. Announces Fourth Quarter and Full Year 2023 Results
Non–GAAP Reconciliation of Return on Average Common Equity
(Dollars in Thousands, Unaudited)
Three Months Ended Twelve Months Ended
December 31, September 30, June 30, March 31, December 31, December 31, December 31,
2023 2023 2023 2023 2022 2023 2022
Average common equity $ 702,793  $ 715,485  $ 710,953  $ 693,472  $ 660,188  $ 706,274  $ 683,630 
Return on average common equity (“ROACE”) as reported (14.23) % 8.99  % 10.59  % 10.66  % 12.72  % 3.96  % 13.66  %
Swap termination fee —  —  (0.82) —  —  (0.21) — 
Tax effect —  —  0.17  —  —  0.04  — 
ROACE excluding swap termination fee (14.23) 8.99  9.94  10.66  12.72  3.79  13.66 
(Gain) / loss on sale of investment securities 17.82  —  (0.01) 0.29  —  4.54  — 
Tax effect (3.74) —  —  (0.06) —  (0.95) — 
Tax valuation reserve 2.94  —  —  —  —  0.74  — 
ROACE excluding (gain) / loss on sale of investment securities 2.79  8.99  9.93  10.89  12.72  8.12  13.66 
Death benefit on BOLI —  —  —  —  —  —  (0.09)
ROACE excluding death benefit on BOLI 2.79  8.99  9.93  10.89  12.72  8.12  13.57 
Extraordinary expenses(1)
0.40  —  —  —  —  0.10  — 
Tax effect (0.08) —  —  —  —  (0.02) — 
ROACE excluding extraordinary expenses 3.11  8.99  9.93  10.89  12.72  8.20  13.57 
BOLI tax expense and excise tax 4.85  —  —  —  —  1.22  — 
ROACE excluding BOLI tax expense and excise tax 7.96  8.99  9.93  10.89  12.72  9.42  13.57 
Adjusted ROACE 7.96  % 8.99  % 9.93  % 10.89  % 12.72  % 9.42  % 13.57  %
(1) Extraordinary expenses include costs associated with previously disclosed staffing changes, the launch of Horizon Equipment Finance and the expansion of the Bank's treasury management capabilities.

22

Horizon Bancorp, Inc. Announces Fourth Quarter and Full Year 2023 Results
Non–GAAP Reconciliation of Return on Average Tangible Equity
(Dollars in Thousands, Unaudited)
Three Months Ended Twelve Months Ended
December 31, September 30, June 30, March 31, December 31, December 31, December 31,
2023 2023 2023 2023 2022 2023 2022
Average tangible equity $ 702,793  $ 715,485  $ 710,953  $ 693,472  $ 660,188  $ 706,274  $ 683,630 
Less: Average intangible assets 169,401  170,301  171,177  172,139  173,050  170,745  174,003 
Average tangible equity $ 533,392  $ 545,184  $ 539,776  $ 521,333  $ 487,138  $ 535,529  $ 509,627 
Return on average tangible equity (“ROATE”) as reported (18.76) % 11.79  % 13.94  % 14.18  % 17.24  % 5.22  % 18.33  %
Swap termination fee —  —  (1.08) —  —  (0.27) — 
Tax effect —  —  0.23  —  —  0.06  — 
ROATE excluding swap termination fee (18.76) 11.79  13.09  14.18  17.24  5.01  18.33 
(Gain) / loss on sale of investment securities 23.48  —  (0.01) 0.39  —  5.99  — 
Tax effect (4.93) —  —  (0.08) —  (1.26) — 
Tax valuation reserve 3.87  —  —  —  —  0.97  — 
ROATE excluding (gain) / loss on sale of investment securities 3.66  11.79  13.08  14.49  17.24  10.71  18.33 
Death benefit on BOLI —  —  —  —  —  —  (0.13)
ROATE excluding death benefit on BOLI 3.66  11.79  13.08  14.49  17.24  10.71  18.20 
Extraordinary expenses(1)
0.52  —  —  —  —  0.13  — 
Tax effect (0.11) —  —  —  —  (0.03) — 
ROATE excluding extraordinary expenses 4.07  11.79  13.08  14.49  17.24  10.81  18.20 
BOLI tax expense and excise tax 6.39  —  —  —  —  1.61  — 
ROATE excluding BOLI tax expense and excise tax 10.46  11.79  13.08  14.49  17.24  12.42  18.20 
Adjusted ROATE 10.46  % 11.79  % 13.08  % 14.49  % 17.24  % 12.42  % 18.20  %
(1) Extraordinary expenses include costs associated with previously disclosed staffing changes, the launch of Horizon Equipment Finance and the expansion of the Bank's treasury management capabilities.
23

Horizon Bancorp, Inc. Announces Fourth Quarter and Full Year 2023 Results
Earnings Conference Call

As previously announced, Horizon will host a conference call to review its fourth quarter and full year 2023 financial results and operating performance.

Participants may access the live conference call on January 25, 2024 at 7:30 a.m. CT (8:30 a.m. ET) by dialing 833–974–2379 from the United States, 866–450–4696 from Canada or 1–412–317–5772 from international locations and requesting the “Horizon Bancorp Call.” Participants are asked to dial in approximately 10 minutes prior to the call.

A telephone replay of the call will be available approximately one hour after the end of the conference through February 2, 2024. The replay may be accessed by dialing 877–344–7529 from the United States, 855–669–9658 from Canada or 1–412–317–0088 from other international locations, and entering the access code 5158700.


About Horizon Bancorp, Inc.

Horizon Bancorp, Inc. (NASDAQ GS: HBNC) is the $7.9 billion–asset bank holding company for Horizon Bank, which serves customers across diverse and economically attractive Midwestern markets through convenient digital and virtual tools, as well as its Indiana and Michigan branches. Horizon's retail offerings include prime residential, indirect auto, and other secured consumer lending to in–market customers, as well as a range of personal banking and wealth management solutions. Horizon also provides a comprehensive array of in–market business banking and treasury management services, as well as equipment financing solutions for customers regionally and nationally, with commercial lending representing over half of total loans. More information on Horizon, headquartered in Northwest Indiana's Michigan City, is available at horizonbank.com and investor.horizonbank.com.
24
EX-99.2 3 hbncpresentation20234q-f.htm EX-99.2 hbncpresentation20234q-f
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® A NASDAQ Traded Company - Symbol HBNC INVESTOR PRESENTATION JANUARY 24, 2024


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® Forward-Looking Statements This presentation may contain forward–looking statements regarding the financial performance, business prospects, growth and operating strategies of Horizon Bancorp, Inc. and its affiliates (collectively, “Horizon”). For these statements, Horizon claims the protection of the safe harbor for forward–looking statements contained in the Private Securities Litigation Reform Act of 1995. Statements in this presentation should be considered in conjunction with the other information available about Horizon, including the information in the filings we make with the Securities and Exchange Commission (the “SEC”). Forward–looking statements provide current expectations or forecasts of future events and are not guarantees of future performance. 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,” “estimate,” “project,” “intend,” “plan,” “believe,” “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. Risks and uncertainties that could cause actual results to differ materially include: current financial conditions within the banking industry, including the effects of recent failures of other financial institutions, liquidity levels, and responses by the Federal Reserve, Department of the Treasury, and the Federal Deposit Insurance Corporation to address these issues; changes in the level and volatility of interest rates, changes in spreads on earning assets and changes in interest bearing liabilities; increased interest rate sensitivity; the ability of Horizon to remediate its material weaknesses in its internal control over financial reporting; continuing increases in inflation; loss of key Horizon personnel; increases in disintermediation; potential loss of fee income, including interchange fees, as new and emerging alternative payment platforms take a greater market share of the payment systems; estimates of fair value of certain of Horizon’s assets and liabilities; changes in prepayment speeds, loan originations, credit losses, market values, collateral securing loans and other assets; changes in sources of liquidity; economic conditions and their impact on Horizon and its customers, including local and global economic recovery from the pandemic; legislative and regulatory actions and reforms; changes in accounting policies or procedures as may be adopted and required by regulatory agencies; litigation, regulatory enforcement, and legal compliance risk and costs; rapid technological developments and changes; cyber terrorism and data security breaches; the rising costs of cybersecurity; the ability of the U.S. federal government to manage federal debt limits; climate change and social justice initiatives; material changes outside the U.S. or in overseas relations, including changes in U.S. trade relations related to imposition of tariffs, Brexit, and the phase out of the London Interbank Offered Rate (“LIBOR”); the inability to realize cost savings or revenues or to effectively implement integration plans and other consequences associated with mergers, acquisitions and divestitures; acts of terrorism, war and global conflicts, such as the ongoing conflicts between Russia and Ukraine and Israel and Hamas; and supply chain disruptions and delays. These and additional factors that could cause actual results to differ materially from those expressed in the forward-looking statements are discussed in Horizon’s reports (such as the Annual Report on Form 10-K, Quarterly Reports on Form 10- Q, and Current Reports on Form 8-K) filed with the SEC and available at the SEC’s website (www.sec.gov). Undue reliance should not be placed on the forward- looking statements, which speak only as of the date hereof. Horizon does not undertake, and specifically disclaims any obligation, to publicly release the result of any revisions that may be made to update any forward-looking statement to reflect the events or circumstances after the date on which the forward-looking statement is made, or reflect the occurrence of unanticipated events, except to the extent required by law. Non-GAAP Measures Certain non-GAAP financial measures are presented herein. Horizon believes they are useful to investors and provide a greater understanding of Horizon’s business without giving effect to non-recurring costs and non-core items. For each non-GAAP financial measure, we have presented comparable GAAP measures and reconciliations of the non-GAAP measures to those GAAP measures in the Appendix to this presentation. Please see slides 26-33. Important Information 2


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® 3 Mark E. Secor EVP & Chief Financial Officer • 35 Years of Banking and Public Accounting Experience • 16 Years with Horizon Kathie A. DeRuiter EVP & Senior Operations Officer • 34 Years of Banking and Operational Experience • 23 Years as Senior Bank Operations Officer • 26 Years with Horizon Todd A. Etzler EVP & Corporate Secretary & General Counsel • 32 Years of Corporate Legal Experience and 13 years of General Counsel Experience • 6 Years with Horizon Lynn M. Kerber EVP & Chief Commercial Banking Officer • 33 Years of Banking Experience • 6 Years with Horizon Thomas M. Prame President & Chief Executive Officer • 29 Years of Banking Experience • 2 Years with Horizon Experienced Leadership Team


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® 4 4Q23 Highlights * 4Q23 results reflect after-tax loss of $32.7 million from balance sheet repositioning announced on December 12, 2023, including a $31.6 million pre-tax loss on the sale of securities and tax penalties and charges on the surrender of $112.8 million in bank owned life insurance (BOLI) ** The company incurred $705,000 in extraordinary expenses including costs associated with previously disclosed staffing changes, the launch of Horizon Equipment Finance and the expansion of the Bank’s treasury management capabilities ^ See Footnote Index and non-GAAP reconciliations in Appendix ($000s except per share data) 4Q23 3Q23 Income Statement Net interest income $42,257 $42,090 NIM 2.43% 2.41% Provision $1,274 $263 Non-interest income* $(20,449) $11,830 Non-interest expense** $39,330 $36,168 Income tax* $5,432 $1,284 Net income $(25,215) $16,205 Diluted EPS $(0.58) $0.37 Net impact of balance sheet repositioning* $0.89 -- Extraordinary expenses** $0.02 -- Adjusted diluted EPS^ $0.33 $0.37 Balance Sheet Total loans $4,419,048 $4,361,830 Total deposits $5,664,893 $5,700,097 Credit Quality NPA / total assets ratio 0.27% 0.26% Net charge-offs to avg. loans for the period 0.02% 0.02% Fourth Quarter Highlights • Strong annualized loan growth – 5.2% o Led by 13.1% annualized growth in commercial o Launch of Horizon Equipment Finance expected to meaningfully add to organic loan growth in 2024 • Excellent credit metrics o Continued low non-performing loans and charge-offs o Provision expense aligned with loan growth and consistent low net charge-off levels • Net interest margin expansion – 2 bps o Reflective of continued disciplined pricing of loans and deposits, quality loan growth and early benefit of December balance sheet repositioning • Cash position of $519.4 million at period end o Reflects proceeds of December balance sheet repositioning o Provides significant funding flexibility as cash is expected to be deployed into higher yielding loans and other liquid assets throughout 2024. • Adjusted net income of $14.1 million, or $0.33/share^ o Excluding impact of balance sheet repositioning* and extraordinary expenses** • Continued disciplined operating model o 1.98% of non-interest expense/average assets, annualized o 1.94%, excluding extraordinary expenses**


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® • Commercial loan portfolio increased by ~$85.7MM, 13.1% annualized • Gross funding of $117MM for Q4 compared to $97MM for linked quarter • Commercial pipeline at $167MM compared to $145MM at September 30, 2023 • YTD net charge-offs ~ 2 basis points • Average portfolio yield of 6.05% in the quarter o Average new production yield of 7.87% Diversified Commercial Loans By Geography & Mix 5 Northern Indiana, 13% Central Indiana, 31% Other, 4% Southwest Michigan, 17% Northern Michigan, 9% East Michigan, 7% West Michigan, 19% Geographic Dispersion Non- Owner Occupied Real Estate, 47% C&I, 26% Owner Occ. Real Estate, 23% Ag Loans, 2% Develop./Land, 1% Res. Spec. Homes, 1% Portfolio Composition Quarter Highlights Note: Data as of 12/31/23 Total Outstanding $2.7B Total Outstanding $2.7B


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® Commercial, $2,675M, 61% Residential Mortgage, $681M, 15% Consumer, $1,016M, 23% Mortgage Warehouse, $45M, 1% Held For Sale, $1M, 0% 6 Gross Loans $4.4B Commercial Loans by Industry ($M) 12/31/23 Balance % of Commercial Portfolio % of Total Loan Portfolio Lessors – Residential Multi Family $271 10.1% 6.1% Health Care, Educational & Social 232 8.7% 5.3% Warehouse/Industrial 170 6.4% 3.8% Individual and Other Services 167 6.2% 3.8% Retail 165 6.2% 3.7% Hotel 161 6.0% 3.6% Office (except medical) 155 5.8% 3.5% Real Estate Rental & Leasing 138 5.2% 3.1% Manufacturing 137 5.1% 3.1% Finance & Insurance 131 4.9% 3.0% Lessors – Student Housing 108 4.0% 2.4% Construction 95 3.6% 2.1% Retail Trade 87 3.3% 2.0% Lessors – Residential 1–4 Family 75 2.8% 1.7% Mini Storage 74 2.8% 1.7% Medical Office 73 2.7% 1.7% Government 67 2.5% 1.5% Restaurants 64 2.4% 1.4% Leisure and Hospitality 48 1.8% 1.1% Professional & Technical Services 44 1.6% 1.0% Transportation & Warehousing 39 1.4% 0.9% Wholesale Trade 38 1.4% 0.9% Farm Land 32 1.2% 0.7% Development Loans 24 0.9% 0.5% Other 80 3.0% 1.9% Total $2,675 100.0% 60.5% Diversified & Granular Loan Portfolio Note: Data as of 12/31/23


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® 7 Prime Consumer Loans Consumer Direct • Increased ~$27MM, consistent with plan o Growth attributed to transactional purchases • YTD net recovery less than ~ 1 basis point • Average portfolio yield of 8.26% in the quarter o Average new production yield of 8.95% Quarter Highlights Direct Auto, 2.0% Home Equity Term, 6.5% HELOCs, 49.5% RV & Boat, 2.4% Secured Other, 0.4% Unsecured Other, 0.6% Indirect Auto, 38.6% Total Outstanding $1.0B Period-End Weighted Average Portfolio Metrics Direct Consumer Indirect Auto Credit Score 754 738 Debt-to-Income 31% 25% Loan-to-value 73% 85% Note: Data as of 12/31/23 Indirect Auto • Decreased ~ $38MM, consistent with strategy • YTD net charge-offs ~ 36 basis points • Average portfolio yield of 3.27% in the quarter • Strategy to replenish with higher earning assets


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® 8 Prime Mortgage Loans • Mortgage portfolio increased by ~$5.7MM, 3.4% annualized • Results aligning with industry Q4: $58MM originations Q3: $59MM originations Q2: $68MM originations • YTD net recovery less than ~ 1 basis point • Consistent higher quality borrowers, significant capacity to pay and low LTV • Average portfolio yield of 4.32% in the quarter o Average new production yield of 7.50% Mortgage Portfolio Weighted Metrics Credit Score 757 Debt-to-Income 34% Loan-to-value 69% Jumbo, 50.1% Rental, 1.0% Conforming, 45.0% Construction, 3.9% Total Outstanding $681M Quarter Highlights Note: Data as of 12/31/23


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® $285 $379 $274 $722 $785 0.01% 0.01% 0.01% 0.02% 0.02% 4Q22 1Q23 2Q23 3Q23 4Q23 Net Charge Offs Commercial Resi Real Estate Consumer Total NCOs/Average Loans $ 0 0 0 s $21,840 $19,797 $22,109 $19,448 $19,625 0.52% 0.47% 0.52% 0.45% 0.44% 4Q22 1Q23 2Q23 3Q23 4Q23 Non-Performing Loans (period end) Commercial Resi Real Estate Consumer Total NPLs/Loans $ 0 0 0 s 9 CECL $50,464 $49,526 $49,976 $49,699 $50,029 1.21% 1.17% 1.17% 1.14% 1.13% 4Q22 1Q23 2Q23 3Q23 4Q23 ACL ACL/Loans Strong Asset Quality Metrics Allowance for Credit Losses (period end) $ 0 0 0 s 30-89 Days Delinquent (period end) $ 0 0 0 s $10,709 $13,971 $10,913 $13,090 $16,595 0.25% 0.33% 0.26% 0.30% 0.38% 4Q22 1Q23 2Q23 3Q23 4Q23 39 to 89 days delinquent Delinquencies/Loans


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® * Including mortgage warehouse 10 Higher Yielding Earning Asset Focus $4,359 $4,418 3Q23 4Q23 Loans Commercial Resi* Consumer $2,832 $2,493 3Q23 4Q23 Securities Available for Sale Held to Maturity $7,306 $7,362 3Q23 4Q23 All Earning Assets $79 $416 3Q23 4Q23 Cash 5.86% 6.04% Average Yield Dollar amounts in thousands at period end 2.41% 2.47% 5.27% 5.39% 4.48% 4.69% Improvement in earning asset yield of 21 bps from linked quarter • Loan growth driven in high yielding originations, improving portfolio yields in flat rate environment • Securities portfolio yield improved post balance sheet restructuring • Higher yielding cash portfolio balances increased by over 500% in Q4


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® $1,556 $1,473 3Q23 4Q23 Public Note: Data as of 12/31/23 11 Deposit Stability & Strength Maintain Key Relationships • Public Funds ($83MM) • Continued price competition • Larger in size, fluid environment • Balancing bid durations and cost Stability in Core Relationships • Cons/Comm Portfolio $47MM • Combined balance changed 1.14% • Consumer portfolio: ($2MM)/(0.08)% • Commercial portfolio: $49MM/3.04% • Migration to higher rate portfolios Borrowings • Flat linked quarter • Significant liquidity capacity • $416M in Fed Funds sold and interest earning cash Checking Savings CD $2,524 $2,522 3Q23 4Q23 Consumer $1,621 $1,670 3Q23 4Q23 Commercial $1,356 $1,353 3Q23 4Q23 Borrowings Average Cost 0.96% 1.24% 1.23% 1.45% 3.45% 3.62% 3.50% 3.56% Dollar amounts in thousands at period end


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® Positioned for Further NIM Expansion 12 4Q23 Net Interest Margin Ahead of expected 2024 deployment of December balance sheet repositioning proceeds* * Balance sheet repositioning announced on December 12, 2023 included sale of $382.7mm of AFS securities and surrender of $112.8mm in BOLI. NIM expansion in the fourth quarter • The increase in the interest earning asset yield more than outpaced the increase in interest bearing liability costs • The balance sheet restructure had minimal impact during the quarter, benefits will come in future periods


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® Continued Focus on Pricing Discipline 13 4.22% 4.25% 4.38% 4.34% 4.10% 4.33% 4.61% 5.02% 5.44% 5.78% 5.86% 6.04% 4.20% 4.14% 4.17% 4.17% 4.11% 4.25% 4.67% 5.10% 5.36% 5.50% 5.71% 0.21% 0.17% 0.14% 0.11% 0.10% 0.11% 0.28% 0.71% 1.04% 1.35% 1.72% 1.93% 0.27% 0.22% 0.19% 0.17% 0.16% 0.19% 0.37% 0.75% 1.26% 1.63% 1.95% 1Q21 2Q21 3Q21 4Q21 1Q22 2Q22 3Q22 4Q22 1Q23 2Q23 3Q23 4Q23 Average Loan Yields and Deposit Costs HBNC Loan Yield Peer Median Loan Yield HBNC Cost of Deposits(1) Peer Median Cost of Deposits (1) See Footnote Index and non-GAAP reconciliations in Appendix. 376 bps 411 bps Peer medians for U.S. commercial banks listed on the Nasdaq or NYSE with assets of $5B-$10B at MRQ end, according to data from S&P Capital IQ Pro on December 18, 2023. HBNC Cost HBNC Yield


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® 14 Stabilizing Fee Income Adjusted Non-interest Income Excluding Securities Gains and Losses* ($000s) $6,016 $6,004 $6,721 $6,392 $6,419 $1,270 $1,275 $1,247 $1,206 $1,352 $1,833 $1,498 $1,645 $2,213 $1,675 $1,555 $843 $1,384 $2,019 $1,677 $10,674 $10,120 $10,977 $11,830 $11,123 4Q22 1Q23 2Q23 3Q23 4Q23 Service fees Fiduciary activities Mortgage related income All Other • $11.1MM in adjusted non-interest income* o Excluding $31.6MM loss on sale of AFS securities o Including $397,000 reduction non- interest income from BOLI policy surrender • Stabilizing fee income platform o Core service fees, particularly from cards and growth trends in Treasury Management and Equipment Finance, intended to offset mortgage cyclicality and lower BOLI revenue Quarter Highlights Note: Data as of 12/31/23 *See Footnote Index and non-GAAP reconciliations in Appendix


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® 15 Diligent Expense Management $19,978 $18,712 $20,162 $20,058 $21,172 $15,733 $15,812 $16,100 $16,110 $17,453$35,711 $34,524 $36,262 $36,168 $38,625 1.84% 1.79% 1.86% 1.81% 1.94% 4Q22 1Q23 2Q23 3Q23 4Q23* All Other Non-interest Expense* Salaries & Employee Benefits* Annualized Non-Interest Expense to Average Assets* Adjusted Non-interest Expense* ($000s) • $38.6MM in adjusted operating expenses* o Excluding $705,000 in extraordinary expenses associated with previously disclosed staffing changes, the launch of Horizon Equipment Finance and the expansion of the Bank’s treasury management capabilities • Operating expenses will continue to reflect investments in revenue generating roles o C&I, CRE, Equipment Finance and Treasury Management capabilities, in particular • Adjusted operating expense* to average assets annualized o 1.94% for the quarter o 1.85% YTD Quarter Highlights Note: Data as of 12/31/23 *4Q23 excluding non-operating expenses. See Footnote Index and non-GAAP reconciliations in Appendix.


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® 16 High-Quality Investment Securities Available for Sale (AFS) Securities on December 31, 2023 Held to Maturity (HTM) Securities on December 31, 2023 Amortized Cost Unrealized Loss, Net Fair Value** Duration (years) Amortized Cost** Unrealized Loss, Net Fair Value Duration (years) $72,938 $(8,561) $64,377 ~4.6 U.S. Treasury and federal agencies $287,259 $(41,299) $245,960 ~6.2 353,299 (49,269) 304,030 ~7.6 State and municipal 1,088,499 (149,138) 939,361 ~9.7 3,931 (351) 3,580 ~4.9 Federal agency CMOs 51,325 (7,846) 43,479 ~4.5 161,130 (23,833) 137,297 ~4.9 Federal agency mortgage-backed pools 323,649 (48,621) 275,028 ~5.4 -- -- -- -- Private labeled mortgage-backed pools 32,329 (4,595) 27,734 ~3.7 43,317 (5,350) 37,967 ~4.6 Corporate Notes 162,734 (25,538) 137,196 ~5.8 $634,615 $(87,364) $547,251 ~6.3 Total $1,945,638 $(277,037) $1,668,758 ~7.2 All dollar amounts in thousands 4Q22 1Q23 2Q23 3Q23 4Q23 Scheduled Next Quarter* Scheduled Next 12 Months* Roll-off / Cash Flow $28,000 $25,000 $41,000 $26,000 $28,000 $34,000 $105,000 Sales - $65,000 $24,000 - $383,000 Duration (years) 6.74 6.58 6.41 6.70 6.97 Book yield 2.30% 2.22% 2.21% 2.21% 2.25% * Excludes securities sales • Portfolio with positive spread over deposit costs • Cash flows to support funding of higher yielding loans **Book value, representing fair value for AFS securities and amortized cost for HTM securities


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® 11.3% 12.0% 11.3% 11.4% 11.9% 12.1% 11.4% 11.6% 2020 2021 2022 2023 10.7% 9.2% 10.2% 9.6% 9.0% 8.9% 9.5% 9.4% 2020 2021 2022 2023 14.9% 15.4% 13.4% 14.4% 14.3% 14.2% 13.6% 14.0% 2020 2021 2022 2023 Peer Data Source: S&P Global Market Intelligence. TCE / TA (%) Leverage Ratio (%) Total RBC Ratio (%) 4.0% Adequate + Buffer 7.0% KBW Regional Bank Index Median - MRQ Capital Position Provides Flexibility 10.5% HBNC Ratio 9.1% 7.6% 6.6% 7.1% 8.6% 8.3% 7.2% 7.4% 2020 2021 2022 2023 CET1 Ratio (%) 17 All data as of period end.


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® Total Loan Growth Annualized 5.3% 4-5% Net Interest Margin 2.43% >2.50% Net Interest Income $42.3 MM >$43.8 MM Non-Interest Income $11.1 MM $10.0-$10.5 MM Non-Interest Expense $38.6 MM $37-$38 MM Annual Expenses to Average Assets 1.94% <2.00% 2024 Outlook 4Q 2023 Adjusted * 18 1Q 2024 Expectation • Momentum in Net Interest Income o Targeting annualized loan growth of 8- 9% accelerating in Q2 with leasing team o Deploy excess cash into higher yielding loans/assets throughout 2024 o Continued discipline pricing of new loan production and deposits o Modeling conservative view of two rate cuts in second half of 2024 • Consistent Fee Income Performance o Continued growth and performance in deposit service charges and card income o Wealth income and lease sales to support slow down in mortgage volume and BOLI impact • Disciplined Operating Expenses o Strategic adds to revenue producing teams o New digital account opening platform to go live in Q1. Investment aligned with client demand Full Year Outlook (*) Excluding loss on sale of AFS securities from balance sheet repositioning announced on December 12, 2023 and extraordinary expenses.


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® 19 Major Brands Horizon’s markets are home to multi-national companies, flourishing ecosystems of suppliers, spin-offs and professional services firms, and thriving college towns. These regional economic engines include global leaders in medical devices, pharmaceuticals, agribusiness, automotive/mobility, alternative energy, and high- tech manufacturing, as well as world-renowned universities like Notre Dame, Purdue, Indiana, Michigan, Michigan State, and Grand Valley State. Most-recent-quarter-end balances for IN and MI, with loans excluding mortgage warehouse and purchased HELOCs Loans $2.3B Loans $1.9B Chicago Economically Attractive Horizon’s branches are located strategically in markets with attractive business environments, tax rates, housing affordability, infrastructure and quality of life. Our markets are stable and strong with reduced volatility compared to major metropolitan markets. Diverse Opportunities Horizon’s Commercial and Retail Banking offerings are complimented by well- developed Treasury Management, Wealth, Mortgage Banking platforms. Horizon’s core deposit franchise is grounded in the long tenure of its clients, significant market share, and its relationship based banking model. Deposits $1.8B Deposits $3.9B Why Horizon? Distribution in Excellent Growth Markets


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® Very attractive Midwest markets Consistent and Strong loan growth with low credit risk profile Tenured and stable deposit base with significant liquidity Disciplined operating culture Compelling value supported by commitment to dividend Disciplined expense management results, 1.85% operating expenses/average assets year to date Excellent credit metrics with low non-performing loans and charge-offs 20 Why Horizon? Positive Momentum Moving into 2024 Stable, granular deposit base, average account tenure over 10 years Actively managing funding cost to create shareholder value Significant liquidity of $2.9 billion in availability; 79% deposits insured/collateralized Strategic branch distribution throughout highly desirable markets Core markets are experiencing significant investment in infrastructure and strong, growing local economies Flourishing ecosystem of diverse industry of suppliers, professional service firms and vendor partners P/adjusted EPS of 8.7x 4.8% dividend yield, and targeted dividend payout ratio of 30-40% aligned with capital retention strategy 30-year record of uninterrupted quarterly cash dividends to shareholders Cash represents approximately 8 quarters of the current dividend plus fixed costs Positive momentum with loan growth of 5.2% annualized led by commercial platform with 13%+ annualized growth in Q4 Abundant cash position to continue to reinvest in core lending platforms and new equipment leasing vertical A proven history of excellent credit metrics: 2 basis points charge-offs, 1.13% allowance for credit losses at most-recent quarter end Price multiples as of 1/19/24


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® 21 Appendix


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® 1% 2% 3% 3% 3% 4% 6% 6% 6% 6% 10% Farm Land All Others Medical Office Mini Storage Lessors - Residential 1-4 Lessors Student Housing Office (except medical) Motel Retail Warehouse/Industrial Lessors - Residential Multi Note: Data as of 12/31/23. All percentages are of total commercial loans. 1% 1% 1% 1% 2% 2% 2% 2% 2% 3% 6% Wholesale Trade Professional & Technical Services All Others Construction Leisure and Hospitality Restaurants Manufacturing Retail Trade Real Estate Rental & Leasing Individuals and Other Services Health Care, Edu. Social Assist. 1% 1% 1% 1% 1% 1% 2% 3% 3% 3% 3% 3% 5% Professional & Technical Services Wholesale Trade Restaurants Transportation & Warehousing Retail Trade All Others Construction Government Real Estate Rental & Leasing Health Care, Educational Social Assist. Manufacturing Individuals and Other Services Finance & Insurance 22 Non-Owner Occupied CRE – 50% of Total Commercial Loans ~$1.3 Billion Owner Occupied CRE – 23% of Total Commercial Loans ~$0.6 Billion C&I Loans – 27% of Total Commercial Loans ~$0.7 Billion Diversified Commercial Loans By Industry Commercial Loans - $2.675 Billion


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® Note: Data as of 12/31/23 Seasoned, Core Deposit Base • Consumer: $9K avg. account balance 11 year avg. tenure • Commercial: $11K avg. account balance 10 year avg. tenure • Public: $880K avg. account balance 11 year avg. tenure 54% of Balances in Checking Accounts • Daily operating accounts of clients • Long tenured relationships of 11 years 79% of Balances Insured/Collateralized • Significant portion of deposits covered by FDIC, Collateralized or IntraFi • Additional coverage through Indiana Public Deposit Insurance Fund (PDIF) Granular and Tenured Deposits 54% 25% 21% FDIC Insured <$250K, Collateralized and/or Third-Party Insured (e.g., IntraFi and Indiana PDIF) 79% Total Deposits $5.7B 23


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® 0.00% 0.50% 1.00% 1.50% 2.00% 2.50% 3.00% 3.50% 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 HBNC U.S. commercial banks¹ Net charge offs as a % of average loans 0.15% 0.50 0.49% 0.02% 0.00% 0.50% 1.00% 1.50% 2.00% 2.50% 3.00% 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 HBNC U.S. commercial banks¹ Nonperforming assets as % of assets 0.20% 0.39% 0.43% 0.26% Source: SNL Financial Note: Financial data as of September 30, 2023; ¹ Based on regulatory financials for all U.S. commercial banks as defined by SNL Financial banking industry aggregates Proven Credit Quality Through Cycles 24


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® 25 Slide 4 • Adjusted net income and adjusted diluted earnings per share exclude swap termination fees, gain/(loss) on sale of investment securities and extraordinary expenses, including costs associated with previously disclosed staffing changes, the launch of Horizon Equipment Finance and the expansion of the Bank’s treasury management capabilities, net of tax, and BOLI tax expense and excise tax. (See further in the Appendix for a reconciliation of these non-GAAP amounts to their GAAP counterparts.) • Adjusted non-interest expense and adjusted non-interest expense to average assets excludes extraordinary expenses, including costs associated with previously disclosed staffing changes, the launch of Horizon Equipment Finance and the expansion of the Bank’s treasury management capabilities. (See further in the Appendix for a reconciliation of these non-GAAP amounts to their GAAP counterparts.) Slide 13 • Average cost of average total deposits includes average balances of non-interest bearing deposits. (See further in the Appendix for a reconciliation of these non-GAAP amounts to their GAAP counterparts.) Slide 14 • Adjusted non-interest income excludes gain/(loss) on sale of investment securities. (See further in the Appendix for a reconciliation of these non- GAAP amounts to their GAAP counterparts.) Slide 15 • Adjusted non-interest expense excludes extraordinary expenses, including costs associated with previously disclosed staffing changes, the launch of Horizon Equipment Finance and the expansion of the Bank’s treasury management capabilities. (See further in the Appendix for a reconciliation of these non-GAAP amounts to their GAAP counterparts.) Slide 18 • Adjusted non-interest income excludes gain/(loss) on sale of investment securities. (See further in the Appendix for a reconciliation of these non- GAAP amounts to their GAAP counterparts.) • Adjusted non-interest expense and adjusted non-interest expense to average assets excludes extraordinary expenses, including costs associated with previously disclosed staffing changes, the launch of Horizon Equipment Finance and the expansion of the Bank’s treasury management capabilities. (See further in the Appendix for a reconciliation of these non-GAAP amounts to their GAAP counterparts.) Slides 26-33 Use of Non-GAAP Financial Measures • Certain information set forth in the presentation materials refers to financial measures determined by methods other than in accordance with GAAP. Horizon believes these non-GAAP financial measures are helpful to investors and provide a greater understanding of our business without giving effect to purchase accounting impacts, one-time acquisition and other non-recurring costs and non-core items. 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. Footnote Index


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® 26 Footnote Index December 31, September 30, June 30, March 31, December 31, December 31, December 31, 2023 2023 2023 2023 2022 2023 2022 Net income as reported (25,215)$ 16,205$ 18,763$ 18,228$ 21,165$ 27,981$ 93,408$ Swap termination fee - - (1,453) - - (1,453) - Tax effect - - 305 - - 305 - Net income excluding swap termination fee (25,215) 16,205 17,615 18,228 21,165 26,833 93,408 (Gain)/loss on sale of investment securities 31,572 - (20) 500 - 32,052 - Tax effect (6,630) - 4 (105) - (6,731) - Tax valuation reserve 5,201 - - - - 5,201 - Net income excluding (gain)/loss on sale of investment securities 4,928 16,205 17,599 18,623 21,165 57,355 93,408 Death benefit on bank owned life insurance ("BOLI") - - - - - - (644) Net income excluding death benefit on BOLI 4,928 16,205 17,599 18,623 21,165 57,355 92,764 Extraordinary expenses(1) 705 - - - - 705 - Tax effect (148) - - - - (148) - Net income excluding extraordinary expenses 5,485 16,205 17,599 18,623 21,165 57,912 92,764 BOLI tax expense and excise tax 8,597 - - - - 8,597 - Net income excluding BOLI tax expense and excise tax 14,082 16,205 17,599 18,623 21,165 66,509 92,764 Adjusted net income 14,082$ 16,205$ 17,599$ 18,623$ 21,165$ 66,509$ 92,764$ Three Months Ended Twelve Months Ended Non-GAAP Reconciliation of Net Income (Dollars in Thousands, Unaudited) (1) Extraordinary expenses include costs assocaited with previously disclosed staffing changes, the launch of Horizon Equipment Finance and the expansion of the Bank's treasury management capabilities.


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® 27 Footnote Index December 31, September 30, June 30, March 31, December 31, December 31, December 31, 2023 2023 2023 2023 2022 2023 2022 Diluted EPS as reported (0.58)$ 0.37$ 0.43$ 0.42$ 0.48$ 0.64$ 2.14$ Swap termination fee - - (0.03) - - (0.03) - Tax effect - - 0.01 - - 0.01 - Diluted EPS excluding swap termination fee (0.58) 0.37 0.41 0.42 0.48 0.62 2.14 (Gain)/loss on sale of investment securities 0.72 - - 0.01 - 0.73 - Tax effect (0.15) - - - - (0.15) - Tax valuation reserve 0.12 - - - - 0.12 - Diluted EPS excluding (gain)/loss on sale of investment securities 0.11 0.37 0.41 0.43 0.48 1.32 2.14 Death benefit on bank owned life insurance ("BOLI") - - - - - - (0.01) Diluted EPS excluding death benefit on BOLI 0.11 0.37 0.41 0.43 0.48 1.32 2.13 Extraordinary expenses(1) 0.02 - - - - 0.02 - Tax effect - - - - - - - Diluted EPS excluding extraordinary expenses 0.13 0.37 0.41 0.43 0.48 1.34 2.13 BOLI tax expense and excise tax 0.20 - - - - 0.20 - Diluted EPS excluding BOLI tax expense and excise tax 0.33 - 0.41 0.43 0.48 1.54 2.13 Adjusted diluted EPS 0.33$ 0.37$ 0.41$ 0.43$ 0.48$ 1.54$ 2.13$ (1) Extraordinary expenses include costs assocaited with previously disclosed staffing changes, the launch of Horizon Equipment Finance and the expansion of the Bank's treasury management capabilities. Three Months Ended Twelve Months Ended Non-GAAP Reconciliation of Diluted Earnings per Share (Dollars in Thousands, Unaudited)


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® 28 Footnote Index Actual Extraordinary Expenses Adjusted Actual Extraordinary Expenses Adjusted Non-interest Expense Salaries and employee benefits 21,877$ (705)$ (1) 21,172$ 20,058$ -$ 20,058$ Net occupancy expenses 3,260 - 3,260 3,283 - 3,283 Data processing 2,942 - 2,942 2,999 - 2,999 Professional fees 772 - 772 707 - 707 Outside services and consultants 2,394 - 2,394 2,316 - 2,316 Loan expense 1,345 - 1,345 1,120 - 1,120 Core deposit intangible amortization 1,200 - 1,200 1,300 - 1,300 FDIC insurance expense 903 - 903 903 - 903 Other losses 508 - 508 188 - 188 Other expense 4,129 - 4,129 3,294 - 3,294 Total non-interest expense 39,330$ (705)$ 38,625$ 36,168$ -$ 36,168$ Annualized non-interest expense to average assets 1.98% 1.94% 1.81% 1.81% (1) Extraordinary expenses include costs assocaited with previously disclosed staffing changes, the launch of Horizon Equipment Finance and the expansion of the Bank's treasury management capabilities. Three Months Ended Non-GAAP Reconciliation of Non-Interest Expense (Dollars in Thousands, Unaudited) 2023 December 31, September 30, 2023


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® 29 Footnote Index Actual Extraordinary Expenses Adjusted Actual Extraordinary Expenses Adjusted Actual Extraordinary Expenses Adjusted Non-interest Expense Salaries and employee benefits 20,162$ -$ 20,162$ 18,712$ -$ 18,712$ 19,978$ -$ 19,978$ Net occupancy expenses 3,249 - 3,249 3,563 - 3,563 3,279 - 3,279 Data processing 3,016 - 3,016 2,669 - 2,669 2,884 - 2,884 Professional fees 633 - 633 533 - 533 694 - 694 Outside services and consultants 2,515 - 2,515 2,717 - 2,717 2,985 - 2,985 Loan expense 1,397 - 1,397 1,118 - 1,118 1,281 - 1,281 Core deposit intangible amortization 840 840 540 540 388 - 388 FDIC insurance expense 903 - 903 903 - 903 925 - 925 Other losses 134 - 134 221 - 221 118 - 118 Other expense 3,413 - 3,413 3,548 - 3,548 3,179 - 3,179 Total non-interest expense 36,262$ -$ 36,262$ 34,524$ -$ 34,524$ 35,711$ -$ 35,711$ Annualized non-interest expense to average assets 1.86% 1.86% 1.79% 1.79% 1.84% 1.84% 2023 June 30, March 31, Three Months Ended Non-GAAP Reconciliation of Non-Interest Expense (Dollars in Thousands, Unaudited) December 31, 20222023


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® 30 Footnote Index December 31, September 30, June 30, March 31, 2023 2023 2023 2023 Total deposit interest expense as reported 27,376$ 24,704$ 18,958$ 14,819$ Average interest bearing deposits 4,509,268 4,538,698 4,445,074 4,502,199 Annualized total deposit interest expense as a percentage of average interest bearing deposits ("Cost of Interest Bearing Deposits") 2.41% 2.16% 1.71% 1.33% Average interest bearing deposits 4,509,268 4,538,698 4,445,074 4,502,199 Average non-interest bearing deposits 1,125,164 1,159,241 1,186,520 1,255,697 Average total deposits 5,634,432$ 5,697,939$ 5,631,594$ 5,757,896$ Annualized deposit interest expense as a percentage of average total deposits ("Cost of Total Deposits") 1.93% 1.72% 1.35% 1.04% Non-GAAP Reconciliation of Cost of Deposits (Dollars in Thousands, Unaudited) Three Months Ended


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® 31 Footnote Index December 31, September 30, June 30, March 31, 2022 2022 2022 2022 Total deposit interest expense as reported 10,520$ 4,116$ 1,677$ 1,496$ Average interest bearing deposits 4,555,887 4,478,741 4,540,959 4,478,621 Annualized total deposit interest expense as a percentage of average interest bearing deposits ("Cost of Interest Bearing Deposits") 0.92% 0.36% 0.15% 0.14% Average interest bearing deposits 4,555,887 4,478,741 4,540,959 4,478,621 Average non-interest bearing deposits 1,321,139 1,351,857 1,335,779 1,322,781 Average total deposits 5,877,026$ 5,830,598$ 5,876,738$ 5,801,402$ Annualized deposit interest expense as a percentage of average total deposits ("Cost of Total Deposits") 0.71% 0.28% 0.11% 0.10% Three Months Ended Non-GAAP Reconciliation of Cost of Deposits (Dollars in Thousands, Unaudited)


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® 32 Footnote Index December 31, September 30, June 30, March 31, 2021 2021 2021 2021 Total deposit interest expense as reported 1,663$ 1,808$ 2,053$ 2,343$ Average interest bearing deposits 4,543,989 3,831,632 3,680,796 3,524,103 Annualized total deposit interest expense as a percentage of average interest bearing deposits ("Cost of Interest Bearing Deposits") 0.15% 0.19% 0.22% 0.27% Average interest bearing deposits 4,543,989 3,831,632 3,680,796 3,524,103 Average non-interest bearing deposits 1,366,621 1,180,890 1,139,068 1,063,268 Average total deposits 5,910,610$ 5,012,522$ 4,819,864$ 4,587,371$ Annualized deposit interest expense as a percentage of average total deposits ("Cost of Total Deposits") 0.11% 0.14% 0.17% 0.21% Three Months Ended Non-GAAP Reconciliation of Cost of Deposits (Dollars in Thousands, Unaudited)


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® 33 Footnote Index December 31, September 30, June 30, March 31, December 31, 2023 2023 2023 2023 2023 Non-interest Income Service charges on deposit accounts 3,092$ 3,086$ 3,021$ 3,028$ 2,947$ Wire transfer fees 103 120 116 109 118 Interchange fees 3,224 3,186 3,584 2,867 2,951 Fiduciary activities 1,352 1,206 1,247 1,275 1,270 Gains (losses) on sale of investment securities (31,572) - 20 (500) - Gain on sale of mortgage loans 951 1,582 1,005 785 1,196 Mortgage servicing income net of impairment 724 631 640 713 637 Increase in cash value of bank owned life insurance 658 1,055 1,015 981 751 Other income 1,019 964 349 362 804 Total non-interest income (20,449)$ 11,830$ 10,997$ 9,620$ 10,674$ (Gains) losses on sale of investment securities 31,572 - (20) 500 - Adjusted non-interest income 11,123$ 11,830$ 10,977$ 10,120$ 10,674$ Three Months Ended Non-GAAP Reconciliation of Non-Interest Income (Dollars in Thousands, Unaudited)


 
E X C E P T I O N A L S E R V I C E • S E N S I B L E A D V I C E ® Investor Relations Contact 34 Mark E. Secor Executive Vice President and Chief Financial Officer Horizon Bancorp, Inc. 515 Franklin Street Michigan City, IN 46360 219-873–2611 Investor.HorizonBank.com