Horizon Bancorp, Inc. Reports Third Quarter 2022 EPS of $0.55; Strong Loan Growth Continues to Offset Non–interest Income and Expense Headwinds

Rhea-AI Summary

Horizon Bancorp reported its financial results for Q3 2022, highlighting a 7.8% annualized growth in loans, contributing to an increase in net interest income, which rose to $53.4 million. Despite lower residential mortgage lending and rising costs, net income was $23.8 million, showcasing a 3.3% year-over-year increase. Asset quality remained robust with 0.12% delinquency rates. However, unrealized losses on investments totaled $161.8 million, impacting tangible capital.

Positive

• Annualized loan growth of 7.8% in Q3 2022.
• Net interest income rose to $53.4 million.
• Net income increased by 3.3% year-over-year.

Negative

• Unrealized losses on investments reached $161.8 million.
• Net income declined 4.2% from the previous quarter.
• Non-interest income fell $2.2 million due to lower mortgage volume.

MICHIGAN CITY, Ind., Oct. 26, 2022 (GLOBE NEWSWIRE) -- (NASDAQ GS: HBNC) – Horizon Bancorp, Inc. (“Horizon” or the “Company”) announced its unaudited financial results for the three– and nine–months ending September 30, 2022.

“We are proud of the performance achieved by our business banking and consumer lending teams who delivered annualized loan growth of 7.8% in the third quarter, excluding PPP loans and sold commercial participation loans,” Chairman and CEO Craig M. Dwight said. “This continued strong loan growth led to the increase in net interest income and substantially offset headwinds from lower residential mortgage lending activity and lower wealth management fees, as well as the increase in cost of funds related to rapidly rising interest rates. While the current economic environment remains challenged by rising inflation and supply chain disruption, we remain focused on positioning ourselves to continue to meet the evolving needs of our customers. We believe our investments in talent to enhance our capabilities and prepare for the future support our disciplined growth trajectory, and with the benefit of our balance sheet strength and solid asset quality metrics, will continue to elevate our performance through the end of 2022 and into 2023.”

Third Quarter 2022 Highlights

• Return on average assets (“ROAA”) was 1.29% year–to–date and 1.24% for the third quarter.
  
  
• Return on average tangible equity was 18.73% year–to–date and 18.71% for the third quarter.
  
  
• Total loans, excluding Federal Paycheck Protection Program (“PPP”) loans and sold commercial participation loans, grew by an annualized rate of 14.5% year–to–date and an annualized rate of 7.8% quarter over quarter.
  
  
• Commercial loans, excluding PPP loans and sold commercial participation loans, grew by an annualized rate of 13.8% year–to–date and an annualized rate of 7.2% quarter over quarter to a record $2.35 billion.
  
  
• Consumer loans grew by an annualized rate of 31.7% year–to–date and an annualized rate of 23.9% quarter over quarter to a record $899.9 million at period end.
  
  
• Asset quality remains solid with total loan delinquency at 0.12% of total loans, net charge–offs to average loans of 0.00% and a reversal of credit loss expense during the quarter.
  
  
• Net interest income increased by $387,000 to $53.4 million during the third quarter compared to $53.0 million for the previous quarter.
  
  
• Reported net interest margin (“NIM”) was 3.13% and adjusted NIM was 3.08%, with reported NIM decreasing by six basis points and adjusted NIM decreasing by four basis points from the second quarter of 2022. (See the “Non–GAAP Reconciliation of Net Interest Margin” table below for the definition of this non–GAAP calculation of adjusted NIM.)
  
  
• Non–interest income is down $2.2 million for the quarter due to lower residential mortgage loan volume, resulting in lower gain on sale income and from lower wealth management fees related to year–to–date declines in equity and bond markets.
  
  
• Non-interest expense was $38.4 million in the quarter, or 1.99% of average assets on an annualized basis, compared to $36.4 million, or 1.95%, in the second quarter of 2022. Year–to–date non–interest expense continues to be well managed at $111.3 million, or 1.99% of average assets on an annualized basis which is below our target of 2.00% of average assets.
  
  
• The effective tax rate for the third quarter dropped to 7.8% due to the recognition of solar tax credits as projects were put into service during the quarter.
  
  
• Net income totaled $23.8 million, down 4.2% from the linked quarter and up 3.3% from the prior year period. Diluted earnings per share (“EPS”) of $0.55 was down from $0.57 for the second quarter of 2022 and up from $0.52 for the third quarter of 2021.
  
  
• Asset sensitivity decreased in the quarter compared to the previous quarter end, as deposit betas increased with rising rates. Deposit beta is defined as the change in deposit costs as a percentage of the change in Fed Funds over a particular period. Current estimates for parallel rate shocks to the balance sheet, at 100 basis points and 200 basis points, decrease net interest income by approximately $3.3 million and $6.7 million, respectively.
  
  
• Deposit betas increased to 23% on total interest bearing deposits in the third quarter compared to a 3% beta during the previous quarter.
  
  
• During the third quarter of 2022, the continued steepening of the yield curve resulted in unrealized losses on available for sale investments of $161.8 million compared to unrealized losses of $122.0 million at June 30, 2022. The impact to the tangible capital ratio was a decrease of 3.55% from 6.48% at June 30, 2022 to 6.25% at September 30, 2022.
  
  
• The Bank’s capital position is still robust with leverage and risk based capital ratios of 8.84% and 13.65%, respectively. The annualized dividend yield was 3.56% as of September 30, 2022.
  

Summary

		For the Three Months Ended
		September 30,				June 30,				September 30,
Net Interest Income and Net Interest Margin			2022				2022				2021
Net interest income		$	53,395			$	53,008			$	46,544
Net interest margin			3.13	%			3.19	%			3.17	%
Adjusted net interest margin			3.08	%			3.12	%			3.12	%

Mr. Dwight continued, “Net interest income increased by $387,000 for the quarter as a result of Horizon’s solid loan growth. To support this level of growth, we were required to increase borrowings and that impacted the adjusted net interest margin by four basis points during the quarter. Overall cost of funds was contained at 0.69% providing a strong spread for new loans coming on the books. Competitive pressure on deposit pricing is starting to accelerate as we see several smaller banks and credit unions aggressively seeking lower cost deposit funding. Horizon’s deposit betas were 23% for the third quarter and in line with our expectations of approximately 35%; however additional pressure is expected as the Board of Governors of the Federal Reserve System will likely continue to rapidly increase rates over the next several months.”

		For the Three Months Ended
		September 30,			June 30,			September 30,
Asset Yields and Funding Costs		2022			2022			2021
Interest earning assets		3.68	%		3.46	%		3.46	%
Interest bearing liabilities		0.69	%		0.34	%		0.38	%

		For the Three Months Ended
Non-interest Income and		September 30,			June 30,			September 30,
Mortgage Banking Income		2022			2022			2021
Total non–interest income		$	10,188		$	12,434		$	16,044
Gain on sale of mortgage loans			1,441			2,501			4,088
Mortgage servicing income net of impairment			355			319			336

		For the Three Months Ended
		September 30,				June 30,				September 30,
Non-interest Expense			2022				2022				2021
Total non–interest expense		$	38,350			$	36,368			$	34,349
Annualized non–interest expense to average assets			1.99	%			1.95	%			2.09	%

		For the Three Months Ended
		September 30,			June 30,			September 30,
Credit Quality		2022			2022			2021
Allowance for credit losses to total loans		1.28	%		1.33	%		1.55	%
Non–performing loans to total loans		0.48	%		0.51	%		0.80	%
Percent of net charge–offs to average loans outstanding for the period		0.00	%		0.01	%		0.00	%

		September 30,				Net Reserve												December 31,
Allowance for Credit Losses			2022			3Q22				2Q22				1Q22					2021
Commercial		$	33,806			$	(996	)		$	(2,987	)		$	(2,986	)		$	40,775
Retail Mortgage			5,137				715				71				495				3,856
Warehouse			1,024				(43	)			12				(4	)			1,059
Consumer			11,402				(657	)			2,746				717				8,596
Allowance for Credit Losses (“ACL”)		$	51,369			$	(981	)		$	(158	)		$	(1,778	)		$	54,286
ACL / Total Loans			1.28	%															1.51	%
Acquired Loan Discount (“ALD”)		$	6,587			$	(619	)		$	(1,122	)		$	(769	)		$	9,097

“Our results this quarter were positively impacted by the significant progress towards achieving our goal of an annualized non–interest expense to average assets ratio of less than 2.00%, at 1.99% for the period ended September 30, 2022," Mr. Dwight continued. “We remain disciplined and focused on expense management, a critical component of our strategy given the economic uncertainty and rise in inflation. However, we are confident in our ability to continue to reduce our annualized target to be less than 2.00%. We expect the higher expense run rate we incurred during the third quarter to be greatly reduced starting in Q1 2023. In addition, in 2023 we expect to see the benefit from a full year of seven additional branch closings and their related cost savings.”

Income Statement Highlights

Net income for the third quarter of 2022 was $23.8 million, or $0.55 diluted earnings per share, compared to $24.9 million, or $0.57, for the linked quarter and $23.1 million, or $0.52, for the prior year period.

Adjusted net income for the third quarter of 2022 was $23.8 million, or $0.55 diluted earnings per share, compared to $24.2 million, or $0.56, for the linked quarter and $23.0 million, or $0.52, for the prior year period. Adjusted net income, which is not calculated according to generally accepted accounting principles (“GAAP”), is a measure that Horizon uses to provide a greater understanding of operating profitability. (See the “Non–GAAP Reconciliation of Net Income” table below.)

The improvement in net income for the third quarter of 2022 compared to the same prior year period reflects an increase in net interest income of $6.9 million, a decrease in credit loss expense of $1.7 million and a decrease in income tax expense of $2.0 million. These results are offset by a decrease in non–interest income of $5.9 million and an increase in non–interest expense of $4.0 million.
Net income for the third quarter of 2022 compared to the second quarter of 2022 reflects expansion of net interest income of $387,000, improvement in credit loss expense of $841,000 and a decrease of income tax expense of $2.0 million. These items were offset by lower non–interest income of $2.2 million and an increase in non–interest expense of $2.0 million.

Third quarter 2022 income from the gain on sale of mortgage loans totaled $1.4 million, down from $2.5 million in the linked quarter and down from $4.1 million in the prior year period.

Certain revenue streams that generated higher income in the prior year quarter were replaced in the most recent quarter with earning assets that have higher margins. Income from PPP lending, gain on sale of mortgage loans and mortgage servicing income net of impairment totaled $7.9 million during the prior year quarter. For the quarter ending September 30, 2022, the income from those same revenue streams totaled $1.8 million. The ability to replace this income and increase overall gross income in the third quarter was attributed to the strategies management implemented to focus on higher earning assets.

Non–interest expense of $38.4 million in the third quarter of 2022 reflected a $656,000 increase in salaries and employee benefits, a $429,000 increase in loan expense, a $370,000 increase in outside services and consultants, a $292,000 increase in other expense and a $269,000 increase in professional fees from the linked quarter.

Pre–tax, pre–provision net income totaled $25.2 million, down 13.2% from the linked quarter and 10.6% from the prior year period. This non–GAAP financial measure is utilized by many banks to provide a greater understanding of pre–tax profitability before the impact of credit loss expense. (See the “Non–GAAP Reconciliation of Pre–Tax, Pre–Provision Net Income” table below.) Horizon recorded a provision release of $601,000 in the quarter, a provision expense of $240,000 in the linked quarter, and a provision expense of $1.1 million in the prior year period.

Net Interest Margin

Horizon’s net interest margin decreased to 3.13% for the third quarter of 2022 compared to 3.19% for the second quarter of 2022. The decrease in net interest margin reflects the impact of the increase in the cost of interest bearing liabilities of 35 basis points which was partially offset by the increase in the yield on interest earning assets of 22 basis points. Interest income from acquisition–related purchase accounting adjustments was $317,000 lower during the third quarter of 2022 when compared to the second quarter of 2022.

Net interest margin decreased to 3.13% for the third quarter of 2022 compared to 3.17% for the third quarter of 2021. The decrease in net interest margin reflects the impact of the increased cost of interest bearing liabilities of 31 basis points which was partially offset by the increase in the yield on interest earning assets of 22 basis points.

Adjusted net interest margin, which excludes acquisition–related purchase accounting adjustments, was 3.08% for the third quarter of 2021, compared to 3.12% for the linked quarter and 3.12% for the third quarter of 2021. Interest income from acquisition–related purchase accounting adjustments was $906,000, $1.2 million and $875,000 for the three months ended September 30, 2022, June 30, 2022 and September 30, 2021, respectively.

Lending Activity

Total loan balances increased to $4.01 billion, or $3.96 billion excluding PPP loans and sold commercial participation loans, on September 30, 2022 when compared to $3.94 billion, or $3.89 billion excluding PPP loans and sold commercial participation loans, on June 30, 2022. During the three months ended September 30, 2022, commercial loans, excluding PPP loans and sold commercial participation loans, increased $41.8 million, consumer loans increased $51.1 million, and residential mortgage loans increased $26.3 million, offset by decreases in mortgage warehouse loans of $42.8 million, PPP loans of $2.0 million and loans held for sale of $1.1 million. PPP loan income was $26,000, $198,000 and $3.5 million for the three months ended September 30, 2022, June 30, 2022 and September 30, 2021, respectively.

Loan Growth by Type, Excluding Acquired Loans
(Dollars in Thousands, Unaudited)
		September 30,			June 30,			QTD				QTD			Annualized
		2022			2022			$ Change				% Change			% Change
Commercial, excluding PPP loans and sold commercial participation loans		$	2,352,446		$	2,310,605		$	41,841			1.8	%		7.2	%
PPP loans			315			2,343			(2,028	)		(86.6	)%		(343.4	)%
Sold commercial participation loans			50,982			51,043			(61	)		(0.1	)%		(0.5	)%
Residential mortgage			634,901			608,582			26,319			4.3	%		17.2	%
Consumer			899,881			848,749			51,132			6.0	%		23.9	%
Subtotal			3,938,525			3,821,322			117,203			3.1	%		12.2	%
Loans held for sale			1,852			2,943			(1,091	)		(37.1	)%		(147.1	)%
Mortgage warehouse			73,690			116,488			(42,798	)		(36.7	)%		(145.8	)%
Total loans		$	4,014,067		$	3,940,753		$	73,314			1.9	%		7.4	%
Total loans, excluding PPP loans and sold commercial participation loans		$	3,962,770		$	3,887,367		$	75,403			1.9	%		7.7	%

Loan Growth by Type, Excluding Acquired Loans
(Dollars in Thousands, Unaudited)
		September 30,			December 31,			YTD				YTD			Annualized
		2022			2021			$ Change				% Change			% Change
Commercial, excluding PPP loans and sold commercial participation loans		$	2,352,446		$	2,131,644		$	220,802			10.4	%		13.8	%
PPP loans			315			25,844			(25,529	)		(98.8	)%		(132.1	)%
Sold commercial participation loans			50,982			56,457			(5,475	)		(9.7	)%		(13.0	)%
Residential mortgage			634,901			594,382			40,519			6.8	%		9.1	%
Consumer			899,881			727,259			172,622			23.7	%		31.7	%
Subtotal			3,938,525			3,535,586			402,939			11.4	%		15.2	%
Loans held for sale			1,852			12,579			(10,727	)		(85.3	)%		(114.0	)%
Mortgage warehouse			73,690			109,031			(35,341	)		(32.4	)%		(43.3	)%
Total loans		$	4,014,067		$	3,657,196		$	356,871			9.8	%		13.0	%
Total loans, excluding PPP loans and sold commercial participation loans		$	3,962,770		$	3,574,895		$	387,875			10.8	%		14.5	%

Residential mortgage lending activity for the three months ended September 30, 2022 generated $1.4 million in income from the gain on sale of mortgage loans, decreasing $1.1 million from the second quarter of 2022 and $2.6 million from the third quarter of 2021. Total mortgage origination volume for the third quarter of 2022, including loans placed into the portfolio, totaled $110.9 million, representing a decrease of 3.7% from second quarter 2022 levels, and a decrease of 23.2% from the third quarter of 2021. As a percentage of total mortgage loan originations, 6% of the volume was from refinancings and 94% was from loans for new home purchases during the third quarter of 2022. Total origination volume of mortgage loans sold to the secondary market totaled $50.2 million, representing a decrease of 25.4% from the second quarter of 2022 and a decrease of 51.3% from the third quarter of 2021.

Gain on sale of mortgage loans and mortgage warehousing income was 3.8% of total revenue for the three months ended September 30, 2022, compared to 5.6% for the linked quarter and 9.0% for the three months ended September 30, 2021.

Deposit Activity

Total deposit balances of $5.83 billion on September 30, 2022 declined 0.25% compared to $5.85 billion on June 30, 2022.

Deposit Growth by Type, Excluding Acquired Deposits
(Dollars in Thousands, Unaudited)
	September 30,			June 30,			QTD				QTD			Annualized
	2022			2022			$ Change				% Change			% Change
Non–interest bearing	$	1,315,155		$	1,328,213		$	(13,058	)		(1.0	)%		(4.0	)%
Interest bearing		3,736,798			3,760,890			(24,092	)		(0.6	)%		(2.6	)%
Time deposits		778,885			756,482			22,403			3.0	%		12.0	%
Total deposits	$	5,830,838		$	5,845,585		$	(14,747	)		(0.3	)%		(1.0	)%

Expense Management

		Three Months Ended
		September 30,				June 30,				QTD				QTD
		2022					2022			$ Change				% Change
Non–interest Expense
Salaries and employee benefits		$	20,613			$	19,957			$	656			3.3%
Net occupancy expenses			3,293				3,190				103			3.2%
Data processing			2,539				2,607				(68	)		(2.6)%
Professional fees			552				283				269			95.1%
Outside services and consultants			2,855				2,485				370			14.9%
Loan expense			2,926				2,497				429			17.2%
FDIC insurance expense			670				775				(105	)		(13.5)%
Other losses			398				362				36			9.9%
Other expense			4,504				4,212				292			6.9%
Total non–interest expense		$	38,350			$	36,368			$	1,982			5.4%
Annualized non–interest expense to average assets			1.99	%			1.95	%

Total non–interest expense was $2.0 million higher in the third quarter of 2022 when compared to the second quarter of 2022. The increase was primarily due to an increase in salaries and employee benefits of $656,000 from increased health care costs, an increase in loan expense of $429,000 due to amortization of the dealer reserve asset, an increase in outside services and consultants of $370,000, an increase in professional fees of $269,000 and an increase in other expenses of $292,000 due to the amortization of the intangible assets from the solar tax credits.

		Three Months Ended
		September 30,											September 30,
			2022											2021											Adjusted
Non–interest Expense		Actual				Acquisition Expenses			Adjusted				Actual				Acquisition Expenses				Adjusted				$ Change			% Change
Salaries and employee benefits		$	20,613			$	—		$	20,613			$	18,901			$	(25	)		$	18,876			$	1,737		9.2%
Net occupancy expenses			3,293				—			3,293				2,935				(13	)			2,922				371		12.7%
Data processing			2,539				—			2,539				2,526				(7	)			2,519				20		0.8%
Professional fees			552				—			552				522				(53	)			469				83		17.7%
Outside services and consultants			2,855				—			2,855				2,330				(401	)			1,929				926		48.0%
Loan expense			2,926				—			2,926				2,645				—				2,645				281		10.6%
FDIC insurance expense			670				—			670				279				—				279				391		140.1%
Other losses			398				—			398				69				(1	)			68				330		485.3%
Other expense			4,504				—			4,504				4,142				(289	)			3,853				651		16.9%
Total non–interest expense		$	38,350			$	—		$	38,350			$	34,349			$	(789	)		$	33,560			$	4,790		14.3%
Annualized non–interest expense to average assets			1.99	%						1.99	%			2.09	%							2.05	%

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

Annualized non–interest expense as a percent of average assets was 1.99%, 1.95% and 2.09% for the three months ended September 30, 2022, June 30, 2022 and September 30, 2021, respectively. Annualized non–interest expense, excluding acquisition expenses, as a percent of average assets was 1.99%, 1.95% and 2.05% for the three months ended September 30, 2022, June 30, 2022 and September 30, 2021, respectively. (See the “Non–GAAP Calculation and Reconciliation of Efficiency Ratio and Adjusted Efficiency Ratio” table below for these non–GAAP calculations.)

		Nine Months Ended
		September 30,											September 30,
			2022											2021											Adjusted
Non–interest Expense		Actual				Acquisition Expenses			Adjusted				Actual				Acquisition Expenses				Adjusted				$ Change				% Change
Salaries and employee benefits		$	60,305			$	—		$	60,305			$	53,502			$	(25	)		$	53,477			$	6,828			12.8%
Net occupancy expenses			10,044				—			10,044				9,337				(13	)			9,324				720			7.7%
Data processing			7,683				—			7,683				7,290				(17	)			7,273				410			5.6%
Professional fees			1,149				—			1,149				1,654				(104	)			1,550				(401	)		(25.9)%
Outside services and consultants			7,865				—			7,865				6,252				(588	)			5,664				2,201			38.9%
Loan expense			7,968				—			7,968				8,574				—				8,574				(606	)		(7.1)%
FDIC insurance expense			2,170				—			2,170				1,579				—				1,579				591			37.4%
Other losses			928				—			928				358				(1	)			357				571			159.9%
Other expense			13,216				—			13,216				11,363				(293	)			11,070				2,146			19.4%
Total non–interest expense		$	111,328			$	—		$	111,328			$	99,909			$	(1,041	)		$	98,868			$	12,460			12.6%
Annualized non–interest expense to average assets			1.99	%						1.99	%			2.16	%							2.14	%

Total non–interest expense was $11.4 million higher in the first nine months of 2022 when compared to the first nine months of 2021. The increase was primarily due to higher salaries and employee benefits of $6.8 million due to additional employees hired as a result of the 2021 branch acquisition, higher other expense of $1.9 million, higher outside services and consultants expense of $1.6 million, and was partially offset by a decrease of $606,000 in loan expense and a decrease of $505,000 in professional fees.

Annualized non–interest expense as a percent of average assets was 1.99% for the first nine months of 2022 compared to 2.16% for the first nine months of 2021. Annualized non–interest expense, excluding acquisition expenses, as a percent of average assets was 1.99% and 2.14% for the nine months ended September 30, 2022 and September 30, 2021, respectively. (See the “Non–GAAP Calculation and Reconciliation of Efficiency Ratio and Adjusted Efficiency Ratio” table below for these non–GAAP calculations.)

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

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

Capital

The capital resources of the Company and the Bank exceeded regulatory capital ratios for “well capitalized” banks at September 30, 2022. Stockholders’ equity totaled $645.0 million at September 30, 2022 and the ratio of average stockholders’ equity to average assets was 9.25% for the nine months ended September 30, 2022.

Tangible book value per common share (“TBVPS”) declined $1.76 during the nine months ended September 30, 2022 to $10.82, as unrealized net losses on securities available for sale (“AFS”) of $3.10 per common share, reduced accumulated other comprehensive income (“AOCI”) by $135.0 million in the first nine months of this year.

The following table presents the actual regulatory capital dollar amounts and ratios of the Company and the Bank as of September 30, 2022.

		Actual						Required for Capital Adequacy Purposes						Required for Capital Adequacy Purposes with Capital Buffer						Well Capitalized Under Prompt Corrective Action Provisions
		$			Ratio			$			Ratio			$			Ratio			$			Ratio
Total capital (to risk–weighted assets)
Consolidated		$	760,624		14.46	%		$	420,934		8.00	%		$	552,476		10.50	%		N/A			N/A
Bank			711,478		13.65	%			416,859		8.00	%			547,127		10.50	%		$	521,073		10.00	%
Tier 1 capital (to risk–weighted assets)
Consolidated			713,301		13.56	%			315,701		6.00	%			447,242		8.50	%		N/A			N/A
Bank			664,018		12.74	%			312,644		6.00	%			442,912		8.50	%			416,859		8.00	%
Common equity tier 1 capital (to risk–weighted assets)
Consolidated			590,933		11.23	%			236,775		4.50	%			368,317		7.00	%		N/A			N/A
Bank			664,018		12.74	%			234,483		4.50	%			364,751		7.00	%			338,698		6.50	%
Tier 1 capital (to average assets)
Consolidated			713,301		9.55	%			298,740		4.00	%			298,740		4.00	%		N/A			N/A
Bank			664,018		8.84	%			300,512		4.00	%			300,512		4.00	%			375,641		5.00	%

Liquidity

The Bank maintains a stable base of core deposits provided by long–standing and new relationships with individuals and local businesses. These deposits are the principal source of liquidity for Horizon. Other sources of liquidity for Horizon include earnings, loan repayment, investment security 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 September 30, 2022, in addition to liquidity available from the normal operating, funding, and investing activities of Horizon, the Bank had approximately $639.7 million in unused credit lines with various money center banks, including the FHLB and the Federal Reserve Discount Window. The Bank had approximately $2.1 billion of unpledged investment securities on September 30, 2022.

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: 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; 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; continuing risks and uncertainties relating to the COVID–19 pandemic and government responses thereto; 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 Russia and Ukraine conflict; 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 Internet 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.

Financial Highlights
(Dollars in Thousands, Unaudited)
		September 30,			June 30,			March 31,			December 31,			September 30,
		2022			2022			2022			2021			2021
Balance sheet:
Total assets		$	7,718,695		$	7,640,936		$	7,420,328		$	7,374,903		$	7,534,240
Interest earning deposits & federal funds sold			7,302			5,646			20,827			502,364			872,540
Interest earning time deposits			2,814			3,799			4,046			4,782			5,767
Investment securities			3,017,191			3,093,792			3,118,641			2,713,255			2,438,874
Commercial loans			2,403,743			2,363,991			2,259,327			2,213,945			2,173,200
Mortgage warehouse loans			73,690			116,488			105,118			109,031			169,909
Residential mortgage loans			634,901			608,582			593,372			594,382			603,540
Consumer loans			899,881			848,749			753,900			727,259			713,432
Total loans			4,012,215			3,937,810			3,711,717			3,644,617			3,660,081
Earning assets			7,068,051			7,070,667			6,883,254			6,865,051			7,006,513
Non–interest bearing deposit accounts			1,315,155			1,328,213			1,325,570			1,360,338			1,324,757
Interest bearing transaction accounts			3,736,798			3,760,890			3,782,644			3,711,767			3,875,882
Time deposits			778,885			756,482			743,283			730,886			779,260
Total deposits			5,830,838			5,845,585			5,851,497			5,802,991			5,979,899
Borrowings			1,048,091			959,222			728,664			712,739			670,753
Subordinated notes			58,860			58,823			58,786			58,750			58,713
Junior subordinated debentures issued to capital trusts			56,966			56,907			56,850			56,785			56,722
Total stockholders’ equity			644,993			657,865			677,450			723,209			708,542

Financial Highlights
(Dollars in Thousands Except Share and Per Share Data and Ratios, Unaudited)
		Three Months Ended
		September 30,				June 30,				March 31,				December 31,				September 30,
			2022				2022				2022				2021				2021
Income statement:
Net interest income		$	53,395			$	53,008			$	48,171			$	49,976			$	46,544
Credit loss expense (recovery)			(601	)			240				(1,386	)			(2,071	)			1,112
Non–interest income			10,188				12,434				14,155				12,828				16,044
Non–interest expense			38,350				36,368				36,610				39,370				34,349
Income tax expense			2,013				3,975				3,539				4,080				4,056
Net income		$	23,821			$	24,859			$	23,563			$	21,425			$	23,071
Per share data:
Basic earnings per share		$	0.55			$	0.57			$	0.54			$	0.49			$	0.53
Diluted earnings per share			0.55				0.57				0.54				0.49				0.52
Cash dividends declared per common share			0.16				0.16				0.15				0.15				0.15
Book value per common share			14.80				15.10				15.55				16.61				16.28
Tangible book value per common share			10.82				11.11				11.54				12.58				12.05
Market value – high			20.59				19.21				23.45				21.14				18.47
Market value – low		$	16.74			$	16.72			$	18.67			$	18.01			$	15.83
Weighted average shares outstanding – Basis			43,573,370				43,572,796				43,554,713				43,534,298				43,810,729
Weighted average shares outstanding – Diluted			43,703,793				43,684,691				43,734,556				43,733,416				43,958,870
Key ratios:
Return on average assets			1.24	%			1.33	%			1.31	%			1.14	%			1.41	%
Return on average common stockholders’ equity			13.89				14.72				13.34				11.81				12.64
Net interest margin			3.13				3.19				2.99				2.97				3.17
Allowance for credit losses to total loans			1.28				1.33				1.41				1.51				1.55
Average equity to average assets			8.91				9.06				9.79				9.64				11.13
Efficiency ratio			60.31				55.57				58.74				62.69				54.88
Annualized non–interest expense to average assets			1.99				1.95				2.03				2.09				2.09
Bank only capital ratios:
Tier 1 capital to average assets			8.84				8.85				8.83				8.50				8.38
Tier 1 capital to risk weighted assets			12.74				12.87				13.23				13.69				11.86
Total capital to risk weighted assets			13.65				13.83				14.25				14.72				12.97

Financial Highlights
(Dollars in Thousands Except Share and Per Share Data and Ratios, Unaudited)
		Nine Months Ended
		September 30,				September 30,
			2022				2021
Income statement:
Net interest income		$	154,574			$	131,714
Credit loss (recovery)			(1,747	)			(13	)
Non–interest income			36,777				45,124
Non–interest expense			111,328				99,909
Income tax expense			9,527				11,276
Net income		$	72,243			$	65,666
Per share data:
Basic earnings per share		$	1.66			$	1.50
Diluted earnings per share			1.65				1.49
Cash dividends declared per common share			0.47				0.41
Book value per common share			14.80				16.28
Tangible book value per common share			10.82				12.05
Market value – high			23.45				19.94
Market value – low		$	16.72			$	15.43
Weighted average shares outstanding – Basis			43,567,028				43,893,194
Weighted average shares outstanding – Diluted			43,699,035				44,047,043
Key ratios:
Return on average assets			1.29	%			1.42	%
Return on average common stockholders’ equity			13.97				12.37
Net interest margin			3.03				3.20
Allowance for credit losses to total loans			1.28				1.55
Average equity to average assets			9.25				11.45
Efficiency ratio			58.18				56.50
Annualized non–interest expense to average assets			1.99				2.16
Bank only capital ratios:
Tier 1 capital to average assets			8.84				8.38
Tier 1 capital to risk weighted assets			12.74				11.86
Total capital to risk weighted assets			13.65				12.97

Financial Highlights
(Dollars in Thousands Except Ratios, Unaudited)
		September 30,				June 30,				March 31,				December 31,				September 30,
			2022				2022				2022				2021				2021
Loan data:
Substandard loans		$	57,932			$	59,377			$	57,928			$	56,968			$	91,317
30 to 89 days delinquent			6,970				6,739				6,358				8,536				3,997
Non–performing loans:
90 days and greater delinquent – accruing interest			193				210				107				145				200
Trouble debt restructures – accruing interest			2,529				2,535				2,372				2,391				2,433
Trouble debt restructures – non–accrual			1,665				1,345				1,501				1,521				1,604
Non–accrual loans			14,771				16,116				16,133				14,962				25,137
Total non–performing loans		$	19,158			$	20,206			$	20,113			$	19,019			$	29,374
Non–performing loans to total loans			0.48	%			0.51	%			0.54	%			0.53	%			0.80	%

Allocation of the Allowance for Credit Losses
(Dollars in Thousands, Unaudited)
		September 30,			June 30,			March 31,			December 31,			September 30,
		2022			2022			2022			2021			2021
Commercial		$	33,806		$	34,802		$	37,789		$	40,775		$	43,121
Residential mortgage			5,137			4,422			4,351			3,856			3,737
Mortgage warehouse			1,024			1,067			1,055			1,059			1,054
Consumer			11,402			12,059			9,313			8,596			8,867
Total		$	51,369		$	52,350		$	52,508		$	54,286		$	56,779

Net Charge–offs (Recoveries)
(Dollars in Thousands Except Ratios, Unaudited)
		September 30,				June 30,				March 31,				December 31,				September 30,
			2022				2022				2022				2021				2021
Commercial		$	51			$	(75	)		$	38			$	926			$	(25	)
Residential mortgage			(75	)			40				(10	)			126				(29	)
Mortgage warehouse			—				—				—				—				—
Consumer			162				319				108				360				36
Total		$	138			$	284			$	136			$	1,412			$	(18	)
Percent of net charge–offs (recoveries) to average loans outstanding for the period			0.00	%			0.01	%			0.00	%			0.04	%			0.00	%

Total Non–performing Loans
(Dollars in Thousands Except Ratios, Unaudited)
		September 30,				June 30,				March 31,				December 31,				September 30,
			2022				2022				2022				2021				2021
Commercial		$	7,199			$	8,008			$	7,844			$	7,509			$	16,121
Residential mortgage			8,047				8,469				8,584				8,005				8,641
Mortgage warehouse			—				—				—				—				—
Consumer			3,912				3,729				3,685				3,505				4,612
Total		$	19,158			$	20,206			$	20,113			$	19,019			$	29,374
Non–performing loans to total loans			0.48	%			0.51	%			0.54	%			0.53	%			0.80	%

Other Real Estate Owned and Repossessed Assets
(Dollars in Thousands, Unaudited)
		September 30,			June 30,			March 31,			December 31,			September 30,
		2022			2022			2022			2021			2021
Commercial		$	3,206		$	1,414		$	2,245		$	2,861		$	2,861
Residential mortgage			22			—			170			695			117
Mortgage warehouse			—			—			—			—			—
Consumer			14			58			5			5			29
Total		$	3,242		$	1,472		$	2,420		$	3,561		$	3,007

Average Balance Sheets
(Dollars in Thousands, Unaudited)
		Three Months Ended										Three Months Ended
		September 30, 2022										September 30, 2021
		Average Balance				Interest			Average Rate			Average Balance				Interest			Average Rate
Assets
Interest earning assets
Federal funds sold		$	4,201			$	24		2.27	%		$	310,180			$	119		0.15	%
Interest earning deposits			9,994				41		1.63	%			26,352				39		0.59	%
Investment securities – taxable			1,728,197				8,436		1.94	%			1,063,177				4,407		1.64	%
Investment securities – non–taxable(1)			1,384,249				7,478		2.71	%			1,108,503				5,911		2.68	%
Loans receivable(2) (3)			3,910,889				47,051		4.79	%			3,524,876				40,392		4.56	%
Total interest earning assets			7,037,530				63,030		3.68	%			6,033,088				50,868		3.46	%
Non–interest earning assets
Cash and due from banks			99,221										87,799
Allowance for credit losses			(52,303	)									(55,703	)
Other assets			550,654										442,489
Total average assets		$	7,635,102									$	6,507,673
Liabilities and Stockholders’ Equity
Interest bearing liabilities
Interest bearing deposits		$	4,478,741			$	4,116		0.36	%		$	3,831,632			$	1,808		0.19	%
Borrowings			813,873				3,756		1.83	%			472,551				1,035		0.87	%
Repurchase agreements			141,283				139		0.39	%			125,776				40		0.13	%
Subordinated notes			58,836				880		5.93	%			58,689				880		5.95	%
Junior subordinated debentures issued to capital trusts			56,928				744		5.19	%			56,684				561		3.93	%
Total interest bearing liabilities			5,549,661				9,635		0.69	%			4,545,332				4,324		0.38	%
Non–interest bearing liabilities
Demand deposits			1,351,857										1,180,890
Accrued interest payable and other liabilities			53,208										57,039
Stockholders’ equity			680,376										724,412
Total average liabilities and stockholders’ equity		$	7,635,102									$	6,507,673
Net interest income / spread						$	53,395		2.99	%						$	46,544		3.08	%
Net interest income as a percent of average interest earning assets(1)									3.13	%									3.17	%
(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.

Average Balance Sheets
(Dollars in Thousands, Unaudited)
		Nine Months Ended										Nine Months Ended
		September 30, 2022										September 30, 2021
		Average Balance				Interest			Average Rate			Average Balance				Interest			Average Rate
Assets
Interest earning assets
Federal funds sold		$	82,667			$	131		0.21	%		$	312,359			$	284		0.12	%
Interest earning deposits			15,404				93		0.81	%			27,157				128		0.63	%
Investment securities – taxable			1,715,478				24,499		1.91	%			708,519				8,229		1.55	%
Investment securities – non–taxable(1)			1,346,173				21,482		2.70	%			1,040,447				16,790		2.73	%
Loans receivable(2) (3)			3,763,502				126,479		4.51	%			3,624,393				120,446		4.46	%
Total interest earning assets			6,923,224				172,684		3.45	%			5,712,875				145,877		3.53	%
Non–interest earning assets
Cash and due from banks			100,067										85,855
Allowance for credit losses			(53,038	)									(56,885	)
Other assets			503,281										455,181
Total average assets		$	7,473,534									$	6,197,026
Liabilities and Stockholders’ Equity
Interest bearing liabilities
Interest bearing deposits		$	4,499,441			$	7,289		0.22	%		$	3,679,970			$	6,204		0.23	%
Borrowings			644,803				6,209		1.29	%			391,373				3,522		1.20	%
Repurchase agreements			140,837				216		0.21	%			118,891				118		0.13	%
Subordinated notes			58,800				2,641		6.01	%			58,653				2,641		6.02	%
Junior subordinated debentures issued to capital trusts			56,869				1,755		4.13	%			56,628				1,678		3.96	%
Total interest bearing liabilities			5,400,750				18,110		0.45	%			4,305,515				14,163		0.44	%
Non–interest bearing liabilities
Demand deposits			1,336,912										1,128,173
Accrued interest payable and other liabilities			44,343										53,751
Stockholders’ equity			691,529										709,587
Total average liabilities and stockholders’ equity		$	7,473,534									$	6,197,026
Net interest income / spread						$	154,574		3.00	%						$	131,714		3.09	%
Net interest income as a percent of average interest earning assets(1)									3.03	%									3.20	%
(1)Securities balances represent daily average balances for the fair value of securities. The average rate is calculated based on the daily average balance for the amortized cost of securities. The average rate is presented on a tax equivalent basis.
(2)Includes fees on loans. The inclusion of loan fees does not have a material effect on the average interest rate.
(3)Non–accruing loans for the purpose of the computation above are included in the daily average loan amounts outstanding. Loan totals are shown net of unearned income and deferred loan fees. The average rate is presented on a tax equivalent basis.

Condensed Consolidated Balance Sheets
(Dollars in Thousands)
		September 30, 2022				December 31, 2021
		(Unaudited)
Assets
Cash and due from banks		$	109,659			$	593,508
Interest earning time deposits			2,814				4,782
Investment securities, available for sale			985,655				1,160,812
Investment securities, held to maturity (fair value $1,640,589 and $1,559,991)			2,031,536				1,552,443
Loans held for sale			1,852				12,579
Loans, net of allowance for credit losses of $51,369 and $54,286			3,960,846				3,590,331
Premises and equipment, net			92,356				93,441
Federal Home Loan Bank stock			26,677				24,440
Goodwill			155,211				154,572
Other intangible assets			18,164				20,941
Interest receivable			30,096				26,137
Cash value of life insurance			145,439				97,150
Other assets			158,390				80,753
Total assets		$	7,718,695			$	7,411,889
Liabilities
Deposits
Non–interest bearing		$	1,315,155			$	1,360,338
Interest bearing			4,515,683				4,442,653
Total deposits			5,830,838				5,802,991
Borrowings			1,048,091				712,739
Subordinated notes			58,860				58,750
Junior subordinated debentures issued to capital trusts			56,966				56,785
Interest payable			1,961				2,235
Other liabilities			76,986				55,180
Total liabilities			7,073,702				6,688,680
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 43,932,389 and 43,766,931 shares, Outstanding 43,574,151 and 43,547,942 shares			—				—
Additional paid–in capital			352,837				352,122
Retained earnings			415,277				363,742
Accumulated other comprehensive income (loss)			(123,121	)			7,345
Total stockholders’ equity			644,993				723,209
Total liabilities and stockholders’ equity		$	7,718,695			$	7,411,889

Condensed Consolidated Statements of Income
(Dollars in Thousands Except Per Share Data, Unaudited)
		Three Months Ended
		September 30,				June 30,			March 31,				December 31,				September 30,
			2022			2022				2022				2021			2021
Interest income
Loans receivable		$	47,051			$	41,549		$	37,879			$	41,171			$	40,392
Investment securities – taxable			8,501				8,716			7,506				6,491				4,565
Investment securities – non–taxable			7,478				7,307			6,697				6,456				5,911
Total interest income			63,030				57,572			52,082				54,118				50,868
Interest expense
Deposits			4,116				1,677			1,496				1,663				1,808
Borrowed funds			3,895				1,450			1,080				1,061				1,075
Subordinated notes			880				881			880				881				880
Junior subordinated debentures issued to capital trusts			744				556			455				537				561
Total interest expense			9,635				4,564			3,911				4,142				4,324
Net interest income			53,395				53,008			48,171				49,976				46,544
Credit loss expense (recovery)			(601	)			240			(1,386	)			(2,071	)			1,112
Net interest income after credit loss expense (recovery)			53,996				52,768			49,557				52,047				45,432
Non–interest Income
Service charges on deposit accounts			3,023				2,833			2,795				2,510				2,291
Wire transfer fees			148				170			159				205				210
Interchange fees			3,089				3,582			2,780				3,082				2,587
Fiduciary activities			1,203				1,405			1,503				1,591				2,124
Gain on sale of mortgage loans			1,441				2,501			2,027				4,167				4,088
Mortgage servicing income net of impairment			355				319			3,489				300				336
Increase in cash value of bank owned life insurance			814				519			510				547				534
Death benefit on bank owned life insurance			—				644			—				—				517
Other income			115				461			892				426				3,357
Total non–interest income			10,188				12,434			14,155				12,828				16,044
Non–interest expense
Salaries and employee benefits			20,613				19,957			19,735				20,549				18,901
Net occupancy expenses			3,293				3,190			3,561				3,204				2,935
Data processing			2,539				2,607			2,537				2,672				2,526
Professional fees			552				283			314				562				522
Outside services and consultants			2,855				2,485			2,525				2,197				2,330
Loan expense			2,926				2,497			2,545				2,803				2,645
FDIC insurance expense			670				775			725				798				279
Other losses			398				362			168				1,925				69
Other expenses			4,504				4,212			4,500				4,660				4,142
Total non–interest expense			38,350				36,368			36,610				39,370				34,349
Income before income taxes			25,834				28,834			27,102				25,505				27,127
Income tax expense			2,013				3,975			3,539				4,080				4,056
Net income		$	23,821			$	24,859		$	23,563			$	21,425			$	23,071
Basic earnings per share		$	0.55			$	0.57		$	0.54			$	0.49			$	0.53
Diluted earnings per share			0.55				0.57			0.54				0.49				0.52

Condensed Consolidated Statements of Income
(Dollars in Thousands Except Per Share Data, Unaudited)
		Nine Months Ended
		September 30,				September 30,
			2022				2021
Interest income
Loans receivable		$	126,479			$	120,446
Investment securities – taxable			24,723				8,641
Investment securities – non–taxable			21,482				16,790
Total interest income			172,684				145,877
Interest expense
Deposits			7,289				6,204
Borrowed funds			6,425				3,640
Subordinated notes			2,641				2,641
Junior subordinated debentures issued to capital trusts			1,755				1,678
Total interest expense			18,110				14,163
Net interest income			154,574				131,714
Credit loss (recovery)			(1,747	)			(13	)
Net interest income after credit loss (recovery)			156,321				131,727
Non–interest Income
Service charges on deposit accounts			8,651				6,682
Wire transfer fees			477				687
Interchange fees			9,451				7,819
Fiduciary activities			4,111				5,828
Gains on sale of investment securities			—				914
Gain on sale of mortgage loans			5,969				14,996
Mortgage servicing income net of impairment			4,163				2,052
Increase in cash value of bank owned life insurance			1,843				1,547
Death benefit on bank owned life insurance			644				783
Other income			1,468				3,816
Total non–interest income			36,777				45,124
Non–interest expense
Salaries and employee benefits			60,305				53,502
Net occupancy expenses			10,044				9,337
Data processing			7,683				7,290
Professional fees			1,149				1,654
Outside services and consultants			7,865				6,252
Loan expense			7,968				8,574
FDIC insurance expense			2,170				1,579
Other losses			928				358
Other expenses			13,216				11,363
Total non–interest expense			111,328				99,909
Income before income taxes			81,770				76,942
Income tax expense			9,527				11,276
Net income		$	72,243			$	65,666
Basic earnings per share		$	1.66			$	1.50
Diluted earnings per share			1.65				1.49

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, net interest margin, tangible stockholders’ equity and tangible book value per share, efficiency ratio, the return on average assets, the return on average common equity, return on average tangible equity, and pre–tax, pre–provision net income. In each case, we have identified special circumstances that we consider to be non–recurring and have excluded them. We believe that this shows the impact of such events as acquisition–related purchase accounting adjustments, 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																		Nine Months Ended
		September 30, 2022			June 30, 2022					March 31, 2022			December 31, 2021				September 30, 2021				September 30, 2022				September 30, 2021
Net income as reported		$	23,821		$	24,859			$	23,563		$	21,425			$	23,071			$	72,243			$	65,666
Acquisition expenses			—			—				—			884				799				—				1,041
Tax effect			—			—				—			(184	)			(166	)			—				(217	)
Net income excluding acquisition expenses			23,821			24,859				23,563			22,125				23,704				72,243				66,490
Credit loss expense acquired loans			—			—				—			—				2,034				—				2,034
Tax effect			—			—				—			—				(427	)			—				(427	)
Net income excluding credit loss expense acquired loans			23,821			24,859				23,563			22,125				25,311				72,243				68,097
Gain on sale of ESOP trustee accounts			—			—				—			—				(2,329	)			—				(2,329	)
Tax effect			—			—				—			—				489				—				489
Net income excluding gain on sale of ESOP trustee accounts			23,821			24,859				23,563			22,125				23,471				72,243				66,257
DOL ESOP settlement expenses			—			—				—			1,900				—				—				—
Tax effect			—			—				—			(315	)			—				—				—
Net income excluding DOL ESOP settlement expenses			23,821			24,859				23,563			23,710				23,471				72,243				66,257
(Gain) / loss on sale of investment securities			—			—				—			—				—				—				(914	)
Tax effect			—			—				—			—				—				—				192
Net income excluding (gain) / loss on sale of investment securities			23,821			24,859				23,563			23,710				23,471				72,243				65,535
Death benefit on bank owned life insurance (“BOLI”)			—			(644	)			—			—				(517	)			(644	)			(783	)
Net income excluding death benefit on BOLI			23,821			24,215				23,563			23,710				22,954				71,599				64,752
Prepayment penalties on borrowings			—			—				—			—				—				—				125
Tax effect			—			—				—			—				—				—				(26	)
Net income excluding prepayment penalties on borrowings			23,821			24,215				23,563			23,710				22,954				71,599				64,851
Adjusted net income		$	23,821		$	24,215			$	23,563		$	23,710			$	22,954			$	71,599			$	64,851

Non–GAAP Reconciliation of Diluted Earnings per Share
(Dollars in Thousands, Unaudited)
		Three Months Ended																		Nine Months Ended
		September 30   2022				June 30, 2022				March 31, 2022			December 31, 2021				September 30, 2021				September 30, 2022				September 30, 2021
Diluted earnings per share (“EPS”) as reported		$	0.55		$	0.57			$	0.54		$	0.49			$	0.52			$	1.65			$	1.49
Acquisition expenses			—			—				—			0.02				0.02				—				0.02
Tax effect			—			—				—			—				—				—				—
Diluted EPS excluding acquisition expenses			0.55			0.57				0.54			0.51				0.54				1.65				1.51
Credit loss expense acquired loans			—			—				—			—				0.05				—				0.05
Tax effect			—			—				—			—				(0.01	)			—				(0.01	)
Diluted EPS excluding credit loss expense acquired loans			0.55			0.57				0.54			0.51				0.58				1.65				1.55
Gain on sale of ESOP trustee accounts			—			—				—			—				(0.05	)			—				(0.05	)
Tax effect			—			—				—			—				0.01				—				0.01
Diluted EPS excluding gain on sale of ESOP trustee accounts			0.55			0.57				0.54			0.51				0.54				1.65				1.51
DOL ESOP settlement expenses			—			—				—			0.04				—				—				—
Tax effect			—			—				—			(0.01	)			—				—				—
Diluted EPS excluding DOL ESOP settlement expenses			0.55			0.57				0.54			0.54				0.54				1.65				1.51
(Gain) / loss on sale of investment securities			—			—				—			—				—				—				(0.02	)
Tax effect			—			—				—			—				—				—				—
Diluted EPS excluding (gain) / loss on sale of investment securities			0.55			0.57				0.54			0.54				0.54				1.65				1.49
Death benefit on bank owned life insurance (“BOLI”)			—			(0.01	)			—			—				(0.02	)			(0.01	)			(0.03	)
Diluted EPS excluding death benefit on BOLI			0.55			0.56				0.54			0.54				0.52				1.64				1.46
Prepayment penalties on borrowings			—			—				—			—				—				—				—
Tax effect			—			—				—			—				—				—				—
Diluted EPS excluding prepayment penalties on borrowings			0.55			0.56				0.54			0.54				0.52				1.64				1.46
Adjusted diluted EPS		$	0.55		$	0.56			$	0.54		$	0.54			$	0.52			$	1.64			$	1.46

Non–GAAP Reconciliation of Pre–Tax, Pre–Provision Net Income
(Dollars in Thousands, Unaudited)
		Three Months Ended																				Nine Months Ended
		September 30,				June 30,				March 31,				December 31,				September 30,				September 30,				September 30,
			2022				2022				2022				2021				2021				2022				2021
Pre–tax income		$	25,834			$	28,834			$	27,102			$	25,505			$	27,127			$	81,770			$	76,942
Credit loss expense (recovery)			(601	)			240				(1,386	)			(2,071	)			1,112				(1,747	)			(13	)
Pre–tax, pre–provision net income		$	25,233			$	29,074			$	25,716			$	23,434			$	28,239			$	80,023			$	76,929
Pre–tax, pre–provision net income		$	25,233			$	29,074			$	25,716			$	23,434			$	28,239			$	80,023			$	76,929
Acquisition expenses			—				—				—				884				799				—				1,041
Gain on sale of ESOP trustee accounts			—				—				—				—				(2,329	)			—				(2,329	)
DOL ESOP settlement expenses			—				—				—				1,900				—				—				—
(Gain) / loss on sale of investment securities			—				—				—				—				—				—				(914	)
Death benefit on BOLI			—				(644	)			—				—				(517	)			(644	)			(783	)
Prepayment penalties on borrowings			—				—				—				—				—				—				125
Adjusted pre–tax, pre–provision net income		$	25,233			$	28,430			$	25,716			$	26,218			$	26,192			$	79,379			$	73,944

Non–GAAP Reconciliation of Net Interest Margin
(Dollars in Thousands, Unaudited)
		Three Months Ended																				Nine Months Ended
		September 30,				June 30,				March 31,				December 31,				September 30,				September 30,				September 30,
			2022				2022				2022				2021				2021				2022				2021
Net interest income as reported		$	53,395			$	53,008			$	48,171			$	49,976			$	46,544			$	154,574			$	131,714
Average interest earning assets			7,037,530				6,927,310				6,800,549				6,938,258				6,033,088				6,923,224				5,712,875
Net interest income as a percentage of average interest earning assets (“Net Interest Margin”)			3.13	%			3.19	%			2.99	%			2.97	%			3.17	%			3.03	%			3.20	%
Net interest income as reported		$	53,395			$	53,008			$	48,171			$	49,976			$	46,544			$	154,574			$	131,714
Acquisition–related purchase accounting adjustments (“PAUs”)			(906	)			(1,223	)			(916	)			(1,819	)			(875	)			(3,045	)			(2,684	)
Prepayment penalties on borrowings			—				—				—				—				—				—				125
Adjusted net interest income		$	52,489			$	51,785			$	47,255			$	48,157			$	45,669			$	151,529			$	129,030
Adjusted net interest margin			3.08	%			3.12	%			2.93	%			2.86	%			3.12	%			2.97	%			3.14	%

Non–GAAP Reconciliation of Tangible Stockholders’ Equity and Tangible Book Value per Share
(Dollars in Thousands, Unaudited)
		September 30,			June 30,			March 31,			December 31,			September 30,
		2022			2022			2022			2021			2021
Total stockholders’ equity		$	644,993		$	657,865		$	677,450		$	723,209		$	708,542
Less: Intangible assets			173,375			173,662			174,588			175,513			183,938
Total tangible stockholders’ equity		$	471,618		$	484,203		$	502,862		$	547,696		$	524,604
Common shares outstanding			43,574,151			43,572,796			43,572,796			43,547,942			43,520,694
Book value per common share		$	14.80		$	15.10		$	15.55		$	16.61		$	16.28
Tangible book value per common share		$	10.82		$	11.11		$	11.54		$	12.58		$	12.05

Non–GAAP Calculation and Reconciliation of Efficiency Ratio and Adjusted Efficiency Ratio
(Dollars in Thousands, Unaudited)
		Three Months Ended																				Nine Months Ended
		September 30,				June 30,				March 31,				December 31,				September 30,				September 30,				September 30,
			2022				2022				2022				2021				2021				2022				2021
Non–interest expense as reported		$	38,350			$	36,368			$	36,610			$	39,370			$	34,349			$	111,328			$	99,909
Net interest income as reported			53,395				53,008				48,171				49,976				46,544				154,574				131,714
Non–interest income as reported		$	10,188			$	12,434			$	14,155			$	12,828			$	16,044			$	36,777			$	45,124
Non–interest expense / (Net interest income + Non–interest income) (“Efficiency Ratio”)			60.31	%			55.57	%			58.74	%			62.69	%			54.88	%			58.18	%			56.50	%
Non–interest expense as reported		$	38,350			$	36,368			$	36,610			$	39,370			$	34,349			$	111,328			$	99,909
Acquisition expenses			—				—				—				(884	)			(799	)			—				(1,041	)
DOL ESOP settlement expenses			—				—				—				(1,900	)			—				—				—
Non–interest expense excluding acquisition and DOL ESOP settlement expenses			38,350				36,368				36,610				36,586				33,550				111,328				98,868
Net interest income as reported			53,395				53,008				48,171				49,976				46,544				154,574				131,714
Prepayment penalties on borrowings			—				—				—				—				—				—				125
Net interest income excluding prepayment penalties on borrowings			53,395				53,008				48,171				49,976				46,544				154,574				131,839
Non–interest income as reported			10,188				12,434				14,155				12,828				16,044				36,777				45,124
Gain on sale of ESOP trustee accounts			—				—				—				—				(2,329	)			—				(2,329	)
(Gain) / loss on sale of investment securities			—				—				—				—				—				—				(914	)
Death benefit on BOLI			—				(644	)			—				—				(517	)			(644	)			(783	)
Non–interest income excluding (gain) / loss on sale of investment securities and death benefit on BOLI		$	10,188			$	11,790			$	14,155			$	12,828			$	13,198			$	36,133			$	41,098
Adjusted efficiency ratio			60.31	%			56.13	%			58.74	%			58.25	%			56.16	%			58.38	%			57.17	%

Non–GAAP Reconciliation of Return on Average Assets
(Dollars in Thousands, Unaudited)
		Three Months Ended																				Nine Months Ended
		September 30,				June 30,				March 31,				December 31,				September 30,				September 30,				September 30,
			2022				2022				2022				2021				2021				2022				2021
Average assets		$	7,635,102			$	7,476,238			$	7,319,675			$	7,461,343			$	6,507,673			$	7,473,534			$	6,197,026
Return on average assets (“ROAA”) as reported			1.24	%			1.33	%			1.31	%			1.14	%			1.41	%			1.29	%			1.42	%
Acquisition expenses			—				—				—				0.05				0.05				—				0.02
Tax effect			—				—				—				(0.01	)			(0.01	)			—				—
ROAA excluding acquisition expenses			1.24				1.33				1.31				1.18				1.45				1.29				1.44
Credit loss expense acquired loans			—				—				—				—				0.12				—				0.04
Tax effect			—				—				—				—				(0.03	)			—				(0.01	)
ROAA excluding credit loss expense on acquired loans			1.24				1.33				1.31				1.18				1.54				1.29				1.47
Gain on sale of ESOP trustee accounts			—				—				—				—				(0.14	)			—				(0.05	)
Tax effect			—				—				—				—				0.03				—				0.01
ROAA excluding gain on sale of ESOP trustee accounts			1.24				1.33				1.31				1.18				1.43				1.29				1.43
DOL ESOP settlement expenses			—				—				—				0.10				—				—				—
Tax effect			—				—				—				(0.02	)			—				—				—
ROAA excluding DOL ESOP settlement expenses			1.24				1.33				1.31				1.26				1.43				1.29				1.43
(Gain) / loss on sale of investment securities			—				—				—				—				—				—				(0.02	)
Tax effect			—				—				—				—				—				—				—
ROAA excluding (gain) / loss on sale of investment securities			1.24				1.33				1.31				1.26				1.43				1.29				1.41
Death benefit on BOLI			—				(0.03	)			—				—				(0.03	)			(0.01	)			(0.02	)
ROAA excluding death benefit on BOLI			1.24				1.30				1.31				1.26				1.40				1.28				1.39
Prepayment penalties on borrowings			—				—				—				—				—				—				—
Tax effect			—				—				—				—				—				—				—
ROAA excluding prepayment penalties on borrowings			1.24				1.30				1.31				1.26				1.40				1.28				1.39
Adjusted ROAA			1.24	%			1.30	%			1.31	%			1.26	%			1.40	%			1.28	%			1.39	%

Non–GAAP Reconciliation of Return on Average Common Equity
(Dollars in Thousands, Unaudited)
		Three Months Ended																				Nine Months Ended
		September 30,				June 30,				March 31,				December 31,				September 30,				September 30,				September 30,
			2022				2022				2022				2021				2021				2022				2021
Average common equity		$	680,376			$	677,299			$	716,341			$	719,643			$	724,412			$	691,529			$	709,587
Return on average common equity (“ROACE”) as reported			13.89	%			14.72	%			13.34	%			11.81	%			12.64	%			13.97	%			12.37	%
Acquisition expenses			—				—				—				0.49				0.44				—				0.20
Tax effect			—				—				—				(0.10	)			(0.09	)			—				(0.04	)
ROACE excluding acquisition expenses			13.89				14.72				13.34				12.20				12.99				13.97				12.53
Credit loss expense acquired loans			—				—				—				—				1.11				—				0.38
Tax effect			—				—				—				—				(0.23	)			—				(0.08	)
ROACE excluding credit loss expense acquired loans			13.89				14.72				13.34				12.20				13.87				13.97				12.83
Gain on sale of ESOP trustee accounts			—				—				—				—				(1.28	)			—				(0.44	)
Tax effect			—				—				—				—				0.27				—				0.09
ROACE excluding gain on sale of ESOP trustee accounts			13.89				14.72				13.34				12.20				12.86				13.97				12.48
DOL ESOP settlement expenses			—				—				—				1.05				—				—				—
Tax effect			—				—				—				(0.17	)			—				—				—
ROACE excluding DOL ESOP settlement expenses			13.89				14.72				13.34				13.08				12.86				13.97				12.48
(Gain) / loss on sale of investment securities			—				—				—				—				—				—				(0.17	)
Tax effect			—				—				—				—				—				—				0.04
ROACE excluding (gain) / loss on sale of investment securities			13.89				14.72				13.34				13.08				12.86				13.97				12.35
Death benefit on BOLI			—				(0.38	)			—				—				(0.28	)			(0.12	)			(0.15	)
ROACE excluding death benefit on BOLI			13.89				14.34				13.34				13.08				12.58				13.85				12.20
Prepayment penalties on borrowings			—				—				—				—				—				—				0.02
Tax effect			—				—				—				—				—				—				—
ROACE excluding prepayment penalties on borrowings			13.89	%			14.34	%			13.34	%			13.08	%			12.58	%			13.85	%			12.22	%
Adjusted ROACE			13.89	%			14.34	%			13.34	%			13.08	%			12.58	%			13.85	%			12.22	%

Non–GAAP Reconciliation of Return on Average Tangible Equity
(Dollars in Thousands, Unaudited)
		Three Months Ended																				Nine Months Ended
		September 30,				June 30,				March 31,				December 31,				September 30,				September 30,				September 30,
			2022				2022				2022				2021				2021				2022				2021
Average common equity		$	680,376			$	677,299			$	716,341			$	719,643			$	724,412			$	691,529			$	709,587
Less: Average intangible assets			175,321				175,321				176,356				179,594				174,920				175,836				174,537
Average tangible equity		$	505,055			$	501,978			$	539,985			$	540,049			$	549,492			$	515,693			$	535,050
Return on average tangible equity (“ROATE”) as reported			18.71	%			19.86	%			17.70	%			15.74	%			16.66	%			18.73	%			16.41	%
Acquisition expenses			—				—				—				0.65				0.58				—				0.26
Tax effect			—				—				—				(0.14	)			(0.12	)			—				(0.06	)
ROATE excluding acquisition expenses			18.71				19.86				17.70				16.25				17.12				18.73				16.61
Credit loss expense acquired loans			—				—				—				—				1.47				—				0.51
Tax effect			—				—				—				—				(0.31	)			—				(0.11	)
ROATE excluding credit loss expense acquired loans			18.71				19.86				17.70				16.25				18.28				18.73				17.01
Gain on sale of ESOP trustee accounts			—				—				—				—				(1.68	)			—				(0.58	)
Tax effect			—				—				—				—				0.35				—				0.13
ROATE excluding gain on sale of ESOP trustee accounts			18.71				19.86				17.70				16.25				16.95				18.73				16.56
DOL ESOP settlement expenses			—				—				—				1.40				—				—				—
Tax effect			—				—				—				(0.23	)			—				—				—
ROATE excluding DOL ESOP settlement expenses			18.71				19.86				17.70				17.42				16.95				18.73				16.56
(Gain) / loss on sale of investment securities			—				—				—				—				—				—				(0.23	)
Tax effect			—				—				—				—				—				—				0.05
ROATE excluding (gain) / loss on sale of investment securities			18.71				19.86				17.70				17.42				16.95				18.73				16.38
Death benefit on BOLI			—				(0.51	)			—				—				(0.37	)			(0.17	)			(0.20	)
ROATE excluding death benefit on BOLI			18.71				19.35				17.70				17.42				16.58				18.56				16.18
Prepayment penalties on borrowings			—				—				—				—				—				—				0.03
Tax effect			—				—				—				—				—				—				(0.01	)
ROATE excluding prepayment penalties on borrowings			18.71	%			19.35	%			17.70	%			17.42	%			16.58	%			18.56	%			16.20	%
Adjusted ROATE			18.71	%			19.35	%			17.70	%			17.42	%			16.58	%			18.56	%			16.20	%

Earnings Conference Call

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

Participants may access the live conference call on October 27, 2022 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 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 November 3, 2022. The replay may be accessed by dialing 877–344–7529 from the United States, 855–669–9658 from Canada or 412–317–0088 from other international locations, and entering the access code 3260518.

About Horizon Bancorp, Inc.

Horizon Bancorp, Inc. (NASDAQ GS: HBNC) with $7.7 billion in assets, is the 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 Bank’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, 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.

Contact:	Mark E. Secor
	Chief Financial Officer
Phone:	(219) 873–2611
Fax:	(219) 874–9280
Date:	October 26, 2022

FAQ

What is Horizon Bancorp's loan growth in Q3 2022?

Horizon Bancorp experienced an annualized loan growth of 7.8% in Q3 2022.

How much did net interest income increase in Q3 2022 for HBNC?

Net interest income for HBNC rose to $53.4 million in Q3 2022.

What was the net income for Horizon Bancorp in the third quarter of 2022?

Horizon Bancorp's net income for Q3 2022 was $23.8 million.

What are the unrealized losses reported by HBNC as of September 30, 2022?

Horizon Bancorp reported unrealized losses on investments totaling $161.8 million.

What was the annualized dividend yield of HBNC as of September 30, 2022?

The annualized dividend yield for HBNC was 3.56% as of September 30, 2022.