UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q


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

For the quarterly period ended ~~September 30, 2021~~March 31, 2022


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

For the transition period from________to

Commission file number 0-10792

HORIZON BANCORP, INC.

(Exact name of registrant as specified in its charter)


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

515 Franklin Street, Michigan City, Indiana 46360

(Address of principal executive offices)(Zip Code)

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

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

____________________________

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

Title of each class

Trading
Symbol(s)

Name of each exchange
on which registered

Common stock, no par value

HBNC

The NASDAQ Stock Market, LLC

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

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

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


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

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

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

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: ~~43,520,694~~43,572,796 shares of Common Stock, no par value, at ~~November 5, 2021.~~May 4, 2022.

Table of Contents

HORIZON BANCORP, INC.

FORM 10–Q

INDEX


PART I. FINANCIAL INFORMATION
Item 1.	Financial Statements (Unaudited)	3
	Condensed Consolidated Balance Sheets	3
	Condensed Consolidated Statements of Income	4
	Condensed Consolidated Statements of Comprehensive Income	65
	Condensed Consolidated Statements of Stockholders’ Equity	76
	Condensed Consolidated Statements of Cash Flows	97
	Notes to Condensed Consolidated Financial Statements	119
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	4644
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	7164
Item 4.	Controls and Procedures	7265
PART II. OTHER INFORMATION
Item 1.	Legal Proceedings	7366
Item 1A.	Risk Factors	7366
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	7366
Item 3.	Defaults Upon Senior Securities	7366
Item 4.	Mine Safety Disclosures	7366
Item 5.	Other Information	7366
Item 6.	Exhibits	7366
Index to Exhibits		7366
Signatures		7568

Table of Contents

PART I – FINANCIAL INFORMATION

ITEM 1 – FINANCIAL STATEMENTS

HORIZON BANCORP, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(Dollar Amounts in Thousands)


		September 30, 2021		December 31, 2020			March 31, 2022		December 31, 2021
		(Unaudited)					(Unaudited)
Assets	Assets					Assets
Cash and due from banks	Cash and due from banks	$	971,817	$	249,711	Cash and due from banks	$	120,954	$	593,508
Interest earning time deposits	Interest earning time deposits	5,767		8,965		Interest earning time deposits	4,046		4,782
Investment securities, available for sale	Investment securities, available for sale	1,669,634		1,134,025		Investment securities, available for sale	1,112,512		1,160,812
Investment securities, held to maturity (fair value of $768,099 and $179,990)		769,240		168,676
Investment securities, held to maturity (fair value of $1,827,845 and $1,559,991)						Investment securities, held to maturity (fair value of $1,827,845 and $1,559,991)	2,006,129		1,552,443
Loans held for sale	Loans held for sale	4,811		13,538		Loans held for sale	3,781		12,579
Loans, net of allowance for credit losses of $56,779 and $57,027		3,603,302		3,810,356
Loans, net of allowance for credit losses of $52,508 and $54,286						Loans, net of allowance for credit losses of $52,508 and $54,286	3,659,209		3,590,331
Premises and equipment, net	Premises and equipment, net	93,866		92,416		Premises and equipment, net	93,075		93,441
Federal Home Loan Bank stock	Federal Home Loan Bank stock	24,440		23,023		Federal Home Loan Bank stock	24,242		24,440
Goodwill	Goodwill	162,788		151,238		Goodwill	154,572		154,572
Other intangible assets	Other intangible assets	21,150		22,955		Other intangible assets	20,016		20,941
Interest receivable	Interest receivable	24,762		21,396		Interest receivable	27,476		26,137
Cash value of life insurance	Cash value of life insurance	97,003		96,751		Cash value of life insurance	97,660		97,150
Other assets	Other assets	85,660		93,564		Other assets	96,656		80,753
Total assets	Total assets	$	7,534,240	$	5,886,614	Total assets	$	7,420,328	$	7,411,889
Liabilities	Liabilities					Liabilities
Deposits	Deposits					Deposits
Non–interest bearing	Non–interest bearing	$	1,324,757	$	1,053,242	Non–interest bearing	$	1,325,570	$	1,360,338
Interest bearing	Interest bearing	4,655,142		3,477,891		Interest bearing	4,525,927		4,442,653
Total deposits	Total deposits	5,979,899		4,531,133		Total deposits	5,851,497		5,802,991
Borrowings	Borrowings	670,753		475,000		Borrowings	728,664		712,739
Subordinated notes	Subordinated notes	58,713		58,603		Subordinated notes	58,786		58,750
Junior subordinated debentures issued to capital trusts	Junior subordinated debentures issued to capital trusts	56,722		56,548		Junior subordinated debentures issued to capital trusts	56,850		56,785
Interest payable	Interest payable	1,427		2,712		Interest payable	1,420		2,235
Other liabilities	Other liabilities	58,184		70,402		Other liabilities	45,661		55,180
Total liabilities	Total liabilities	6,825,698		5,194,398		Total liabilities	6,742,878		6,688,680
Commitments and contingent liabilities	Commitments and contingent liabilities	0		0		Commitments and contingent liabilities	0		0
Stockholders’ Equity	Stockholders’ Equity					Stockholders’ Equity
Preferred stock, Authorized, 1,000,000 shares, Issued 0 shares	Preferred stock, Authorized, 1,000,000 shares, Issued 0 shares	—		—		Preferred stock, Authorized, 1,000,000 shares, Issued 0 shares	—		—
Common stock, no par value, Authorized 99,000,000 shares	Common stock, no par value, Authorized 99,000,000 shares					Common stock, no par value, Authorized 99,000,000 shares
Issued 43,609,536 and 43,905,631 shares, Outstanding 43,520,694 and 43,880,562 shares		—		—
Issued 43,874,763 and 43,766,931 shares, Outstanding 43,572,796 and 43,547,942 shares						Issued 43,874,763 and 43,766,931 shares, Outstanding 43,572,796 and 43,547,942 shares	—		—
Additional paid-in capital	Additional paid-in capital	351,954		362,945		Additional paid-in capital	351,522		352,122
Retained earnings	Retained earnings	348,943		301,419		Retained earnings	380,700		363,742
Accumulated other comprehensive income		7,645		27,852
Accumulated other comprehensive income (loss)						Accumulated other comprehensive income (loss)	(54,772)		7,345
Total stockholders’ equity	Total stockholders’ equity	708,542		692,216		Total stockholders’ equity	677,450		723,209
Total liabilities and stockholders’ equity	Total liabilities and stockholders’ equity	$	7,534,240	$	5,886,614	Total liabilities and stockholders’ equity	$	7,420,328	$	7,411,889

See notes to condensed consolidated financial statements

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Income

(Unaudited)

(Dollar Amounts in Thousands, Except Per Share Data)

Three Months Ended Nine Months Ended
September 30, September 30,
2021 2020 2021 2020
Interest Income
Loans receivable $ 40,392 $ 44,051 $ 120,446 $ 132,927
Investment securities – taxable 4,565 1,704 8,641 6,923
Investment securities – tax exempt 5,911 4,391 16,790 12,294
Total interest income 50,868 50,146 145,877 152,144
Interest Expense
Deposits 1,808 3,616 6,204 15,838
Borrowed funds 1,075 1,662 3,640 5,974
Subordinated notes 880 895 2,641 953
Junior subordinated debentures issued to capital trusts 561 576 1,678 2,061
Total interest expense 4,324 6,749 14,163 24,826
Net Interest Income 46,544 43,397 131,714 127,318
Credit loss expense (recovery) 1,112 2,052 (13) 17,709
Net Interest Income after Credit Loss Expense (Recovery) 45,432 41,345 131,727 109,609
Non–interest Income
Service charges on deposit accounts 2,291 2,154 6,682 6,488
Wire transfer fees 210 298 687 699
Interchange fees 2,587 2,438 7,819 6,661
Fiduciary activities 2,124 2,105 5,828 6,398
Gains on sale of investment securities (includes $0 and $1,088 for the three months ended September 30, 2021 and 2020, respectively, and $914 and $1,675 for the nine months ended September 30, 2021 and 2020, respectively, related to accumulated other comprehensive earnings reclassifications) — 1,088 914 1,675
Gain on sale of mortgage loans 4,088 8,813 14,996 18,906
Mortgage servicing income net of impairment 336 (1,308) 2,052 (4,043)
Increase in cash value of bank owned life insurance 534 566 1,547 1,677
Death benefit on bank owned life insurance 517 31 783 264
Other income 3,357 515 3,816 1,163
Total non–interest income 16,044 16,700 45,124 39,888
Non–interest Expense
Salaries and employee benefits 18,901 18,832 53,502 51,052
Net occupancy expenses 2,935 3,107 9,337 9,549
Data processing 2,526 2,237 7,290 7,074
Professional fees 522 688 1,654 1,742
Outside services and consultants 2,330 1,561 6,252 5,235
Loan expense 2,645 2,876 8,574 7,667
FDIC insurance expense 279 570 1,579 955
Other losses 69 114 358 427
Other expense 4,142 3,422 11,363 11,287
Total non–interest expense 34,349 33,407 99,909 94,988
Income Before Income Taxes 27,127 24,638 76,942 54,509
Income tax expense (includes $0 and $228 for the three months ended September 30, 2021 and 2020, respectively, and $192 and $352 for the nine months ended September 30, 2021 and 2020, respectively, related to income tax expense from reclassification items) 4,056 4,326 11,276 7,903
Net Income $ 23,071 $ 20,312 $ 65,666 $ 46,606

~~Table of Contents~~

~~HORIZON BANCORP, INC. AND SUBSIDIARIES~~

~~Condensed Consolidated Statements of Income~~

~~(Unaudited)~~

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


											Three Months Ended
											March 31,
											2022		2021
Interest Income										Interest Income
Loans receivable										Loans receivable	$	37,879	$	40,818
Investment securities – taxable										Investment securities – taxable	7,506		1,548
Investment securities – tax exempt										Investment securities – tax exempt	6,697		5,223
Total interest income										Total interest income	52,082		47,589
Interest Expense										Interest Expense
Deposits										Deposits	1,496		2,343
Borrowed funds										Borrowed funds	1,080		1,269
Subordinated notes										Subordinated notes	880		880
Junior subordinated debentures issued to capital trusts										Junior subordinated debentures issued to capital trusts	455		559
Total interest expense										Total interest expense	3,911		5,051
Net Interest Income										Net Interest Income	48,171		42,538
Credit loss expense (recovery)										Credit loss expense (recovery)	(1,386)		367
Net Interest Income after Credit Loss Expense (Recovery)										Net Interest Income after Credit Loss Expense (Recovery)	49,557		42,171
Non–interest Income										Non–interest Income
Service charges on deposit accounts										Service charges on deposit accounts	2,795		2,234
Wire transfer fees										Wire transfer fees	159		255
Interchange fees										Interchange fees	2,780		2,340
Fiduciary activities										Fiduciary activities	1,503		1,743
Gains on sale of investment securities (includes $0 and $914 for the three months ended March 31, 2022 and 2021, respectively, related to accumulated other comprehensive earnings reclassifications)										Gains on sale of investment securities (includes $0 and $914 for the three months ended March 31, 2022 and 2021, respectively, related to accumulated other comprehensive earnings reclassifications)	—		914
Gain on sale of mortgage loans										Gain on sale of mortgage loans	2,027		5,296
Mortgage servicing income net of impairment or recovery										Mortgage servicing income net of impairment or recovery	3,489		213
Increase in cash value of bank owned life insurance										Increase in cash value of bank owned life insurance	510		511

Other income										Other income	892		367
Total non–interest income										Total non–interest income	14,155		13,873
Non–interest Expense										Non–interest Expense
Salaries and employee benefits										Salaries and employee benefits	19,735		16,871
Net occupancy expenses										Net occupancy expenses	3,561		3,318
Data processing										Data processing	2,537		2,376
Professional fees										Professional fees	314		544
Outside services and consultants										Outside services and consultants	2,525		1,702
Loan expense										Loan expense	2,545		2,822
FDIC insurance expense										FDIC insurance expense	725		800
Other losses										Other losses	168		283
Other expense										Other expense	4,500		3,456
Total non–interest expense										Total non–interest expense	36,610		32,172
Income Before Income Taxes										Income Before Income Taxes	27,102		23,872
Income tax expense (includes $0 and $192 for the three months ended March 31, 2022 and 2021, respectively, related to income tax expense from reclassification items)										Income tax expense (includes $0 and $192 for the three months ended March 31, 2022 and 2021, respectively, related to income tax expense from reclassification items)	3,539		3,450
Net Income										Net Income	$	23,563	$	20,422
Basic Earnings Per Share	Basic Earnings Per Share	$	0.53	$	0.46	$	1.50	$	1.06	Basic Earnings Per Share	$	0.54	$	0.46
Diluted Earnings Per Share	Diluted Earnings Per Share	0.52		0.46		1.49		1.06		Diluted Earnings Per Share	0.54		0.46

See notes to condensed consolidated financial statements

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Comprehensive Income

(Unaudited)

(Dollar Amounts in Thousands)


		Three Months Ended				Nine Months Ended					Three Months Ended
		September 30				September 30					March 31
		2021		2020		2021		2020			2022		2021
Net Income	Net Income	$	23,071	$	20,312	$	65,666	$	46,606	Net Income	$	23,563	$	20,422
Other Comprehensive Income
Other Comprehensive Income (Loss)										Other Comprehensive Income (Loss)
Change in fair value of derivative instruments:	Change in fair value of derivative instruments:									Change in fair value of derivative instruments:
Change in fair value of derivative instruments for the period	Change in fair value of derivative instruments for the period	555		(359)		3,590		(4,459)		Change in fair value of derivative instruments for the period	2,746		3,053
Income tax effect	Income tax effect	(117)		75		(754)		936		Income tax effect	(577)		(641)
Changes from derivative instruments	Changes from derivative instruments	438		(284)		2,836		(3,523)		Changes from derivative instruments	2,169		2,412
Change in securities:	Change in securities:									Change in securities:
Unrealized appreciation (depreciation) for the period on AFS securities		(14,488)		4,019		(28,304)		27,518
Unrealized depreciation for the period on AFS securities										Unrealized depreciation for the period on AFS securities	(80,824)		(23,885)
Accretion (amortization) from transfer of securities from available for sale to held to maturity securities	Accretion (amortization) from transfer of securities from available for sale to held to maturity securities	19		(31)		50		(60)		Accretion (amortization) from transfer of securities from available for sale to held to maturity securities	(551)		17
Reclassification adjustment for securities gains realized in income	Reclassification adjustment for securities gains realized in income	—		(1,088)		(914)		(1,675)		Reclassification adjustment for securities gains realized in income	—		(914)
Income tax effect	Income tax effect	3,038		(608)		6,125		(5,414)		Income tax effect	17,089		5,204
Unrealized gains (losses) on securities		(11,431)		2,292		(23,043)		20,369
Other Comprehensive Income (Loss), Net of Tax		(10,993)		2,008		(20,207)		16,846
Comprehensive Income		$	12,078	$	22,320	$	45,459	$	63,452
Unrealized losses on securities										Unrealized losses on securities	(64,286)		(19,578)
Other Comprehensive Loss, Net of Tax										Other Comprehensive Loss, Net of Tax	(62,117)		(17,166)
Comprehensive Income (Loss)										Comprehensive Income (Loss)	$	(38,554)	$	3,256

See notes to condensed consolidated financial statements

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Condensed Consolidated Statement of Stockholders’ Equity

(Unaudited)

(Dollar Amounts in Thousands, Except Per Share Data)

Three Months Ended
Preferred
Stock Common
Stock Additional
Paid-in
Capital Retained
Earnings Accumulated
Other
Comprehensive
Income Total
Balances, July 1, 2020 $ — $ — $ 361,087 $ 269,849 $ 21,270 $ 652,206
Net income — — — 20,312 — 20,312
Other comprehensive income, net of tax — — — — 2,008 2,008
Amortization of unearned compensation — — 335 — — 335
Exercise of stock options — — — — — —
Stock option expense — — 28 — — 28
Stock issued stock plans — — 730 — — 730
Cash dividends on common stock ($0.12 per share) — — — (5,326) — (5,326)
Balances, September 30, 2020 $ — $ — $ 362,180 $ 284,835 $ 23,278 $ 670,293
Balances, July 1, 2021 $ — $ — $ 359,227 $ 332,509 $ 18,638 $ 710,374
Net income — — — 23,071 — 23,071
Other comprehensive loss, net of tax — — — — (10,993) (10,993)
Amortization of unearned compensation — — 449 — — 449
Exercise of stock options — — — — — —
Stock option expense — — 13 — — 13
Repurchase of outstanding stock — — (7,607) — — (7,607)
Stock retirement plans — — (128) — — (128)
Cash dividends on common stock ($0.15 per share) — — — (6,637) — (6,637)
Balances, September 30, 2021 $ — $ — $ 351,954 $ 348,943 $ 7,645 $ 708,542

~~Table of Contents~~

~~HORIZON BANCORP, INC. AND SUBSIDIARIES~~

~~Condensed Consolidated Statement of Stockholders’ Equity~~

~~(Unaudited)~~

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


		Nine Months Ended													Three Months Ended
		Preferred Stock		Common Stock		Additional Paid-in Capital		Retained Earnings		Accumulated Other Comprehensive Income		Total			Preferred Stock		Common Stock		Additional Paid-in Capital		Retained Earnings		Accumulated Other Comprehensive Income		Total
Balances, January 1, 2020		$	—	$	—	$	379,853	$	269,738	$	6,432	$	656,023
Balances, January 1, 2021														Balances, January 1, 2021	$	—	$	—	$	362,945	$	301,419	$	27,852	$	692,216
Net income	Net income	—		—		—		46,606		—		46,606		Net income	—		—		—		20,422		—		20,422
Other comprehensive income, net of tax		—		—		—		—		16,846		16,846
Impact of adoption of ASU No. 2016–13		—		—		—		(15,635)		—		(15,635)
Other comprehensive loss, net of tax														Other comprehensive loss, net of tax	—		—		—		—		(17,166)		(17,166)
Amortization of unearned compensation	Amortization of unearned compensation	—		—		457		—		—		457		Amortization of unearned compensation	—		—		335		—		—		335
Exercise of stock options	Exercise of stock options	—		—		157		—		—		157		Exercise of stock options	—		—		653		—		—		653
Stock option expense	Stock option expense	—		—		105		—		—		105		Stock option expense	—		—		27		—		—		27
Net settlement of share awards														Net settlement of share awards	—		—		(1,347)		—		—		(1,347)

Stock issued stock plans		—		—		1,244		—		—		1,244

Repurchase of outstanding stock		—		—		(19,636)		—		—		(19,636)
Cash dividends on common stock ($0.36 per share)		—		—		—		(15,874)		—		(15,874)
Balances, September 30, 2020		$	—	$	—	$	362,180	$	284,835	$	23,278	$	670,293
Cash dividends on common stock ($0.13 per share)														Cash dividends on common stock ($0.13 per share)	—		—		—		(5,761)		—		(5,761)
Balances, March 31, 2021														Balances, March 31, 2021	$	—	$	—	$	362,613	$	316,080	$	10,686	$	689,379

Balances, January 1, 2021		$	—	$	—	$	362,945	$	301,419	$	27,852	$	692,216
Balances, January 1, 2022														Balances, January 1, 2022	$	—	$	—	$	352,122	$	363,742	$	7,345	$	723,209
Net income	Net income	—		—		—		65,666		—		65,666		Net income	—		—		—		23,563		—		23,563
Other comprehensive loss, net of tax	Other comprehensive loss, net of tax	—		—		—		—		(20,207)		(20,207)		Other comprehensive loss, net of tax	—		—		—		—		(62,117)		(62,117)

Amortization of unearned compensation	Amortization of unearned compensation	—		—		1,233		—		—		1,233		Amortization of unearned compensation	—		—		516		—		—		516
Exercise of stock options	Exercise of stock options	—		—		769		—		—		769		Exercise of stock options	—		—		94		—		—		94
Stock option expense	Stock option expense	—		—		55		—		—		55		Stock option expense	—		—		13		—		—		13
Stock awards vested		—		—		(1,347)		—		—		(1,347)
Net settlement of share awards														Net settlement of share awards	—		—		(1,671)		—		—		(1,671)

Repurchase of outstanding stock		—		—		(7,607)		—		—		(7,607)
Stock retirement plans	Stock retirement plans	—		—		(4,094)		—		—		(4,094)		Stock retirement plans	—		—		448		—		—		448
Cash dividends on common stock ($0.41 per share)		—		—		—		(18,142)		—		(18,142)
Balances, September 30, 2021		$	—	$	—	$	351,954	$	348,943	$	7,645	$	708,542
Cash dividends on common stock ($0.15 per share)														Cash dividends on common stock ($0.15 per share)	—		—		—		(6,605)		—		(6,605)
Balances, March 31, 2022														Balances, March 31, 2022	$	—	$	—	$	351,522	$	380,700	$	(54,772)	$	677,450

See notes to condensed consolidated financial statements

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(Unaudited)

(Dollar Amounts in Thousands)


		Nine Months Ended					Three Months Ended
		September 30					March 31
		2021		2020			2022		2021
Operating Activities	Operating Activities					Operating Activities
Net income	Net income	$	65,666	$	46,606	Net income	$	23,563	$	20,422
Items not requiring (providing) cash	Items not requiring (providing) cash					Items not requiring (providing) cash
Provision for (recovery of) credit losses	Provision for (recovery of) credit losses	(13)		17,709		Provision for (recovery of) credit losses	(1,386)		367
Depreciation and amortization	Depreciation and amortization	8,085		7,539		Depreciation and amortization	2,641		2,322
Share based compensation	Share based compensation	55		105		Share based compensation	529		362
Mortgage servicing rights income		90		(630)
Amortization of mortgage servicing rights						Amortization of mortgage servicing rights	750		962
Mortgage servicing rights net impairment	Mortgage servicing rights net impairment	(2,142)		4,673		Mortgage servicing rights net impairment	(2,594)		(236)
Premium amortization on securities, net	Premium amortization on securities, net	7,279		6,649		Premium amortization on securities, net	3,068		2,224
Gain on sale of investment securities	Gain on sale of investment securities	(914)		(1,675)		Gain on sale of investment securities	—		(914)
Gain on sale of mortgage loans	Gain on sale of mortgage loans	(14,996)		(18,906)		Gain on sale of mortgage loans	(2,027)		(5,296)
Proceeds from sales of loans	Proceeds from sales of loans	366,004		436,285		Proceeds from sales of loans	92,161		137,060
Loans originated for sale	Loans originated for sale	(342,281)		(426,344)		Loans originated for sale	(81,336)		(126,024)
Change in cash value life insurance	Change in cash value life insurance	(1,547)		(1,677)		Change in cash value life insurance	(510)		(511)
Gain on sale of other real estate owned	Gain on sale of other real estate owned	(76)		(119)		Gain on sale of other real estate owned	(411)		—
Net change in:	Net change in:					Net change in:
Interest receivable	Interest receivable	(2,847)		(1,628)		Interest receivable	(1,339)		445
Interest payable	Interest payable	(1,301)		(581)		Interest payable	(815)		(940)
Other assets	Other assets	11,200		(7,048)		Other assets	4,730		8,284
Other liabilities	Other liabilities	(3,443)		1,873		Other liabilities	(9,969)		(5,156)
Net cash provided by operating activities	Net cash provided by operating activities	88,819		62,831		Net cash provided by operating activities	27,055		33,371
Investing Activities	Investing Activities					Investing Activities
Purchases of securities available for sale	Purchases of securities available for sale	(820,485)		(396,133)		Purchases of securities available for sale	(180,260)		(230,708)
Proceeds from sales, maturities, calls and principal repayments of securities available for sale	Proceeds from sales, maturities, calls and principal repayments of securities available for sale	250,808		237,645		Proceeds from sales, maturities, calls and principal repayments of securities available for sale	23,089		76,869
Purchases of securities held to maturity	Purchases of securities held to maturity	(625,397)		—		Purchases of securities held to maturity	(345,794)		—
Proceeds from maturities of securities held to maturity	Proceeds from maturities of securities held to maturity	23,368		26,359		Proceeds from maturities of securities held to maturity	13,136		6,623
Net change in interest earning time deposits	Net change in interest earning time deposits	3,198		(758)		Net change in interest earning time deposits	736		982
Change in FHLB stock	Change in FHLB stock	(1,417)		(576)		Change in FHLB stock	198		—
Net change in loans	Net change in loans	412,873		(394,167)		Net change in loans	(67,592)		199,428
Proceeds on the sale of OREO and repossessed assets	Proceeds on the sale of OREO and repossessed assets	1,119		1,426		Proceeds on the sale of OREO and repossessed assets	1,606		507
Change in premises and equipment, net		(462)		(4,252)
Premises and equipment expenditures						Premises and equipment expenditures	(1,078)		(1,118)

Death benefit on bank owned life insurance		783		264
Repurchase of outstanding stock		(7,607)		(19,636)
Net cash received in branch acquisition		616,832		—

Net cash used in investing activities	Net cash used in investing activities	(146,387)		(549,828)		Net cash used in investing activities	(555,959)		52,583
Financing Activities	Financing Activities					Financing Activities
Net change in:
Deposits		602,357		405,287
Borrowings		196,037		37,654
Net change from issuance of stock		(578)		1,401
Net proceeds from issuance of subordinated notes		—		58,824
Net change in deposits						Net change in deposits	48,506		190,683
Proceeds from borrowings						Proceeds from borrowings	228,597		2,909
Repayment of borrowings						Repayment of borrowings	(225,000)		(107)
Net change in repurchase agreements						Net change in repurchase agreements	12,429		6,641
Net settlement of share awards						Net settlement of share awards	(1,671)		(1,347)
Exercise of stock options						Exercise of stock options	94		653

Dividends paid on common stock	Dividends paid on common stock	(18,142)		(15,874)		Dividends paid on common stock	(6,605)		(5,761)
Net cash provided by financing activities	Net cash provided by financing activities	779,674		487,292		Net cash provided by financing activities	56,350		193,671
Net Change in Cash and Cash Equivalents						Net Change in Cash and Cash Equivalents	(472,554)		279,625
Cash and Cash Equivalents, Beginning of Period						Cash and Cash Equivalents, Beginning of Period	593,508		249,711
Cash and Cash Equivalents, End of Period						Cash and Cash Equivalents, End of Period	$	120,954	$	529,336

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(Unaudited)

(Dollar Amounts in Thousands)


Net Change in Cash and Cash Equivalents		722,106		295
Cash and Cash Equivalents, Beginning of Period		249,711		98,831
Cash and Cash Equivalents, End of Period		$	971,817	$	99,126
Additional Supplemental Information	Additional Supplemental Information					Additional Supplemental Information
Interest paid	Interest paid	$	15,448	$	25,407	Interest paid	$	4,726	$	5,991
Income taxes paid	Income taxes paid	1,225		9,825		Income taxes paid	—		—
Transfer of loans to other real estate and repossessed assets	Transfer of loans to other real estate and repossessed assets	964		1,795		Transfer of loans to other real estate and repossessed assets	100		449
Transfer of premises to other real estate		1,753		—

See notes to condensed consolidated financial statements

108

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

Note 1 - Accounting Policies

The accompanying unaudited condensed consolidated financial statements include the accounts of Horizon Bancorp, Inc. (“Horizon” or the “Company”) and its wholly-owned subsidiaries, including Horizon Bank (“Horizon Bank” or the “Bank”), which is an Indiana commercial bank. All inter–company balances and transactions have been eliminated. The results of operations for the periods ended ~~September 30,~~March 31, 2022 and March 31, 2021 ~~and September 30, 2020~~ are not necessarily indicative of the operating results for the full year of ~~2021~~2022 or ~~2020.~~2021. The accompanying unaudited condensed consolidated financial statements reflect all adjustments that are, in the opinion of Horizon’s management, necessary to fairly present the financial position, results of operations and cash flows of Horizon for the periods presented. Those adjustments consist only of normal recurring adjustments.

Certain information and note disclosures normally included in Horizon’s annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in Horizon’s Annual Report on Form 10–K for ~~2020~~2021 filed with the Securities and Exchange Commission on ~~February 26, 2021.~~March 9, 2022. The condensed consolidated balance sheet of Horizon as of December 31, ~~2020~~2021 has been derived from the audited balance sheet as of that date.

On July 16, 2019, the Board of Directors of the Company authorized a stock repurchase program for up to 2,250,000 shares of Horizon’s issued and outstanding common stock, no par value. As of ~~September 30, 2021,~~March 31, 2022, Horizon had repurchased a total of 803,349 shares at an average price per share of $16.89. ~~In addition to the stock repurchase program, Horizon agreed to repurchase 1,000,000 shares at a price per share of $15.19 from an individual shareholder on March 6, 2020.~~

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

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


		Three Months Ended				Nine Months Ended					Three Months Ended
		September 30				September 30					March 31
		2021		2020		2021		2020			2022		2021
Basic earnings per share	Basic earnings per share									Basic earnings per share
Net income	Net income	$	23,071	$	20,312	$	65,666	$	46,606	Net income	$	23,563	$	20,422
Weighted average common shares outstanding	Weighted average common shares outstanding	43,810,729		43,862,435		43,893,194		44,099,862		Weighted average common shares outstanding	43,554,713		43,919,549
Basic earnings per share	Basic earnings per share	$	0.53	$	0.46	$	1.50	$	1.06	Basic earnings per share	$	0.54	$	0.46

Diluted earnings per share	Diluted earnings per share									Diluted earnings per share
Net income	Net income	$	23,071	$	20,312	$	65,666	$	46,606	Net income	$	23,563	$	20,422
Weighted average common shares outstanding	Weighted average common shares outstanding	43,810,729		43,862,435		43,893,194		44,099,862		Weighted average common shares outstanding	43,554,713		43,919,549
Effect of dilutive securities:	Effect of dilutive securities:									Effect of dilutive securities:
Restricted stock	Restricted stock	99,666		8,246		102,446		32,574		Restricted stock	129,793		102,048
Stock options	Stock options	48,475		33,200		51,403		33,214		Stock options	50,050		50,984
Weighted average common shares outstanding	Weighted average common shares outstanding	43,958,870		43,903,881		44,047,043		44,165,650		Weighted average common shares outstanding	43,734,556		44,072,581
Diluted earnings per share	Diluted earnings per share	$	0.52	$	0.46	$	1.49	$	1.06	Diluted earnings per share	$	0.54	$	0.46

119

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

There were ~~142,705 and 153,582~~1,000 shares for the three ~~and nine~~ months ended ~~September 30, 2021,~~March 31, 2022, which were not included in the computation of diluted earnings per share because they were non–dilutive. There were ~~492,273 and 273,776~~138,010 shares for the three ~~and nine~~ months ended ~~September 30, 2020,~~March 31, 2021, which were not included in the computation of diluted earnings per share because they were non–dilutive.

Horizon has share–based employee compensation plans, which are described in the notes to the financial statements included in the December 31, ~~2020~~2021 Annual Report on Form 10–K. Also, the Company's shareholders approved the 2021 Omnibus Equity Incentive Plan at its Annual Meeting on May 6, 2021, adding 1.4 million additional shares to the plan and with no other significant changes from the Company's previous plan.

Revision of Previously Issued Financial Statements

We have revised amounts reported in previously issued financial statements for the periods presented in this Quarterly Report on Form 10–Q related to immaterial errors. The errors relate to sold commercial loan participation balances which do not qualify under accounting guidance as sales transaction under Accounting Standards Codification Topic 860 – Transfers and Servicing. The correction of this error resulted in an increase in loans, net of allowance for credit losses and borrowings on the Company's consolidated condensed balance sheet.

We evaluated the aggregate effects of the errors to our previously issued financial statements in accordance with SEC Staff Accounting Bulletins No. 99 and No. 108 and, based upon quantitative and qualitative factors, determined that the errors were not material to the previously issued financial statements and disclosures included in our Annual Reports on Form 10–K for the year ended December 31, 2021, or for any quarterly periods included therein.

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


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


Consolidated Statements of Cash Flows
Three Months Ended March 31, 2021	As Reported		Adjustment		As Revised
Net change in loans	$	202,290	$	(2,862)	$	199,428
Net cash provided by investing activities	55,445		(2,862)		52,583
Proceeds from borrowings	47		2,862		2,909


Net cash provided by financing activities	190,809		2,862		193,671
Net Change in Cash and Cash Equivalents	279,625		—		279,625

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

Accounting Guidance Issued But Not Yet Adopted

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

The FASB has issued ASU 2022–02, Financial Instruments – Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures, in March 2022. These amendments eliminate the TDR recognition and measurement guidance and, instead, require that an entity evaluate (consistent with the accounting for other loan modifications) whether the modification represents a new loan or a continuation of an existing loan. The amendments also enhance existing disclosure requirements and introduce new requirements related to certain modifications of receivables made to borrowers experiencing financial difficulty. Additionally, these amendments require that an entity disclose current–period gross write–offs by year of origination for financing receivables and net investment in leases within the scope of Subtopic 326–20. The guidance is effective for entities that have adopted ASU 2016–13 for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. These amendments should be applied prospectively. If an entity elects to early adopt ASU 2022–02 in an interim period, the guidance should be applied as of the beginning of the fiscal year that includes the interim period. An entity may elect to early adopt the amendments about TDRs and related disclosure enhancements separately from the amendments related to vintage disclosures. The Company is assessing ASU 2022–02 and its impact on its accounting and disclosures.

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

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

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

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

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

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

The Company ~~has been conducting~~conducted monthly meetings to address contracts and hedge accounting relationships that reference LIBOR. All contracts referencing LIBOR as an interest rate have been identified and ~~are in the process of being~~have been rewritten or refinanced ~~by December~~as of March 31, ~~2021,~~2022, except for commercial loan interest rate swaps. Hedge accounting relationships referencing LIBOR will be modified by the counter parties. The Company believes the adoption of this guidance on activities subsequent to December 31, 2020 through December 31, 2022 will not have a material impact on the consolidated financial statements.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

Note 2 – Acquisitions

On September 17, 2021, Horizon Bank completed the purchase and assumption of certain assets and liabilities of 14 former TCF National Bank (“TCF”) branches in 11 Michigan counties. Net cash of $618.2 million was received in the transaction, representing the deposit balances assumed at closing, net of amounts paid for loans of ~~$206.3~~$212.0 million, fixed assets of $6.9 million, cash of $4.0 million and a 1.75% premium on deposits. Customer deposit balances were recorded at $846.4 million and a core deposit intangible of ~~$887,000~~$1.6 million was recorded in the transaction, which will be amortized over 10 years on a straight line basis. Goodwill of ~~$11.5~~$3.3 million was generated in the transaction.

Under the acquisition method of accounting, the total purchase price is allocated to net tangible and intangible assets based on their current estimated fair values on the date of the acquisition. Based on preliminary valuations of the fair value of tangible and intangible assets acquired and liabilities assumed, which are based on estimates and assumptions that are subject to change, the ~~preliminary~~ purchase price for the TCF branches is detailed in the following table. ~~Final estimates of fair value on the date of acquisition have not been received yet.~~ Prior to the end of the one year measurement period for finalizing the purchase price allocation, if information becomes available which would indicate adjustments are required to the purchase price allocation, such adjustments will be included in the purchase price allocation prospectively. If any adjustments are made to the preliminary assumptions (provisional amounts), disclosures will be made in the notes to the financial statements of the amounts recorded in the current period earnings by line item that have been recorded in previous reporting periods if the adjustments to the provisional amounts had been recognized as of the acquisition date.

Assets Liabilities
Cash and due from banks $ 4,012 Deposits
Loans Non-interest bearing $ 181,403
Commercial 99,893 NOW accounts 303,050
Residential mortgage 54,218 Savings and money market 262,488
Consumer 52,224 Certificates of deposit 99,468
Total loans 206,335 Total deposits 846,409
Premises and equipment, net 6,901 Interest payable 16
Goodwill 11,550 Other liabilities 2,206
Core deposit intangible 887
Interest receivable 519
Other assets 260
Total assets purchased $ 230,204 Total liabilities assumed $ 848,631
Net cash received $ (618,167)


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

Net cash received	$	(618,167)

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

1312

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

Note 3 – Securities

The fair value of securities is as follows:


		September 30, 2021									March 31, 2022
		Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value			Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
Available for sale	Available for sale									Available for sale
U.S. Treasury and federal agencies	U.S. Treasury and federal agencies	$	119,159	$	136	$	(707)	$	118,588	U.S. Treasury and federal agencies	$	293,914	$	—	$	(11,394)	$	282,520
State and municipal	State and municipal	1,108,057		22,276		(11,210)		1,119,123		State and municipal	510,936		1,687		(43,571)		469,052
Federal agency collateralized mortgage obligations	Federal agency collateralized mortgage obligations	73,922		1,607		(4)		75,525		Federal agency collateralized mortgage obligations	50,201		20		(629)		49,592
Federal agency mortgage-backed pools	Federal agency mortgage-backed pools	236,432		2,341		(1,068)		237,705		Federal agency mortgage-backed pools	216,411		138		(14,114)		202,435
Private labeled mortgage-backed pools	Private labeled mortgage-backed pools	32,948		274		(285)		32,937		Private labeled mortgage-backed pools	30,239		84		(1,690)		28,633
Corporate notes	Corporate notes	84,672		1,201		(117)		85,756		Corporate notes	84,434		444		(4,598)		80,280
Total available for sale investment securities	Total available for sale investment securities	$	1,655,190	$	27,835	$	(13,391)	$	1,669,634	Total available for sale investment securities	$	1,186,135	$	2,373	$	(75,996)	$	1,112,512
Held to maturity	Held to maturity									Held to maturity
U.S. Treasury and federal agencies										U.S. Treasury and federal agencies	$	292,459	$	—	$	(19,962)	$	272,497
State and municipal	State and municipal	$	283,858	$	8,170	$	(2,909)	$	289,119	State and municipal	1,091,037		2,610		(113,204)		980,443
Federal agency collateralized mortgage obligations	Federal agency collateralized mortgage obligations	69,537		10		(793)		68,754		Federal agency collateralized mortgage obligations	56,841		—		(4,236)		52,605
Federal agency mortgage-backed pools	Federal agency mortgage-backed pools	215,873		167		(3,542)		212,498		Federal agency mortgage-backed pools	302,407		—		(23,357)		279,050
Private labeled mortgage-backed pools	Private labeled mortgage-backed pools	66,298		7		(753)		65,552		Private labeled mortgage-backed pools	98,719		—		(7,959)		90,760
Corporate notes	Corporate notes	133,674		—		(1,498)		132,176		Corporate notes	164,666		—		(12,176)		152,490
Total held to maturity investment securities	Total held to maturity investment securities	$	769,240	$	8,354	$	(9,495)	$	768,099	Total held to maturity investment securities	$	2,006,129	$	2,610	$	(180,894)	$	1,827,845


		December 31, 2020									December 31, 2021
		Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value			Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
Available for sale	Available for sale									Available for sale
U.S. Treasury and federal agencies	U.S. Treasury and federal agencies	$	19,750	$	—	$	(35)	$	19,715	U.S. Treasury and federal agencies	$	118,595	$	82	$	(1,698)	$	116,979
State and municipal	State and municipal	803,100		35,014		(271)		837,843		State and municipal	632,652		12,802		(5,708)		639,746
Federal agency collateralized mortgage obligations	Federal agency collateralized mortgage obligations	144,022		3,448		(17)		147,453		Federal agency collateralized mortgage obligations	60,600		989		(12)		61,577
Federal agency mortgage-backed pools	Federal agency mortgage-backed pools	114,484		4,315		—		118,799		Federal agency mortgage-backed pools	225,329		1,777		(1,032)		226,074
Private labeled mortgage-backed pools										Private labeled mortgage-backed pools	31,856		137		(376)		31,617
Corporate notes	Corporate notes	9,007		1,208		—		10,215		Corporate notes	84,579		1,013		(773)		84,819
Total available for sale investment securities	Total available for sale investment securities	$	1,090,363	$	43,985	$	(323)	$	1,134,025	Total available for sale investment securities	$	1,153,611	$	16,800	$	(9,599)	$	1,160,812
Held to maturity	Held to maturity									Held to maturity
U.S. Treasury and federal agencies										U.S. Treasury and federal agencies	$	195,429	$	12	$	(1,215)	$	194,226
State and municipal	State and municipal	$	157,421	$	11,035	$	—	$	168,456	State and municipal	862,461		20,719		(4,263)		878,917
Federal agency collateralized mortgage obligations	Federal agency collateralized mortgage obligations	2,661		36		—		2,697		Federal agency collateralized mortgage obligations	48,482		3		(1,020)		47,465
Federal agency mortgage-backed pools	Federal agency mortgage-backed pools	8,594		243		—		8,837		Federal agency mortgage-backed pools	188,426		151		(2,612)		185,965
Private labeled mortgage-backed pools										Private labeled mortgage-backed pools	99,958		58		(1,840)		98,176
Corporate notes										Corporate notes	157,687		11		(2,456)		155,242
Total held to maturity investment securities	Total held to maturity investment securities	$	168,676	$	11,314	$	—	$	179,990	Total held to maturity investment securities	$	1,552,443	$	20,954	$	(13,406)	$	1,559,991

The amortized cost and fair value of securities available for sale and held to maturity at September 30, 2021 and December 31, 2020, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.

1413

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

September 30, 2021 December 31, 2020
Amortized
Cost Fair
Value Amortized
Cost Fair
Value
Available for sale
Within one year $ 28,888 $ 28,885 $ 44,206 $ 44,192
One to five years 133,651 134,899 61,594 63,006
Five to ten years 320,561 322,940 136,857 145,102
After ten years 828,788 836,743 589,200 615,473
1,311,888 1,323,467 831,857 867,773
Federal agency collateralized mortgage obligations 73,922 75,525 144,022 147,453
Federal agency mortgage–backed pools 236,432 237,705 114,484 118,799
Private labeled mortgage–backed pools $ 32,948 $ 32,937 $ — $ —
Total available for sale investment securities $ 1,655,190 $ 1,669,634 $ 1,090,363 $ 1,134,025
Held to maturity
Within one year $ 4,612 $ 4,666 $ 7,302 $ 7,327
One to five years 45,148 46,573 42,742 44,358
Five to ten years 185,847 188,962 82,087 88,300
After ten years 181,925 181,094 25,290 28,471
417,532 421,295 157,421 168,456
Federal agency collateralized mortgage obligations 69,537 68,754 2,661 2,697
Federal agency mortgage–backed pools 215,873 212,498 8,594 8,837
Private labeled mortgage–backed pools 66,298 65,552 — —
Total held to maturity investment securities $ 769,240 $ 768,099 $ 168,676 $ 179,990
The amortized cost and fair value of securities available for sale and held to maturity at March 31, 2022 and December 31, 2021, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.


	March 31, 2022				December 31, 2021
	Amortized Cost		Fair Value		Amortized Cost		Fair Value
Available for sale
Within one year	$	1,428	$	1,406	$	22,980	$	22,984
One to five years	268,961		259,422		156,677		156,397
Five to ten years	296,072		279,023		315,630		316,125
After ten years	322,823		292,001		340,539		346,038
	889,284		831,852		835,826		841,544
Federal agency collateralized mortgage obligations	50,201		49,592		60,600		61,577
Federal agency mortgage–backed pools	216,411		202,435		225,329		226,074
Private labeled mortgage–backed pools	$	30,239	$	28,633	$	31,856	$	31,617
Total available for sale investment securities	$	1,186,135	$	1,112,512	$	1,153,611	$	1,160,812
Held to maturity
Within one year	$	28,419	$	28,409	$	5,222	$	5,265
One to five years	199,131		194,886		65,739		66,982
Five to ten years	331,620		314,127		273,720		275,308
After ten years	988,992		868,008		870,896		880,830
	1,548,162		1,405,430		1,215,577		1,228,385
Federal agency collateralized mortgage obligations	56,841		52,605		48,482		47,465
Federal agency mortgage–backed pools	302,407		279,050		188,426		185,965
Private labeled mortgage–backed pools	98,719		90,760		99,958		98,176
Total held to maturity investment securities	$	2,006,129	$	1,827,845	$	1,552,443	$	1,559,991

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


		September 30, 2021													March 31, 2022
		Less than 12 Months				12 Months or More				Total					Less than 12 Months				12 Months or More				Total
		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses			Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses
Investment Securities	Investment Securities													Investment Securities
U.S. Treasury and federal agencies	U.S. Treasury and federal agencies	$	108,551	$	(688)	$	2,731	$	(19)	$	111,282	$	(707)	U.S. Treasury and federal agencies	$	517,187	$	(28,883)	$	30,776	$	(2,473)	$	547,963	$	(31,356)
State and municipal	State and municipal	680,184		(13,892)		5,316		(227)		685,500		(14,119)		State and municipal	1,057,290		(132,257)		143,433		(24,518)		1,200,723		(156,775)
Federal agency collateralized mortgage obligations	Federal agency collateralized mortgage obligations	57,191		(797)		—		—		57,191		(797)		Federal agency collateralized mortgage obligations	94,156		(4,865)		—		—		94,156		(4,865)
Federal agency mortgage–backed pools	Federal agency mortgage–backed pools	363,453		(4,610)		—		—		363,453		(4,610)		Federal agency mortgage–backed pools	460,260		(37,110)		4,712		(361)		464,972		(37,471)
Private labeled mortgage–backed pools	Private labeled mortgage–backed pools	77,208		(1,038)		—		—		77,208		(1,038)		Private labeled mortgage–backed pools	117,409		(9,649)		—		—		117,409		(9,649)
Corporate notes	Corporate notes	144,177		(1,615)		—		—		144,177		(1,615)		Corporate notes	193,792		(16,774)		—		—		193,792		(16,774)
Total temporarily impaired securities	Total temporarily impaired securities	$	1,430,764	$	(22,640)	$	8,047	$	(246)	$	1,438,811	$	(22,886)	Total temporarily impaired securities	$	2,440,094	$	(229,538)	$	178,921	$	(27,352)	$	2,619,015	$	(256,890)

1514

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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


		December 31, 2020													December 31, 2021
		Less than 12 Months				12 Months or More				Total					Less than 12 Months				12 Months or More				Total
		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses			Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses
Investment Securities	Investment Securities													Investment Securities
U.S. Treasury and federal agencies	U.S. Treasury and federal agencies	$	17,215	$	(35)	$	—	$	—	$	17,215	$	(35)	U.S. Treasury and federal agencies	$	268,732	$	(2,483)	$	15,820	$	(430)	$	284,552	$	(2,913)
State and municipal	State and municipal	56,287		(242)		1,245		(29)		57,532		(271)		State and municipal	539,882		(9,389)		19,461		(582)		559,343		(9,971)
Federal agency collateralized mortgage obligations	Federal agency collateralized mortgage obligations	6,358		(17)		—		—		6,358		(17)		Federal agency collateralized mortgage obligations	56,027		(1,032)		—		—		56,027		(1,032)

Federal agency mortgage–backed pools														Federal agency mortgage–backed pools	333,489		(3,644)		—		—		333,489		(3,644)
Private labeled mortgage–backed pools														Private labeled mortgage–backed pools	113,057		(2,216)		—		—		113,057		(2,216)
Corporate notes														Corporate notes	189,500		(3,229)		—		—		189,500		(3,229)
Total temporarily impaired securities	Total temporarily impaired securities	$	79,860	$	(294)	$	1,245	$	(29)	$	81,105	$	(323)	Total temporarily impaired securities	$	1,500,687	$	(21,993)	$	35,281	$	(1,012)	$	1,535,968	$	(23,005)

No allowance for credit losses for available for sale debt securities or held to maturity securities was needed at ~~September 30, 2021~~March 31, 2022 or December 31, ~~2020.~~2021. Accrued interest receivable on available for sale debt securities and held to maturity securities totaled ~~$13.1~~$16.7 million at ~~September 30, 2021~~March 31, 2022 and ~~$8.1~~$14.6 million at December 31, ~~2020~~2021 and is excluded from the estimate of credit losses.

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

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

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


		Three Months Ended				Nine Months Ended					Three Months Ended
		September 30				September 30					March 31
		2021		2020		2021		2020			2022		2021
Sales of securities available for sale	Sales of securities available for sale									Sales of securities available for sale
Proceeds	Proceeds	$	—	$	17,012	$	27,514	$	54,194	Proceeds	$	—	$	27,514
Gross gains	Gross gains	—		1,094		914		1,731		Gross gains	—		914
Gross losses	Gross losses	—		(6)		—		(56)		Gross losses	—		—

1615

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

Note 4 – Loans

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


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

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

The following table presents total loans outstanding by portfolio class, as of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020:~~2021:


		September 30, 2021		December 31, 2020			March 31, 2022		December 31, 2021
Commercial	Commercial					Commercial
Owner occupied real estate	Owner occupied real estate	$	521,186	$	496,306	Owner occupied real estate	$	573,669	$	560,887
Non–owner occupied real estate	Non–owner occupied real estate	1,016,377		999,636		Non–owner occupied real estate	1,113,198		1,088,470
Residential spec homes	Residential spec homes	10,142		10,070		Residential spec homes	11,115		9,907
Development & spec land	Development & spec land	31,957		26,372		Development & spec land	24,225		24,473
Commercial and industrial	Commercial and industrial	593,538		659,887		Commercial and industrial	537,120		530,208
Total commercial	Total commercial	2,173,200		2,192,271		Total commercial	2,259,327		2,213,945
Real estate	Real estate					Real estate
Residential mortgage	Residential mortgage	580,364		598,700		Residential mortgage	558,194		563,811
Residential construction	Residential construction	23,176		25,586		Residential construction	35,178		30,571
Mortgage warehouse	Mortgage warehouse	169,909		395,626		Mortgage warehouse	105,118		109,031
Total real estate	Total real estate	773,449		1,019,912		Total real estate	698,490		703,413
Consumer	Consumer					Consumer
Direct installment	Direct installment	67,176		38,046		Direct installment	60,578		63,714
Indirect installment	Indirect installment	365,756		357,511		Indirect installment	395,450		372,575
Home equity	Home equity	280,500		259,643		Home equity	297,872		290,970
Total consumer	Total consumer	713,432		655,200		Total consumer	753,900		727,259
Total loans	Total loans	3,660,081		3,867,383		Total loans	3,711,717		3,644,617
Allowance for credit losses	Allowance for credit losses	(56,779)		(57,027)		Allowance for credit losses	(52,508)		(54,286)
Net loans	Net loans	$	3,603,302	$	3,810,356	Net loans	$	3,659,209	$	3,590,331

1716

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

As of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020,~~2021, Federal Paycheck Protection Program (“PPP”) loans totaled approximately ~~$92.3~~$6.7 million and ~~$208.9~~$25.8 million, respectively, and are included with commercial loans. Total loans include net deferred loan costs of ~~$316,000~~$2.6 million at ~~September 30, 2021~~March 31, 2022 and ~~net deferred loan fees of $1.7~~$1.9 million at December 31, ~~2020,~~2021, respectively.

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

Commercial

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

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

Real Estate and Consumer

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

Mortgage Warehousing

Horizon's mortgage warehouse lending has specific mortgage companies as customers of Horizon Bank. Individual mortgage loans originated by these mortgage companies are funded as a secured borrowing with a pledge of collateral under Horizon's agreement with the mortgage company. Each mortgage loan funded by Horizon undergoes an underwriting review by Horizon to the end investor guidelines and is assigned to Horizon until the loan is sold to the secondary market by the mortgage company. In addition, Horizon takes possession of each original note and forwards such note to the end investor once the mortgage company has sold the loan. At the time a loan is transferred to the secondary market, the mortgage company reacquires the loan under its option within the agreement. Due to the reacquire feature contained in the agreement, the transaction does not qualify as a sale and therefore is accounted for as a secured borrowing with a pledge of collateral pursuant to the agreement with the mortgage company. When the individual loan is sold to the end investor by the mortgage company, the proceeds from the sale of the loan are received by Horizon and used to pay off the loan balance with Horizon along with any accrued interest and any related fees. The remaining balance from the sale is forwarded to the mortgage company. These individual loans typically are sold by the mortgage company within 30 days and are seldom held more than 90 days. Interest income is accrued during this period and collected at the time each loan is sold. Fee income for each loan sold is collected when the loan is sold, and no costs are deferred due to the term between each loan funding and related payoff, which is typically less than 30 days.

1817

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

~~sold is collected when the loan is sold, and no costs are deferred due to the term between each loan funding and related payoff, which is typically less than 30 days.~~

Based on these agreements with each mortgage company, at any time a mortgage company can reacquire from Horizon its outstanding loan balance on an individual mortgage and regain possession of the original note. Horizon also has the option to request that the mortgage company reacquire an individual mortgage. Should this occur, Horizon would return the original note and reassign the assignment of the mortgage to the mortgage company. Also, in the event that the end investor would not be able to honor the purchase commitment and the mortgage company would not be able to reacquire its loan on an individual mortgage, Horizon would be able to exercise its rights under the agreement.

Non–performing Loans

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


		September 30, 2021													March 31, 2022
		Non–accrual		Loans Past Due Over 90 Days Still Accruing		Non–performing TDRs		Performing TDRs		Total Non–performing Loans		Non–accrual with no Allowance for Credit Losses			Non–accrual		Loans Past Due Over 90 Days Still Accruing		Non–performing TDRs		Performing TDRs		Total Non–performing Loans		Non–performing with no Allowance for Credit Losses
Commercial	Commercial													Commercial
Owner occupied real estate	Owner occupied real estate	$	8,651	$	—	$	—	$	603	$	9,254	$	4,074	Owner occupied real estate	$	4,188	$	—	$	—	$	568	$	4,756	$	2,702
Non–owner occupied real estate	Non–owner occupied real estate	2,853		—		292		—		3,145		3,145		Non–owner occupied real estate	635		—		281		—		916		535
Residential spec homes	Residential spec homes	—		—		—		—		—		—		Residential spec homes	—		—		—		—		—		—
Development & spec land	Development & spec land	964		—		—		—		964		964		Development & spec land	815		—		—		—		815		65
Commercial and industrial	Commercial and industrial	2,758		—		—		—		2,758		2,021		Commercial and industrial	1,357		—		—		—		1,357		556
Total commercial	Total commercial	15,226		—		292		603		16,121		10,204		Total commercial	6,995		—		281		568		7,844		3,858
Real estate	Real estate													Real estate
Residential mortgage	Residential mortgage	6,291		—		911		1,439		8,641		8,641		Residential mortgage	6,264		—		880		1,440		8,584		8,584
Residential construction	Residential construction	—		—		—		—		—		—		Residential construction	—		—		—		—		—		—
Mortgage warehouse	Mortgage warehouse	—		—		—		—		—		—		Mortgage warehouse	—		—		—		—		—		—
Total real estate	Total real estate	6,291		—		911		1,439		8,641		8,641		Total real estate	6,264		—		880		1,440		8,584		8,584
Consumer	Consumer													Consumer
Direct installment	Direct installment	16		3		—		—		19		19		Direct installment	74		4		—		—		78		78
Indirect installment	Indirect installment	817		56		—		—		873		873		Indirect installment	516		102		—		—		618		618
Home equity	Home equity	2,787		141		401		391		3,720		3,720		Home equity	2,284		1		340		364		2,989		2,989
Total consumer	Total consumer	3,620		200		401		391		4,612		4,612		Total consumer	2,874		107		340		364		3,685		3,685
Total	Total	$	25,137	$	200	$	1,604	$	2,433	$	29,374	$	23,457	Total	$	16,133	$	107	$	1,501	$	2,372	$	20,113	$	16,127

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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


	December 31, 2021
	Non–accrual		Loans Past Due Over 90 Days Still Accruing		Non–performing TDRs		Performing TDRs		Total Non–performing Loans		Non–performing with no Allowance for Credit Losses
Commercial
Owner occupied real estate	$	4,247	$	—	$	—	$	603	$	4,850	$	2,796
Non–owner occupied real estate	761		—		285		—		1,046		1,046
Residential spec homes	—		—		—		—		—		—
Development & spec land	919		—		—		—		919		919
Commercial and industrial	694		—		—		—		694		456
Total commercial	6,621		—		285		603		7,509		5,217
Real estate
Residential mortgage	5,626		66		892		1,421		8,005		8,005
Residential construction	—		—		—		—		—		—
Mortgage warehouse	—		—		—		—		—		—
Total real estate	5,626		66		892		1,421		8,005		8,005
Consumer
Direct installment	7		—		—		—		7		7
Indirect installment	538		15		—		—		553		553
Home equity	2,170		64		344		367		2,945		2,945
Total consumer	2,715		79		344		367		3,505		3,505
Total	$	14,962	$	145	$	1,521	$	2,391	$	19,019	$	16,727

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

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

December 31, 2020
Non–accrual Loans Past
Due Over 90
Days Still
Accruing Non–performing
TDRs Performing
TDRs Total
Non–performing
Loans Non–accrual
with no Allowance for Credit Losses
Commercial
Owner occupied real estate $ 10,581 $ — $ 630 $ 168 $ 11,379 $ 6,305
Non–owner occupied real estate 237 — 330 — 567 567
Residential spec homes — — — — — —
Development & spec land 70 — — — 70 70
Commercial and industrial 1,826 — 506 — 2,332 1,847
Total commercial 12,714 — 1,466 168 14,348 8,789
Real estate
Residential mortgage 5,674 17 922 1,381 7,994 7,097
Residential construction — — — — — —
Mortgage warehouse — — — — — —
Total real estate 5,674 17 922 1,381 7,994 7,097
Consumer
Direct installment 12 1 — — 13 13
Indirect installment 1,174 120 — — 1,294 1,294
Home equity 2,568 124 222 244 3,158 2,628
Total consumer 3,754 245 222 244 4,465 3,935
Total $ 22,142 $ 262 $ 2,610 $ 1,793 $ 26,807 $ 19,821

~~There was no interest income recognized on~~The following table presents the payment status by class of loan, excluding non–accrual loans ~~during the three~~of $16.1 million and ~~nine months ended September 30, 2021 and 2020, respectively, while the loans were in non–accrual status. Included in the $25.1 million of non–accrual loans and the $1.6 million of~~ non–performing TDRs of $1.5 million at ~~September 30, 2021 were $2.2 million and $295,000, respectively, of loans acquired for which there were accretable yields recognized.~~March 31, 2022:


	March 31, 2022
	Current		30–59 Days Past Due		60–89 Days Past Due		90 Days or Greater Past Due		Total Past Due Loans		Total Loans
Commercial
Owner occupied real estate	$	568,801	$	680	$	—	$	—	$	680	$	569,481
Non–owner occupied real estate	1,112,170		112		—		—		112		1,112,282
Residential spec homes	11,115		—		—		—		—		11,115
Development & spec land	23,410		—		—		—		—		23,410
Commercial and industrial	535,198		565		—		—		565		535,763
Total commercial	2,250,694		1,357		—		—		1,357		2,252,051
Real estate
Residential mortgage	549,343		1,421		286		—		1,707		551,050
Residential construction	35,178		—		—		—		—		35,178
Mortgage warehouse	105,118		—		—		—		—		105,118
Total real estate	689,639		1,421		286		—		1,707		691,346
Consumer
Direct installment	60,359		119		22		4		145		60,504
Indirect installment	392,260		2,162		410		102		2,674		394,934
Home equity	294,666		493		88		1		582		295,248
Total consumer	747,285		2,774		520		107		3,401		750,686
Total	$	3,687,618	$	5,552	$	806	$	107	$	6,465	$	3,694,083

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

The following table presents the payment status by class of loan, excluding non–accrual loans of ~~$25.1~~$15.0 million and non–performing TDRs of ~~$1.6 million at September 30, 2021:~~

September 30, 2021
Current 30–59 Days
Past Due 60–89 Days
Past Due 90 Days or
Greater
Past Due Total
Past Due
Loans Total
Loans
Commercial
Owner occupied real estate $ 512,306 $ 188 $ 41 $ — $ 229 $ 512,535
Non–owner occupied real estate 1,013,232 — — — — 1,013,232
Residential spec homes 10,142 — — — — 10,142
Development & spec land 30,993 — — — — 30,993
Commercial and industrial 590,559 39 182 — 221 590,780
Total commercial 2,157,232 227 223 — 450 2,157,682
Real estate
Residential mortgage 572,129 728 305 — 1,033 573,162
Residential construction 23,176 — — — — 23,176
Mortgage warehouse 169,909 — — — — 169,909
Total real estate 765,214 728 305 — 1,033 766,247
Consumer
Direct installment 66,809 323 25 3 351 67,160
Indirect installment 363,828 1,001 54 56 1,111 364,939
Home equity 276,060 1,001 110 141 1,252 277,312
Total consumer 706,697 2,325 189 200 2,714 709,411
Total $ 3,629,143 $ 3,280 $ 717 $ 200 $ 4,197 $ 3,633,340
Percentage of total loans 99.88 % 0.09 % 0.02 % 0.01 % 0.12 % 100.00 %

~~Table of Contents~~

~~HORIZON BANCORP, INC. AND SUBSIDIARIES~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(Unaudited)~~

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

~~The following table presents the payment status by class of loan, excluding non–accrual loans of $22.1 million and non–performing TDRs of $2.6~~$1.5 million at December 31, ~~2020:~~2021:


		December 31, 2020																			December 31, 2021
		Current			30–59 Days Past Due			60–89 Days Past Due			90 Days or Greater Past Due			Total Past Due Loans			Total				Current		30–59 Days Past Due		60–89 Days Past Due		90 Days or Greater Past Due		Total Past Due Loans		Total
Commercial	Commercial																			Commercial
Owner occupied real estate	Owner occupied real estate	$	484,282		$	683		$	130		$	—		$	813		$	485,095		Owner occupied real estate	$	555,851	$	789	$	—	$	—	$	789	$	556,640
Non–owner occupied real estate	Non–owner occupied real estate	997,816			599			654			—			1,253			999,069			Non–owner occupied real estate	1,085,716		1,708		—		—		1,708		1,087,424
Residential spec homes	Residential spec homes	10,070			—			—			—			—			10,070			Residential spec homes	9,907		—		—		—		—		9,907
Development & spec land	Development & spec land	25,552			—			750			—			750			26,302			Development & spec land	23,496		58		—		—		58		23,554
Commercial and industrial	Commercial and industrial	657,027			249			279			—			528			657,555			Commercial and industrial	528,461		974		79		—		1,053		529,514
Total commercial	Total commercial	2,174,747			1,531			1,813			—			3,344			2,178,091			Total commercial	2,203,431		3,529		79		—		3,608		2,207,039
Real estate	Real estate																			Real estate
Residential mortgage	Residential mortgage	590,944			905			238			17			1,160			592,104			Residential mortgage	556,128		834		265		66		1,165		557,293
Residential construction	Residential construction	25,586			—			—			—			—			25,586			Residential construction	30,571		—		—		—		—		30,571
Mortgage warehouse	Mortgage warehouse	395,626			—			—			—			—			395,626			Mortgage warehouse	109,031		—		—		—		—		109,031
Total real estate	Total real estate	1,012,156			905			238			17			1,160			1,013,316			Total real estate	695,730		834		265		66		1,165		696,895
Consumer	Consumer																			Consumer
Direct installment	Direct installment	37,965			69			—			—			69			38,034			Direct installment	63,295		409		3		—		412		63,707
Indirect installment	Indirect installment	354,655			1,356			206			120			1,682			356,337			Indirect installment	369,615		2,271		136		15		2,422		372,037
Home equity	Home equity	255,908			554			266			125			945			256,853			Home equity	287,382		849		161		64		1,074		288,456
Total consumer	Total consumer	648,528			1,979			472			245			2,696			651,224			Total consumer	720,292		3,529		300		79		3,908		724,200
Total	Total	$	3,835,431		$	4,415		$	2,523		$	262		$	7,200		$	3,842,631		Total	$	3,619,453	$	7,892	$	644	$	145	$	8,681	$	3,628,134
Percentage of total loans		99.81		%	0.11		%	0.07		%	0.01		%	0.19		%	100.00		%

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

Troubled Debt Restructurings

Loans modified as TDRs generally consist of allowing borrowers to defer scheduled principal payments and make interest only payments for a specified period of time at the stated interest rate of the original loan agreement or lower payments due to a modification of the loans' contractual terms. TDRs that continue to accrue interest are individually monitored on a monthly basis and evaluated for impairment annually and transferred to non–accrual status when it is probable that any remaining principal and interest payments due on the loan will not be collected in accordance with the contractual terms of the loan. TDRs that subsequently default are individually evaluated for impairment at the time of default.

At ~~September 30, 2021,~~March 31, 2022, the types of concessions the Company has made on restructured loans have been temporary rate reductions and/or reductions in monthly payments, and there have been no restructured loans with modified recorded balances. Any modification to a loan that is a concession and is not in the normal course of lending is considered a restructured loan. A restructured loan is returned to accruing status after 6 consecutive payments but is still reported as a TDR unless the loan bears interest at a market rate. As of ~~September 30, 2021,~~March 31, 2022, the Company had ~~$4.0~~$3.9 million in TDRs and $2.4 million were performing according to the restructured terms and ~~$603,000~~no TDRs were returned to accrual status during ~~2021.~~2022. There were no specific reserves allocated to TDRs at ~~September 30, 2021~~March 31, 2022 based on the discounted cash flows or, when appropriate, the fair value of the collateral. These TDRs are exclusive of loans modified under the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”).

2221

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

The following table presents TDRs by class of loan:


		September 30, 2021						December 31, 2020							March 31, 2022						December 31, 2021
		Non–accrual		Accruing		Total		Non–accrual		Accruing		Total			Non–accrual		Accruing		Total		Non–accrual		Accruing		Total
Commercial	Commercial													Commercial
Owner occupied real estate	Owner occupied real estate	$	—	$	603	$	603	$	630	$	168	$	798	Owner occupied real estate	$	—	$	568	$	568	$	—	$	603	$	603
Non–owner occupied real estate	Non–owner occupied real estate	292		—		292		330		—		330		Non–owner occupied real estate	281		—		281		285		—		285
Residential spec homes	Residential spec homes	—		—		—		—		—		—		Residential spec homes	—		—		—		—		—		—
Development & spec land	Development & spec land	—		—		—		—		—		—		Development & spec land	—		—		—		—		—		—
Commercial and industrial	Commercial and industrial	—		—		—		506		—		506		Commercial and industrial	—		—		—		—		—		—
Total commercial	Total commercial	292		603		895		1,466		168		1,634		Total commercial	281		568		849		285		603		888
Real estate	Real estate													Real estate
Residential mortgage	Residential mortgage	911		1,439		2,350		922		1,381		2,303		Residential mortgage	880		1,440		2,320		892		1,421		2,313
Residential construction	Residential construction	—		—		—		—		—		—		Residential construction	—		—		—		—		—		—
Mortgage warehouse	Mortgage warehouse	—		—		—		—		—		—		Mortgage warehouse	—		—		—		—		—		—
Total real estate	Total real estate	911		1,439		2,350		922		1,381		2,303		Total real estate	880		1,440		2,320		892		1,421		2,313
Consumer	Consumer													Consumer
Direct installment	Direct installment	—		—		—		—		—		—		Direct installment	—		—		—		—		—		—
Indirect installment	Indirect installment	—		—		—		—		—		—		Indirect installment	—		—		—		—		—		—
Home equity	Home equity	401		391		792		222		244		466		Home equity	340		364		704		344		367		711
Total consumer	Total consumer	401		391		792		222		244		466		Total consumer	340		364		704		344		367		711
Total	Total	$	1,604	$	2,433	$	4,037	$	2,610	$	1,793	$	4,403	Total	$	1,501	$	2,372	$	3,873	$	1,521	$	2,391	$	3,912

Loans Modified under the CARES Act

The Bank has elected (i) to suspend the requirements under GAAP for loan modifications related to the COVID–19 pandemic that would otherwise be categorized as a TDR; and (ii) to suspend any determination of a loan modified as a result of the effects of COVID–19 pandemic as being a TDR, including impairment for accounting purposes. At ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020,~~2021, the Bank modified loans totaling ~~$29.2~~$1.2 million and ~~$126.7~~$10.9 million, respectively, which qualify for treatment under the CARES Act.

Collateral Dependent Financial Assets

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

2322

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

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


		September 30, 2021											March 31, 2022
		Real Estate		Accounts Receivable/Equipment		Other		Total		ACL Allocation			Real Estate		Accounts Receivable/Equipment		Other		Total		ACL Allocation
Commercial	Commercial											Commercial
Owner occupied real estate	Owner occupied real estate	$	12,386	$	103	$	—	$	12,489	$	1,179	Owner occupied real estate	$	4,244	$	512	$	—	$	4,756	$	568
Non–owner occupied real estate	Non–owner occupied real estate	3,172		—		—		3,172		—		Non–owner occupied real estate	916		—		—		916		112
Residential spec homes	Residential spec homes	—		—		—		—		—		Residential spec homes	—		—		—		—		—
Development & spec land	Development & spec land	964		—		—		964		—		Development & spec land	815		—		—		815		97
Commercial and industrial	Commercial and industrial	1,214		2,406		—		3,620		218		Commercial and industrial	—		1,341		16		1,357		248
Total commercial	Total commercial	17,736		2,509		—		20,245		1,397		Total commercial	5,975		1,853		16		7,844		1,025

Total collateral dependent loans	Total collateral dependent loans	$	17,736	$	2,509	$	—	$	20,245	$	1,397	Total collateral dependent loans	$	5,975	$	1,853	$	16	$	7,844	$	1,025


		December 31, 2020											December 31, 2021
		Real Estate		Accounts Receivable/Equipment		Other		Total		ACL Allocation			Real Estate		Accounts Receivable/Equipment		Other		Total		ACL Allocation
Commercial	Commercial											Commercial
Owner occupied real estate	Owner occupied real estate	$	11,309	$	114	$	—	$	11,423	$	1,605	Owner occupied real estate	$	11,201	$	103	$	—	$	11,304	$	632
Non–owner occupied real estate	Non–owner occupied real estate	1,032		—		—		1,032		—		Non–owner occupied real estate	2,068		—		—		2,068		—
Residential spec homes	Residential spec homes	—		—		—		—		—		Residential spec homes	—		—		—		—		—
Development & spec land	Development & spec land	70		—		—		70		—		Development & spec land	919		—		—		919		—
Commercial and industrial	Commercial and industrial	2,245		210		—		2,455		252		Commercial and industrial	427		1,218		—		1,645		128
Total commercial	Total commercial	14,656		324		—		14,980		1,857		Total commercial	14,615		1,321		—		15,936		760

Total collateral dependent loans	Total collateral dependent loans	$	14,656	$	324	$	—	$	14,980	$	1,857	Total collateral dependent loans	$	14,615	$	1,321	$	—	$	15,936	$	760

Credit Quality Indicators

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

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

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

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

2423

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

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

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

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

Risk Grade 1: Excellent (Pass)

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

Risk Grade 2: Good (Pass)

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

Risk Grade 3: Satisfactory (Pass)

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

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

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

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

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

2524

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

Risk Grade 4: Satisfactory/Monitored (Pass)

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

Risk Grade 4W: Management Watch (Pass)

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

Risk Grade 5: Special Mention

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

Risk Grade 6: Substandard

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

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

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

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

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

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

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

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

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

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

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

•The borrower meets defined key financial metric ranges.

2625

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

Risk Grade 7: Doubtful

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

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

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

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

•The borrower meets defined key financial metric ranges.

Risk Grade 8: Loss

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

2726

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

The following tables present loans by credit grades and origination year at ~~September 30, 2021.~~March 31, 2022.


September 30, 2021		2021		2020		2019		2018		2017		Prior		Revolving Loans		Total
March 31, 2022																		March 31, 2022	2022		2021		2020		2019		2018		Prior		Revolving Loans		Total
Commercial	Commercial																	Commercial
Owner occupied real estate	Owner occupied real estate																	Owner occupied real estate
Pass	Pass	$	51,502	$	59,563	$	66,358	$	48,852	$	46,074	$	154,262	$	45,993	$	472,604	Pass	$	32,701	$	92,878	$	55,242	$	59,630	$	42,765	$	203,997	$	51,224	$	538,437
Special Mention	Special Mention	—		77		735		2,396		8,567		7,539		—		19,314		Special Mention	—		—		—		2,286		2,862		7,576		1,576		14,300
Substandard	Substandard	—		1,007		1,201		3,989		3,956		15,220		3,895		29,268		Substandard	—		—		998		1,554		3,117		11,314		3,949		20,932
Doubtful	Doubtful	—		—		—		—		—		—		—		—		Doubtful	—		—		—		—		—		—		—		—
Total owner occupied real estate	Total owner occupied real estate	$	51,502	$	60,647	$	68,294	$	55,237	$	58,597	$	177,021	$	49,888	$	521,186	Total owner occupied real estate	$	32,701	$	92,878	$	56,240	$	63,470	$	48,744	$	222,887	$	56,749	$	573,669

Non–owner occupied real estate	Non–owner occupied real estate																	Non–owner occupied real estate
Pass	Pass	$	111,223	$	110,627	$	106,765	$	61,794	$	135,791	$	269,509	$	150,423	$	946,132	Pass	$	31,866	$	179,270	$	106,615	$	118,622	$	50,618	$	353,883	$	205,014	$	1,045,888
Special Mention	Special Mention	—		845		1,203		29,409		4,470		5,687		519		42,133		Special Mention	—		—		833		6,907		41,143		4,527		—		53,410
Substandard	Substandard	—		—		15,240		1,390		429		8,683		2,370		28,112		Substandard	—		714		—		—		3,600		9,586		—		13,900
Doubtful	Doubtful	—		—		—		—		—		—		—		—		Doubtful	—		—		—		—		—		—		—		—
Total non–owner occupied real estate	Total non–owner occupied real estate	$	111,223	$	111,472	$	123,208	$	92,593	$	140,690	$	283,879	$	153,312	$	1,016,377	Total non–owner occupied real estate	$	31,866	$	179,984	$	107,448	$	125,529	$	95,361	$	367,996	$	205,014	$	1,113,198

Residential spec homes	Residential spec homes																	Residential spec homes
Pass	Pass	$	1,117	$	758	$	338	$	—	$	—	$	913	$	7,016	$	10,142	Pass	$	358	$	2,977	$	145	$	—	$	—	$	1,986	$	5,649	$	11,115
Special Mention	Special Mention	—		—		—		—		—		—		—		—		Special Mention	—		—		—		—		—		—		—		—
Substandard	Substandard	—		—		—		—		—		—		—		—		Substandard	—		—		—		—		—		—		—		—
Doubtful	Doubtful	—		—		—		—		—		—		—		—		Doubtful	—		—		—		—		—		—		—		—
Total residential spec homes	Total residential spec homes	$	1,117	$	758	$	338	$	—	$	—	$	913	$	7,016	$	10,142	Total residential spec homes	$	358	$	2,977	$	145	$	—	$	—	$	1,986	$	5,649	$	11,115

Development & spec land	Development & spec land																	Development & spec land
Pass	Pass	$	1,520	$	550	$	512	$	12	$	1,849	$	12,915	$	12,640	$	29,998	Pass	$	—	$	1,704	$	491	$	492	$	9	$	11,726	$	8,692	$	23,114
Special Mention	Special Mention	—		—		—		—		—		184		358		542		Special Mention	—		—		—		—		—		169		—		169
Substandard	Substandard	—		—		—		—		17		651		749		1,417		Substandard	—		—		—		—		—		195		747		942
Doubtful	Doubtful	—		—		—		—		—		—		—		—		Doubtful	—		—		—		—		—		—		—		—
Total development & spec land	Total development & spec land	$	1,520	$	550	$	512	$	12	$	1,866	$	13,750	$	13,747	$	31,957	Total development & spec land	$	—	$	1,704	$	491	$	492	$	9	$	12,090	$	9,439	$	24,225

Commercial & industrial	Commercial & industrial																	Commercial & industrial
Pass	Pass	$	214,792	$	56,773	$	50,106	$	51,700	$	68,635	$	71,387	$	37,613	$	551,006	Pass	$	61,707	$	164,636	$	42,679	$	40,506	$	44,081	$	124,904	$	23,536	$	502,049
Special Mention	Special Mention	1,586		2,765		1,385		4,119		6,809		4,015		2,586		23,265		Special Mention	193		2,681		3,093		927		4,927		10,741		2,624		25,186
Substandard	Substandard	1,546		146		3,242		5,748		2,400		1,582		4,603		19,267		Substandard	—		54		121		1,324		3,861		2,210		2,315		9,885
Doubtful	Doubtful	—		—		—		—		—		—		—		—		Doubtful	—		—		—		—		—		—		—		—
Total commercial & industrial	Total commercial & industrial	$	217,924	$	59,684	$	54,733	$	61,567	$	77,844	$	76,984	$	44,802	$	593,538	Total commercial & industrial	$	61,900	$	167,371	$	45,893	$	42,757	$	52,869	$	137,855	$	28,475	$	537,120
Total commercial	Total commercial	$	383,286	$	233,111	$	247,085	$	209,409	$	278,997	$	552,547	$	268,765	$	2,173,200	Total commercial	$	126,825	$	444,914	$	210,217	$	232,248	$	196,983	$	742,814	$	305,326	$	2,259,327

2827

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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


September 30, 2021		2021		2020		2019		2018		2017		Prior		Revolving Loans		Total
March 31, 2022																		March 31, 2022	2021		2020		2019		2018		2017		Prior		Revolving Loans		Total
Real estate	Real estate																	Real estate
Residential mortgage	Residential mortgage																	Residential mortgage
Performing	Performing	$	79,466	$	111,732	$	50,187	$	58,431	$	68,812	$	203,095	$	—	$	571,723	Performing	$	28,517	$	122,779	$	97,700	$	38,406	$	46,285	$	215,923	$	—	$	549,610
Non–performing	Non–performing	—		—		376		875		—		7,390		—		8,641		Non–performing	—		133		300		539		851		6,761		—		8,584
Total residential mortgage	Total residential mortgage	$	79,466	$	111,732	$	50,563	$	59,306	$	68,812	$	210,485	$	—	$	580,364	Total residential mortgage	$	28,517	$	122,912	$	98,000	$	38,945	$	47,136	$	222,684	$	—	$	558,194

Residential construction	Residential construction																	Residential construction
Performing	Performing	$	—	$	—	$	—	$	—	$	—	$	—	$	23,176	$	23,176	Performing	$	—	$	—	$	—	$	—	$	—	$	—	$	35,178	$	35,178
Non–performing	Non–performing	—		—		—		—		—		—		—		—		Non–performing	—		—		—		—		—		—		—		—
Total residential construction	Total residential construction	$	—	$	—	$	—	$	—	$	—	$	—	$	23,176	$	23,176	Total residential construction	$	—	$	—	$	—	$	—	$	—	$	—	$	35,178	$	35,178

Mortgage warehouse	Mortgage warehouse																	Mortgage warehouse
Performing	Performing	$	—	$	—	$	—	$	—	$	—	$	—	$	169,909	$	169,909	Performing	$	—	$	—	$	—	$	—	$	—	$	—	$	105,118	$	105,118
Non–performing	Non–performing	—		—		—		—		—		—		—		—		Non–performing	—		—		—		—		—		—		—		—
Total mortgage warehouse	Total mortgage warehouse	$	—	$	—	$	—	$	—	$	—	$	—	$	169,909	$	169,909	Total mortgage warehouse	$	—	$	—	$	—	$	—	$	—	$	—	$	105,118	$	105,118
Total real estate	Total real estate	$	79,466	$	111,732	$	50,563	$	59,306	$	68,812	$	210,485	$	193,085	$	773,449	Total real estate	$	28,517	$	122,912	$	98,000	$	38,945	$	47,136	$	222,684	$	140,296	$	698,490


September 30, 2021		2021		2020		2019		2018		2017		Prior		Revolving Loans		Total
March 31, 2022																		March 31, 2022	2021		2020		2019		2018		2017		Prior		Revolving Loans		Total
Consumer	Consumer																	Consumer
Direct installment	Direct installment																	Direct installment
Performing	Performing	$	15,487	$	14,385	$	15,628	$	8,051	$	7,093	$	6,358	$	155	$	67,157	Performing	$	6,896	$	16,951	$	10,410	$	11,748	$	6,000	$	8,485	$	10	$	60,500
Non–performing	Non–performing	—		—		—		—		12		7		—		19		Non–performing	—		—		—		15		—		63		—		78
Total direct installment	Total direct installment	$	15,487	$	14,385	$	15,628	$	8,051	$	7,105	$	6,365	$	155	$	67,176	Total direct installment	$	6,896	$	16,951	$	10,410	$	11,763	$	6,000	$	8,548	$	10	$	60,578

Indirect installment	Indirect installment																	Indirect installment
Performing	Performing	$	121,665	$	101,476	$	67,748	$	46,969	$	20,871	$	6,154	$	—	$	364,883	Performing	$	61,756	$	149,623	$	81,675	$	51,303	$	33,551	$	16,924	$	—	$	394,832
Non–performing	Non–performing	22		176		184		178		199		114		—		873		Non–performing	—		69		73		234		96		146		—		618
Total indirect installment	Total indirect installment	$	121,687	$	101,652	$	67,932	$	47,147	$	21,070	$	6,268	$	—	$	365,756	Total indirect installment	$	61,756	$	149,692	$	81,748	$	51,537	$	33,647	$	17,070	$	—	$	395,450

Home equity	Home equity																	Home equity
Performing	Performing	$	51,598	$	56,690	$	36,628	$	28,529	$	24,523	$	71,590	$	7,222	$	276,780	Performing	$	24,015	$	82,796	$	47,913	$	31,705	$	24,896	$	77,868	$	5,690	$	294,883
Non–performing	Non–performing	9		148		10		82		131		1,604		1,736		3,720		Non–performing	—		8		112		134		23		1,417		1,295		2,989
Total home equity	Total home equity	$	51,607	$	56,838	$	36,638	$	28,611	$	24,654	$	73,194	$	8,958	$	280,500	Total home equity	$	24,015	$	82,804	$	48,025	$	31,839	$	24,919	$	79,285	$	6,985	$	297,872
Total consumer	Total consumer	$	188,781	$	172,875	$	120,198	$	83,809	$	52,829	$	85,827	$	9,113	$	713,432	Total consumer	$	92,667	$	249,447	$	140,183	$	95,139	$	64,566	$	104,903	$	6,995	$	753,900

2928

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

The following tables present loans by credit grades and origination year at December 31, ~~2020.~~2021.


December 31, 2020		2020		2019		2018		2017		2016		Prior		Revolving Loans		Total
December 31, 2021																		December 31, 2021	2021		2020		2019		2018		2017		Prior		Revolving Loans		Total
Commercial	Commercial																	Commercial
Owner occupied real estate	Owner occupied real estate																	Owner occupied real estate
Pass	Pass	$	57,726	$	65,558	$	49,455	$	49,032	$	47,480	$	127,373	$	40,027	$	436,651	Pass	$	86,798	$	58,789	$	61,134	$	43,903	$	46,530	$	159,351	$	60,539	$	517,044
Special Mention	Special Mention	—		1,081		5,928		10,205		4,207		12,787		325		34,533		Special Mention	—		72		2,685		3,194		7,279		11,451		1,345		26,026
Substandard	Substandard	1,021		1,231		4,012		2,504		2,839		9,673		3,842		25,122		Substandard	—		1,003		1,312		3,192		1,957		9,579		774		17,817
Doubtful	Doubtful	—		—		—		—		—		—		—		—		Doubtful	—		—		—		—		—		—		—		—
Total owner occupied real estate	Total owner occupied real estate	$	58,747	$	67,870	$	59,395	$	61,741	$	54,526	$	149,833	$	44,194	$	496,306	Total owner occupied real estate	$	86,798	$	59,864	$	65,131	$	50,289	$	55,766	$	180,381	$	62,658	$	560,887

Non–owner occupied real estate	Non–owner occupied real estate																	Non–owner occupied real estate
Pass	Pass	$	115,667	$	120,023	$	73,669	$	133,396	$	99,674	$	208,649	$	166,986	$	918,064	Pass	$	175,538	$	108,465	$	120,561	$	59,596	$	126,334	$	260,362	$	178,928	$	1,029,784
Special Mention	Special Mention	862		1,236		28,723		1,298		2,548		13,182		4,072		51,921		Special Mention	—		839		1,192		34,412		999		3,850		515		41,807
Substandard	Substandard	—		15,552		1,477		107		6,422		4,521		1,572		29,651		Substandard	720		—		6,045		1,096		425		7,793		800		16,879
Doubtful	Doubtful	—		—		—		—		—		—		—		—		Doubtful	—		—		—		—		—		—		—		—
Total non–owner occupied real estate	Total non–owner occupied real estate	$	116,529	$	136,811	$	103,869	$	134,801	$	108,644	$	226,352	$	172,630	$	999,636	Total non–owner occupied real estate	$	176,258	$	109,304	$	127,798	$	95,104	$	127,758	$	272,005	$	180,243	$	1,088,470

Residential spec homes	Residential spec homes																	Residential spec homes
Pass	Pass	$	737	$	237	$	—	$	298	$	368	$	1,177	$	7,253	$	10,070	Pass	$	1,115	$	254	$	155	$	—	$	—	$	1,346	$	7,037	$	9,907
Special Mention	Special Mention	—		—		—		—		—		—		—		—		Special Mention	—		—		—		—		—		—		—		—
Substandard	Substandard	—		—		—		—		—		—		—		—		Substandard	—		—		—		—		—		—		—		—
Doubtful	Doubtful	—		—		—		—		—		—		—		—		Doubtful	—		—		—		—		—		—		—		—
Total residential spec homes	Total residential spec homes	$	737	$	237	$	—	$	298	$	368	$	1,177	$	7,253	$	10,070	Total residential spec homes	$	1,115	$	254	$	155	$	—	$	—	$	1,346	$	7,037	$	9,907

Development & spec land	Development & spec land																	Development & spec land
Pass	Pass	$	573	$	736	$	1,522	$	2,461	$	672	$	11,971	$	6,907	$	24,842	Pass	$	2,282	$	536	$	503	$	11	$	3,583	$	8,496	$	7,837	$	23,248
Special Mention	Special Mention	—		—		—		—		—		274		—		274		Special Mention	—		—		—		—		—		177		—		177
Substandard	Substandard	—		—		—		—		—		506		750		1,256		Substandard	—		—		—		—		11		289		748		1,048
Doubtful	Doubtful	—		—		—		—		—		—		—		—		Doubtful	—		—		—		—		—		—		—		—
Total development & spec land	Total development & spec land	$	573	$	736	$	1,522	$	2,461	$	672	$	12,751	$	7,657	$	26,372	Total development & spec land	$	2,282	$	536	$	503	$	11	$	3,594	$	8,962	$	8,585	$	24,473

Commercial & industrial	Commercial & industrial																	Commercial & industrial
Pass	Pass	$	253,953	$	63,772	$	58,978	$	88,121	$	26,044	$	70,706	$	30,845	$	592,419	Pass	$	198,482	$	48,245	$	43,003	$	47,986	$	64,292	$	69,589	$	23,647	$	495,244
Special Mention	Special Mention	8,779		1,164		1,088		9,306		1,835		11,870		3,040		37,082		Special Mention	592		3,278		2,090		4,588		3,781		7,427		3,295		25,051
Substandard	Substandard	4,233		7,079		11,072		1,660		636		3,322		2,384		30,386		Substandard	111		143		1,211		3,936		1,313		1,847		1,352		9,913
Doubtful	Doubtful	—		—		—		—		—		—		—		—		Doubtful	—		—		—		—		—		—		—		—
Total commercial & industrial	Total commercial & industrial	$	266,965	$	72,015	$	71,138	$	99,087	$	28,515	$	85,898	$	36,269	$	659,887	Total commercial & industrial	$	199,185	$	51,666	$	46,304	$	56,510	$	69,386	$	78,863	$	28,294	$	530,208
Total commercial	Total commercial	$	443,551	$	277,669	$	235,924	$	298,388	$	192,725	$	476,011	$	268,003	$	2,192,271	Total commercial	$	465,638	$	221,624	$	239,891	$	201,914	$	256,504	$	541,557	$	286,817	$	2,213,945

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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


December 31, 2021	2021		2020		2019		2018		2017		Prior		Revolving Loans		Total
Real estate
Residential mortgage
Performing	$	116,118	$	105,051	$	44,691	$	50,778	$	56,330	$	182,838	$	—	$	555,806
Non–performing	—		78		448		854		66		6,559		—		8,005
Total residential mortgage	$	116,118	$	105,129	$	45,139	$	51,632	$	56,396	$	189,397	$	—	$	563,811

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

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


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

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

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

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

December 31, 2020 2020 2019 2018 2017 2016 Prior Revolving Loans Total
Real estate
Residential mortgage
Performing $ 109,487 $ 68,556 $ 86,572 $ 89,051 $ 65,718 $ 171,322 $ — $ 590,706
Non–performing — 296 636 39 300 6,723 — 7,994
Total residential mortgage $ 109,487 $ 68,852 $ 87,208 $ 89,090 $ 66,018 $ 178,045 $ — $ 598,700
Residential construction
Performing $ — $ — $ — $ — $ — $ — $ 25,586 $ 25,586
Non–performing — — — — — — — —
Total residential construction $ — $ — $ — $ — $ — $ — $ 25,586 $ 25,586
Mortgage warehouse
Performing $ — $ — $ — $ — $ — $ — $ 395,626 $ 395,626
Non–performing — — — — — — — —
Total mortgage warehouse $ — $ — $ — $ — $ — $ — $ 395,626 $ 395,626
Total real estate $ 109,487 $ 68,852 $ 87,208 $ 89,090 $ 66,018 $ 178,045 $ 421,212 $ 1,019,912

December 31, 2020 2020 2019 2018 2017 2016 Prior Revolving Loans Total
Consumer
Direct installment
Performing $ 12,552 $ 9,552 $ 5,828 $ 5,946 $ 2,124 $ 2,019 $ 12 $ 38,033
Non–performing — — — 5 3 5 — 13
Total direct installment $ 12,552 $ 9,552 $ 5,828 $ 5,951 $ 2,127 $ 2,024 $ 12 $ 38,046
Indirect installment
Performing $ 134,394 $ 97,408 $ 74,215 $ 36,763 $ 8,636 $ 4,801 $ — $ 356,217
Non–performing 84 223 392 361 80 154 — 1,294
Total indirect installment $ 134,478 $ 97,631 $ 74,607 $ 37,124 $ 8,716 $ 4,955 $ — $ 357,511
Home equity
Performing $ 63,946 $ 42,762 $ 34,807 $ 27,553 $ 22,450 $ 59,503 $ 5,464 $ 256,485
Non–performing — 9 111 74 121 1,237 1,606 3,158
Total home equity $ 63,946 $ 42,771 $ 34,918 $ 27,627 $ 22,571 $ 60,740 $ 7,070 $ 259,643
Total consumer $ 210,976 $ 149,954 $ 115,353 $ 70,702 $ 33,414 $ 67,719 $ 7,082 $ 655,200

~~Table of Contents~~

~~HORIZON BANCORP, INC. AND SUBSIDIARIES~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(Unaudited)~~

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

Note 5 – Allowance for Credit and Loan Losses

The following tables represent, by loan portfolio segment, a summary of changes in the ACL on loans for the three ~~and nine~~ months ended ~~September 30, 2021~~March 31, 2022 and ~~2020:~~2021:


		Three Months Ended September 30, 2021											Three Months Ended March 31, 2022
		Commercial		Real Estate		Mortgage Warehouse		Consumer		Total			Commercial		Real Estate		Mortgage Warehouse		Consumer		Total
Balance, beginning of period	Balance, beginning of period	$	41,766	$	4,108	$	1,155	$	8,620	$	55,649	Balance, beginning of period	$	40,775	$	3,856	$	1,059	$	8,596	$	54,286
Provision for credit losses on loans	Provision for credit losses on loans	1,330		(400)		(101)		283		1,112		Provision for credit losses on loans	(2,692)		485		(4)		825		(1,386)
PCD loan charge–offs	PCD loan charge–offs	—		—		—		—		—		PCD loan charge–offs	(256)		—		—		—		(256)
Charge–offs	Charge–offs	(10)		—		—		(189)		(199)		Charge–offs	(80)		—		—		(287)		(367)
Recoveries	Recoveries	35		29		—		153		217		Recoveries	42		10		—		179		231
Balance, end of period	Balance, end of period	$	43,121	$	3,737	$	1,054	$	8,867	$	56,779	Balance, end of period	$	37,789	$	4,351	$	1,055	$	9,313	$	52,508


		Three Months Ended September 30, 2020											Three Months Ended March 31, 2021
		Commercial		Real Estate		Mortgage Warehouse		Consumer		Total			Commercial		Real Estate		Mortgage Warehouse		Consumer		Total
Balance, beginning of period	Balance, beginning of period	$	39,147	$	5,832	$	1,190	$	8,921	$	55,090	Balance, beginning of period	$	42,210	$	4,620	$	1,267	$	8,930	$	57,027

Provision for credit losses on loans	Provision for credit losses on loans	1,136		(232)		60		1,088		2,052		Provision for credit losses on loans	928		(456)		(104)		(1)		367
Charge–offs	Charge–offs	(502)		(144)		—		(510)		(1,156)		Charge–offs	(196)		—		—		(235)		(431)
Recoveries	Recoveries	14		8		—		311		333		Recoveries	38		65		—		120		223
Balance, end of period	Balance, end of period	$	39,795	$	5,464	$	1,250	$	9,810	$	56,319	Balance, end of period	$	42,980	$	4,229	$	1,163	$	8,814	$	57,186

Nine Months Ended September 30, 2021
Commercial Real Estate Mortgage Warehouse Consumer Total
Balance, beginning of period $ 42,210 $ 4,620 $ 1,267 $ 8,930 $ 57,027
Provision for credit losses on loans 1,090 (1,000) (213) 110 (13)
PCD loan charge–offs (6) — — — (6)
Charge–offs (273) — — (661) (934)
Recoveries 100 117 — 488 705
Balance, end of period $ 43,121 $ 3,737 $ 1,054 $ 8,867 $ 56,779

Nine Months Ended September 30, 2020
Commercial Real Estate Mortgage Warehouse Consumer Total
Balance, beginning of period $ 11,996 $ 923 $ 1,077 $ 3,671 $ 17,667
Impact of adopting ASC 326 10,832 4,048 — 4,911 19,791
Initial PCD allowance 2,786 — — — 2,786
Provision for credit losses on loans 14,655 670 173 2,211 17,709
Charge–offs (586) (204) — (1,654) (2,444)
Recoveries 112 27 — 671 810
Balance, end of period $ 39,795 $ 5,464 $ 1,250 $ 9,810 $ 56,319

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

~~Table of Contents~~

~~HORIZON BANCORP, INC. AND SUBSIDIARIES~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(Unaudited)~~

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

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

The Company’s expected loss estimate is anchored in historical credit loss experience, with an emphasis on all available portfolio data. The Company's historical look–back period includes January 2012 through the current period, on a monthly basis. When historical credit loss experience is not sufficient for a specific portfolio, the Company may supplement its own portfolio data with external models or data.

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

The Company’s CECL estimate applies to a forecast that incorporates macroeconomic trends and other environmental factors. Management utilized National, Regional and Local Leading Economic Indexes, as well as management judgment, as the basis for the forecast period. The historical loss rate was utilized as the base rate, and qualitative adjustments were utilized to reflect the forecast and other relevant factors.

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

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

Note 6 – Loan Servicing

Loans serviced for others are not included in the accompanying condensed consolidated balance sheets. The unpaid principal balances of loans serviced for others totaled approximately ~~$1.5~~$1.6 billion and $1.5 billion at ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020.~~2021.

The aggregate fair value of capitalized mortgage servicing rights was approximately ~~$14.9~~$18.6 million and ~~$12.5~~$15.2 million at ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020,~~2021, compared to the carrying values of ~~$14.9~~$18.6 million and ~~$12.5~~$15.2 million at ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020,~~2021, respectively. Comparable market values and a valuation model that calculates the present value of future cash flows were used to estimate fair value. For purposes of measuring impairment, risk characteristics including product type, investor type and interest rates, were used to stratify the originated mortgage servicing rights.


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

The Bank reduced impairment by approximately $2.6 million for the three months ended March 31, 2022 and $235,000 for the three months ended March 31, 2021.

Note 7 – Goodwill

As of March 31, 2022 and December 31, 2021, the carrying amount of goodwill was $154.6 million. There have been no changes in the carrying amount of goodwill for the three months ended March 31, 2022 or 2021. Goodwill is assessed for impairment annually, or more frequently if events occur or circumstances change that indicate an impairment may exist. When assessing goodwill for impairment, first, a qualitative assessment can be made to determine whether it is more likely than not that the estimated fair value of a reporting unit is less than its estimated carrying value. If the results of the qualitative assessment are not conclusive, a quantitative goodwill test is performed. Alternatively, a quantitative goodwill test can be performed without performing a qualitative assessment.

Goodwill was assessed for impairment using a qualitative analysis as of March 31, 2022 which resulted in no goodwill impairment charges for the three months ended March 31, 2022.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

September 30, December 31,
2021 2020
Mortgage servicing rights
Balance, beginning of period $ 17,644 $ 15,046
Servicing rights capitalized 3,209 5,530
Amortization of servicing rights (2,960) (2,932)
Balance, end of period 17,893 17,644
Impairment allowance
Balance, beginning of period (5,172) (719)
Additions — (5,106)
Reductions 2,142 653
Balance, end of period (3,030) (5,172)
Mortgage servicing rights, net $ 14,863 $ 12,472

The Bank reduced impairment by approximately $2.1 million for the nine months ended September 30, 2021. The Bank recorded additional impairment of approximately $4.5 million for the year ended December 31, 2020.

~~Note 7 – Goodwill~~

~~The following table presents the Company’s carrying amount of goodwill as of September 30, 2021 and December 31, 2020.~~

September 30, December 31,
2021 2020
Balance, beginning of period $ 151,238 $ 151,238
Goodwill acquired during the period 11,550 —
Balance, end of period $ 162,788 $ 151,238

In accordance with ASC 350–20, the Company conducts a goodwill impairment test at least annually, or more frequently as events occur or circumstances change that would more–likely–than–not reduce the fair value below its carrying amount. In the second quarter of 2020, the onset of the COVID–19 pandemic prompted the Company to assess qualitative and quantitative factors to determine whether it was more–likely–than–not the fair value of the Company was less than the carrying amount. The Company assessed relevant events and circumstances, including macroeconomic conditions, industry and market considerations, overall financial performance, changes in the composition or carrying amount of assets and liabilities, the market price of the Company’s common stock and other relevant facts. The Company performed both a market capitalization approach and a discounted cash flow approach to determine the fair value of the Company during the second quarter of 2020 which resulted in no goodwill impairment.

~~The Company updated their analysis above during the third quarter of 2021 which resulted in no goodwill impairment charges for the nine months ended September 30, 2021.~~

The goodwill acquired during the period was calculated based on preliminary valuations of the fair value of tangible and intangible assets acquired and liabilities assumed, which are based on estimates and assumptions that are subject to change. Prior to the end of the one year measurement period for finalizing the purchase price allocation, if information becomes available which would indicate adjustments are required to the purchase price allocation, such adjustments will be included in the purchase price allocation prospectively. If any adjustments are made to the preliminary assumptions (provisional amounts), disclosures will be made in the notes to the financial statements of the amounts recorded in the current period earnings by line item that have been recorded in previous reporting periods if the adjustments to the provisional amounts had been recognized as of the acquisition date.

~~Table of Contents~~

~~HORIZON BANCORP, INC. AND SUBSIDIARIES~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(Unaudited)~~

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

Note 8 – Repurchase Agreements

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

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


		September 30, 2021															March 31, 2022
		Remaining Contractual Maturity of the Agreements															Remaining Contractual Maturity of the Agreements
		Overnight and Continuous		Up to one year		One to three years		Three to five years		Five to ten years		Beyond ten years		Total			Overnight and Continuous		Up to one year		One to three years		Three to five years		Five to ten years		Beyond ten years		Total
Repurchase Agreements and repurchase-to-maturity transactions	Repurchase Agreements and repurchase-to-maturity transactions															Repurchase Agreements and repurchase-to-maturity transactions
Repurchase Agreements	Repurchase Agreements	$	145,164	$	—	$	—	$	—	$	—	$	—	$	145,164	Repurchase Agreements	$	143,126	$	—	$	—	$	—	$	—	$	—	$	143,126
Securities pledged for Repurchase Agreements	Securities pledged for Repurchase Agreements															Securities pledged for Repurchase Agreements
Federal agency collateralized mortgage obligations	Federal agency collateralized mortgage obligations	$	38,641	$	—	$	—	$	—	$	—	$	—	$	38,641	Federal agency collateralized mortgage obligations	$	24,290	$	—	$	—	$	—	$	—	$	—	$	24,290
Federal agency mortgage–backed pools	Federal agency mortgage–backed pools	111,415		—		—		—		—		—		111,415		Federal agency mortgage–backed pools	109,955		—		—		—		—		—		109,955
Private labeled mortgage–backed pools																Private labeled mortgage–backed pools	14,152		—		—		—		—		—		14,152
Total	Total	$	150,056	$	—	$	—	$	—	$	—	$	—	$	150,056	Total	$	148,397	$	—	$	—	$	—	$	—	$	—	$	148,397

Note 9 – Subordinated Notes

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

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

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

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

~~Table of Contents~~

~~HORIZON BANCORP, INC. AND SUBSIDIARIES~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(Unaudited)~~

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

Note 10 – Derivative Financial Instruments

Cash Flow Hedges – As a strategy to maintain acceptable levels of exposure to the risk of changes in future cash flow due to interest rate fluctuations, the Company entered into interest rate swap agreements for a portion of its floating rate ~~debt.~~debt which matured on December 16, 2021. The ~~agreements provide~~agreement provided for the Company to receive interest from the counterparty at three months LIBOR and to pay interest to the counterparty at a fixed rate of 4.20% on a notional amount of $12.0 ~~million at September 30, 2021 and December 31, 2020, respectively.~~million. Under the ~~agreements,~~agreement, the Company ~~pays~~paid or ~~receives~~received the net interest amount monthly, with the monthly settlements included in interest expense.

The Company assumed an additional interest rate swap ~~agreements~~agreement as the result of the LaPorte acquisition in July ~~2016.~~2016 which matured on March 15, 2021. The ~~agreements provide~~agreement provided for the Company to receive interest from the counterparty at one month LIBOR and to pay interest to the counterparty at a fixed rate of 2.62% on a notional amount of $10.0 ~~million at December 31, 2020.~~million. Under the ~~agreements,~~agreement, the Company ~~pays~~paid or ~~receives~~received the net interest amount monthly, with the monthly settlements included in interest expense.

On July 20, 2018, the Company entered into an interest rate swap agreement for an additional portion of its floating rate debt. The agreement provides for the Company to receive interest from the counterparty at one month LIBOR and to pay interest to the counterparty at a fixed rate of 2.81% on a notional amount of $50.0 million at ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020.~~2021. Under the agreement, the Company pays or receives the net interest amount monthly, with the monthly settlements included in interest expense. This interest rate swap agreement matures on July 19, 2026.

Management has designated the interest rate swap agreement as a cash flow hedging instrument. For derivative instruments that are designated and qualify as a cash flow hedge, the effective portion of the gain or loss on the derivative is reported as a component of other comprehensive income and reclassified into earnings in the same period or periods during which the hedged transaction affects earnings. Gains and losses on the derivative representing either hedge ineffectiveness or hedge components excluded from the assessment of effectiveness are recognized in current earnings. At ~~September 30, 2021,~~March 31, 2022, the Company’s cash flow hedge was effective and is not expected to have a significant impact on the Company’s net income over the next 12 months.

Fair Value Hedges – Fair value hedges are intended to reduce the interest rate risk associated with the underlying hedged item. The Company enters into fixed rate loan agreements as part of its lending policy. To mitigate the risk of changes in fair value based on fluctuations in interest rates, the Company has entered into interest rate swap agreements on individual loans, converting the fixed rate loans to a variable rate. For derivative instruments that are designated and qualify as a fair value hedge, the gain or loss on the derivative as well as the offsetting gain or loss on the hedged item attributable to the hedged risk are recognized in current earnings. At ~~September 30, 2021,~~March 31, 2022, the Company’s fair value hedges were effective and are not expected to have a significant impact on the Company’s net income over the next 12 months.

The change in fair value of both the hedge instruments and the underlying loan agreements are recorded as gains or losses in non–interest income. The fair value hedges are considered to be highly effective and any hedge ineffectiveness was deemed not material. The notional amounts of the loan and security agreements being hedged were ~~$478.2~~$511.8 million at ~~September 30, 2021~~March 31, 2022 and ~~$442.7~~$489.0 million at December 31, ~~2020.~~2021.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

Other Derivative Instruments – The Company enters into non–hedging derivatives in the form of mortgage loan forward sale commitments with investors and commitments to originate mortgage loans as part of its mortgage banking business. At ~~September 30, 2021,~~March 31, 2022, the Company’s fair value of these derivatives were recorded and over the next 12 months are not expected to have a significant impact on the Company’s net income.

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

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


	Asset Derivatives			Liability Derivatives
	March 31, 2022			March 31, 2022
	Balance Sheet Location	Fair Value		Balance Sheet Location	Fair Value
Derivatives designated as hedging instruments
Interest rate contracts – cash flow hedges	Other assets	$	—	Other liabilities	$	927
Total derivatives designated as hedging instruments		—			927
Derivatives not designated as hedging instruments
Interest rate contracts – fair value hedges	Other assets	11,083		Other liabilities	11,083
Mortgage loan contracts	Other assets	—		Other liabilities	586
Commitments to originate mortgage loans	Other assets	361		Other liabilities	—
Total derivatives not designated as hedging instruments		11,444			11,669
Total derivatives		$	11,444		$	12,596


	Asset Derivatives			Liability Derivatives
	December 31, 2021			December 31, 2021
	Balance Sheet Location	Fair Value		Balance Sheet Location	Fair Value
Derivatives designated as hedging instruments
Interest rate contracts – cash flow hedges	Other assets	$	—	Other liabilities	$	3,673
Total derivatives designated as hedging instruments		—			3,673
Derivatives not designated as hedging instruments
Interest rate contracts – fair value hedges	Other assets	14,419		Other liabilities	14,419
Mortgage loan contracts	Other assets	—		Other liabilities	238
Commitments to originate mortgage loans	Other assets	1,037		Other liabilities	—
Total derivatives not designated as hedging instruments		15,456			14,657
Total derivatives		$	15,456		$	18,330

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


	Amount of Gain Recognized in Other Comprehensive Income on Derivative
	Three Months Ended
	March 31, 2022		March 31, 2021
Derivatives in cash flow hedging relationship
Interest rate contracts	$	2,169	$	2,412

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

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

Asset Derivatives Liability Derivatives
September 30, 2021 September 30, 2021
Balance Sheet
Location Fair
Value Balance Sheet
Location Fair
Value
Derivatives designated as hedging instruments
Interest rate contracts Other assets $ 19,391 Other liabilities $ 24,044
Total derivatives designated as hedging instruments 19,391 24,044
Derivatives not designated as hedging instruments
Mortgage loan contracts Other assets 666 Other liabilities 333
Total derivatives not designated as hedging instruments 666 333
Total derivatives $ 20,057 $ 24,377

Asset Derivatives Liability Derivatives
December 31, 2020 December 31, 2020
Balance Sheet
Location
Fair
Value
Balance Sheet
Location
Fair
Value
Derivatives designated as hedging instruments
Interest rate contracts Other assets $ 35,388 Other liabilities $ 43,631
Total derivatives designated as hedging instruments 35,388 43,631
Derivatives not designated as hedging instruments
Mortgage loan contracts Other assets 1,045 Other liabilities —
Total derivatives not designated as hedging instruments 1,045 —
Total derivatives $ 36,433 $ 43,631

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

Amount of Gain (Loss) Recognized in Other Comprehensive Income on Derivative
(Effective Portion)
Three Months Ended Nine Months Ended
September 30, 2021 September 30, 2020 September 30, 2021 September 30, 2020
Derivatives in cash flow hedging relationship
Interest rate contracts $ 438 $ (107) $ 2,836 $ (3,239)

FASB Accounting Standards Codification (“ASC”) Topic 820–10–20 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Topic 820–10–55 establishes a fair value hierarchy that emphasizes the use of observable inputs and minimizes the use of unobservable inputs when measuring fair value.

~~Table of Contents~~

~~HORIZON BANCORP, INC. AND SUBSIDIARIES~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(Unaudited)~~

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

Location of gain
(loss)
recognized on derivative Amount of Gain (Loss) Recognized on Derivative
Three Months Ended Nine Months Ended
September 30, 2021 September 30, 2020 September 30, 2021 September 30, 2020
Derivative in fair value hedging relationship
Interest rate contracts Interest income - loans $ 3,302 $ (3,162) $ 15,997 $ (29,492)
Interest rate contracts Interest income - loans (3,302) 3,162 (15,997) 29,492
Total $ — $ — $ — $ —


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

Location of gain
(loss)
recognized on derivative Amount of Gain (Loss) Recognized on Derivative
Three Months Ended Nine Months Ended
September 30, 2021 September 30, 2020 September 30, 2021 September 30, 2020
Derivative not designated as hedging relationship
Mortgage contracts Other income - gain on sale of loans $ (167) $ (679) $ (712) $ 364


	Location of loss recognized on derivative	Amount of Loss Recognized on Derivative
		Three Months Ended
		March 31, 2022		March 31, 2021
Derivative not designated as hedging instruments


Mortgage loan contracts	Non–interest income – Gain on sale of loans	(348)		(700)
Commitments to originate mortgage loans	Non–interest income – Gain on sale of loans	(675)		(541)
Total		$	(1,023)	$	(1,241)

Note 11 – Disclosures about Fair Value of Assets and Liabilities

The Fair Value Measurements topic of the FASB ASC defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements. There are three levels of inputs that may be used to measure fair value:

Level 1 –Quoted prices in active markets for identical assets or liabilities

Level 2 –Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities

Level 3 –Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities

Following is a description of the valuation methodologies used for instruments measured at fair value on a recurring basis and recognized in the accompanying condensed consolidated financial statements, as well as the general classification of such instruments pursuant to the valuation hierarchy. There have been no significant changes in the valuation techniques during the period ended ~~September 30, 2021.~~March 31, 2022. For assets classified within Level 3 of the fair value hierarchy, the process used to develop the reported fair value is described below.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

Available for sale securities

When quoted market prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics or discounted cash flows. Level 2 securities include U.S. Treasury and federal agency securities, state and municipal securities, federal agency collateralized mortgage obligations and mortgage–backed pools and corporate notes. Level 2 securities are valued by a third party pricing service commonly used in the banking industry utilizing observable inputs. Observable inputs include dealer quotes, market spreads, cash flow analysis, the U.S. Treasury yield curve, trade execution data, market consensus prepayment spreads and available credit information and the bond’s terms and conditions. The pricing provider utilizes evaluated pricing models that vary based on asset class. These models incorporate available market information including quoted prices of securities with similar characteristics and, because many fixed–income securities do not trade on a daily basis, apply available information through processes such as benchmark

~~Table of Contents~~

~~HORIZON BANCORP, INC. AND SUBSIDIARIES~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(Unaudited)~~

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

curves, benchmarking of like securities, sector grouping, and matrix pricing. In addition, model processes, such as an option adjusted spread model, is used to develop prepayment and interest rate scenarios for securities with prepayment features.

Hedged loans

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

Interest rate swap agreements

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

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


		September 30, 2021									March 31, 2022
		Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)			Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Available for sale securities	Available for sale securities									Available for sale securities
U.S. Treasury and federal agencies	U.S. Treasury and federal agencies	$	118,588	$	—	$	118,588	$	—	U.S. Treasury and federal agencies	$	282,520	$	—	$	282,520	$	—
State and municipal	State and municipal	1,119,123		—		1,119,123		—		State and municipal	469,052		—		469,052		—
Federal agency collateralized mortgage obligations	Federal agency collateralized mortgage obligations	75,525		—		75,525		—		Federal agency collateralized mortgage obligations	49,592		—		49,592		—
Federal agency mortgage–backed pools	Federal agency mortgage–backed pools	237,705		—		237,705		—		Federal agency mortgage–backed pools	202,435		—		202,435		—
Private labeled mortgage–backed pools	Private labeled mortgage–backed pools	32,937		—		32,937		0		Private labeled mortgage–backed pools	28,633		—		28,633		—
Corporate notes	Corporate notes	85,756		—		85,756		—		Corporate notes	80,280		—		80,280		—
Total available for sale securities	Total available for sale securities	1,669,634		—		1,669,634		—		Total available for sale securities	1,112,512		—		1,112,512		—
Interest rate swap agreements asset	Interest rate swap agreements asset	19,391		—		19,391		—		Interest rate swap agreements asset	11,083		—		11,083		—
Forward sale commitments		666		—		666		—
Commitments to originate mortgage loans										Commitments to originate mortgage loans	361		—		361		—
Interest rate swap agreements liability	Interest rate swap agreements liability	(24,044)		—		(24,044)		—		Interest rate swap agreements liability	(12,010)		—		(12,010)		—
Commitments to originate loans		(333)		—		(333)		—
Mortgage loan contracts										Mortgage loan contracts	(586)		—		(586)		—

3937

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

December 31, 2020
Fair Value Quoted Prices in Active Markets
for Identical
Assets
(Level 1) Significant
Other
Observable
Inputs
(Level 2) Significant
Unobservable
Inputs
(Level 3)
Available for sale securities
U.S. Treasury and federal agencies $ 19,715 $ — $ 19,715 $ —
State and municipal 837,843 — 837,843 —
Federal agency collateralized mortgage obligations 147,453 — 147,453 —
Federal agency mortgage–backed pools 118,799 — 118,799 —
Corporate notes 10,215 — 10,215 —
Total available for sale securities 1,134,025 — 1,134,025 —
Interest rate swap agreements asset 35,388 — 35,388 —
Forward sale commitments 1,045 — 1,045 —
Interest rate swap agreements liability (43,631) — (43,631) —

~~Realized gains and losses included in net income for the periods are reported in the condensed consolidated statements of income as follows:~~

Three Months Ended Nine Months Ended
September 30, 2021 September 30, 2020 September 30, 2021 September 30, 2020
Non-interest Income
Total gains and losses from:
Hedged loans $ 3,302 $ (3,162) $ 15,997 $ (29,492)
Fair value interest rate swap agreements (3,302) 3,162 (15,997) 29,492
Derivative loan commitments (167) (679) (712) 364
$ (167) $ (679) $ (712) $ 364


	December 31, 2021
	Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Available for sale securities
U.S. Treasury and federal agencies	$	116,979	$	—	$	116,979	$	—
State and municipal	639,746		—		519,282		120,464
Federal agency collateralized mortgage obligations	61,577		—		61,577		—
Federal agency mortgage–backed pools	226,074		—		226,074		—
Private labeled mortgage–backed pools	31,617		—		31,617		—
Corporate notes	84,819		—		79,787		5,032
Total available for sale securities	1,160,812		—		1,035,316		125,496
Interest rate swap agreements asset	14,419		—		14,419		—
Commitments to originate mortgage loans	1,037		—		1,037		—
Interest rate swap agreements liability	(18,092)		—		(18,092)		—
Mortgage loan contracts	(238)		—		(238)		—

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


		Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)			Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
September 30, 2021
March 31, 2022										March 31, 2022
Collateral dependent loans	Collateral dependent loans	$	18,848	$	—	$	—	$	18,848	Collateral dependent loans	$	6,819	$	—	$	—	$	6,819
Mortgage servicing rights	Mortgage servicing rights	14,863		—		—		14,863		Mortgage servicing rights	18,592		—		—		18,592
December 31, 2020
December 31, 2021										December 31, 2021
Collateral dependent loans	Collateral dependent loans	$	13,123	$	—	$	—	$	13,123	Collateral dependent loans	$	15,176	$	—	$	—	$	15,176
Mortgage servicing rights	Mortgage servicing rights	12,472		—		—		12,472		Mortgage servicing rights	15,186		—		—		15,186

~~Table of Contents~~

~~HORIZON BANCORP, INC. AND SUBSIDIARIES~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(Unaudited)~~

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

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

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

Mortgage Servicing Rights (MSRs): MSRs do not trade in an active market with readily observable prices. Accordingly, the fair value of these assets is classified as Level 3. The Company determines the fair value of MSRs using an income approach model based upon the Company’s month–end interest rate curve and prepayment assumptions. The model utilizes assumptions to estimate future net servicing income cash flows, including estimates of time decay, payoffs and changes in valuation inputs and assumptions. The Company reviews the valuation assumptions against this market data for reasonableness and adjusts the assumptions if deemed appropriate. The carrying amount of the MSRs’ fair value due to impairment increased by ~~$2.1~~$2.6 million during the first ~~nine~~three months of ~~2021~~2022 and ~~decreased~~increased by ~~$3.2 million~~$235,000 during the first ~~nine~~three months of ~~2020.~~2021.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

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

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

Fair
Value

Valuation
Technique

Unobservable
Inputs

Range
(Weighted Average)

Collateral dependent loans

~~18,848~~6,819

Collateral based measurement

Discount to reflect current market conditions and ultimate collectibility

0.0%~~-65.0% (6.9%~~-51.4% (13.1%)

Mortgage servicing rights

~~14,863~~18,592

Discounted cash flows

Discount rate,

Constant prepayment rate,

Probability of default

8.0%-8.0% (8.0%),

~~9.5%-16.7% (12.7%~~8.0%-18.2% (9.8%),

0.0%~~-18.5%(0.4%~~-2.3%(0.6%)

December 31, ~~2020~~2021

Fair
Value

Valuation
Technique

Unobservable
Inputs

Range
(Weighted Average)

Collateral dependent loans

~~13,123~~15,176

Collateral based measurement

Discount to reflect current market conditions and ultimate collectibility

0.0%~~-72.0%(12.4%~~-54.0%(4.8%)

Mortgage servicing rights

~~12,472~~15,186

Discounted cash flows

Discount rate,
Constant prepayment rate,
Probability of default

~~7.8%-7.8% (7.8%~~8.0%-8.0% (8.0%),

~~11.5%-20.9%(17.5%~~8.4%-14.6%(11.6%),

0.0%~~-1.0%(0.8%~~-2.0%(0.4%)

Note 12 – Fair Value of Financial Instruments

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

~~Table of Contents~~

~~HORIZON BANCORP, INC. AND SUBSIDIARIES~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(Unaudited)~~

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

The estimated fair values of financial instruments, as shown below, are not intended to reflect the estimated liquidation or market value of Horizon taken as a whole. The disclosed fair value estimates are limited to Horizon’s significant financial instruments at ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020.~~2021. These include financial instruments recognized as assets and liabilities on the condensed consolidated balance sheet as well as certain off–balance sheet financial instruments. The estimated fair values shown below do not include any valuation of assets and liabilities, which are not financial instruments as defined by the FASB ASC fair value hierarchy.

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

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

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

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

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

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

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

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

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

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

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

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

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

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

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

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

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


	March 31, 2022
	Carrying Amount		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Assets
Cash and due from banks	$	120,954	$	120,954	$	—	$	—
Interest–earning time deposits	4,046		—		4,072		—
Investment securities, held to maturity	2,006,129		—		1,827,845		—
Loans held for sale	3,781		—		—		3,781
Loans (excluding loan level hedges), net	3,659,209		—		—		3,505,472
Stock in FHLB	24,242		—		24,242		—
Interest receivable	27,476		—		27,476		—
Mortgage servicing rights	18,592		—		—		18,592
Liabilities
Non–interest bearing deposits	$	1,325,570	$	1,325,570	$	—	$	—
Interest bearing deposits	4,525,927		—		4,383,489		—
Borrowings	728,664		—		717,843		—
Subordinated notes	58,786		—		55,551		—
Junior subordinated debentures issued to capital trusts	56,850		—		52,692		—
Interest payable	1,420		—		1,420		—

September 30, 2021
Carrying
Amount Quoted Prices in Active Markets
for Identical
Assets
(Level 1) Significant
Other
Observable
Inputs
(Level 2) Significant
Unobservable
Inputs
(Level 3)
Assets
Cash and due from banks $ 971,817 $ 971,817 $ — $ —
Interest–earning time deposits 5,767 — 5,881 —
Investment securities, held to maturity 769,240 — 768,099 —
Loans held for sale 4,811 — — 4,811
Loans (excluding loan level hedges), net 3,603,302 — — 3,518,194
Stock in FHLB 24,440 — 24,440 —
Interest receivable 24,762 — 24,762 —
Liabilities
Non–interest bearing deposits $ 1,324,757 $ 1,324,757 $ — $ —
Interest bearing deposits 4,655,142 — 4,603,849 —
Borrowings 670,753 — 669,517 —
Subordinated notes 58,713 — 58,176 —
Junior subordinated debentures issued to capital trusts 56,722 — 53,384 —
Interest payable 1,427 — 1,427 —


		December 31, 2020									December 31, 2021
		Carrying Amount		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)			Carrying Amount		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Assets	Assets									Assets
Cash and due from banks	Cash and due from banks	$	249,711	$	249,711	$	—	$	—	Cash and due from banks	$	593,508	$	593,508	$	—	$	—
Interest–earning time deposits	Interest–earning time deposits	8,965		—		9,136		—		Interest–earning time deposits	4,782		—		4,861		—
Investment securities, held to maturity	Investment securities, held to maturity	168,676		—		179,990		—		Investment securities, held to maturity	1,552,443		—		1,513,520		46,471
Loans held for sale	Loans held for sale	13,538		—		—		13,538		Loans held for sale	12,579		—		—		12,579
Loans (excluding loan level hedges), net	Loans (excluding loan level hedges), net	3,810,356		—		—		3,767,348		Loans (excluding loan level hedges), net	3,590,331		—		—		3,479,958
Stock in FHLB	Stock in FHLB	23,023		—		23,023		—		Stock in FHLB	24,440		—		24,440		—
Interest receivable	Interest receivable	21,396		—		21,396		—		Interest receivable	26,137		—		26,137		—
Mortgage servicing rights										Mortgage servicing rights	15,186		—		—		15,186
Liabilities	Liabilities									Liabilities
Non–interest bearing deposits	Non–interest bearing deposits	$	1,053,242	$	1,053,242	$	—	$	—	Non–interest bearing deposits	$	1,360,338	$	1,360,338	$	—	$	—
Interest bearing deposits	Interest bearing deposits	3,477,891		—		3,466,522		—		Interest bearing deposits	4,442,653		—		4,369,011		—
Borrowings	Borrowings	475,000		—		483,245		—		Borrowings	712,739		—		708,275		—
Subordinated notes	Subordinated notes	58,603		—		57,626		—		Subordinated notes	58,750		—		57,906		—
Junior subordinated debentures issued to capital trusts	Junior subordinated debentures issued to capital trusts	56,548		—		52,676		—		Junior subordinated debentures issued to capital trusts	56,785		—		53,420		—
Interest payable	Interest payable	2,712		—		2,712		—		Interest payable	2,235		—		2,235		—

4341

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

Note 13 – Accumulated Other Comprehensive Income (Loss)


		September 30, 2021		December 31, 2020			March 31, 2022		December 31, 2021
Unrealized gain on securities available for sale		$	14,444	$	43,662
Unrealized gain (loss) on securities available for sale						Unrealized gain (loss) on securities available for sale	$	(73,623)	$	7,201
Unamortized loss on securities held to maturity, previously transferred from AFS	Unamortized loss on securities held to maturity, previously transferred from AFS	(115)		(165)		Unamortized loss on securities held to maturity, previously transferred from AFS	5,219		5,770
Unrealized loss on derivative instruments	Unrealized loss on derivative instruments	(4,653)		(8,243)		Unrealized loss on derivative instruments	(927)		(3,673)
Tax effect	Tax effect	(2,031)		(7,402)		Tax effect	14,559		(1,953)
Total accumulated other comprehensive income		$	7,645	$	27,852
Total accumulated other comprehensive income (loss)						Total accumulated other comprehensive income (loss)	$	(54,772)	$	7,345

Note 14 – Regulatory Capital

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

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

In addition, to be categorized as well capitalized, the Company and Bank must maintain Total risk–based, Tier I risk–based, common equity Tier I risk–based and Tier I leverage ratios as set forth in the table below. As of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020,~~2021, the Company and Bank met all capital adequacy requirements to be considered well capitalized. There have been no conditions or events since the end of the ~~third~~first quarter of ~~2021~~2022 that management believes have changed the Bank’s classification as well capitalized. There is no threshold for well capitalized status for bank holding companies.

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

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

4442

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

Horizon and the Bank’s actual and required capital ratios as of ~~September 30, 2021~~March 31, 2022 and December 31, ~~2020~~2021 were as follows:


		Actual				Required for Capital Adequacy Purposes(1)				Required For Capital Adequacy Purposes with Capital Buffer(1)				Well Capitalized Under Prompt Corrective Action Provisions(1)					Actual				Required for Capital Adequacy Purposes(1)				Required For Capital Adequacy Purposes with Capital Buffer(1)				Well Capitalized Under Prompt Corrective Action Provisions(1)
		Amount		Ratio		Amount		Ratio		Amount		Ratio		Amount		Ratio			Amount		Ratio		Amount		Ratio		Amount		Ratio		Amount		Ratio
September 30, 2021
March 31, 2022																		March 31, 2022
Total capital (to risk–weighted assets)(1)	Total capital (to risk–weighted assets)(1)																	Total capital (to risk–weighted assets)(1)
Consolidated	Consolidated	$	678,665	15.27	%	$	355,555	8.00	%	$	466,666	10.50	%	N/A		N/A		Consolidated	$	733,695	15.21	%	$	382,005	8.00	%	$	501,382	10.50	%	N/A		N/A
Bank	Bank	575,693		12.97	%	355,092		8.00	%	466,058		10.50	%	$	443,865	10.00	%	Bank	679,970		14.25	%	381,711		8.00	%	500,996		10.50	%	$	477,139	10.00	%
Tier 1 capital (to risk–weighted assets)(1)	Tier 1 capital (to risk–weighted assets)(1)																	Tier 1 capital (to risk–weighted assets)(1)
Consolidated	Consolidated	634,105		14.27	%	266,617		6.00	%	377,708		8.50	%	N/A		N/A		Consolidated	679,232		14.08	%	286,504		6.00	%	405,880		8.50	%	N/A		N/A
Bank	Bank	526,731		11.86	%	266,474		6.00	%	377,505		8.50	%	355,299		8.00	%	Bank	631,371		13.23	%	286,284		6.00	%	405,568		8.50	%	381,711		8.00	%
Common equity tier 1 capital (to risk–weighted assets)(1)	Common equity tier 1 capital (to risk–weighted assets)(1)																	Common equity tier 1 capital (to risk–weighted assets)(1)
Consolidated	Consolidated	518,670		11.67	%	200,001		4.50	%	311,113		7.00	%	N/A		N/A		Consolidated	541,696		11.64	%	214,878		4.50	%	324,254		7.00	%	N/A		N/A
Bank	Bank	526,731		11.86	%	199,856		4.50	%	310,887		7.00	%	288,681		6.50	%	Bank	631,371		13.23	%	214,713		4.50	%	333,998		7.00	%	310,141		6.50	%
Tier 1 capital (to average assets)(1)	Tier 1 capital (to average assets)(1)																	Tier 1 capital (to average assets)(1)
Consolidated	Consolidated	634,105		10.03	%	252,883		4.00	%	252,883		4.00	%	N/A		N/A		Consolidated	679,232		9.70	%	284,361		4.00	%	284,361		4.00	%	N/A		N/A
Bank	Bank	526,731		8.38	%	251,423		4.00	%	251,423		4.00	%	314,279		5.00	%	Bank	631,371		8.83	%	286,014		4.00	%	286,014		4.00	%	357,517		5.00	%
December 31, 2020
December 31, 2021																		December 31, 2021
Total capital (to risk–weighted assets)(1)	Total capital (to risk–weighted assets)(1)																	Total capital (to risk–weighted assets)(1)
Consolidated	Consolidated	$	648,804	14.91	%	$	348,024	8.00	%	$	456,782	10.50	%	N/A		N/A		Consolidated	$	708,198	15.71	%	$	360,737	8.00	%	$	473,468	10.50	%	N/A		N/A
Bank	Bank	532,315		12.21	%	348,810		8.00	%	457,813		10.50	%	$	436,013	10.00	%	Bank	664,061		14.72	%	361,015		8.00	%	473,832		10.50	%	$	451,269	10.00	%
Tier 1 capital (to risk–weighted assets)(1)	Tier 1 capital (to risk–weighted assets)(1)																	Tier 1 capital (to risk–weighted assets)(1)
Consolidated	Consolidated	607,340		13.96	%	261,018		6.00	%	369,775		8.50	%	N/A		N/A		Consolidated	661,729		14.68	%	270,553		6.00	%	383,284		8.50	%	N/A		N/A
Bank	Bank	492,221		11.29	%	261,606		6.00	%	370,609		8.50	%	348,808		8.00	%	Bank	617,592		13.69	%	270,761		6.00	%	383,578		8.50	%	361,015		8.00	%
Common equity tier 1 capital (to risk–weighted assets)(1)	Common equity tier 1 capital (to risk–weighted assets)(1)																	Common equity tier 1 capital (to risk–weighted assets)(1)
Consolidated	Consolidated	491,281		11.29	%	195,764		4.50	%	304,522		7.00	%	N/A		N/A		Consolidated	541,920		12.02	%	202,915		4.50	%	315,645		7.00	%	N/A		N/A
Bank	Bank	492,221		11.29	%	196,205		4.50	%	305,207		7.00	%	283,407		6.50	%	Bank	617,592		13.69	%	203,071		4.50	%	315,888		7.00	%	293,325		6.50	%
Tier 1 capital (to average assets)(1)	Tier 1 capital (to average assets)(1)																	Tier 1 capital (to average assets)(1)
Consolidated	Consolidated	607,340		10.68	%	227,507		4.00	%	227,507		4.00	%	N/A		N/A		Consolidated	661,729		9.05	%	292,335		4.00	%	292,335		4.00	%	N/A		N/A
Bank	Bank	492,221		8.71	%	226,158		4.00	%	226,158		4.00	%	282,697		5.00	%	Bank	617,592		8.50	%	290,646		4.00	%	290,646		4.00	%	363,307		5.00	%
(1) As defined by regulatory agencies	(1) As defined by regulatory agencies																	(1) As defined by regulatory agencies

Note 15 – General Litigation

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

4543

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three ~~and Nine~~ Months ended ~~September 30,~~March 31, 2022 and 2021 ~~and 2020~~

ITEM 2 – MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Forward–Looking Statements

This report contains certain forward–looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, with respect to Horizon Bancorp, Inc. (“Horizon” or the “Company”) and Horizon Bank (the “Bank”). Horizon intends such forward–looking statements to be covered by the safe harbor provisions for forward–looking statements contained in the Private Securities Reform Act of 1995, and is including this statement for the purposes of these safe harbor provisions. Statements in this report should be considered in conjunction with the other information available about Horizon, including the information in the other filings we make with the Securities and Exchange Commission. The forward–looking statements are based on management’s expectations and are subject to a number of risks and uncertainties. We have tried, wherever possible, to identify such statements by using words such as “anticipate,” “expect,” “estimate,” “project,” “intend,” “plan,” “believe,” “could,” “will” and similar expressions in connection with any discussion of future operating or financial performance. Although management believes that the expectations reflected in such forward–looking statements are reasonable, actual results may differ materially from those expressed or implied in such statements.

Actual results may differ materially, adversely or positively, from the expectations of the Company that are expressed or implied by any forward–looking statement. Risks, uncertainties, and factors that could cause the Company’s actual results to vary materially from those expressed or implied by any forward–looking statement include but are not limited to:

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

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

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

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

•the increasing use of Bitcoin and other crypto currencies and/or stable coin and the possible impact these alternative currencies may have on deposit disintermediation and income derived from payment systems;

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

•loss of key Horizon personnel;

•~~changes in federal or state government mandates regarding vaccination requirements which may impact our ability to retain or attract labor;~~

•our former role as a fiduciary trustee for corporate employee stock ownership plans (“ESOPs”) may expose us to increased risk of litigation due to heightened scrutiny of this role by the U.S. Department of Labor and the plaintiff’s bar;

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

•potential loss of fee income, including interchange fees, as new and emerging alternative payment platforms (e.g., Apple Pay or Bitcoin) take a greater market share of the payment systems;

•estimates of fair value of certain of Horizon’s assets and liabilities;

•volatility and disruption in financial markets;

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

•sources of liquidity;

•potential risk of environmental liability related to lending and acquisition activities;

~~Table of Contents~~

~~HORIZON BANCORP, INC. AND SUBSIDIARIES~~

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

~~And Results of Operations~~

~~For the Three and Nine Months ended September 30, 2021 and 2020~~

•changes in the competitive environment in Horizon’s market areas and among other financial service providers;

•legislation and/or regulation affecting the financial services industry as a whole, and Horizon and its subsidiaries in particular;

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three Months ended March 31, 2022 and 2021

•changes in regulatory supervision and oversight, including monetary policy and capital requirements;

•changes in accounting policies or procedures as may be adopted and required by regulatory agencies;

•litigation, regulatory enforcement, tax, and legal compliance risk and costs, as applicable generally and specifically to the financial and fiduciary (generally and as an ESOP fiduciary) environment, especially if materially different from the amount we expect to incur or have accrued for, and any disruptions caused by the same;

•the effects and costs of governmental investigations or related actions by third parties;

•rapid technological developments and changes;

•the risks presented by cyber terrorism and data security breaches;

•the rising costs of effective cybersecurity;

•containing costs and expenses;

•the ability of the U.S. federal government to manage federal debt limits;

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

•the potential influence on the U.S. financial markets and economy from material changes outside the U.S. or in overseas relations, including changes in the U.S. trade relations related to imposition of tariffs, Brexit and the phase out of the London Interbank Offered Rate (“LIBOR”)~~, and the geopolitical risk related~~ according to ~~the increasing tension with China, Taiwan, Russia, Iran and other countries which could lead to disruption in supply chains, logistics and overall markets; and~~regulatory guidance;

•the risks of expansion through mergers and acquisitions, including unexpected credit quality problems with acquired loans, difficulty integrating acquired operations and material differences in the actual financial results of such transactions compared with Horizon’s initial expectations, including the full realization of anticipated cost ~~savings.~~savings; and

•acts of terrorism, war and global conflicts, such as the Russia and Ukraine conflict, and the potential impact they may have on supply chains, the availability of commodities, commodity prices, inflationary pressure and the overall U.S. and global financial markets.

The foregoing list of important factors is not exclusive, and you are cautioned not to place undue reliance on these forward–looking statements, which speak only as of the date of this document or, in the case of documents incorporated by reference, the dates of those documents. We do not undertake to update any forward–looking statements, whether written or oral, that may be made from time to time by us or on our behalf. For a detailed discussion of the risks and uncertainties that may cause our actual results or performance to differ materially from the results or performance expressed or implied by forward–looking statements, see “Risk Factors” in Item 1A of Part I of our ~~2020~~2021 Annual Report on Form 10–K and in the subsequent reports we file with the SEC.

Overview

Horizon Bancorp, Inc. (“Horizon” or the “Company”) is a registered bank holding company incorporated in Indiana and headquartered in Michigan City, Indiana. Horizon provides a broad range of banking services in northern and central Indiana and southern and central Michigan through its bank subsidiary, Horizon Bank (“Horizon Bank” or the “Bank”), and other affiliated entities and Horizon Risk Management, Inc. Horizon operates as a single segment, which is commercial banking. Horizon’s common stock is traded on the NASDAQ Global Select Market under the symbol HBNC. Horizon Bank (formerly known as “Horizon Bank, N.A.”) was founded in 1873 as a national association, and it remained a national association until its conversion to an Indiana commercial bank effective June 23, 2017. The Bank is a full–service commercial bank offering commercial and retail banking services, corporate and individual trust and agency services, and other services incident to banking. Horizon Risk Management, Inc. is a captive insurance company incorporated in Nevada and was formed as a wholly–owned subsidiary of Horizon.

4745

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three ~~and Nine~~ Months ended ~~September 30,~~March 31, 2022 and 2021 ~~and 2020~~

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

~~Third~~First Quarter ~~2021~~2022 Highlights

•On September 17, 2021, completed previously announced acquisition of 14 branches in 11 Michigan counties, approximately $206.8 million in loans and $846.4 million in deposits, in a transaction designed to further extend Horizon’s retail franchise and further enhance its low–cost core deposit and funding capability to support lending in its Midwestern growth markets.

•Net income grew to a record ~~$23.1~~$23.6 million, up ~~4.0%~~10.0% from the linked quarter and ~~13.6%~~15.4% from the ~~year–ago~~prior year period. Diluted earnings per share (“EPS”) of ~~$0.52~~$0.54 was up from ~~$0.50~~$0.49 for the ~~second~~fourth quarter of 2021 and $0.46 for the ~~third~~first quarter of ~~2020.~~2021.

•Pre–tax, pre–provision net income grew to ~~a record $28.2~~$25.7 million, up ~~15.5%~~9.7% from the linked quarter and ~~5.8%~~6.1% from the ~~year–ago~~prior year period. This non–GAAP financial measure is utilized by banks to provide a greater understanding of pre–tax profitability before giving effect to credit loss expense. (See the “Non–GAAP Reconciliation of Pre–Tax, Pre–Provision Net Income” table ~~below).~~below.) Horizon recorded a provision release of $1.4 million in the quarter and $2.1 million in the linked quarter, as well as provision expense of $367,000 in the prior year period.

•Non–interest expense was $34.3 million in the quarter, or 2.09% of average assets on an annualized basis, compared to $33.4 million, or 2.18%, in the second quarter of 2021 and $33.4 million, or 2.30%, in the third quarter of 2020. Acquisition–related expenses totaled approximately $799,000 in the third quarter of 2021 and $242,000 in the linked quarter.

•The efficiency ratio for the period was 54.88% compared to 57.73% for the second quarter of 2021 and 55.59% for the third quarter of 2020. The adjusted efficiency ratio was 56.16% compared to 57.45% for the second quarter of 2021 and 56.64% for the third quarter of 2020. (See the “Non-GAAP Calculation and Reconciliation of Efficiency Ratio and Adjusted Efficiency Ratio” table below).

•A previously disclosed consolidation of 10 retail locations was completed on August 27 as part of Horizon’s rigorous annual branch performance review process, with employees reassigned to support other staffing needs and growth initiatives. Operating cost saves are largely expected to be redeployed into continued digital banking and technology investments.

•~~Net interest income grew to a record $46.5 million for the quarter, up 9.2% from the second quarter of 2021 and 7.3% from the third quarter of 2020.~~ Reported net interest margin (“NIM”) was ~~3.17%~~2.99% and adjusted NIM was ~~3.12%~~2.93%, with reported NIM increasing by ~~three~~two basis points and adjusted NIM ~~decreasing~~increasing by ~~one~~seven basis ~~point~~points from the ~~second~~fourth quarter of 2021. (See the ~~“Non–GAAP~~“Non-GAAP Reconciliation of Net Interest Margin” table below for the definition of this non–GAAP calculation of adjusted NIM.) ~~Approximately 16~~

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

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

•The Bank's capital is still robust with leverage and risk based capital ratios of ~~the NIM~~9.7% and adjusted NIM is attributed to Federal Paycheck Protection Program (“PPP”) lending, offset by an estimated 16 basis point compression attributed to excess liquidity during the quarter. During the third quarter, Horizon increased the average balance of its investment portfolio by $471.8 million to leverage capital and focus on increasing net interest income.15.21%, respectively.

•Total ~~non–interest income was $16.0~~loans, excluding Federal Paycheck Protection Program (“PPP”) loans and sold commercial participation loans, grew by 2.3%, or 9.5% annualized, during the first quarter to $3.66 billion at period end from $3.57 billion on December 31, 2021.

•Commercial loans, excluding PPP loans and sold commercial participation loans, grew by 3.3%, or 13.5% annualized, during the first quarter to a record $2.20 billion from $2.13 billion on December 31, 2021.

•Consumer loans grew by 3.7%, or 14.9% annualized, during the first quarter to a record $753.9 million ~~including~~at period end.

•The decline in residential mortgage loans slowed during the ~~recovery of $876,000 from an acquired charged–off loan,~~first quarter with a 0.2% reduction to $593.4 million at period end, as ~~well as a $2.4 million gain from~~refinancing activity decreased and we experienced movement to adjustable rate products which are held on the balance sheet. Gain on sale of mortgage loans and mortgage warehouse income only constituted 4.7% of total revenue in the ~~Company’s ESOP trustee accounts at the end~~first quarter of the quarter. The sale of these accounts is not expected to have any significant impact to the bottom line due to the related costs saves the Company will incur as it exited these account relationships. 2022.

•Non–interest ~~income~~expense was ~~$15.2~~$36.6 million in the ~~second~~quarter, or 2.03% of average assets on an annualized basis, compared to $39.4 million, or 2.09%, in the fourth quarter of 2021 and ~~$16.7~~$32.2 million, ~~including a $1.1 million securities sale gain,~~or 2.20%, in the ~~third~~first quarter of ~~2020.~~2021. As previously disclosed, acquisition–related and non–recurring Department of Labor (“DOL”) Employee Stock Ownership Plan (“ESOP“) settlement expenses totaled $2.8 million in the fourth quarter of 2021.

4846

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three ~~and Nine~~ Months ended ~~September 30,~~March 31, 2022 and 2021

•The efficiency ratio for the period was 58.74% compared to 62.69% for the fourth quarter of 2021 and ~~2020~~57.03% for the first quarter of 2021. The adjusted efficiency ratio was 58.74% compared to 58.25% for the fourth quarter of 2021 and 57.97% for the first quarter of 2021. (See the “Non-GAAP Calculation and Reconciliation of Efficiency Ratio and Adjusted Efficiency Ratio” table below.)

•As part of the Company’s annual branch performance review of the Bank's retail network, Horizon’s Board of Directors approved the permanent closure of seven branch locations in the second half of 2022. We expect to incur a one–time charge of approximately $432,000 with an earn–back period of approximately six months.

•Horizon’s in–market consumer and commercial deposit relationships, including those on–boarded as part of its branch acquisition ~~during~~near the end of the third quarter of 2021, combined with strategic pricing moves to manage deposit growth and runoff of higher–priced time deposits, contributed to continued improvement in the cost of interest bearing liabilities, which declined to ~~0.38%~~0.30% in the quarter, compared to ~~0.45%~~0.31% in the ~~second~~fourth quarter of 2021 and ~~0.67%~~0.50% in the ~~third~~first quarter of ~~2020.~~

•Horizon recorded a quarterly provision expense of $1.1 million, reflecting a $2.0 million allocation for loans acquired in the Michigan branch acquisition, as well as, solid asset quality metrics at period end.

•Commercial loans, excluding PPP lending, grew by 2.3% organically and by 7.5% overall during the quarter to $2.1 billion at period end. Total loans, excluding PPP lending, grew organically 0.3% and 6.4% overall to $3.57 billion.

•Horizon’s book value per share increased to an all–time high of $16.28 while tangible book value per share decreased to $12.05. (See the “Non–GAAP Reconciliation of Tangible Stockholders’ Equity and Tangible Book Value per Share” table below.) The decrease in tangible book value was a result of the repurchase of shares for approximately $7.6 million and $12.4 million of goodwill and intangible assets recorded during the third quarter.

•Horizon announced an increase to cash dividends to be paid on October 22, 2021 of 15.4% to $0.15 per share. As of September 30, 2021, in excess of $120.9 million in cash was maintained at the holding company, providing considerable future optionality to build shareholder value. This is Horizon’s second dividend increase in 2021.

•~~During the quarter, the Company repurchased 430,026 shares~~Asset quality remains favorable as evidenced by non–performing loans at an0.54% of total loans at period end and net charge–offs to average ~~cost of $17.74 per share for a total cost of $7.6 million. This resulted in a reduction in tangible book value of approximately $0.18 per share and an increase in EPS of $0.01 per share~~loans represented 0.00% for the ~~third quarter.~~

~~Impact of the COVID–19 Pandemic~~

We continue to monitor the impact of COVID–19 is having on the markets in which we operate in and the uncertainty of the long–term ramifications to our customers and operations. Within our markets, vaccinations have become readily available, infection positivity rates are at moderate levels, and the restrictions on businesses have generally been fully lifted. However, the lasting effects of government aid programs are uncertain as stimulus packages taper, and the ultimate long–term impact of the business shutdowns that occurred as a result of COVID–19 remains uncertain in many sectors of the economy. In the thirdfirst quarter of ~~2021, COVID–19 positivity rates and hospitalizations in our markets rose due to the impact of the Delta variant, but have now been falling for the last several weeks.~~2022.

The Federal Reserve, in response to the economic risks resulting from the COVID–19 pandemic, returned to a zero–interest rate policy in March 2020. This was after most broader market rates decreased significantly in response to evolving news about the COVID–19 pandemic. Many areas of consumer and business spending have rebounded in recent months, but there remains uncertainty about the longer lasting impact on local businesses as well as the travel, hospitality and entertainment industries results from the COVID–19 pandemic. This could cause a longer recovery time for all sectors of the economy and could make it challenging for sectors that have had better recoveries to maintain those recoveries in the long run. Inflation and supply shortages also pose risks to the economic recovery.Financial Summary

While positive economic indicators exist, we recognize that some of our commercial and individual customers are continuing to experience varying degrees of financial distress, which we expect to continue, through a lesser degree, through the end of 2021 and into early 2022. Commercial activity has improved, but has not returned to the levels existing prior to the outbreak of the COVID–19 pandemic, which may result in some customers’ inability to meet their loan obligations to us or seek deferrals on their obligations. In addition, the economic pressures and uncertainties related to the COVID–19 pandemic have seemingly resulted in changes in consumer spending behaviors, which may negatively impact the demand for loans and other services we offer. Our borrowing base includes customers in industries such as hotel/lodging, restaurants, retail and commercial real estate, which have been significantly impacted by the COVID–19 pandemic. We recognize that these industries may take longer to recover as consumers may be hesitant to return to full social interaction or may change their spending habits on a more permanent basis as a result of the COVID–19 pandemic. We continue to monitor these customers closely.


	For the Three Months Ended
	March 31,			December 31,			March 31,
Net Interest Income and Net Interest Margin	2022			2021			2021
Net interest income	$	48,171		$	49,976		$	42,538
Net interest margin	2.99		%	2.97		%	3.29		%
Adjusted net interest margin	2.93		%	2.86		%	3.17		%


	For the Three Months Ended
	March 31,		December 31,		March 31,
Asset Yields and Funding Costs	2022		2021		2021
Interest earning assets	3.22	%	3.20	%	3.66	%
Interest bearing liabilities	0.30	%	0.31	%	0.50	%


	For the Three Months Ended
Non–interest Income and Mortgage Banking Income	March 31,		December 31,		March 31,
	2022		2021		2021
Total non–interest income	$	14,155	$	12,828	$	13,873
Gain on sale of mortgage loans	2,027		4,167		5,296
Mortgage servicing income net of impairment or recovery	3,489		300		213


	For the Three Months Ended
	March 31,			December 31,			March 31,
Non–interest Expense	2022			2021			2021
Total non–interest expense	$	36,610		$	39,370		$	32,172
Annualized non–interest expense to average assets	2.03		%	2.09		%	2.20		%

4947

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three ~~and Nine~~ Months ended ~~September 30,~~March 31, 2022 and 2021 ~~and 2020~~

~~Financial Summary~~

For the Three Months Ended
September 30, June 30, September 30,
Net Interest Income and Net Interest Margin 2021 2021 2020
Net interest income $ 46,544 $ 42,632 $ 43,397
Net interest margin 3.17 % 3.14 % 3.39 %
Adjusted net interest margin 3.12 % 3.13 % 3.27 %

For the Three Months Ended
September 30, June 30, September 30,
Asset Yields and Funding Costs 2021 2021 2020
Interest earning assets 3.46 % 3.48 % 3.90 %
Interest bearing liabilities 0.38 % 0.45 % 0.67 %

For the Three Months Ended
Non–interest Income and
Mortgage Banking Income September 30, June 30, September 30,
2021 2021 2020
Total non–interest income $ 16,044 $ 15,207 $ 16,700
Gain on sale of mortgage loans 4,088 5,612 8,813
Mortgage servicing income net of impairment 336 1,503 (1,308)

For the Three Months Ended
September 30, June 30, September 30,
Non–interest Expense 2021 2021 2020
Total non–interest expense $ 34,349 $ 33,388 $ 33,407
Annualized non–interest expense to average assets 2.09 % 2.18 % 2.30 %


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

At or for the Three Months Ended
Credit Quality September 30, June 30, September 30,
2021 2021 2020
Allowance for credit losses to total loans 1.55 % 1.58 % 1.39 %
Non–performing loans to total loans 0.80 % 0.63 % 0.72 %
Percent of net charge–offs to average loans outstanding for the period 0.00 % 0.00 % 0.02 %


Allowance for	December 31,			Net Reserve		March 31,
Credit Losses	2021			1Q21			2022
Commercial	$	40,775		$	(2,986)		$	37,789
Retail Mortgage	3,856			495			4,351
Warehouse	1,059			(4)			1,055
Consumer	8,596			717			9,313
Allowance for Credit Losses (“ACL”)	$	54,286		$	(1,778)		$	52,508
ACL/Total Loans	1.51		%				1.41		%

Allowance for December 31, Net Reserve September 30,
Credit Losses 2020 1Q21 2Q21 3Q21 2021
Commercial $ 42,210 $ 770 $ (1,214) $ 1,355 $ 43,121
Retail Mortgage 4,620 (391) (121) (371) 3,737
Warehouse 1,267 (104) (8) (101) 1,054
Consumer 8,930 (116) (194) 247 8,867
Allowance for Credit Losses (“ACL”) $ 57,027 $ 159 $ (1,537) 1,130 $ 56,779
ACL/Total Loans 1.47 % 1.55 %

~~Table of Contents~~

~~HORIZON BANCORP, INC. AND SUBSIDIARIES~~

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

~~And Results of Operations~~

~~For the Three and Nine Months ended September 30, 2021 and 2020~~

Critical Accounting Policies

The notes to the consolidated financial statements included in Item 8 of the Company’s Annual Report on Form 10–K for ~~2020~~2021 contain a summary of the Company’s significant accounting policies. Certain of these policies are important to the portrayal of the Company’s financial condition, since they require management to make difficult, complex or subjective judgments, some of which may relate to matters that are inherently uncertain. Management has identified as critical accounting policies the allowance for credit losses, goodwill and intangible assets, mortgage servicing rights, hedge accounting and valuation measurements.

Allowance for Credit Losses

The allowance for credit losses represents management’s best estimate of current expected credit losses over the life of the portfolio of loan and leases. Estimating credit losses requires judgment in determining loan specific attributes impacting the borrower’s ability to repay contractual obligations. Other factors such as economic forecasts used to determine a reasonable and supportable forecast, prepayment assumptions, the value of underlying collateral, and changes in size composition and risks within the portfolio are also considered.

The allowance for credit losses is assessed at each balance sheet date and adjustments are recorded in the provision for credit losses. The allowance is estimated based on loan level characteristics using historical loss rates, a reasonable and supportable economic forecast. Loan losses are estimated using the fair value of collateral for collateral–dependent loans, or when the borrower is experiencing financial difficulty such that repayment of the loan is expected to be made through the operation or sale of the collateral. Loan balances considered uncollectible are charged–off against the ACL. Recoveries of amounts previously charged–off are credited to the ACL. Assets purchased with credit deterioration (“PCD”) assets represent assets that are acquired with evidence of more than insignificant credit quality deterioration since origination at the acquisition date. At acquisition, the allowance for credit losses on PCD assets is booked directly the ACL. Any subsequent changes in the ACL on PCD assets is recorded through the provision for credit losses. Management believes that the ACL is adequate to absorb the expected life of loan credit losses on the portfolio of loans and leases as of the balance sheet date. Actual losses incurred may differ materially from our estimates. Particularly, the impact of COVID–19 on both borrower credit and the greater macroeconomic environment is uncertain and changes in the duration, spread and severity of the virus will affect our loss experience.

Goodwill and Intangible Assets

Management believes that the accounting for goodwill and other intangible assets also involves a higher degree of judgment than most other significant accounting policies. FASB ASC 350–10 establishes standards for the amortization of acquired intangible assets and impairment assessment of goodwill. At ~~September 30, 2021,~~March 31, 2022, Horizon had core deposit intangibles of ~~$21.2~~$20.0 million subject to amortization and ~~$162.8~~$154.6 million of goodwill, which is not subject to amortization. Goodwill arising from

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three Months ended March 31, 2022 and 2021

business combinations represents the value attributable to unidentifiable intangible assets in the business acquired. Horizon’s goodwill relates to the value inherent in the banking industry and that value is dependent upon the ability of Horizon to provide quality, cost effective banking services in a competitive marketplace. The goodwill value is supported by revenue that is in part driven by the volume of business transacted. A decrease in earnings resulting from a decline in the customer base or the inability to deliver cost effective services over sustained periods can lead to impairment of goodwill that could adversely affect earnings in future periods. FASB ASC 350–10 requires an annual evaluation of goodwill for impairment.

At each reporting date between annual goodwill impairment tests, Horizon considers potential indicators of impairment. Given the current economic uncertainty and volatility surrounding COVID–19, Horizon assessed whether the events and circumstances resulted in it being more likely than not that the fair value of any reporting unit was less than its carrying value. Impairment indicators considered comprised the condition of the economy and banking industry; government intervention and regulatory updates; the impact of recent events to financial performance and cost factors of the reporting unit; performance of the Company's stock and other relevant events. Horizon further considered the amount by which fair value exceeded book value in the most recent quantitative analysis and stress testing performed. At the conclusion of the most recent qualitative assessment, the Company determined that as of ~~September 30, 2021,~~March 31, 2022, it was more likely than not that the fair value exceeded its carrying values. Horizon will continue to monitor developments regarding the COVID–19 pandemic and measures implemented in response to the pandemic, market capitalization, overall economic conditions and any other triggering events or circumstances that may indicate an impairment of goodwill in the future.

~~Table of Contents~~

~~HORIZON BANCORP, INC. AND SUBSIDIARIES~~

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

~~And Results of Operations~~

~~For the Three and Nine Months ended September 30, 2021 and 2020~~

Mortgage Servicing Rights

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

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

Derivative Instruments

As part of the Company’s asset/liability management program, Horizon utilizes, from time–to–time, interest rate floors, caps or swaps to reduce the Company’s sensitivity to interest rate fluctuations. These are derivative instruments, which are recorded as assets or liabilities in the consolidated balance sheets at fair value. Changes in the fair values of derivatives are reported in the consolidated income statements or other comprehensive income (“OCI”) depending on the use of the derivative and whether the instrument qualifies for hedge accounting. The key criterion for the hedge accounting is that the

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three Months ended March 31, 2022 and 2021

hedged relationship must be highly effective in achieving offsetting changes in those cash flows that are attributable to the hedged risk, both at inception of the hedge and on an ongoing basis.

Horizon’s accounting policies related to derivatives reflect the guidance in FASB ASC 815–10. Derivatives that qualify for the hedge accounting treatment are designated as either: a hedge of the fair value of the recognized asset or liability or of an unrecognized firm commitment (a fair value hedge) or a hedge of a forecasted transaction or the variability of cash flows to be received or paid related to a recognized asset or liability (a cash flow hedge). For fair value hedges, the cumulative change in fair value of both the hedge instruments and the underlying loans is recorded in non–interest income. For cash flow hedges, changes in the fair values of the derivative instruments are reported in OCI to the extent the hedge is effective. The gains and losses on derivative instruments that are reported in OCI are reflected in the consolidated income statement in the periods in which the results of operations are impacted by the variability of the cash flows of the hedged item. Generally, net interest income is increased or decreased by amounts receivable or payable with respect to the derivatives, which qualify for hedge accounting. At inception of the hedge, Horizon establishes the method it uses for assessing the effectiveness of the hedging derivative and the measurement approach for determining the ineffective aspect of the hedge. The ineffective portion of the hedge, if any, is recognized currently in the consolidated statements of income. Horizon excludes the time value expiration of the hedge when measuring ineffectiveness.

~~Table of Contents~~

~~HORIZON BANCORP, INC. AND SUBSIDIARIES~~

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

~~And Results of Operations~~

~~For the Three and Nine Months ended September 30, 2021 and 2020~~

Valuation Measurements

Valuation methodologies often involve a significant degree of judgment, particularly when there are no observable active markets for the items being valued. Investment securities, residential mortgage loans held for sale and derivatives are carried at fair value, as defined in FASB ASC 820, which requires key judgments affecting how fair value for such assets and liabilities is determined. In addition, the outcomes of valuations have a direct bearing on the carrying amounts of goodwill, mortgage servicing rights, and pension and other post–retirement benefit obligations. To determine the values of these assets and liabilities, as well as the extent, to which related assets may be impaired, management makes assumptions and estimates related to discount rates, asset returns, prepayment speeds and other factors. The use of different discount rates or other valuation assumptions could produce significantly different results, which could affect Horizon’s results of operations.

Financial Condition

On ~~September 30, 2021,~~March 31, 2022, Horizon’s total assets were ~~$7.5~~$7.4 billion, an increase of approximately ~~$1.6 billion~~$8.4 million compared to December 31, ~~2020.~~2021. The increase in total assets was primarily in investments held to maturity of $453.7 million and net loans of $68.9 million. These increases were offset by decreases in cash and due from banks of ~~$722.1 million, investments held to maturity of $600.6~~$472.6 million and investments available for sale of ~~$535.6 million. These increases were offset by a decrease in net loans of $207.1~~$48.3 million.

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

September 30, 2021 December 31, 2020
Amortized
Cost Fair
Value Amortized
Cost Fair
Value
Available for sale
U.S. Treasury and federal agencies $ 119,159 $ 118,588 $ 19,750 $ 19,715
State and municipal 1,108,057 1,119,123 803,100 837,843
Federal agency collateralized mortgage obligations 73,922 75,525 144,022 147,453
Federal agency mortgage–backed pools 236,432 237,705 114,484 118,799
Private labeled mortgage–backed pools 32,948 32,937 — —
Corporate notes 84,672 85,756 9,007 10,215
Total available for sale investment securities $ 1,655,190 $ 1,669,634 $ 1,090,363 $ 1,134,025
Held to maturity
State and municipal $ 283,858 $ 289,119 $ 157,421 $ 168,456
Federal agency collateralized mortgage obligations 69,537 68,754 2,661 2,697
Federal agency mortgage–backed pools 215,873 212,498 8,594 8,837
Private labeled mortgage–backed pools 66,298 65,552 — —
Corporate notes 133,674 132,176 — —
Total held to maturity investment securities $ 769,240 $ 768,099 $ 168,676 $ 179,990

Investment securities available for sale increased $535.6 million since December 31, 2020 to $1.7 billion as of September 30, 2021 and investment securities held to maturity increased $600.6 million since December 31, 2020 to $769.2 million as of September 30, 2021. This increase was due to additional purchases to increase earning assets as the result of organic deposit growth and Horizon’s previously announced acquisition of 14 branches in 11 Michigan counties which increased deposits approximately $846.4 million on September 17, 2021.

5350

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three ~~and Nine~~ Months ended ~~September 30,~~March 31, 2022 and 2021 ~~and 2020~~

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


	March 31, 2022				December 31, 2021
	Amortized Cost		Fair Value		Amortized Cost		Fair Value
Available for sale
U.S. Treasury and federal agencies	$	293,914	$	282,520	$	118,595	$	116,979
State and municipal	510,936		469,052		632,652		639,746
Federal agency collateralized mortgage obligations	50,201		49,592		60,600		61,577
Federal agency mortgage–backed pools	216,411		202,435		225,329		226,074
Private labeled mortgage–backed pools	30,239		28,633		31,856		31,617
Corporate notes	84,434		80,280		84,579		84,819
Total available for sale investment securities	$	1,186,135	$	1,112,512	$	1,153,611	$	1,160,812
Held to maturity
U.S. Treasury and federal agencies	$	292,459	$	272,497	$	195,429	$	194,226
State and municipal	1,091,037		980,443		862,461		878,917
Federal agency collateralized mortgage obligations	56,841		52,605		48,482		47,465
Federal agency mortgage–backed pools	302,407		279,050		188,426		185,965
Private labeled mortgage–backed pools	98,719		90,760		99,958		98,176
Corporate notes	164,666		152,490		157,687		155,242
Total held to maturity investment securities	$	2,006,129	$	1,827,845	$	1,552,443	$	1,559,991

Investment securities available for sale decreased ~~$207.1~~$48.3 million since December 31, ~~2020~~2021 to $1.1 billion as of March 31, 2022 and investment securities held to maturity increased $453.7 million since December 31, 2021 to $2.0 billion as of March 31, 2022. This increase in investments held to maturity was due to additional purchases to increase earning assets as the result of organic deposit growth.

Net loans increased $68.9 million since December 31, 2021 to $3.7 billion as of ~~September 30,~~March 31, 2022. Commercial loans, excluding PPP loans and sold commercial participation loans, increased $70.9 million and consumer loans increased $26.6 million since December 31, 2021. ~~Mortgage warehouse, commercial, residential mortgage and~~These increases were offset by decreases in PPP loans of $19.1 million, loans held for sale ~~decreased $225.7~~of $8.8 million, ~~$19.1~~sold commercial participation loans of $6.4 million, ~~$20.7~~mortgage warehouse loans of $3.9 million and ~~$8.7 million, respectively. These decreases were offset by an increase in consumer~~residential mortgage loans of ~~$58.2 million. PPP loans decreased $116.6~~$1.0 million since December 31, ~~2020 to $92.3 million as of September 30,~~ 2021. These decreases were offset by an increase in consumer loans of $58.2 million. The net loans acquired in the acquisition of 14 branches in 11 Michigan counties of approximately $206.8 million helped to partially offset the decrease in loans.

Total deposits increased ~~$1.4 billion~~$48.5 million since December 31, ~~2020~~2021 to ~~$6.0~~$5.9 billion as of ~~September 30, 2021. This increase was primarily due to Federal stimulus payments to consumers, funds~~March 31, 2022, from ~~the origination of PPP loans and approximately $846.4 million in deposits from the acquisition of 14 branches in 11 Michigan counties.~~organic growth.

Total borrowings increased from ~~$475.0~~$712.7 million as of December 31, ~~2020~~2021 to ~~$670.8~~$728.7 million as of ~~September 30, 2021.~~March 31, 2022. At ~~September 30, 2021,~~March 31, 2022, the Company had ~~$195.2~~$428.1 million in short-term funds borrowed compared to ~~$315.5~~$180.8 million at December 31, ~~2020. During the second quarter of 2021, the Bank paid–off $50.0 million in long–term Federal Home Loan Bank of Indianapolis advances which resulted in a prepayment penalty of $125,000.~~

2021.

Stockholders’ equity totaled ~~$708.5~~$677.5 million at ~~September 30, 2021~~March 31, 2022 compared to ~~$692.2~~$723.2 million at December 31, ~~2020.~~2021. The ~~increase~~decrease in stockholders’ equity during the period was primarily due to ~~the generation of net income, offset by dividends paid, stock repurchases and~~ a decrease in accumulated other comprehensive income of $62.1 million as unrealized losses on available for sale securities totaled $73.6 million and the amount of dividends paid during the ~~period.~~quarter, offset by the generation of net income. Book value per common share at ~~September 30, 2021 increased~~March 31, 2022 decreased to ~~$16.28~~$15.55 compared to ~~$15.78~~$16.61 at December 31, ~~2020.~~2021.

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three Months ended March 31, 2022 and 2021

Results of Operations

Overview

Consolidated net income for the three–month period ended ~~September 30, 2021~~March 31, 2022 was ~~$23.1~~$23.6 million, or ~~$0.52~~$0.54 diluted earnings per share, compared to ~~$20.3~~$20.4 million, or $0.46 diluted earnings per share for the same period in ~~2020.~~2021. The increase in net income for the three–month period ended ~~September 30, 2021~~March 31, 2022 when compared to the same prior year period reflects an increase in net interest income of ~~$3.1~~$5.6 million, a decrease in credit loss expense of ~~$940,000~~$1.8 million, an increase in non–interest income of $282,000 and a decrease in income tax expense of ~~$270,000,~~$89,000, offset by an increase in non–interest expense of $942,000 and a decrease in non–interest income of $656,000. Excluding acquisition expenses, credit loss expense acquired loans, gain on sale of ESOP trustee accounts, gain on sale of investment securities and death benefit on bank owned life insurance (“adjusted net income”), adjusted net income for the third quarter of 2021 was $23.0 million, or $0.52 diluted earnings per share, compared to $19.4 million, or $0.45 diluted earnings per share for the third quarter of 2020.

Consolidated net income for the nine–month period ended September 30, 2021 was $65.7 million, or $1.49 diluted earnings per share, compared to $46.6 million, or $1.06 diluted earnings per share for the same period in 2020. The increase in net income for the nine–month period ended September 30, 2021 when compared to the same prior year period reflects an increase in non–interest income of $5.2 million, an increase in net interest income of $4.4 ~~million and a decrease in credit loss expense of $17.7 million, offset by increases in non–interest expense of $4.9 million and income tax expense of $3.4~~ million. Excluding acquisition expenses, credit loss expense acquired loans, gain on sale of ESOP trustee account, gain on sale of investment securities, death benefits on bank owned life insurance and prepayment penalties on borrowings (“adjusted net income”), adjusted net income for the nine–month period ended September 30, 2021 was $64.9 million, or $1.46 diluted earnings per share, compared to $45.0 million, or $1.02 diluted earnings per share for the nine–month period ended September 30, 2020.

Net Interest Income

The largest component of net income is net interest income. Net interest income is the difference between interest income, principally from loans and investment securities, ~~and~~less interest expense, principally on deposits and borrowings. Changes in the net interest income are the result of changes in volume and the net interest spread, which affects the net interest margin. Volume refers to the average dollar levels of interest earning assets and interest bearing liabilities. Net interest spread refers to the difference between the average yield on interest earning assets and the average cost of interest bearing liabilities. Net interest margin refers to net interest income divided by average interest earning assets and is influenced by the level and relative mix of interest earning assets and interest bearing liabilities.

~~Table of Contents~~

~~HORIZON BANCORP, INC. AND SUBSIDIARIES~~

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

~~And Results of Operations~~

~~For the Three and Nine Months ended September 30, 2021 and 2020~~

Net interest income during the three months ended ~~September 30, 2021~~March 31, 2022 was ~~$46.5~~$48.2 million, an increase of ~~$3.1~~$5.6 million from the ~~$43.4~~$42.5 million earned during the same period in ~~2020.~~2021. Yields on the Company’s interest earning assets decreased by 44 basis points to ~~3.46%~~3.22% for the three months ended ~~September 30, 2021~~March 31, 2022 from ~~3.90%~~3.66% for the three months ended ~~September 30, 2020.~~March 31, 2021. Interest income increased ~~$722,000~~$4.5 million from ~~$50.1~~$47.6 million for the three months ended ~~September 30, 2020~~March 31, 2021 to ~~$50.9~~$52.1 million for the same period in ~~2021.~~2022. The increase in interest income was due to an increase in average balances of interest earning assets of ~~$781,000~~$1.36 billion during the three months ended ~~September 30, 2021.~~March 31, 2022. Interest income from acquisition–related purchase accounting adjustments was ~~$875,000~~$916,000 for the three months ending ~~September 30, 2021~~March 31, 2022 compared to ~~$1.5~~$1.6 million for the same period of ~~2020.~~2021.

Rates paid on interest bearing liabilities decreased by 2920 basis points for the three–month period ended ~~September 30, 2021~~March 31, 2022 compared to the same period in ~~2020.~~2021. Interest expense decreased ~~$2.4~~$1.1 million when compared to the three–month period ended ~~September 30, 2020~~March 31, 2021 to ~~$4.3~~$3.9 million for the same period in ~~2021.~~2022. This decrease was due to lower rates paid on deposits and borrowings. The cost of average interest bearing deposits decreased 2413 basis points while the cost of average borrowings decreased 4453 basis points. Average balances of interest bearing deposits increased ~~$497.2~~$954.5 million and average balances of borrowings increased ~~$20.9~~$138.3 million for the three-month period ended ~~September 30, 2021~~March 31, 2022 when compared to the same period in ~~2020.~~2021.

The net interest margin decreased 2230 basis points from ~~3.39%~~3.29% for the three–month period ended ~~September 30, 2020~~March 31, 2021 to ~~3.17%~~2.99% for the same period in ~~2021.~~2022. The decrease in the margin for the three–month period ended ~~September 30, 2021~~March 31, 2022 compared to the same period in ~~2020~~2021 was due to a decrease in the yield on interest earning assets, offset by a decrease in the cost of interest bearing liabilities. Excluding the interest income recognized from the acquisition–related purchase accounting adjustments (“adjusted net interest margin”), the margin would have been ~~3.12%~~2.93% for the three-month period ending ~~September 30, 2021~~March 31, 2022 compared to ~~3.27%~~3.17% for the same period in ~~2020.~~2021.

The net interest margin was impacted due to PPP lending and the high level of cash held during the ~~third~~first quarter of ~~2021.~~2022. Horizon estimates that the PPP loans increased the net interest margin by 162 basis points for the ~~third~~first quarter of ~~2021.~~2022. This assumes these PPP loans were not included in average interest earning assets or interest income and were primarily funded by the growth in non–interest bearing deposits. In addition, Horizon estimates that the high level of cash held on the balance sheet compressed the net interest margin by 1611 basis points for the ~~third~~first quarter of 2021. This assumes that the high level of cash was not included in average interest earning assets or interest income and was excluded from non–interest bearing deposits.

5552

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three ~~and Nine~~ Months ended ~~September 30,~~March 31, 2022 and 2021 ~~and 2020~~

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


		Average Balance Sheets														Average Balance Sheets
		(Dollar Amount in Thousands, Unaudited)														(Dollar Amount in Thousands, Unaudited)
			Three Months Ended						Three Months Ended								Three Months Ended						Three Months Ended
			September 30, 2021						September 30, 2020								March 31, 2022						March 31, 2021
			Average Balance		Interest		Average Rate		Average Balance		Interest		Average Rate				Average Balance		Interest		Average Rate		Average Balance		Interest		Average Rate
		Assets														Assets
		Interest earning assets														Interest earning assets
		Federal funds sold	$	310,180	$	119	0.15	%	$	45,307	$	12	0.11	%		Federal funds sold	$	237,605	$	91	0.16	%	$	267,241	$	66	0.10	%
		Interest earning deposits	26,352		39		0.59	%	28,428		53		0.74	%		Interest earning deposits	20,673		24		0.47	%	25,527		31		0.49	%
		Investment securities – taxable	1,063,177		4,407		1.64	%	447,762		1,639		1.46	%		Investment securities – taxable	1,646,525		7,391		1.82	%	410,063		1,451		1.44	%
		Investment securities – non–taxable (1)	1,108,503		5,911		2.68	%	720,111		4,391		3.07	%		Investment securities – non–taxable (1)	1,279,082		6,697		2.69	%	956,464		5,223		2.80	%
		Loans receivable (2) (3)	3,524,876		40,392		4.56	%	4,010,003		44,051		4.39	%		Loans receivable (2) (3)	3,616,664		37,879		4.26	%	3,780,339		40,818		4.39	%
		Total interest earning assets	6,033,088		50,868		3.46	%	5,251,611		50,146		3.90	%		Total interest earning assets	6,800,549		52,082		3.22	%	5,439,634		47,589		3.66	%
		Non–interest earning assets														Non–interest earning assets
		Cash and due from banks	87,799						94,039							Cash and due from banks	104,676						85,269
		Allowance for credit losses	(55,703)						(55,271)							Allowance for credit losses	(54,307)						(57,779)
		Other assets	442,489						478,312							Other assets	468,757						469,025
		Total average assets	$	6,507,673					$	5,768,691						Total average assets	$	7,319,675					$	5,936,149
		Liabilities and Stockholders’ Equity														Liabilities and Stockholders’ Equity
		Interest bearing liabilities														Interest bearing liabilities
		Interest bearing deposits	$	3,831,632	$	1,808	0.19	%	$	3,334,436	$	3,616	0.43	%		Interest bearing deposits	$	4,478,621	$	1,496	0.14	%	$	3,524,103	$	2,343	0.27	%
		Borrowings	598,327		1,075		0.71	%	577,447		1,662		1.15	%		Borrowings	503,846		1,043		0.84	%	365,586		1,231��		1.37	%
		Subordinated notes	58,689		880		5.95	%	58,716		895		6.06	%		Repurchase agreements	139,742		37		0.11	%	111,692		38		0.14	%
		Junior subordinated debentures issued to capital trusts	56,684		561		3.93	%	56,458		576		4.06	%		Subordinated notes	58,763		880		6.07	%	58,616		880		6.09	%
		Total interest bearing liabilities	4,545,332		4,324		0.38	%	4,027,057		6,749		0.67	%		Junior subordinated debentures issued to capital trusts	56,807		455		3.25	%	56,571		559		4.01	%
		Non–interest bearing liabilities														Total interest bearing liabilities	5,237,779		3,911		0.30	%	4,116,568		5,051		0.50	%
		Demand deposits	1,180,890						996,427							Non–interest bearing liabilities
		Accrued interest payable and other liabilities	57,039						76,410							Demand deposits	1,322,781						1,063,268
		Stockholders’ equity	724,412						668,797							Accrued interest payable and other liabilities	42,774						58,912
		Total average liabilities and stockholders’ equity	$	6,507,673					$	5,768,691						Stockholders’ equity	716,341						697,401
																Total average liabilities and stockholders’ equity	$	7,319,675					$	5,936,149
		Net interest income/spread			$	46,544	3.08	%			$	43,397	3.23	%
		Net interest income as a percent of average interest earning assets (1)					3.17	%					3.39	%		Net interest income/spread			$	48,171	2.92	%			$	42,538	3.16	%
																Net interest income as a percent of average interest earning assets (1)					2.99	%					3.29	%
(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)~~(1)	~~(2)~~(1)	Includes fees on loans. The inclusion of loan fees does not have a material effect on the average interest rate.													~~(2)~~(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.
~~(3)~~(2)	~~(3)~~(2)	Non–accruing loans for the purpose of the computation above are included in the daily average loan amounts outstanding. Loan totals are shown net of unearned income and deferred loan fees. The average rate is presented on a tax equivalent basis.													~~(3)~~(2)	Includes fees on loans. The inclusion of loan fees does not have a material effect on the average interest rate.
(3)															(3)	Non–accruing loans for the purpose of the computation above are included in the daily average loan amounts outstanding. Loan totals are shown net of unearned income and deferred loan fees. The average rate is presented on a tax equivalent basis.

5653

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three ~~and Nine~~ Months ended ~~September 30,~~March 31, 2022 and 2021 ~~and 2020~~

Net interest income during the nine months ended September 30, 2021 was $131.7 million, an increase of $4.4 million from the $127.3 million earned during the same period in 2020. Yields on the Company’s interest earning assets decreased by 60 basis points to 3.53% for the nine months ended September 30, 2021 from 4.13% for the nine months ended September 30, 2020. Interest income decreased $6.3 million from $152.1 million for the nine months ended September 30, 2020 to $145.9 million for the same period in 2021. Average interest earning assets during the nine months ended September 30, 2021 increased $675.3 million to $5.7 billion compared to $5.0 billion during the nine months ended September 30, 2020. Interest income from acquisition–related purchase accounting adjustments was $2.7 million for the nine months ended September 30, 2021 compared to $4.5 million for the same period of 2020.

Rates paid on interest bearing liabilities decreased 40 basis points for the nine–month period ended September 30, 2021 compared to the same period in 2020. Interest expense decreased $10.7 million when compared to the nine–month period ended September 30, 2020 to $14.2 million for the same period in 2021. This decrease was due to lower rates paid on deposits and borrowings. The cost of average interest bearing deposits decreased 41 basis points while the cost of average borrowings decreased 43 basis points. Average balances of interest bearing deposits increased $393.3 million and average balances of borrowings decreased $66.0 million for the nine–month period ended September 30, 2021 when compared to the same period in 2020.

The net interest margin decreased 28 basis points from 3.48% for the nine–month period ended September 30, 2020 to 3.20% for the same period in 2021. The decrease in the margin for the nine–month period ended September 30, 2021 compared to the same period in 2020 was due to a decrease in the yield of interest earning assets, offset by a decrease in the cost of interest bearing liabilities. Excluding the interest income recognized from the acquisition–related purchase accounting adjustments and prepayment penalties on borrowings (“adjusted net interest margin”), the margin would have been 3.14% for the nine–month period ended September 30, 2021 compared to 3.36% for the same period in 2020.

~~Table of Contents~~

~~HORIZON BANCORP, INC. AND SUBSIDIARIES~~

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

~~And Results of Operations~~

~~For the Three and Nine Months ended September 30, 2021 and 2020~~

Average Balance Sheets
(Dollar Amount in Thousands, Unaudited)
Nine Months Ended Nine Months Ended
September 30, 2021 September 30, 2020
Average
Balance Interest Average
Rate Average
Balance Interest Average
Rate
Assets
Interest earning assets
Federal funds sold $ 312,359 $ 284 0.12 % $ 44,375 $ 125 0.38 %
Interest earning deposits 27,157 128 0.63 % 25,083 216 1.15 %
Investment securities – taxable 708,519 8,229 1.55 % 476,735 6,582 1.84 %
Investment securities – non–taxable (1)
1,040,447 16,790 2.73 % 652,339 12,294 3.19 %
Loans receivable (2) (3)
3,624,393 120,446 4.46 % 3,839,008 132,927 4.64 %
Total interest earning assets 5,712,875 145,877 3.53 % 5,037,540 152,144 4.13 %
Non–interest earning assets
Cash and due from banks 85,855 85,511
Allowance for credit losses (56,885) (42,864)
Other assets 455,181 469,509
Total average assets $ 6,197,026 $ 5,549,696
Liabilities and Stockholders’ Equity
Interest bearing liabilities
Interest bearing deposits $ 3,679,970 $ 6,204 0.23 % $ 3,286,648 $ 15,838 0.64 %
Borrowings 510,264 3,640 0.95 % 576,288 5,974 1.38 %
Subordinated debentures 58,653 2,641 6.02 % 21,218 953 6.00 %
Junior subordinated debentures issued to capital trusts 56,628 1,678 3.96 % 56,398 2,061 4.88 %
Total interest bearing liabilities 4,305,515 14,163 0.44 % 3,940,552 24,826 0.84 %
Non–interest bearing liabilities
Demand deposits 1,128,173 879,840
Accrued interest payable and other liabilities 53,751 69,026
Stockholders’ equity 709,587 660,278
Total average liabilities and stockholders’ equity $ 6,197,026 $ 5,549,696
Net interest income/spread $ 131,714 3.09 % $ 127,318 3.29 %
Net interest income as a percent of average interest earning assets (1)
3.20 % 3.48 %
(1) Securities balances represent daily average balances for the fair value of securities. The average rate is calculated based on the daily average balance for the amortized cost of securities. The average rate is presented on a tax equivalent basis.
(2) Includes fees on loans. The inclusion of loan fees does not have a material effect on the average interest rate.
(3) Non–accruing loans for the purpose of the computation above are included in the daily average loan amounts outstanding. Loan totals are shown net of unearned income and deferred loan fees. The average rate is presented on a tax equivalent basis.

~~Table of Contents~~

~~HORIZON BANCORP, INC. AND SUBSIDIARIES~~

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

~~And Results of Operations~~

~~For the Three and Nine Months ended September 30, 2021 and 2020~~

Credit Loss Expense

Horizon assesses the adequacy of its Allowance for Credit Losses (“ACL”) by regularly reviewing the performance of its loan portfolio. During the three–month period ended ~~September 30, 2021,~~March 31, 2022, a ~~provision~~credit loss expense totaled a recovery of ~~$1.1~~$1.4 million ~~was required to reflect a $2.0 million allocation for loans acquired in the Michigan branch acquisition and the nature of our loan portfolios and general characteristics of certain loan pools~~ compared to a ~~provision~~credit loss expense of ~~$2.1 million~~$367,000 for the same period of ~~2020.~~2021. During the three–month period ended ~~September 30, 2021,~~March 31, 2022, commercial loan net ~~recoveries~~charge–offs were ~~$25,000,~~$38,000, residential mortgage loan net recoveries were ~~$29,000~~$10,000 and consumer loan net charge–offs were ~~$36,000.~~

During the nine–month period ended September 30, 2021, a provision reversal of $13,000 was required which includes a $2.0 million allocation for loans acquired in the Michigan branch acquisition and the nature of our loan portfolios and general characteristics of certain loan pools compared to a provision expense of $17.7 million for the same period of 2020. During the nine–month period ended September 30, 2021, commercial loan net charge–offs were $179,000, residential mortgage loan net recoveries were $117,000 and consumer net charge–offs were $173,000.$108,000.

The ACL balance at ~~September 30, 2021~~March 31, 2022 was ~~$56.8~~$52.5 million, or ~~1.55%~~1.41% of total loans compared to an ACL balance of ~~$57.0~~$54.3 million at December 31, ~~2020~~2021 or ~~1.47%~~1.51% of total loans. The ~~increase~~decrease in the ACL to total loans ratio was primarily due to ~~a decrease in~~favorable asset quality with non–performing loans ~~from December 31, 2020, including a decrease in PPP~~at 0.54% of total loans at period end and net charge–offs to average loans represented 0.00% for the first quarter of ~~$116.6 million which do not require a related ACL balance.~~2022.

As of ~~September 30, 2021,~~March 31, 2022, non–performing loans totaled ~~$29.4~~$20.1 million, ~~including approximately $7.3 million acquired in the Michigan branch acquisition, which reflects~~reflecting a ~~$2.6~~$1.1 million increase from ~~$26.8~~$19.0 million in non–performing loans as of December 31, ~~2020.~~2021. Non–performing commercial loans increased by ~~$1.8 million,~~$335,000, non–performing real estate loans increased by ~~$647,000~~$579,000 and non–performing consumer loans increased by ~~$147,000~~$180,000 at ~~September 30, 2021~~March 31, 2022 compared to December 31, ~~2020.~~2021.

The Bank has elected (i) to suspend the requirements under GAAP for loan modifications related to the COVID–19 pandemic that would otherwise be categorized as a TDR; and (ii) to suspend any determination of a loan modified as a result of the effects of COVID–19 pandemic as being a TDR, including impairment for accounting purposes. At ~~September 30, 2021,~~March 31, 2022, the Bank modified loans totaling ~~$29.2~~$1.2 million which qualify for treatment under the CARES Act. The following is a summary of loan modifications related to the COVID–19 pandemic by type of loan.


Type of Loan	Type of Loan	#	Net Balance	% of Total Modifications		% of Portfolio		Type of Loan	#	Net Balance	% of Total Modifications		% of Portfolio
Commercial	Commercial	7	$28.3	96.9	%	1.3	%	Commercial	3	$0.8	66.7	%	0.0	%
Mortgage (Retained Only)	Mortgage (Retained Only)	4	$0.8	2.8	%	0.1	%	Mortgage (Retained Only)	3	$0.3	25.0	%	0.0	%
Indirect Auto	Indirect Auto	2	$0.0	0.0	%	0.0	%	Indirect Auto	6	$0.1	8.3	%	0.0	%
Consumer Direct	Consumer Direct	2	$0.1	0.3	%	0.1	%	Consumer Direct	0	$0.0	0.0	%	0.0	%
Consumer Revolving	Consumer Revolving	0	$0.0	0.0	%	0.0	%	Consumer Revolving	0	$0.0	0.0	%	0.0	%
Total	Total	15	$29.2	100.0	%	0.8	%	Total	12	$1.2	100.0	%	0.0	%

Mortgage (Serviced Only)	Mortgage (Serviced Only)	14						Mortgage (Serviced Only)	7

Other Real Estate Owned (“OREO”) and repossessed assets totaled ~~$3.0~~$2.4 million at ~~September 30, 2021~~March 31, 2022 compared to ~~$1.9~~$3.6 million at December 31, ~~2020.~~2021. The ~~increase~~decrease was primarily due to ~~several former branch locations totaling $1.8 million being moved to OREO~~the sale of five properties during the ~~third~~first quarter ~~after being closed.~~of 2022.

5954

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three ~~and Nine~~ Months ended ~~September 30,~~March 31, 2022 and 2021 ~~and 2020~~

Non–interest Income

The following is a summary of changes in non–interest income for the three months ending ~~September 30,~~March 31, 2022 and 2021 ~~and 2020~~ (table dollar amounts in thousands):


		Three Months Ended									Three Months Ended
		September 30,				Amount		Percent			March 31,				Amount		Percent
		2021		2020		Change		Change			2022		2021		Change		Change
Non–interest Income	Non–interest Income									Non–interest Income
Service charges on deposit accounts	Service charges on deposit accounts	$	2,291	$	2,154	$	137	6.4	%	Service charges on deposit accounts	$	2,795	$	2,234	$	561	25.1	%
Wire transfer fees	Wire transfer fees	210		298		(88)		(29.5)	%	Wire transfer fees	159		255		(96)		(37.6)	%
Interchange fees	Interchange fees	2,587		2,438		149		6.1	%	Interchange fees	2,780		2,340		440		18.8	%
Fiduciary activities	Fiduciary activities	2,124		2,105		19		0.9	%	Fiduciary activities	1,503		1,743		(240)		(13.8)	%
Gain on sale of investment securities	Gain on sale of investment securities	—		1,088		(1,088)		(100.0)	%	Gain on sale of investment securities	—		914		(914)		(100.0)	%
Gain on sale of mortgage loans	Gain on sale of mortgage loans	4,088		8,813		(4,725)		(53.6)	%	Gain on sale of mortgage loans	2,027		5,296		(3,269)		(61.7)	%
Mortgage servicing net of impairment	Mortgage servicing net of impairment	336		(1,308)		1,644		(125.7)	%	Mortgage servicing net of impairment	3,489		213		3,276		1,538.0	%
Increase in cash surrender value of bank owned life insurance	Increase in cash surrender value of bank owned life insurance	534		566		(32)		(5.7)	%	Increase in cash surrender value of bank owned life insurance	510		511		(1)		(0.2)	%
Death benefit on bank owned life insurance		517		31		486		0.0	%

Other income	Other income	3,357		515		2,842		551.8	%	Other income	892		367		525		143.1	%
Total non–interest income	Total non–interest income	$	16,044	$	16,700	$	(656)	(3.9)	%	Total non–interest income	$	14,155	$	13,873	$	282	2.0	%

Total non–interest income was ~~$656,000 lower~~$282,000 higher during the ~~third~~first quarter of ~~2021~~2022 compared to the same period of ~~2020.~~2021. Residential mortgage loan activity during the ~~third~~first quarter of ~~2021~~2022 generated ~~$4.1~~$2.0 million of income from the gain on sale of mortgage loans, down from ~~$8.8~~$5.3 million for the same period in ~~2020~~2021 due to a lower volume of loans sold and a decrease in the percentage gain on loans sold. Mortgage servicing income, net of impairment or recovery, increased ~~$1.6~~$3.3 million during the ~~third~~first quarter of ~~2021~~2022 compared to the same period of ~~2020~~2021 due to an impairment ~~charge~~recovery of ~~$1.5~~$2.6 million recorded during the ~~third~~first quarter of ~~2020 offset by a reversal~~2022 as mortgage pre–payment speeds have slowed. Service charges on deposit accounts and interchange fees increased $561,000 and $440,000, respectively, when comparing the first quarter of ~~$299,000 in impairment charges~~2022 to the same period of 2021 primarily due to the deposits acquired with the branch acquisition completed during the third quarter of 2021. ~~Other income increased $2.8 million during the third quarter of 2021 primarily due to the gain~~Gain on sale of ESOP trustee accounts totaling $2.3 million and the recovery of $876,000 from an acquired charged–off loan. Interchange fees, service charges on deposit accounts and death benefit on bank owned life insurance increased $149,000, $137,000, $486,000, respectively,investment securities decreased $914,000 when comparing the ~~third~~first quarter of ~~2021~~2022 to the same period of ~~2020.~~2021.

6055

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three ~~and Nine~~ Months ended ~~September 30,~~March 31, 2022 and 2021 ~~and 2020~~

~~The following is a summary of changes in non–interest income for the nine months ending September 30, 2021 and 2020 (table dollar amounts in thousands):~~

Nine Months Ended
September 30, Amount Percent
2021 2020 Change Change
Non–interest Income
Service charges on deposit accounts $ 6,682 $ 6,488 $ 194 3.0 %
Wire transfer fees 687 699 (12) (1.7) %
Interchange fees 7,819 6,661 1,158 17.4 %
Fiduciary activities 5,828 6,398 (570) (8.9) %
Gain on sale of investment securities 914 1,675 (761) (45.4) %
Gain on sale of mortgage loans 14,996 18,906 (3,910) (20.7) %
Mortgage servicing net of impairment 2,052 (4,043) 6,095 (150.8) %
Increase in cash surrender value of bank owned life insurance 1,547 1,677 (130) (7.8) %
Death benefit on bank owned life insurance 783 264 519 196.6 %
Other income 3,816 1,163 2,653 228.1 %
Total non–interest income $ 45,124 $ 39,888 $ 5,236 13.1 %

Total non–interest income was $5.2 million higher for the nine–month period ended September 30, 2021 compared to the same period of 2020. Residential mortgage loan activity during the nine–month period ended September 30, 2021 generated $15.0 million of income from the gain on sale of mortgage loans, down from $18.9 million for the same period in 2020 due to a decrease in the volume of loans sold. Mortgage servicing income, net of impairment, increased $6.1 million during the nine–month period ended September 30, 2021 compared to the same period of 2020 due to the reversal of $2.1 million in impairment charges during the nine–month period ended September 30, 2021 compared to impairment charges of $4.7 million during the same period in 2020. Other income increased $2.7 million during the nine–month period ended September 30, 2021 compared to the same period in 2020 primarily due to the gain on sale of ESOP trustee accounts totaling $2.3 million. Interchange fees increased $1.2 million during the nine–month period ended September 30, 2021 compared to the same period of 2020.

~~Table of Contents~~

~~HORIZON BANCORP, INC. AND SUBSIDIARIES~~

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

~~And Results of Operations~~

~~For the Three and Nine Months ended September 30, 2021 and 2020~~

Non–interest Expense

The following is a summary of changes in non–interest expense for the three months ending ~~September 30,~~March 31, 2022 and 2021 ~~and 2020~~ (table dollar amounts in thousands):


																							Three Months Ended
		Three Months Ended
		September 30,								September 30,
		2021								2020								Adjusted
		Actual			Acquisition Expenses		Adjusted			Actual			Acquisition Expenses		Adjusted			Amount Change		Percent Change			March 31, 2022			March 31, 2021			Amount Change		Percent Change
Non–interest Expense	Non–interest Expense																					Non–interest Expense
Salaries and employee benefits	Salaries and employee benefits	$	18,901		$	(25)	$	18,876		$	18,832		$	—	$	18,832		$	44	0.2	%	Salaries and employee benefits	$	19,735		$	16,871		$	2,864	17.0	%
Net occupancy expenses	Net occupancy expenses	2,935			(13)		2,922			3,107			—		3,107			(185)		(6.0)	%	Net occupancy expenses	3,561			3,318			243		7.3	%
Data processing	Data processing	2,526			(17)		2,509			2,237			—		2,237			272		12.2	%	Data processing	2,537			2,376			161		6.8	%
Professional fees	Professional fees	522			(53)		469			688			—		688			(219)		(31.8)	%	Professional fees	314			544			(230)		(42.3)	%
Outside services and consultants	Outside services and consultants	2,330			(401)		1,929			1,561			—		1,561			368		23.6	%	Outside services and consultants	2,525			1,702			823		48.4	%
Loan expense	Loan expense	2,645			—		2,645			2,876			—		2,876			(231)		(8.0)	%	Loan expense	2,545			2,822			(277)		(9.8)	%
FDIC deposit insurance	FDIC deposit insurance	279			—		279			570			—		570			(291)		(51.1)	%	FDIC deposit insurance	725			800			(75)		(9.4)	%
Other losses	Other losses	69			(1)		68			114			—		114			(46)		(40.4)	%	Other losses	168			283			(115)		(40.6)	%
Other expenses	Other expenses	4,142			(289)		3,853			3,422			—		3,422			431		12.6	%	Other expenses	4,500			3,456			1,044		30.2	%
Total non–interest expense	Total non–interest expense	$	34,349		$	(799)	$	33,550		$	33,407		$	—	$	33,407		$	143	0.4	%	Total non–interest expense	$	36,610		$	32,172		$	4,438	13.8	%
Annualized Non–interest Exp. to Avg. Assets	Annualized Non–interest Exp. to Avg. Assets	2.09		%			2.05		%	2.30		%			2.30		%					Annualized Non–interest Exp. to Avg. Assets	2.03		%	2.20		%

Total non–interest expense was ~~$942,000~~$4.4 million higher for the ~~third~~first quarter of ~~2021~~2022 when compared to the ~~third~~first quarter of ~~2020. Increases~~2021. The increases in expenses was primarily due to an increase in salaries and employee benefits of $2.9 million, an increase in other expense of $1.0 million, an increase in outside services and consultants ~~other~~of $823,000 and an increase in net occupancy expenses of $243,000 primarily due to the 14 branches acquired in September 2021, wage increases, higher health care costs and continued investments in technology. These increases were partially offset by decreases of $277,000 in loan expense and ~~data processing were offset~~$230,000 in part by decreases in FDIC deposit insurance and loan expense. Excluding acquisition expenses, total non–interest expense increased by $143,000 in the third quarter of 2021 when compared to the same period in 2020.professional fees.

Annualized non–interest expense as a percent of average assets was ~~2.09%~~2.03% and ~~2.30%~~2.20% for the three months ended ~~September 30,~~March 31, 2022 and 2021, ~~and 2020, respectively. Annualized non–interest expense, excluding acquisition expenses, as a percent of average assets was 2.05% and 2.30% for the three months ended September 30, 2021 and 2020,~~ respectively.

~~Table of Contents~~

~~HORIZON BANCORP, INC. AND SUBSIDIARIES~~

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

~~And Results of Operations~~

~~For the Three and Nine Months ended September 30, 2021 and 2020~~

~~The following is a summary of changes in non–interest expense for the nine months ending September 30, 2021 and 2020 (table dollar amounts in thousands):~~

Nine Months Ended
September 30, September 30,
2021 2020 Adjusted
Actual Acquisition
Expenses Adjusted Actual Acquisition
Expenses Adjusted Amount
Change Percent
Change
Non–interest Expense
Salaries and employee benefits $ 53,502 $ (25) $ 53,477 $ 51,052 $ — $ 51,052 $ 2,425 4.8 %
Net occupancy expenses 9,337 (13) 9,324 9,549 — 9,549 (225) (2.4) %
Data processing 7,290 (17) 7,273 7,074 — 7,074 199 2.8 %
Professional fees 1,654 (104) 1,550 1,742 — 1,742 (192) (11.0) %
Outside services and consultants 6,252 (588) 5,664 5,235 — 5,235 429 8.2 %
Loan expense 8,574 — 8,574 7,667 — 7,667 907 11.8 %
FDIC deposit insurance 1,579 — 1,579 955 — 955 624 65.3 %
Other losses 358 (1) 357 427 — 427 (70) (16.4) %
Other expenses 11,363 (293) 11,070 11,287 — 11,287 (217) (1.9) %
Total non–interest expense $ 99,909 $ (1,041) $ 98,868 $ 94,988 $ — $ 94,988 $ 3,880 4.1 %
Annualized
Non–interest Exp. to Avg. Assets 2.16 % 2.13 % 2.29 % 2.29 %

Total non–interest expense was $4.9 million higher for the nine–month period ended September 30, 2021 compared to the same period of 2020. Increases in salaries and employee benefits, outside services and consultants, loan expense, FDIC insurance expense and data processing were offset in part by a decrease in net occupancy expense. Excluding acquisition expenses, total non–interest expense increased $3.9 million for the nine–month period ended September 30, 2021 compared to the same period of 2020.

Annualized non–interest expense as a percent of average assets was 2.16% and 2.29% for the nine–month period ended September 30, 2021 and 2020, respectively. Annualized non–interest expense, excluding acquisition expenses, as a percent of average assets was 2.13% and 2.29% for the nine–month period ended September 30, 2021 and 2020, respectively.

Income Taxes

Income tax expense totaled ~~$4.1~~$3.5 million for the ~~third~~first quarter of ~~2021,~~2022, a decrease of ~~$270,000~~$89,000 when compared to the ~~third~~first quarter of ~~2020.~~

Income tax expense totaled $11.3 million for the nine–month period ended September 30, 2021, an increase of $3.4 million when compared to the same period of 2020. The increase in income tax expense was primarily due to an increase in income before taxes of $22.4 million.2021.

Liquidity

The Bank maintains a stable base of core deposits provided by long–standing relationships with individuals and local businesses. These deposits are the principal source of liquidity for Horizon. Other sources of liquidity for Horizon include earnings, loan repayment, investment security sales and maturities, proceeds from the sale of residential mortgage loans, unpledged investment securities and borrowing relationships with correspondent banks, including the FHLB. At ~~September 30, 2021,~~March 31, 2022, in addition to liquidity available from the normal operating, funding, and investing activities of Horizon, the Bank had approximately $575.3 million in unused credit lines with various money center banks, including the FHLB and the FRB Discount Window compared to $672.7 million at December 31, 2021. The Bank had approximately $2.3 billion of unpledged investment securities at March 31, 2022 compared to $2.0 billion at December 31, 2021.

6356

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three ~~and Nine~~ Months ended ~~September 30,~~March 31, 2022 and 2021 ~~and 2020~~

the Bank had approximately $651.7 million in unused credit lines with various money center banks, including the FHLB and the FRB Discount Window compared to $1.04 billion at December 31, 2020. The Bank had approximately $1.7 billion of unpledged investment securities at September 30, 2021 compared to $632.4 million at December 31, 2020.

Capital Resources

The capital resources of Horizon and the Bank exceeded regulatory capital ratios for “well capitalized” banks at ~~September 30, 2021.~~March 31, 2022. Stockholders’ equity totaled ~~$708.5~~$677.5 million as of ~~September 30, 2021,~~March 31, 2022, compared to ~~$692.2~~$723.2 million as of December 31, ~~2020.~~2021. For the ~~nine~~three months ended ~~September 30, 2021,~~March 31, 2022, the ratio of average stockholders’ equity to average assets was ~~11.45%~~9.79% compared to ~~11.82%~~10.93% for the twelve months ended December 31, ~~2020.~~2021. The ~~increase~~decrease in stockholders’ equity during the period was ~~the result of net income recorded during the period offset in part by a~~due to an decrease in accumulated other comprehensive income ~~stock repurchases~~of $62.1 million and the amount of dividends ~~declared.~~paid, offset by net income recorded during the period.

Horizon declared common stock dividends in the amount of ~~$0.41~~$0.15 per share during the first ~~nine~~three months of ~~2021~~2022 and ~~$0.36~~$0.13 per share for the same period of ~~2020.~~2021. The dividend payout ratio (dividends as a percent of basic earnings per share) was ~~27.3%~~27.8% and ~~34.0%~~26.1% for the first ~~nine~~three months of ~~2021~~2022 and ~~2020,~~2021, respectively. For additional information regarding dividends, see Horizon’s Annual Report on Form 10-K for ~~2020.~~2021.

Use of Non–GAAP Financial Measures

Certain information set forth in this quarterly report on Form 10–Q refers to financial measures determined by methods other than in accordance with GAAP. Specifically, we have included non–GAAP financial measures relating to net income, diluted earnings per share, net interest margin, ~~the allowance for credit losses,~~ tangible stockholders’ equity, tangible book value per share, efficiency ratio, the return on average assets, the return on average common equity, the return on average tangible equity and pre–tax pre–provision net income. In each case, we have identified special circumstances that we consider to be adjustments and have excluded them, to show the impact of such events as acquisition–related purchase accounting adjustments, among others we have identified in our reconciliations. Horizon believes that these non–GAAP financial measures are helpful to investors and provide a greater understanding of our business and financial results without giving effect to the purchase accounting impacts and other adjustments. These measures are not necessarily comparable to similar measures that may be presented by other companies and should not be considered in isolation or as a substitute for the related GAAP measure. See the tables and other information below and contained elsewhere in this Report on Form 10–Q for reconciliations of the non–GAAP figures identified herein and their most comparable GAAP measures.

6457

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three ~~and Nine~~ Months ended ~~September 30,~~March 31, 2022 and 2021 ~~and 2020~~


Non–GAAP Reconciliation of Net Income	Non–GAAP Reconciliation of Net Income															Non–GAAP Reconciliation of Net Income
(Dollars in Thousands, Unaudited)	(Dollars in Thousands, Unaudited)															(Dollars in Thousands, Unaudited)
		Three Months Ended										Nine Months Ended					Three Months Ended
		September 30,		June 30,		March 31,		December 31,		September 30,		September 30,		September 30,			March 31,		December 31,		September 30,		June 30,		March 31,
		2021		2021		2021		2020		2020		2021		2020			2022		2021		2021		2021		2021
Net income as reported	Net income as reported	$	23,071	$	22,173	$	20,422	$	21,893	$	20,312	$	65,666	$	46,606	Net income as reported	$	23,563	$	21,425	$	23,071	$	22,173	$	20,422
Acquisition expenses	Acquisition expenses	799		242		—		—		—		1,041		—		Acquisition expenses	—		884		799		242		—
Tax effect	Tax effect	(166)		(51)		—		—		—		(217)		—		Tax effect	—		(184)		(166)		(51)		—
Net income excluding acquisition expenses	Net income excluding acquisition expenses	23,704		22,364		20,422		21,893		20,312		66,490		46,606		Net income excluding acquisition expenses	23,563		22,125		23,704		22,364		20,422
Credit loss expense acquired loans	Credit loss expense acquired loans	2,034		—		—		—		—		2,034		—		Credit loss expense acquired loans	—		—		2,034		—		—
Tax effect	Tax effect	(427)		—		—		—		—		(427)		—		Tax effect	—		—		(427)		—		—
Net income excluding credit loss expense acquired loans	Net income excluding credit loss expense acquired loans	25,311		22,364		20,422		21,893		20,312		68,097		46,606		Net income excluding credit loss expense acquired loans	23,563		22,125		25,311		22,364		20,422
Gain on sale of ESOP trustee accounts	Gain on sale of ESOP trustee accounts	(2,329)		—		—		—		—		(2,329)		—		Gain on sale of ESOP trustee accounts	—		—		(2,329)		—		—
Tax effect	Tax effect	489		—		—		—		—		489		—		Tax effect	—		—		489		—		—
Net income excluding gain on sale of ESOP trustee accounts	Net income excluding gain on sale of ESOP trustee accounts	23,471		22,364		20,422		21,893		20,312		66,257		46,606		Net income excluding gain on sale of ESOP trustee accounts	23,563		22,125		23,471		22,364		20,422
DOL ESOP settlement expenses																DOL ESOP settlement expenses	—		1,900		—		—		—
Tax effect																Tax effect	—		(315)		—		—		—
Net income excluding DOL ESOP settlement expenses																Net income excluding DOL ESOP settlement expenses	23,563		23,710		23,471		22,364		20,422
(Gain)/loss on sale of investment securities	(Gain)/loss on sale of investment securities	—		—		(914)		(2,622)		(1,088)		(914)		(1,675)		(Gain)/loss on sale of investment securities	—		—		—		—		(914)
Tax effect	Tax effect	—		—		192		551		228		192		352		Tax effect	—		—		—		—		192
Net income excluding (gain)/loss on sale of investment securities	Net income excluding (gain)/loss on sale of investment securities	23,471		22,364		19,700		19,822		19,452		65,535		45,283		Net income excluding (gain)/loss on sale of investment securities	23,563		23,710		23,471		22,364		19,700
Death benefit on bank owned life insurance (“BOLI”)	Death benefit on bank owned life insurance (“BOLI”)	(517)		(266)		—		—		(31)		(783)		(264)		Death benefit on bank owned life insurance (“BOLI”)	—		—		(517)		(266)		—
Net income excluding death benefit on BOLI	Net income excluding death benefit on BOLI	22,954		22,098		19,700		19,822		19,421		64,752		45,019		Net income excluding death benefit on BOLI	23,563		23,710		22,954		22,098		19,700
Prepayment penalties on borrowings	Prepayment penalties on borrowings	—		125		—		3,804		—		125		—		Prepayment penalties on borrowings	—		—		—		125		—
Tax effect	Tax effect	—		(26)		—		(799)		—		(26)		—		Tax effect	—		—		—		(26)		—
Net income excluding prepayment penalties on borrowings	Net income excluding prepayment penalties on borrowings	22,954		22,197		19,700		22,827		19,421		64,851		45,019		Net income excluding prepayment penalties on borrowings	23,563		23,710		22,954		22,197		19,700
Adjusted net income	Adjusted net income	$	22,954	$	22,197	$	19,700	$	22,827	$	19,421	$	64,851	$	45,019	Adjusted net income	$	23,563	$	23,710	$	22,954	$	22,197	$	19,700

6558

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three ~~and Nine~~ Months ended ~~September 30,~~March 31, 2022 and 2021 ~~and 2020~~


Non–GAAP Reconciliation of Diluted Earnings per Share	Non–GAAP Reconciliation of Diluted Earnings per Share															Non–GAAP Reconciliation of Diluted Earnings per Share
(Unaudited)	(Unaudited)															(Unaudited)
		Three Months Ended										Nine Months Ended					Three Months Ended
		September 30,		June 30,		March 31,		December 31,		September 30,		September 30,		September 30,			March 31,		December 31,		September 30,		June 30,		March 31,
		2021		2021		2021		2020		2020		2021		2020			2022		2021		2021		2021		2021
Diluted earnings per share (“EPS”) as reported	Diluted earnings per share (“EPS”) as reported	$	0.52	$	0.50	$	0.46	$	0.50	$	0.46	$	1.49	$	1.06	Diluted earnings per share (“EPS”) as reported	$	0.54	$	0.49	$	0.52	$	0.50	$	0.46
Acquisition expenses	Acquisition expenses	0.02		0.01		—		—		—		0.02		—		Acquisition expenses	—		0.02		0.02		0.01		—
Tax effect	Tax effect	—		—		—		—		—		—		—		Tax effect	—		—		—		—		—
Diluted EPS excluding acquisition expenses	Diluted EPS excluding acquisition expenses	0.54		0.51		0.46		0.50		0.46		1.51		1.06		Diluted EPS excluding acquisition expenses	0.54		0.51		0.54		0.51		0.46
Credit loss expense acquired loans	Credit loss expense acquired loans	0.05		—		—		—		—		0.05		—		Credit loss expense acquired loans	—		—		0.05		—		—
Tax effect	Tax effect	(0.01)		—		—		—		—		(0.01)		—		Tax effect	—		—		(0.01)		—		—
Diluted EPS excluding credit loss expense acquired loans	Diluted EPS excluding credit loss expense acquired loans	0.58		0.51		0.46		0.50		0.46		1.55		1.06		Diluted EPS excluding credit loss expense acquired loans	0.54		0.51		0.58		0.51		0.46
Gain on sale of ESOP trustee accounts	Gain on sale of ESOP trustee accounts	(0.05)		—		—		—		—		(0.05)		—		Gain on sale of ESOP trustee accounts	—		—		(0.05)		—		—
Tax effect	Tax effect	0.01		—		—		—		—		0.01		—		Tax effect	—		—		0.01		—		—
Diluted EPS excluding gain on sale of ESOP trustee accounts	Diluted EPS excluding gain on sale of ESOP trustee accounts	0.54		0.51		0.46		0.50		0.46		1.51		1.06		Diluted EPS excluding gain on sale of ESOP trustee accounts	0.54		0.51		0.54		0.51		0.46
DOL ESOP settlement expenses																DOL ESOP settlement expenses	—		0.04		—		—		—
Tax effect																Tax effect	—		(0.01)		—		—		—
Diluted EPS excluding DOL ESOP settlement expenses																Diluted EPS excluding DOL ESOP settlement expenses	0.54		0.54		0.54		0.51		0.46
(Gain)/loss on sale of investment securities	(Gain)/loss on sale of investment securities	—		—		(0.02)		(0.06)		(0.02)		(0.02)		(0.04)		(Gain)/loss on sale of investment securities	—		—		—		—		(0.02)
Tax effect	Tax effect	—		—		—		0.01		0.01		—		0.01		Tax effect	—		—		—		—		—
Diluted EPS excluding (gain)/loss on investment securities	Diluted EPS excluding (gain)/loss on investment securities	0.54		0.51		0.44		0.45		0.45		1.49		1.03		Diluted EPS excluding (gain)/loss on investment securities	0.54		0.54		0.54		0.51		0.44
Death benefit on BOLI	Death benefit on BOLI	(0.02)		(0.01)		—		—		—		(0.03)		(0.01)		Death benefit on BOLI	—		—		(0.02)		(0.01)		—
Diluted EPS excluding death benefit on BOLI	Diluted EPS excluding death benefit on BOLI	0.52		0.50		0.44		0.45		0.45		1.46		1.02		Diluted EPS excluding death benefit on BOLI	0.54		0.54		0.52		0.50		0.44
Prepayment penalties on borrowings	Prepayment penalties on borrowings	—		—		—		0.09		—		—		—		Prepayment penalties on borrowings	—		—		—		—		—
Tax effect	Tax effect	—		—		—		(0.02)		—		—		—		Tax effect	—		—		—		—		—
Diluted EPS excluding prepayment penalties on borrowings	Diluted EPS excluding prepayment penalties on borrowings	0.52		0.50		0.44		0.52		0.45		1.46		1.02		Diluted EPS excluding prepayment penalties on borrowings	0.54		0.54		0.52		0.50		0.44
Adjusted Diluted EPS	Adjusted Diluted EPS	$	0.52	$	0.50	$	0.44	$	0.52	$	0.45	$	1.46	$	1.02	Adjusted Diluted EPS	$	0.54	$	0.54	$	0.52	$	0.50	$	0.44

6659

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three ~~and Nine~~ Months ended ~~September 30,~~March 31, 2022 and 2021 ~~and 2020~~


Non–GAAP Reconciliation of Pre–Tax, Pre–Provision Net Income	Non–GAAP Reconciliation of Pre–Tax, Pre–Provision Net Income															Non–GAAP Reconciliation of Pre–Tax, Pre–Provision Net Income
(Dollars in Thousands, Unaudited)	(Dollars in Thousands, Unaudited)															(Dollars in Thousands, Unaudited)
		Three Months Ended										Nine Months Ended					Three Months Ended
		September 30,		June 30,		March 31,		December 31,		September 30,		September 30,		September 30,			March 31,		December 31,		September 30,		June 30,		March 31,
		2021		2021		2021		2020		2020		2021		2020			2022		2021		2021		2021		2021
Pre–tax income	Pre–tax income	$	27,127	$	25,943	$	23,872	$	23,860	$	24,638	$	76,942	$	54,509	Pre–tax income	$	27,102	$	25,505	$	27,127	$	25,943	$	23,872
Credit loss expense (reversal)	Credit loss expense (reversal)	1,112		(1,492)		367		3,042		2,052		(13)		17,709		Credit loss expense (reversal)	(1,386)		(2,071)		1,112		(1,492)		367
Pre–tax, pre–provision net income	Pre–tax, pre–provision net income	$	28,239	$	24,451	$	24,239	$	26,902	$	26,690	$	76,929	$	72,218	Pre–tax, pre–provision net income	$	25,716	$	23,434	$	28,239	$	24,451	$	24,239
Pre–tax, pre–provision net income	Pre–tax, pre–provision net income	$	28,239	$	24,451	$	24,239	$	26,902	$	26,690	$	76,929	$	72,218	Pre–tax, pre–provision net income	$	25,716	$	23,434	$	28,239	$	24,451	$	24,239
Acquisition expenses	Acquisition expenses	799		242		—		—		—		1,041		—		Acquisition expenses	—		884		799		242		—
Gain on sale of ESOP trustee accounts	Gain on sale of ESOP trustee accounts	(2,329)		—		—		—		—		(2,329)		—		Gain on sale of ESOP trustee accounts	—		—		(2,329)		—		—
DOL ESOP settlement expenses																DOL ESOP settlement expenses	—		1,900		—		—		—
(Gain)/loss on sale of investment securities	(Gain)/loss on sale of investment securities	—		—		(914)		(2,622)		(1,088)		(914)		(1,675)		(Gain)/loss on sale of investment securities	—		—		—		—		(914)
Death benefit on bank owned life insurance	Death benefit on bank owned life insurance	(517)		(266)		—		—		(31)		(783)		(264)		Death benefit on bank owned life insurance	—		—		(517)		(266)		—
Prepayment penalties on borrowings	Prepayment penalties on borrowings	—		125		—		3,804		—		125		—		Prepayment penalties on borrowings	—		—		—		125		—
Adjusted pre–tax, pre–provision net income	Adjusted pre–tax, pre–provision net income	$	26,192	$	24,552	$	23,325	$	28,084	$	25,571	$	74,069	$	70,279	Adjusted pre–tax, pre–provision net income	$	25,716	$	26,218	$	26,192	$	24,552	$	23,325


Non–GAAP Reconciliation of Net Interest Margin	Non–GAAP Reconciliation of Net Interest Margin																						Non–GAAP Reconciliation of Net Interest Margin
(Dollars in Thousands, Unaudited)	(Dollars in Thousands, Unaudited)																						(Dollars in Thousands, Unaudited)
		Three Months Ended															Nine Months Ended							Three Months Ended
		September 30,			June 30,			March 31,			December 31,			September 30,			September 30,			September 30,				March 31,			December 31,			September 30,			June 30,			March 31,
		2021			2021			2021			2020			2020			2021			2020				2022			2021			2021			2021			2021
Net interest income as reported	Net interest income as reported	$	46,544		$	42,632		$	42,538		$	43,622		$	43,397		$	131,714		$	127,318		Net interest income as reported	$	48,171		$	49,976		$	46,544		$	42,632		$	42,538
Average interest earning assets	Average interest earning assets	6,033,088			5,659,384			5,439,634			5,365,888			5,251,611			5,712,875			5,037,540			Average interest earning assets	6,800,549			6,938,258			6,033,088			5,659,384			5,439,634
Net interest income as a percentage of average interest earning assets (“Net Interest Margin”)	Net interest income as a percentage of average interest earning assets (“Net Interest Margin”)	3.17		%	3.14		%	3.29		%	3.34		%	3.39		%	3.20		%	3.48		%	Net interest income as a percentage of average interest earning assets (“Net Interest Margin”)	2.99		%	2.97		%	3.17		%	3.14		%	3.29		%
Net interest income as reported	Net interest income as reported	$	46,544		$	42,632		$	42,538		$	43,622		$	43,397		$	131,714		$	127,318		Net interest income as reported	$	48,171		$	49,976		$	46,544		$	42,632		$	42,538
Acquisition–related purchase accounting adjustments (“PAUs”)	Acquisition–related purchase accounting adjustments (“PAUs”)	(875)			(230)			(1,579)			(2,461)			(1,488)			(2,684)			(4,475)			Acquisition–related purchase accounting adjustments (“PAUs”)	(916)			(1,819)			(875)			(230)			(1,579)
Prepayment penalties on borrowings	Prepayment penalties on borrowings	—			125			—			3,804			—			125			—			Prepayment penalties on borrowings	—			—			—			125			—
Adjusted net interest income	Adjusted net interest income	$	45,669		$	42,527		$	40,959		$	44,965		$	41,909		$	129,155		$	122,843		Adjusted net interest income	$	47,255		$	48,157		$	45,669		$	42,527		$	40,959
Adjusted net interest margin	Adjusted net interest margin	3.12		%	3.13		%	3.17		%	3.44		%	3.27		%	3.14		%	3.36		%	Adjusted net interest margin	2.93		%	2.86		%	3.12		%	3.13		%	3.17		%


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

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three ~~and Nine~~ Months ended ~~September 30,~~March 31, 2022 and 2021 ~~and 2020~~

Non–GAAP Reconciliation of Tangible Stockholders’ Equity and Tangible Book Value per Share
(Dollars in Thousands Except per Share Data, Unaudited)
September 30, June 30, March 31, December 31, September 30,
2021 2021 2021 2020 2020
Total stockholders’ equity $ 708,542 $ 710,374 $ 689,379 $ 692,216 $ 670,293
Less: Intangible assets 183,938 172,398 173,296 174,193 175,107
Total tangible stockholders’ equity $ 524,604 $ 537,976 $ 516,083 $ 518,023 $ 495,186
Common shares outstanding 43,520,694 43,950,720 43,949,189 43,880,562 43,874,353
Book value per common share $ 16.28 $ 16.16 $ 15.69 $ 15.78 $ 15.28
Tangible book value per common
share $ 12.05 $ 12.24 $ 11.74 $ 11.81 $ 11.29


Non–GAAP Calculation and Reconciliation of Efficiency Ratio and Adjusted Efficiency Ratio
(Dollars in Thousands, Unaudited)
	Three Months Ended
	March 31,			December 31,			September 30,			June 30,			March 31,
	2022			2021			2021			2021			2021
Non–interest expense as reported	$	36,610		$	39,370		$	34,349		$	33,388		$	32,172
Net interest income as reported	48,171			49,976			46,544			42,632			42,538
Non–interest income as reported	$	14,155		$	12,828		$	16,044		$	15,207		$	13,873
Non–interest expense/(Net interest income + Non–interest income) ("Efficiency Ratio")	58.74		%	62.69		%	54.88		%	57.73		%	57.03		%

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

6861

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three ~~and Nine~~ Months ended ~~September 30,~~March 31, 2022 and 2021 ~~and 2020~~

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,
2021 2021 2021 2020 2020 2021 2020
Non–interest expense as reported $ 34,349 $ 33,388 $ 32,172 $ 36,453 $ 33,407 $ 99,909 $ 94,988
Net interest income as reported 46,544 42,632 42,538 43,622 43,397 131,714 127,318
Non–interest income as reported $ 16,044 $ 15,207 $ 13,873 $ 19,733 $ 16,700 $ 45,124 $ 39,888
Non–interest expense/(Net interest income + Non–interest income)
("Efficiency
Ratio") 54.88 % 57.73 % 57.03 % 57.54 % 55.59 % 56.50 % 56.81 %
Non–interest expense as reported $ 34,349 $ 33,388 $ 32,172 $ 36,453 $ 33,407 $ 99,909 $ 94,988
Acquisition expenses (799) (242) — — — (1,041) —
Non–interest expense excluding acquisition expenses 33,550 33,146 32,172 36,453 33,407 98,868 94,988
Net interest income as reported 46,544 42,632 42,538 43,622 43,397 131,714 127,318
Prepayment penalties on borrowings — 125 — 3,804 — 125 —
Net interest income excluding prepayment penalties on borrowings 46,544 42,757 42,538 47,426 43,397 131,839 127,318
Non–interest income as reported 16,044 15,207 13,873 19,733 16,700 45,124 39,888
Gain on sale of ESOP trustee accounts (2,329) — — — — (2,329) —
(Gain)/loss on sale of investment securities — — (914) (2,622) (1,088) (914) (1,675)
Death benefit on bank owned life insurance ("BOLI") (517) (266) — — (31) (783) (264)
Non–interest income excluding (gain)/loss on sale of investment securities and death benefit on BOLI $ 13,198 $ 14,941 $ 12,959 $ 17,111 $ 15,581 $ 41,098 $ 37,949
Adjusted efficiency ratio 56.16 % 57.45 % 57.97 % 56.48 % 56.64 % 57.17 % 57.48 %


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

6962

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three ~~and Nine~~ Months ended ~~September 30,~~March 31, 2022 and 2021 ~~and 2020~~


Non–GAAP Reconciliation of Return on Average Assets
Non–GAAP Reconciliation of Return on Average Common Equity																							Non–GAAP Reconciliation of Return on Average Common Equity
(Dollars in Thousands, Unaudited)	(Dollars in Thousands, Unaudited)																						(Dollars in Thousands, Unaudited)
		Three Months Ended															Nine Months Ended							Three Months Ended
		September 30,			June 30,			March 31,			December 31,			September 30,			September 30,			September 30,				March 31,			December 31,			September 30,			June 30,			March 31,
		2021			2021			2021			2020			2020			2021			2020				2022			2021			2021			2021			2021
Average assets		$	6,507,673		$	6,142,507		$	5,936,149		$	5,864,086		$	5,768,691		$	6,197,026		$	5,549,696
Return on average assets ("ROAA") as reported		1.41		%	1.45		%	1.40		%	1.49		%	1.40		%	1.42		%	1.12		%
Average common equity																							Average common equity	$	716,341		$	719,643		$	724,412		$	706,652		$	697,401
Return on average common equity ("ROACE") as reported																							Return on average common equity ("ROACE") as reported	13.34		%	11.81		%	12.64		%	12.59		%	11.88		%
Acquisition expenses	Acquisition expenses	0.05			0.02			—			—			—			0.02			—			Acquisition expenses	—			0.49			0.44			0.14			—
Tax effect	Tax effect	(0.01)			—			—			—			—			—			—			Tax effect	—			(0.10)			(0.09)			(0.03)			—
ROAA excluding acquisition expenses		1.45			1.47			1.40			1.49			1.40			1.44			1.12
ROACE excluding acquisition expenses																							ROACE excluding acquisition expenses	13.34			12.20			12.99			12.70			11.88
Credit loss expense acquired loans	Credit loss expense acquired loans	0.12			—			—			—			—			0.04			—			Credit loss expense acquired loans	—			—			1.11			—			—
Tax effect	Tax effect	(0.03)			—			—			—			—			(0.01)			—			Tax effect	—			—			(0.23)			—			—
ROAA excluding credit loss expense acquired loans		1.54			1.47			1.40			1.49			1.40			1.47			1.12
ROACE excluding credit loss expense acquired loans																							ROACE excluding credit loss expense acquired loans	13.34			12.20			13.87			12.70			11.88
Gain on sale of ESOP trustee accounts	Gain on sale of ESOP trustee accounts	(0.14)			—			—			—			—			(0.05)			—			Gain on sale of ESOP trustee accounts	—			—			(1.28)			—			—
Tax effect	Tax effect	0.03			—			—			—			—			0.01			—			Tax effect	—			—			0.27			—			—
ROAA excluding gain on sale of ESOP trustee accounts		1.43			1.47			1.40			1.49			1.40			1.43			1.12
ROACE excluding gain on sale of ESOP trustee accounts																							ROACE excluding gain on sale of ESOP trustee accounts	13.34			12.20			12.86			12.70			11.88
DOL ESOP settlement expenses																							DOL ESOP settlement expenses	—			1.05			—			—			—
Tax effect																							Tax effect	—			(0.17)			—			—			—
ROACE DOL ESOP settlement expenses																							ROACE DOL ESOP settlement expenses	13.34			13.08			12.86			12.70			11.88
(Gain)/loss on sale of investment securities	(Gain)/loss on sale of investment securities	—			—			(0.06)			(0.18)			(0.08)			(0.02)			(0.04)			(Gain)/loss on sale of investment securities	—			—			—			—			(0.53)
Tax effect	Tax effect	—			—			0.01			0.04			0.02			—			0.01			Tax effect	—			—			—			—			0.11
ROAA excluding (gain)/loss on sale of investment securities		1.43			1.47			1.35			1.35			1.34			1.41			1.09
ROACE excluding (gain)/loss on sale of investment securities																							ROACE excluding (gain)/loss on sale of investment securities	13.34			13.08			12.86			12.70			11.46
Death benefit on bank owned life insurance ("BOLI")	Death benefit on bank owned life insurance ("BOLI")	(0.03)			(0.02)			—			—			—			(0.02)			(0.01)			Death benefit on bank owned life insurance ("BOLI")	—			—			(0.28)			(0.15)			—
ROAA excluding death benefit on BOLI		1.40			1.45			1.35			1.35			1.34			1.39			1.08
ROACE excluding death benefit on BOLI																							ROACE excluding death benefit on BOLI	13.34			13.08			12.58			12.55			11.46
Prepayment penalties on borrowings	Prepayment penalties on borrowings	—			0.01			—			0.26			—			—			—			Prepayment penalties on borrowings	—			—			—			0.07			—
Tax effect	Tax effect	—			—			—			(0.05)			—			—			—			Tax effect	—			—			—			(0.01)			—
ROAA excluding prepayment penalties on borrowings		1.40			1.46			1.35			1.56			1.34			1.39			1.08
Adjusted ROAA		1.40		%	1.46		%	1.35		%	1.56		%	1.34		%	1.39		%	1.08		%
ROACE excluding prepayment penalties on borrowings																							ROACE excluding prepayment penalties on borrowings	13.34			13.08			12.58			12.61			11.46
Adjusted ROACE																							Adjusted ROACE	13.34		%	13.08		%	12.58		%	12.61		%	11.46		%

7063

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three ~~and Nine~~ Months ended ~~September 30,~~March 31, 2022 and 2021 ~~and 2020~~


Non–GAAP Reconciliation of Return on Average Common Equity
Non–GAAP Reconciliation of Return on Average Tangible Equity																							Non–GAAP Reconciliation of Return on Average Tangible Equity
(Dollars in Thousands, Unaudited)	(Dollars in Thousands, Unaudited)																						(Dollars in Thousands, Unaudited)
		Three Months Ended															Nine Months Ended							Three Months Ended
		September 30,			June 30,			March 31,			December 31,			September 30,			September 30,			September 30,				March 31,			December 31,			September 30,			June 30,			March 31,
		2021			2021			2021			2020			2020			2021			2020				2022			2021			2021			2021			2021
Average common equity	Average common equity	$	724,412		$	706,652		$	697,401		$	680,857		$	668,797		$	709,587		$	660,278		Average common equity	$	716,341		$	719,643		$	724,412		$	706,652		$	697,401
Return on average common equity ("ROACE") as reported		12.64		%	12.59		%	11.88		%	12.79		%	12.08		%	12.37		%	9.43		%
Less: Average intangible assets																							Less: Average intangible assets	176,356			179,594			174,920			173,905			174,785
Average tangible equity																							Average tangible equity	$	539,985		$	540,049		$	549,492		$	532,747		$	522,616
Return on average common equity ("ROATE")																							Return on average common equity ("ROATE")	17.70		%	15.74		%	16.66		%	16.69		%	15.85		%
Acquisition expenses	Acquisition expenses	0.44			0.14			—			—			—			0.20			—			Acquisition expenses	—			0.65			0.58			0.18			—
Tax effect	Tax effect	(0.09)			(0.03)			—			—			—			(0.04)			—			Tax effect	—			(0.14)			(0.12)			(0.04)			—
ROACE excluding acquisition expenses		12.99			12.70			11.88			12.79			12.08			12.53			9.43
ROATE excluding acquisition expenses																							ROATE excluding acquisition expenses	17.70			16.25			17.12			16.83			15.85
Credit loss expense acquired loans	Credit loss expense acquired loans	1.11			—			—			—			—			0.38			—			Credit loss expense acquired loans	—			—			1.47			—			—
Tax effect	Tax effect	(0.23)			—			—			—			—			(0.08)			—			Tax effect	—			—			(0.31)			—			—
ROACE excluding credit loss expense acquired loans		13.87			12.70			11.88			12.79			12.08			12.83			9.43
ROATE excluding credit loss expense acquired loans																							ROATE excluding credit loss expense acquired loans	17.70			16.25			18.28			16.83			15.85
Gain on sale of ESOP trustee accounts	Gain on sale of ESOP trustee accounts	(1.28)			—			—			—			—			(0.44)			—			Gain on sale of ESOP trustee accounts	—			—			(1.68)			—			—
Tax effect	Tax effect	0.27			—			—			—			—			0.09			—			Tax effect	—			—			0.35			—			—
ROACE excluding gain on sale of ESOP trustee accounts		12.86			12.70			11.88			12.79			12.08			12.48			9.43
ROATE excluding gain on sale of ESOP trustee accounts																							ROATE excluding gain on sale of ESOP trustee accounts	17.70			16.25			16.95			16.83			15.85
DOL ESOP settlement expenses																							DOL ESOP settlement expenses	—			1.40			—			—			—
Tax effect																							Tax effect	—			(0.23)			—			—			—
ROATE DOL ESOP settlement expenses																							ROATE DOL ESOP settlement expenses	17.70			17.42			16.95			16.83			15.85
(Gain)/loss on sale of investment securities	(Gain)/loss on sale of investment securities	—			—			(0.53)			(1.53)			(0.65)			(0.17)			(0.34)			(Gain)/loss on sale of investment securities	—			—			—			—			(0.71)
Tax effect	Tax effect	—			—			0.11			0.32			0.14			0.04			0.07			Tax effect	—			—			—			—			0.15
ROACE excluding (gain)/loss on sale of investment securities		12.86			12.70			11.46			11.58			11.57			12.35			9.16
ROATE excluding (gain)/loss on sale of investment securities																							ROATE excluding (gain)/loss on sale of investment securities	17.70			17.42			16.95			16.83			15.29
Death benefit on bank owned life insurance ("BOLI")	Death benefit on bank owned life insurance ("BOLI")	(0.29)			(0.15)			—			—			(0.02)			(0.15)			(0.05)			Death benefit on bank owned life insurance ("BOLI")	—			—			(0.37)			(0.20)			—
ROACE excluding death benefit on BOLI		12.57			12.55			11.46			11.58			11.55			12.20			9.11
ROATE excluding death benefit on BOLI																							ROATE excluding death benefit on BOLI	17.70			17.42			16.58			16.63			15.29
Prepayment penalties on borrowings	Prepayment penalties on borrowings	—			0.07			—			2.22			—			0.02			—			Prepayment penalties on borrowings	—			—			—			0.09			—
Tax effect	Tax effect	—			(0.01)			—			(0.47)			—			—			—			Tax effect	—			—			—			(0.02)			—
ROACE excluding prepayment penalties on borrowings		12.57			12.61			11.46			13.33			11.55			12.22			9.11
Adjusted ROACE		12.57		%	12.61		%	11.46		%	13.33		%	11.55		%	12.22		%	9.11		%
ROATE excluding prepayment penalties on borrowings																							ROATE excluding prepayment penalties on borrowings	17.70			17.42			16.58			16.70			15.29
Adjusted ROATE																							Adjusted ROATE	17.70		%	17.42		%	16.58		%	16.70		%	15.29		%

7164

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We refer you to Horizon’s ~~2020~~2021 Annual Report on Form 10–K for analysis of its interest rate sensitivity. Horizon believes there have been no significant changes in its interest rate sensitivity since it was reported in its ~~2020~~2021 Annual Report on Form 10–K.

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

Based on an evaluation of disclosure controls and procedures as of ~~September 30, 2021,~~March 31, 2022, Horizon’s Chief Executive Officer and Chief Financial Officer have evaluated the effectiveness of Horizon’s disclosure controls (as defined in Exchange Act Rule 13a–15(e) of the Securities Exchange Act of 1934 (the “Exchange Act”)). Based on such evaluation, such officers have concluded that, as of the evaluation date, Horizon’s disclosure controls and procedures are effective to ensure that the information required to be disclosed by Horizon in the reports it files under the Exchange Act is recorded, processed, summarized and reported within the time specified in Securities and Exchange Commission rules and forms and are designed to ensure that information required to be disclosed in those reports is accumulated and communicated to management as appropriate to allow timely decisions regarding disclosure.

Changes in Internal Control Over Financial Reporting

Horizon’s management, including its Chief Executive Officer and Chief Financial Officer, also have concluded that during the fiscal quarter ended ~~September 30, 2021,~~March 31, 2022, there have been no changes in Horizon’s internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, Horizon’s internal control over financial reporting.

7265

HORIZON BANCORP, INC. AND SUBSIDIARIES

Part II – Other Information

ITEM 1. LEGAL PROCEEDINGS

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

ITEM 1A. RISK FACTORS

There have been no material changes from the factors previously disclosed under Item 1A of Horizon’s Annual Report on Form 10–K for the fiscal year ended December 31, ~~2020.~~2021.

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

(a)Unregistered Sales of Equity Securities: Not Applicable

(b)Use of Proceeds: Not Applicable

(c)Repurchase of Our Equity ~~Securities~~Securities: Not Applicable

~~The following table presents information relating to our purchases of equity securities during the three months ended September 30, 2021.~~

Period Total Number of Shares Purchased Average Price Paid per Share
Total Number of Shares Purchased as part of Publicly announced Plans or Programs (1)
Maximum Number of Shares that may yet be Purchased Under the Plans or Programs
July 1–31, 2021 — $ — 373,323 1,876,677
August 1–31, 2021 275,894 17.71 649,217 1,600,783
September 1–30, 2021 154,132 17.65 803,349 1,446,651
Total 430,026 $ 17.69 803,349 1,446,651

(1) On July 16, 2019, the Board of Directors authorized a stock repurchase program for up to 2,250,000 shares of Horizon common stock, without par value. Horizon announced the program publicly on July 17, 2019. The program will continue until otherwise modified, suspended or terminated by the Board of Directors in its sole discretion and without notice.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

Not Applicable

ITEM 4. MINE SAFETY DISCLOSURES

Not Applicable

ITEM 5. OTHER INFORMATION

Not Applicable

7366

Table of Contents

HORIZON BANCORP, INC. AND SUBSIDIARIES

Part II – Other Information

ITEM 6. EXHIBITS

(a) Exhibits


Exhibit No.	Description	Location
31.1	Certification of Craig M. Dwight	Attached
31.2	Certification of Mark E. Secor	Attached
32	Certification of Chief Executive and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002	Attached
101	Inline Interactive Data Files	Attached
104	The cover page from the Company’s Quarterly Report on Form 10–Q for the quarter ended ~~September 30, 2021,~~March 31, 2022, has been formatted in Inline XBRL	Within the Inline XBRL document

7467

Table of Contents

SIGNATURES

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


						HORIZON BANCORP, INC.

~~November 8, 2021~~May 5, 2022						/s/ Craig M. Dwight
Date						Craig M. Dwight
						Chief Executive Officer

~~November 8, 2021~~May 5, 2022						/s/ Mark E. Secor
Date						Mark E. Secor
						Chief Financial Officer

7568


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


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


	Nine Months Ended September 30, 2020
	Commercial		Real Estate		Mortgage Warehouse		Consumer		Total
Balance, beginning of period	$	11,996	$	923	$	1,077	$	3,671	$	17,667
Impact of adopting ASC 326	10,832		4,048		—		4,911		19,791
Initial PCD allowance	2,786		—		—		—		2,786
Provision for credit losses on loans	14,655		670		173		2,211		17,709
Charge–offs	(586)		(204)		—		(1,654)		(2,444)
Recoveries	112		27		—		671		810
Balance, end of period	$	39,795	$	5,464	$	1,250	$	9,810	$	56,319


Period	Total Number of Shares Purchased	Average Price Paid per Share		Total Number of Shares Purchased as part of Publicly announced Plans or Programs (1)	Maximum Number of Shares that may yet be Purchased Under the Plans or Programs
July 1–31, 2021	—	$	—	373,323	1,876,677
August 1–31, 2021	275,894	17.71		649,217	1,600,783
September 1–30, 2021	154,132	17.65		803,349	1,446,651
Total	430,026	$	17.69	803,349	1,446,651