What changed in this filing

/stocks — the workspaceLOADING

Item 2. Management’s Discussion and Analysis

2022-08-08 compared with 2022-05-05 · 310 added, 168 removed, 538 unchanged (47% of the section changed)

11 unchanged sentences

• 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;

• economic conditions and their impact on Horizon and its customers, including local and global economic recovery from the pandemic and changes in rates of inflation or deflation;

• 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 monetary, trade and other regulatory policies of the U.S.

government, including recent and anticipated interest rate increases;

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

9 unchanged sentences

• 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;

HORIZON BANCORP, INC.

2 unchanged sentences

And Results of Operations

For the Three Months ended March 31, 2022 and 2021

For the Three and Six Months ended June 30, 2022 and 2021

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

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

33 unchanged sentences

And Results of Operations

For the Three Months ended March 31, 2022 and 2021

For the Three and Six Months ended June 30, 2022 and 2021

Over the last 20 years, Horizon has expanded its geographic reach and experienced financial growth through a combination of both organic expansion and mergers and acquisitions.

Horizon's initial operations focused on northwest Indiana, but since then, the Company has developed a presence in new markets in southern and central Michigan and northeastern and central Indiana.

First Quarter 2022 Highlights

Second Quarter 2022 Highlights

• Net income grew to a record $24.9 million, up 5.5% from the linked quarter and 12.1% from the prior year period.

Diluted earnings per share (“EPS”) of $0.54 was up from $0.49 for the fourth quarter of 2021 and $0.46 for the first quarter of 2021.

Diluted earnings per share (“EPS”) of $0.57 was up from $0.54 for the first quarter of 2022 and $0.50 for the second quarter of 2021.

• Pre–tax, pre–provision net income grew to $29.1 million, up 13.1% from the linked quarter and 18.9% from the prior year period.

This non–GAAP financial measure is utilized by banks to provide a greater understanding of pre–tax profitability before giving effect to credit loss expense.

(See the “Non–GAAP Reconciliation of Pre–Tax, Pre–Provision Net Income” table below.) Horizon recorded a provision release of $1.4 million in the quarter and $2.1 million in the linked quarter, as well as provision expense of $367,000 in the prior year period.

• Reported net interest margin (“NIM”) was 2.99% and adjusted NIM was 2.93%, with reported NIM increasing by two basis points and adjusted NIM increasing by seven basis points from the fourth quarter of 2021.

(See the “Non–GAAP Reconciliation of Pre–Tax, Pre–Provision Net Income” table below.) Horizon recorded a provision expense of $240,000 in the quarter compared to a provision release of $1.4 million in the linked quarter, and a provision release of $1.5 million in the prior year period.

• Reported net interest margin (“NIM”) was 3.19% and adjusted NIM was 3.12%, with reported NIM increasing by 20 basis points and adjusted NIM increasing by 19 basis points from the first quarter of 2022.

(See the “Non-GAAP Reconciliation of Net Interest Margin” table below for the definition of this non–GAAP calculation of adjusted NIM.)

• The Company was asset sensitive as of March 31, 2022 but less than the previous quarter as additional cash was deployed to higher yielding assets.

Due to the deployment of cash the base case estimate increased over $10.0 million from last quarter and reduced estimates for parallel rate shocks to the balance sheet, at a 100 basis point shock and 200 basis point shock, to net interest income increases of approximately $2.5 million and $3.8 million, respectively.

• The steepening of the yield curve during the first quarter resulted in unrealized losses on available for sale investments of $73.6 million compared to unrealized gains of $7.2 million at December 31, 2021.

The impact to the tangible capital ratio was a decrease of 67 basis points from 7.61% at December 31, 2021 to 6.94% at March 31, 2022, an 8.8% decrease.

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

• Total 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 at period end.

• The decline in residential mortgage loans slowed during the first quarter with a 0.2% reduction to $593.4 million at period end, as refinancing activity decreased and we experienced movement to adjustable rate products which are held on the balance sheet.

Gain on sale of mortgage loans and mortgage warehouse income only constituted 4.7% of total revenue in the first quarter of 2022.

• Non–interest expense was $36.6 million in the 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 $32.2 million, or 2.20%, in the first quarter of 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.

• Total loans, excluding Federal Paycheck Protection Program (“PPP”) loans and sold commercial participation loans, grew by 6.2%, or 25.1% annualized, during the second quarter to $3.89 billion at period end compared to $3.66 billion on March 31, 2022.

• Commercial loans, excluding PPP loans and sold commercial participation loans, grew by 4.9%, or 19.7% annualized, during the second quarter to a record $2.31 billion from $2.20 billion on March 31, 2022.

• Consumer loans grew by 12.6%, or 50.5% annualized, during the second quarter to a record $848.7 million at period end.

• Non–interest expense was $36.4 million in the quarter, or 1.95% of average assets on an annualized basis, compared to $36.6 million, or 2.03%, in the first quarter of 2022 and $33.4 million, or 2.18%, in the second quarter of 2021.

Non–interest expense was $73.0 million, or 1.99% of average assets on an annualized basis for the six months ended June 30, 2022 compared to $65.6 million, or 2.19% of average assets on an annualized basis for the six months ended June 30, 2021.

• The efficiency ratio for the period was 55.57% compared to 58.74% for the first quarter of 2022 and 57.73% for the second quarter of 2021.

The adjusted efficiency ratio was 56.13% compared to 58.74% for the first quarter of 2022 and 57.45% for the second 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 Horizon Bank’s (the “Bank”) retail network, Horizon’s Board of Directors approved the permanent closure of seven branch locations in the second half of 2022.

A one–time charge of approximately $380,000 was recorded during the second quarter to record these branch locations’ fixed assets at fair value.

• Asset quality remains favorable as evidenced by non–performing loans at 0.51% of total loans at period end and net charge–offs to average loans represented 0.01% for the second quarter of 2022.

• The Company was more asset sensitive as of June 30, 2022 compared to the previous quarter end, as deposit BETA’s have lagged rising rates and an increase in adjustable rate assets.

Current estimates for parallel rate shocks to the balance sheet, at a 100 basis point shock and 200 basis point shock, increase net interest income by approximately $7.0 million and $12.8 million, respectively.

HORIZON BANCORP, INC.

2 unchanged sentences

And Results of Operations

For the Three Months ended 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 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 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 0.30% in the quarter, compared to 0.31% in the fourth quarter of 2021 and 0.50% in the first quarter of 2021.

• Asset quality remains favorable as evidenced by non–performing loans at 0.54% of total loans at period end and net charge–offs to average loans represented 0.00% for the first quarter of 2022.

For the Three and Six Months ended June 30, 2022 and 2021

• Since March 31, 2022, deposit betas have significantly lagged our modeled betas at a 3% beta on total deposits over the last three months compared to our model using a beta of 35% for total deposits.

• During the second quarter of 2022, the continued steepening of the yield curve resulted in unrealized losses on available for sale investments of $122.0 million compared to unrealized losses of $73.6 million at March 31, 2022.

The impact to the tangible capital ratio was a decrease of 46 basis points from 6.94% at March 31, 2022 to 6.48% at June 30, 2022, a 6.63% decrease.

• The Bank's capital is still robust with leverage and risk based capital ratios of 9.17% and 14.81%, respectively.

Financial Summary

For the Three Months Ended

March 31, December 31, March 31,

June 30, March 31, June 30,

Net Interest Income and Net Interest Margin 2022 2022 2021

3 unchanged sentences

For the Three Months Ended

March 31, December 31, March 31,

June 30, March 31, June 30,

Asset Yields and Funding Costs 2022 2022 2021

3 unchanged sentences

Non–interest Income and

Mortgage Banking Income March 31, December 31, March 31,

Mortgage Banking Income June 30, March 31, June 30,

2022 2022 2021

3 unchanged sentences

For the Three Months Ended

March 31, December 31, March 31,

June 30, March 31, June 30,

Non–interest Expense 2022 2022 2021

1 unchanged sentence

Annualized non–interest expense to average assets 1.95 % 2.03 % 2.18 %

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

At or for the Three Months Ended

Credit Quality March 31, December 31, March 31,

Credit Quality June 30, March 31, June 30,

2022 2022 2021

2 unchanged sentences

Percent of net charge–offs to average loans outstanding for the period 0.01 % 0.00 % 0.00 %

Allowance for December 31, Net Reserve March 31,

Credit Losses 2021 1Q21 2022

HORIZON BANCORP, INC.

AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Six Months ended June 30, 2022 and 2021

Allowance for June 30, Net Reserve December 31,

Credit Losses 2022 2Q22 1Q22 2021

Commercial $ 34,802 $ (2,987) $ (2,986) $ 40,775

27 unchanged sentences

FASB ASC 350–10 establishes standards for the amortization of acquired intangible assets and impairment assessment of goodwill.

At March 31, 2022, Horizon had core deposit intangibles of $20.0 million subject to amortization and $154.6 million of goodwill, which is not subject to amortization.

Goodwill arising from

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.

At June 30, 2022, Horizon had core deposit intangibles of $19.1 million subject to amortization and $154.6 million of goodwill, which is not subject to amortization.

Goodwill arising from business combinations represents the value attributable to unidentifiable intangible assets in the business acquired.

Horizon’s goodwill relates to the value inherent in the banking industry and that value is dependent upon the ability of Horizon to provide quality, cost effective banking services in a competitive marketplace.

2 unchanged sentences

FASB ASC 350–10 requires an annual evaluation of goodwill for impairment.

HORIZON BANCORP, INC.

AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Six Months ended June 30, 2022 and 2021

At each reporting date between annual goodwill impairment tests, Horizon considers potential indicators of impairment.

5 unchanged sentences

Horizon further considered the amount by which fair value exceeded book value in the most recent quantitative analysis and stress testing performed.

At the conclusion of the most recent qualitative assessment, the Company determined that as of March 31, 2022, it was more likely than not that the fair value exceeded its carrying values.

At the conclusion of the most recent qualitative assessment, the Company determined that as of June 30, 2022, it was more likely than not that the fair value exceeded its carrying values.

Horizon will continue to monitor developments regarding the COVID–19 pandemic and measures implemented in response to the pandemic, market capitalization, overall economic conditions and any other triggering events or circumstances that may indicate an impairment of goodwill in the future.

19 unchanged sentences

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

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

Horizon’s accounting policies related to derivatives reflect the guidance in FASB ASC 815–10.

Derivatives that qualify for the hedge accounting treatment are designated as either:

a hedge of the fair value of the recognized asset or liability or of an unrecognized firm commitment (a fair value hedge) or a hedge of a forecasted transaction or the variability of cash flows to be received or paid related to a recognized asset or liability (a cash flow hedge).

For fair value hedges, the cumulative

HORIZON BANCORP, INC.

2 unchanged sentences

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:

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 the Three and Six Months ended June 30, 2022 and 2021

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.

11 unchanged sentences

Financial Condition

On March 31, 2022, Horizon’s total assets were $7.4 billion, an increase of approximately $8.4 million compared to December 31, 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 $472.6 million and investments available for sale of $48.3 million.

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

On June 30, 2022, Horizon’s total assets were $7.6 billion, an increase of approximately $229.0 million compared to December 31, 2021.

The increase in total assets was primarily in investments held to maturity of $500.3 million purchased and growth in net loans of $295.1 million.

These increases were offset by decreases in cash and due from banks of $484.7 million used to fund the growth and investments available for sale of $119.8 million due to unrealized losses.

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

March 31, 2022 December 31, 2021

June 30, 2022 December 31, 2021

Value Amortized

4 unchanged sentences

Federal agency mortgage–backed pools 235,337 210,485 257,185 257,691

Private labeled mortgage–backed pools 30,239 28,633 31,856 31,617

Corporate notes 84,389 76,906 84,579 84,819

8 unchanged sentences

Total held to maturity investment securities $ 2,052,772 $ 1,754,214 $ 1,552,443 $ 1,559,991

Investment securities available for sale decreased $48.3 million since December 31, 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 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.

These increases were offset by decreases in PPP loans of $19.1 million, loans held for sale of $8.8 million, sold commercial participation loans of $6.4 million, mortgage warehouse loans of $3.9 million and residential mortgage loans of $1.0 million since December 31, 2021.

Total deposits increased $48.5 million since December 31, 2021 to $5.9 billion as of March 31, 2022, from organic growth.

Total borrowings increased from $712.7 million as of December 31, 2021 to $728.7 million as of March 31, 2022.

At March 31, 2022, the Company had $428.1 million in short-term funds borrowed compared to $180.8 million at December 31, 2021.

Stockholders’ equity totaled $677.5 million at March 31, 2022 compared to $723.2 million at December 31, 2021.

The decrease in stockholders’ equity during the period was primarily due to a decrease in accumulated other comprehensive income of $62.1 million as unrealized losses on available for sale securities totaled $73.6 million and the amount of dividends paid during the quarter, offset by the generation of net income.

Book value per common share at March 31, 2022 decreased to $15.55 compared to $16.61 at December 31, 2021.

HORIZON BANCORP, INC.

2 unchanged sentences

And Results of Operations

For the Three Months ended March 31, 2022 and 2021

For the Three and Six Months ended June 30, 2022 and 2021

Investment securities available for sale decreased $119.8 million since December 31, 2021 to $1.0 billion as of June 30, 2022 primarily due to unrealized losses and investment securities held to maturity increased $500.3 million since December 31, 2021 to $2.1 billion as of June 30, 2022.

This increase in investments held to maturity was due to additional purchases to increase earning assets as the result of organic deposit growth.

Net loans increased $295.1 million since December 31, 2021 to $3.9 billion as of June 30, 2022.

Commercial loans, excluding PPP loans and sold commercial participation loans, increased $108.0 million, consumer loans increased $94.8 million, residential mortgage loans increased $15.2 million, mortgage warehouse loans increased $11.4 million and sold commercial participation loans increased $1.0 million since December 31, 2021.

These increases were offset by decreases in PPP loans of $4.4 million and loans held for sale of $838,000 since December 31, 2021.

Other assets increased $47.6 million since December 31, 2021 to $128.4 million as of June 30, 2022.

This increase was primarily due to an increase in deferred tax assets related to the level of unrealized losses on available for sale securities of approximately $27.1 million and an increase in the unrealized gain of fair value hedges of approximately $9.9 million.

Total deposits increased $42.6 million since December 31, 2021 to $5.8 billion as of June 30, 2022, from organic growth.

Total borrowings increased from $712.7 million as of December 31, 2021 to $959.2 million as of June 30, 2022.

At June 30, 2022, the Company had $458.0 million in short-term funds borrowed compared to $180.8 million at December 31, 2021.

Stockholders’ equity totaled $657.9 million at June 30, 2022 compared to $723.2 million at December 31, 2021.

The decrease in stockholders’ equity during the period was primarily due to a decrease in accumulated other comprehensive income of $38.3 million as unrealized losses on available for sale securities totaled $122.0 million and the amount of dividends paid during the quarter, offset by the generation of net income.

Book value per common share at June 30, 2022 decreased to $15.10 compared to $15.55 at December 31, 2021.

Results of Operations

Consolidated net income for the three–month period ended March 31, 2022 was $23.6 million, or $0.54 diluted earnings per share, compared to $20.4 million, or $0.46 diluted earnings per share for the same period in 2021.

The increase in net income for the three–month period ended March 31, 2022 when compared to the same prior year period reflects an increase in net interest income of $5.6 million, a decrease in credit loss expense of $1.8 million, an increase in non–interest income of $282,000 and a decrease in income tax expense of $89,000, offset by an increase in non–interest expense of $4.4 million.

Consolidated net income for the three–month period ended June 30, 2022 was $24.9 million, or $0.57 diluted earnings per share, compared to $22.2 million, or $0.50 diluted earnings per share for the same period in 2021.

The increase in net income for the three–month period ended June 30, 2022 when compared to the same prior year period reflects an increase in net interest income of $10.4 million, offset by an increase in non–interest expense of $3.0 million, a decrease in non–interest income of $2.8 million, an increase in credit loss expense of $1.7 million and an increase in income tax expense of $205,000.

Consolidated net income for the six–month period ended June 30, 2022 was $48.4 million, or $1.11 diluted earnings per share, compared to $42.6 million, or $0.97 diluted earnings per share for the same period in 2021.

The increase in net income for the six–month period ended June 30, 2022 when compared to the same prior year period reflects an increase in net interest income of $16.0 million and a decrease in credit loss expense of $21,000, offset by an increase in non–interest expense of $7.4 million, a decrease in non–interest income of $2.5 million and an increase in income tax expense of $294,000.

Net Interest Income

5 unchanged sentences

Net interest margin refers to net interest income divided by average interest earning assets and is influenced by the level and relative mix of interest earning assets and interest bearing liabilities.

Net interest income during the three months ended March 31, 2022 was $48.2 million, an increase of $5.6 million from the $42.5 million earned during the same period in 2021.

Yields on the Company’s interest earning assets decreased by 44 basis points to 3.22% for the three months ended March 31, 2022 from 3.66% for the three months ended March 31, 2021.

Interest income increased $4.5 million from $47.6 million for the three months ended March 31, 2021 to $52.1 million for the same period in 2022.

The increase in interest income was due to an increase in average balances of interest earning assets of $1.36 billion during the three months ended March 31, 2022.

Interest income from acquisition–related purchase accounting adjustments was $916,000 for the three months ending March 31, 2022 compared to $1.6 million for the same period of 2021.

Rates paid on interest bearing liabilities decreased by 20 basis points for the three–month period ended March 31, 2022 compared to the same period in 2021.

Interest expense decreased $1.1 million when compared to the three–month period ended March 31, 2021 to $3.9 million for the same period in 2022.

HORIZON BANCORP, INC.

AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Six Months ended June 30, 2022 and 2021

Net interest income during the three months ended June 30, 2022 was $53.0 million, an increase of $10.4 million from the $42.6 million earned during the same period in 2021.

Yields on the Company’s interest earning assets decreased by two basis points to 3.46% for the three months ended June 30, 2022 from 3.48% for the three months ended June 30, 2021.

Interest income increased $10.2 million from $47.4 million for the three months ended June 30, 2021 to $57.6 million for the same period in 2022.

The increase in interest income was due to an increase in average balances of interest earning assets of $1.3 billion during the three months ended June 30, 2022.

Interest income from acquisition–related purchase accounting adjustments was $1.2 million for the three months ending June 30, 2022 compared to $230,000 for the same period of 2021.

Rates paid on interest bearing liabilities decreased by 11 basis points for the three–month period ended June 30, 2022 compared to the same period in 2021.

Interest expense decreased $224,000 when compared to the three–month period ended June 30, 2021 to $4.6 million for the same period in 2022.

This decrease was due to lower rates paid on deposits and borrowings.

The cost of average interest bearing deposits decreased 13 basis points while the cost of average borrowings decreased 53 basis points.

Average balances of interest bearing deposits increased $954.5 million and average balances of borrowings increased $138.3 million for the three-month period ended March 31, 2022 when compared to the same period in 2021.

The net interest margin decreased 30 basis points from 3.29% for the three–month period ended March 31, 2021 to 2.99% for the same period in 2022.

The decrease in the margin for the three–month period ended March 31, 2022 compared to the same period in 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 2.93% for the three-month period ending March 31, 2022 compared to 3.17% for the same period in 2021.

The net interest margin was impacted due to PPP lending and the high level of cash held during the first quarter of 2022.

Horizon estimates that the PPP loans increased the net interest margin by 2 basis points for the first quarter of 2022.

This assumes these PPP loans were not included in average interest earning assets or interest income and were primarily funded by the growth in non–interest bearing deposits.

In addition, Horizon estimates that the high level of cash held on the balance sheet compressed the net interest margin by 11 basis points for the first quarter of 2021.

This assumes that the high level of cash was not included in average interest earning assets or interest income and was excluded from non–interest bearing deposits.

The cost of average interest bearing deposits decreased seven basis points while the cost of average borrowings decreased 58 basis points.

Average balances of interest bearing deposits increased $860.2 million and average balances of borrowings increased $278.5 million for the three-month period ended June 30, 2022 when compared to the same period in 2021.

The net interest margin increased five basis points from 3.14% for the three–month period ended June 30, 2021 to 3.19% for the same period in 2022.

The increase in the margin for the three–month period ended June 30, 2022 compared to the same period in 2021 was due to a decrease in the cost of interest bearing liabilities, offset by a decrease in the yield on interest earning assets.

Excluding the interest income recognized from the acquisition–related purchase accounting adjustments (“adjusted net interest margin”), the margin would have been 3.12% for the three-month period ending June 30, 2022 compared to 3.13% for the same period in 2021.

HORIZON BANCORP, INC.

2 unchanged sentences

And Results of Operations

For the Three Months ended March 31, 2022 and 2021

For the Three and Six Months ended June 30, 2022 and 2021

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

2 unchanged sentences

Three Months Ended Three Months Ended

March 31, 2022 March 31, 2021

June 30, 2022 June 30, 2021

Balance Interest Average

42 unchanged sentences

And Results of Operations

For the Three Months ended March 31, 2022 and 2021

For the Three and Six Months ended June 30, 2022 and 2021

Net interest income during the six months ended June 30, 2022 was $101.2 million, an increase of $16.0 million from the $85.2 million earned during the same period in 2021.

Yields on the Company’s interest earning assets decreased by 23 basis points to 3.34% for the six months ended June 30, 2022 from 3.57% for the six months ended June 30, 2021.

Interest income increased $14.6 million from $95.0 million for the six months ended June 30, 2021 to $109.7 million for the same period in 2022.

The increase in interest income was due to an increase in average balances of interest earning assets of $1.3 billion during the six months ended June 30, 2022.

Interest income from acquisition–related purchase accounting adjustments was $2.1 million for the six months ended June 30, 2022 compared to $1.8 million for the same period of 2021.

Rates paid on interest bearing liabilities decreased by 15 basis points for the six–month period ended June 30, 2022 compared to the same period in 2021.

Interest expense decreased $1.4 million when compared to the six–month period ended June 30, 2021 to $8.5 million for the same period in 2022.

This decrease was due to lower rates paid on deposits and borrowings.

The cost of average interest bearing deposits decreased 11 basis points while the cost of average borrowings decreased 54 basis points.

Average balances of interest bearing deposits increased $907.1 million and average balances of borrowings increased $208.8 million for the six-month period ended June 30, 2022 when compared to the same period in 2021.

The net interest margin decreased 18 basis points from 3.21% for the six–month period ended June 30, 2021 to 3.03% for the same period in 2022.

The decrease in the margin for the six–month period ended June 30, 2022 compared to the same period in 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 2.97% for the six-month period ending June 30, 2022 compared to 3.15% for the same period in 2021.

HORIZON BANCORP, INC.

AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Six Months ended June 30, 2022 and 2021

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

Average Balance Sheets

(Dollar Amount in Thousands, Unaudited)

Six Months Ended Six Months Ended

June 30, 2022 June 30, 2021

Balance Interest Average

Interest earning assets

Federal funds sold $ 121,707 $ 108 0.18 % $ 313,467 $ 164 0.11 %

Interest earning deposits 18,154 50 0.56 % 27,567 90 0.66 %

Investment securities – taxable 1,709,014 16,064 1.90 % 528,250 3,822 1.46 %

Investment securities – non–taxable (1)

1,326,819 14,004 2.69 % 1,005,855 10,879 2.76 %

Loans receivable (2) (3)

3,688,586 79,428 4.36 % 3,674,977 80,054 4.41 %

Total interest earning assets 6,864,280 109,654 3.34 % 5,550,116 95,009 3.57 %

Non–interest earning assets

Cash and due from banks 101,340 84,866

Allowance for credit losses (53,411) (57,486)

Other assets 479,139 462,401

Total average assets $ 7,391,348 $ 6,039,897

Liabilities and Stockholders’ Equity

Interest bearing liabilities

Interest bearing deposits $ 4,509,962 $ 3,173 0.14 % $ 3,602,882 $ 4,396 0.25 %

Borrowings 558,867 2,453 0.89 % 350,110 2,487 1.43 %

Repurchase agreements 140,610 77 0.11 % 115,392 78 0.14 %

Subordinated notes 58,782 1,761 6.04 % 58,635 1,761 6.06 %

Junior subordinated debentures issued to capital trusts 56,839 1,011 3.59 % 56,599 1,117 3.98 %

Total interest bearing liabilities 5,325,060 8,475 0.32 % 4,183,618 9,839 0.47 %

Non–interest bearing liabilities

Demand deposits 1,329,316 1,101,377

Accrued interest payable and other liabilities 39,968 52,850

Stockholders’ equity 697,004 702,052

Total average liabilities and stockholders’ equity $ 7,391,348 $ 6,039,897

Net interest income/spread $ 101,179 3.02 % $ 85,170 3.10 %

Net interest income as a percent of average interest earning assets (1)

3.03 % 3.21 %

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.

Includes fees on loans.

The inclusion of loan fees does not have a material effect on the average interest rate.

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.

HORIZON BANCORP, INC.

AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Six Months ended June 30, 2022 and 2021

Rate/Volume Analysis

The following table illustrates the impact of changes in the volume of interest earning assets and interest bearing liabilities and interest rates on net interest income for the periods indicated.

Three Months Ended June 30, 2022 vs.

Three Months Ended June 30, 2021 Six Months Ended June 30, 2022 vs.

Six Months Ended June 30, 2021

Change Change

Volume Change

Change Change

Volume Change

Interest Income

Federal funds sold $ (81) $ (724) $ 643 $ (56) $ (276) $ 220

Interest earning deposits (18) (91) 73 (40) (55) 15

Investment securities – taxable 6,287 21,252 (14,965) 12,242 21,776 (9,534)

Investment securities – non–taxable 1,651 8,624 (6,973) 3,125 8,663 (5,538)

Loans receivable 2,313 8,405 (6,092) (626) 598 (1,224)

Total interest income $ 10,152 $ 37,466 $ (27,314) $ 14,645 $ 30,706 $ (16,061)

Interest Expense

Interest bearing deposits $ (376) $ 1,634 $ (2,010) $ (1,223) $ 1,907 $ (3,130)

Borrowings 153 2,898 (2,745) (34) 2,291 (2,325)

Repurchase agreements 1 29 (28) (1) 31 (32)

Subordinated notes — 9 (9) — 9 (9)

Junior subordinated debentures issued to capital trusts (2) 10 (12) (106) 10 (116)

Total interest expense (224) 4,580 (4,804) (1,364) 4,248 (5,612)

Net Interest Income $ 10,376 $ 32,886 $ (22,510) $ 16,009 $ 26,458 $ (10,449)

Credit Loss Expense

Horizon assesses the adequacy of its Allowance for Credit Losses (“ACL”) by regularly reviewing the performance of its loan portfolio.

During the three–month period ended March 31, 2022, a credit loss expense totaled a recovery of $1.4 million compared to a credit loss expense of $367,000 for the same period of 2021.

During the three–month period ended March 31, 2022, commercial loan net charge–offs were $38,000, residential mortgage loan net recoveries were $10,000 and consumer loan net charge–offs were $108,000.

The ACL balance at March 31, 2022 was $52.5 million, or 1.41% of total loans compared to an ACL balance of $54.3 million at December 31, 2021 or 1.51% of total loans.

The decrease in the ACL to total loans ratio was primarily due to favorable asset quality with non–performing loans at 0.54% of total loans at period end and net charge–offs to average loans represented 0.00% for the first quarter of 2022.

As of March 31, 2022, non–performing loans totaled $20.1 million, reflecting a $1.1 million increase from $19.0 million in non–performing loans as of December 31, 2021.

Non–performing commercial loans increased by $335,000, non–performing real estate loans increased by $579,000 and non–performing consumer loans increased by $180,000 at March 31, 2022 compared to December 31, 2021.

The Bank has elected (i) to suspend the requirements under GAAP for loan modifications related to the COVID–19 pandemic that would otherwise be categorized as a TDR;

and (ii) to suspend any determination of a loan modified as a result of the effects of COVID–19 pandemic as being a TDR, including impairment for accounting purposes.

At March 31, 2022, the Bank modified loans totaling $1.2 million which qualify for treatment under the CARES Act.

The following is a summary of loan modifications related to the COVID–19 pandemic by type of loan.

Type of Loan # Net

Modifications % of

Commercial 3 $0.8 66.7 % 0.0 %

Mortgage (Retained Only) 3 $0.3 25.0 % 0.0 %

Indirect Auto 6 $0.1 8.3 % 0.0 %

Consumer Direct 0 $0.0 0.0 % 0.0 %

Consumer Revolving 0 $0.0 0.0 % 0.0 %

Total 12 $1.2 100.0 % 0.0 %

Mortgage (Serviced Only) 7

Other Real Estate Owned (“OREO”) and repossessed assets totaled $2.4 million at March 31, 2022 compared to $3.6 million at December 31, 2021.

The decrease was primarily due to the sale of five properties during the first quarter of 2022.

During the three–month period ended June 30, 2022, credit loss expense totaled $240,000 compared to a credit loss recovery of $1.5 million for the same period of 2021.

During the three–month period ended June 30, 2022, commercial loan net recoveries were $75,000, residential mortgage loan net charge–offs were $40,000 and consumer loan net charge–offs were $319,000.

During the six–month period ended June 30, 2022, credit loss expense totaled a recovery of $1.1 million compared to a credit loss recovery of $1.1 million for the same period of 2021.

During the six–month period ended June 30, 2022, commercial loan net charge–offs were $37,000, residential mortgage loan net charge–offs were $30,000 and consumer loan net charge–offs were $427,000.

The ACL balance at June 30, 2022 was $52.4 million, or 1.33% of total loans compared to an ACL balance of $54.3 million at December 31, 2021 or 1.51% of total loans.

The decrease in the ACL to total loans ratio was primarily due to favorable asset quality with non–performing loans at 0.51% of total loans at period end and net charge–offs to average loans represented 0.01% for the second quarter of 2022.

As of June 30, 2022, non–performing loans totaled $20.2 million, reflecting a $1.2 million increase from $19.0 million in non–performing loans as of December 31, 2021.

Non–performing commercial loans increased by $499,000, non–performing real estate loans increased by $464,000 and non–performing consumer loans increased by $224,000 at June 30, 2022 compared to December 31, 2021.

HORIZON BANCORP, INC.

2 unchanged sentences

And Results of Operations

For the Three Months ended March 31, 2022 and 2021

For the Three and Six Months ended June 30, 2022 and 2021

Other Real Estate Owned (“OREO”) and repossessed assets totaled $1.5 million at June 30, 2022 compared to $2.4 million at December 31, 2021.

The decrease was primarily due to the sale of nine properties during the first six months of 2022.

Non–interest Income

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

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

Three Months Ended

March 31, Amount Percent

June 30, Amount Percent

2022 2021 Change Change

8 unchanged sentences

Increase in cash surrender value of bank owned life insurance 519 502 17 3.4 %

Death benefit on bank owned life insurance 644 266 378 0.0 %

Other income 461 92 369 401.1 %

Total non–interest income $ 12,434 $ 15,207 $ (2,773) (18.2) %

Total non–interest income was $282,000 higher during the first quarter of 2022 compared to the same period of 2021.

Residential mortgage loan activity during the first quarter of 2022 generated $2.0 million of income from the gain on sale of mortgage loans, down from $5.3 million for the same period in 2021 due to a lower volume of loans sold and a decrease in the percentage gain on loans sold.

Mortgage servicing income, net of impairment or recovery, increased $3.3 million during the first quarter of 2022 compared to the same period of 2021 due to an impairment recovery of $2.6 million recorded during the first quarter of 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 2022 to the same period of 2021 primarily due to the deposits acquired with the branch acquisition completed during the third quarter of 2021.

Gain on sale of investment securities decreased $914,000 when comparing the first quarter of 2022 to the same period of 2021.

Total non–interest income was $2.8 million lower during the second quarter of 2022 compared to the same period of 2021.

Residential mortgage loan activity during the second quarter of 2022 generated $2.5 million of income from the gain on sale of mortgage loans, down from $5.6 million for the same period in 2021 due to a lower volume of loans sold and a decrease in the percentage gain on loans sold.

Mortgage servicing income, net of impairment or recovery, decreased $1.2 million during the second quarter of 2022 compared to the same period of 2021 due to an impairment recovery of $1.6 million recorded during the second quarter of 2021 as mortgage pre–payment speeds slowed.

Service charges on deposit accounts and interchange fees increased $676,000 and $690,000, respectively, when comparing the second quarter of 2022 to the same period of 2021 primarily due to the deposits acquired with the branch acquisition completed during the third quarter of 2021.

Six Months Ended

June 30, Amount Percent

2022 2021 Change Change

Non–interest Income

Service charges on deposit accounts $ 5,628 $ 4,391 $ 1,237 28.2 %

Wire transfer fees 329 477 (148) (31.0) %

Interchange fees 6,362 5,232 1,130 21.6 %

Fiduciary activities 2,908 3,704 (796) (21.5) %

Gain on sale of investment securities — 914 (914) (100.0) %

Gain on sale of mortgage loans 4,528 10,908 (6,380) (58.5) %

Mortgage servicing net of impairment 3,808 1,716 2,092 121.9 %

Increase in cash surrender value of bank owned life insurance 1,029 1,013 16 1.6 %

Death benefit on bank owned life insurance 644 266 378 142.1 %

Other income 1,353 459 894 194.8 %

Total non–interest income $ 26,589 $ 29,080 $ (2,491) (8.6) %

HORIZON BANCORP, INC.

2 unchanged sentences

And Results of Operations

For the Three Months ended March 31, 2022 and 2021

For the Three and Six Months ended June 30, 2022 and 2021

Total non–interest income was $2.5 million lower for the six–month period ended June 30, 2022 compared to the same period of 2021.

Residential mortgage loan activity for the six–month period ended June 30, 2022 generated $4.5 million of income from the gain on sale of mortgage loans, down from $10.9 million for the same period in 2021 due to a lower volume of loans sold and a decrease in the percentage gain on loans sold.

Mortgage servicing income, net of impairment or recovery, increased $2.1 million for the six–month period ended June 30, 2022 compared to the same period of 2021 due to an impairment recovery of $2.6 million recorded for the six–month period ended June 30, 2022 as mortgage pre–payment speeds slowed.

Service charges on deposit accounts and interchange fees increased $1.2 million and $1.1 million, respectively, when comparing the six–month period ended June 30, 2022 to the same period of 2021 primarily due to the deposits acquired with the branch acquisition completed during the third quarter of 2021.

Non–interest Expense

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

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

Three Months Ended

March 31, 2022 March 31, 2021 Amount

June 30, June 30,

2022 2021 Adjusted

Actual Acquisition

Expenses Adjusted Actual Acquisition

Expenses Adjusted Amount

Change Percent

12 unchanged sentences

Assets 1.95 % 1.95 % 2.18 % 2.16 %

Total non–interest expense was $4.4 million higher for the first quarter of 2022 when compared to the first quarter of 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 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.

Total non–interest expense was $3.0 million higher for the second quarter of 2022 when compared to the second quarter of 2021.

The increases in expenses was primarily due to an increase in salaries and employee benefits of $2.2 million, an increase in other expense of $447,000, an increase in other losses of $356,000, an increase in FDIC deposit insurance of $275,000 and an increase in outside services and consultants of $265,000 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 $610,000 in loan expense and $305,000 in professional fees.

Annualized non–interest expense as a percent of average assets was 2.03% and 2.20% for the three months ended March 31, 2022 and 2021, respectively.

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

Annualized non–interest expense as a percent of average assets was 1.95% and 2.18% for the three months ended June 30, 2022 and 2021, respectively.

Annualized non–interest expense, excluding acquisition expenses, as a percentage of average assets was 1.95% and 2.16% for the three months ended June 30, 2022 and 2021, respectively.

HORIZON BANCORP, INC.

AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Six Months ended June 30, 2022 and 2021

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

Six Months Ended

June 30, June 30,

2022 2021 Adjusted

Actual Acquisition

Expenses Adjusted Actual Acquisition

Expenses Adjusted Amount

Change Percent

Non–interest Expense

Salaries and employee benefits $ 39,692 $ — $ 39,692 $ 34,601 $ — $ 34,601 $ 5,091 14.7 %

Net occupancy expenses 6,751 — 6,751 6,402 — 6,402 349 5.5 %

Data processing 5,144 — 5,144 4,764 — 4,764 380 8.0 %

Professional fees 597 — 597 1,132 (51) 1,081 (484) (44.8) %

Outside services and consultants 5,010 — 5,010 3,922 (187) 3,735 1,275 34.1 %

Loan expense 5,042 — 5,042 5,929 — 5,929 (887) (15.0) %

FDIC deposit insurance 1,500 — 1,500 1,300 — 1,300 200 15.4 %

Other losses 530 — 530 289 — 289 241 83.4 %

Other expenses 8,712 — 8,712 7,221 (4) 7,217 1,495 20.7 %

Total non–interest expense $ 72,978 $ — $ 72,978 $ 65,560 $ (242) $ 65,318 $ 7,660 11.7 %

Non–interest Exp.

Assets 1.99 % 1.99 % 2.19 % 2.18 %

Total non–interest expense was $7.4 million higher for the six–month period ended June 30, 2022 when compared to the same period of 2021.

The increase in expenses was primarily due to an increase in salaries and employee benefits of $5.1 million, an increase in other expense of $1.5 million and an increase in outside services and consultants of $1.1 million primarily due to the 14 branches acquired in September 2021, wage increases and higher health care costs.

These increases were partially offset by decreases of $887,000 in loan expense and $535,000 in professional fees.

Annualized non–interest expense as a percent of average assets was 1.99% and 2.19% for the six months ended June 30, 2022 and 2021, respectively.

Annualized non–interest expense, excluding acquisition expenses, as a percentage of average assets was 1.99% and 2.18% for the six months ended June 30, 2022 and 2021, respectively.

Income tax expense totaled $4.0 million for the second quarter of 2022, an increase of $205,000 when compared to the second quarter of 2021.

Income tax expense totaled $7.5 million for the six months ended June 30, 2022, an increase of $294,000 when compared to the same period in 2021.

The Bank maintains a stable base of core deposits provided by long–standing relationships with individuals and local businesses.

1 unchanged sentence

Other sources of liquidity for Horizon include earnings, loan repayment, investment security sales and maturities, proceeds from the sale of residential mortgage loans, unpledged investment securities and borrowing relationships with correspondent banks, including the FHLB.

At March 31, 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.

At June 30, 2022, in addition to liquidity available from the normal operating, funding, and investing activities of Horizon, the Bank had approximately $917.6 million in unused credit lines with various money center banks, including the FHLB and the FRB Discount Window compared to $672.7 million at December 31, 2021.

The Bank had approximately $2.2 billion of unpledged investment securities at June 30, 2022 compared to $2.0 billion at December 31, 2021.

HORIZON BANCORP, INC.

2 unchanged sentences

And Results of Operations

For the Three Months ended March 31, 2022 and 2021

For the Three and Six Months ended June 30, 2022 and 2021

Capital Resources

The capital resources of Horizon and the Bank exceeded regulatory capital ratios for “well capitalized” banks at March 31, 2022.

Stockholders’ equity totaled $677.5 million as of March 31, 2022, compared to $723.2 million as of December 31, 2021.

For the three months ended March 31, 2022, the ratio of average stockholders’ equity to average assets was 9.79% compared to 10.93% for the twelve months ended December 31, 2021.

The capital resources of Horizon and the Bank exceeded regulatory capital ratios for “well capitalized” banks at June 30, 2022.

Stockholders’ equity totaled $657.9 million as of June 30, 2022, compared to $723.2 million as of December 31, 2021.

For the six months ended June 30, 2022, the ratio of average stockholders’ equity to average assets was 9.06% compared to 10.93% for the twelve months ended December 31, 2021.

The decrease in stockholders’ equity during the period was due to an decrease in accumulated other comprehensive income of $38.3 million and the amount of dividends paid, offset by net income recorded during the period.

Horizon declared common stock dividends in the amount of $0.15 per share during the first three months of 2022 and $0.13 per share for the same period of 2021.

The dividend payout ratio (dividends as a percent of basic earnings per share) was 27.8% and 26.1% for the first three months of 2022 and 2021, respectively.

Horizon declared common stock dividends in the amount of $0.31 per share during the first six months of 2022 and $0.26 per share for the same period of 2021.

The dividend payout ratio (dividends as a percent of basic earnings per share) was 27.9% and 25.8% for the first six months of 2022 and 2021, respectively.

For additional information regarding dividends, see Horizon’s Annual Report on Form 10-K for 2021.

10 unchanged sentences

And Results of Operations

For the Three Months ended March 31, 2022 and 2021

For the Three and Six Months ended June 30, 2022 and 2021

Non–GAAP Reconciliation of Net Income

(Dollars in Thousands, Unaudited)

Three Months Ended

March 31, December 31, September 30, June 30, March 31,

Three Months Ended Six Months Ended

June 30, March 31, December 31, September 30, June 30, June 30, June 30,

2022 2022 2021 2021 2021 2022 2021

26 unchanged sentences

And Results of Operations

For the Three Months ended March 31, 2022 and 2021

For the Three and Six Months ended June 30, 2022 and 2021

Non–GAAP Reconciliation of Diluted Earnings per Share

Three Months Ended

March 31, December 31, September 30, June 30, March 31,

Three Months Ended Six Months Ended

June 30, March 31, December 31, September 30, June 30, June 30, June 30,

2022 2022 2021 2021 2021 2022 2021

25 unchanged sentences

And Results of Operations

For the Three Months ended March 31, 2022 and 2021

For the Three and Six Months ended June 30, 2022 and 2021

Non–GAAP Reconciliation of Pre–Tax, Pre–Provision Net Income

(Dollars in Thousands, Unaudited)

Three Months Ended

March 31, December 31, September 30, June 30, March 31,

Three Months Ended Six Months Ended

June 30, March 31, December 31, September 30, June 30, June 30, June 30,

2022 2022 2021 2021 2021 2022 2021

12 unchanged sentences

(Dollars in Thousands, Unaudited)

Three Months Ended

March 31, December 31, September 30, June 30, March 31,

Three Months Ended Six Months Ended

June 30, March 31, December 31, September 30, June 30, June 30, June 30,

2022 2022 2021 2021 2021 2022 2021

9 unchanged sentences

Adjusted net interest margin 3.12 % 2.93 % 2.86 % 3.12 % 3.13 % 2.97 % 3.15 %

HORIZON BANCORP, INC.

AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Six Months ended June 30, 2022 and 2021

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,

June 30, March 31, December 31, September 30, June 30,

2022 2022 2021 2021 2021

10 unchanged sentences

And Results of Operations

For the Three Months ended March 31, 2022 and 2021

For the Three and Six Months ended June 30, 2022 and 2021

Non–GAAP Calculation and Reconciliation of Efficiency Ratio and Adjusted Efficiency Ratio

(Dollars in Thousands, Unaudited)

Three Months Ended

March 31, December 31, September 30, June 30, March 31,

Three Months Ended Six Months Ended

June 30, March 31, December 31, September 30, June 30, June 30, June 30,

2022 2022 2021 2021 2021 2022 2021

21 unchanged sentences

And Results of Operations

For the Three Months ended March 31, 2022 and 2021

For the Three and Six Months ended June 30, 2022 and 2021

Non–GAAP Reconciliation of Return on Average Assets

(Dollars in Thousands, Unaudited)

Three Months Ended

March 31, December 31, September 30, June 30, March 31,

Three Months Ended Six Months Ended

June 30, March 31, December 31, September 30, June 30, June 30, June 30,

2022 2022 2021 2021 2021 2022 2021

26 unchanged sentences

And Results of Operations

For the Three Months ended March 31, 2022 and 2021

For the Three and Six Months ended June 30, 2022 and 2021

Non–GAAP Reconciliation of Return on Average Common Equity

(Dollars in Thousands, Unaudited)

Three Months Ended

March 31, December 31, September 30, June 30, March 31,

Three Months Ended Six Months Ended

June 30, March 31, December 31, September 30, June 30, June 30, June 30,

2022 2022 2021 2021 2021 2022 2021

26 unchanged sentences

And Results of Operations

For the Three Months ended March 31, 2022 and 2021

For the Three and Six Months ended June 30, 2022 and 2021

Non–GAAP Reconciliation of Return on Average Tangible Equity

(Dollars in Thousands, Unaudited)

Three Months Ended

March 31, December 31, September 30, June 30, March 31,

Three Months Ended Six Months Ended

June 30, March 31, December 31, September 30, June 30, June 30, June 30,

2022 2022 2021 2021 2021 2022 2021

26 unchanged sentences

AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Six Months ended June 30, 2022 and 2021

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

2 unchanged sentences

Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.

What changed 10-Q

Item 2. Management’s Discussion and Analysis