Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / HBNC - Horizon Bancorp Inc. Announces Fourth Quarter and Full Year 2023 Results Successfully Executes Balance Sheet Restructuring for Future Earnings Growth


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

MICHIGAN CITY, Ind., Jan. 24, 2024 (GLOBE NEWSWIRE) -- (NASDAQ GS: HBNC) – Horizon Bancorp, Inc. (“Horizon” or the “Company”) announced its unaudited financial results for the three and twelve months ended December 31, 2023.

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

Fourth Quarter 2023 Highlights

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

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

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

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

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

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

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

Summary

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


For the Three Months Ended
December 31,
September 30,
December 31,
Asset Yields and Funding Costs
2023
2023
2022
Interest earning assets
4.69
%
4.48
%
3.88
%
Interest bearing liabilities
2.74
%
2.52
%
1.29
%


For the Three Months Ended
Non–interest Income and
December 31,
September 30,
December 31,
Mortgage Banking Income
2023
2023
2022
Total non–interest income
$
(20,449
)
$
11,830
$
10,674
Gain on sale of mortgage loans
951
1,582
1,196
Mortgage servicing income net of impairment
724
631
637


For the Three Months Ended
December 31,
September 30,
December 31,
Non–interest Expense
2023
2023
2022
Total non–interest expense
$
39,330
$
36,168
$
35,711
Annualized non–interest expense to average assets
1.98
%
1.81
%
1.84
%


For the Three Months Ended
December 31,
September 30,
December 31,
Credit Quality
2023
2023
2022
Allowance for credit losses to total loans
1.13
%
1.14
%
1.21
%
Non–performing loans to total loans
0.44
%
0.45
%
0.52
%
Percent of net charge–offs to average loans outstanding for the period
0.02
%
0.02
%
0.01
%


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

Income Statement Highlights

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

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

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

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

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

Net Interest Margin

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

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

Lending Activity

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

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

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


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

Deposit Activity

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

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

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

Total deposit balances of $5.66 billion on December 31, 2023 decreased 3.3% compared to $5.86 billion on December 31, 2022.

Deposit Growth by Type
(Dollars in Thousands, Unaudited)
December 31,
December 31,
YTD
YTD
2023
2022
$ Change
% Change
Non–interest bearing
$
1,116,005
$
1,277,768
$
(161,763
)
(12.7
)%
Interest bearing
3,369,149
3,582,891
(213,742
)
(6.0
)%
Time deposits
1,179,739
997,115
182,624
18.3
%
Total deposits
$
5,664,893
$
5,857,774
$
(192,881
)
(3.3
)%

Capital

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

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

The following table presents the actual regulatory capital dollar amounts and ratios of the Company and the Bank as of December 31, 2023.

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

Liquidity

The Bank maintains a stable base of core deposits provided by long–standing relationships with individuals and local businesses. These deposits are the principal source of liquidity for Horizon. Other sources of liquidity for Horizon include earnings, loan repayments, investment security cash flows, proceeds from the sale of residential mortgage loans, unpledged investment securities and borrowing relationships with correspondent banks, including the Federal Home Loan Bank of Indianapolis (the “FHLB”). On December 31, 2023, in addition to liquidity available from the normal operating, funding, and investing activities of Horizon, the Bank had approximately $1.4 billion in unused credit lines with various money center banks, including the FHLB and the Federal Reserve Bank. The Bank had approximately $601.7 million of unpledged investment securities on December 31, 2023.

Forward Looking Statements

This press release may contain forward–looking statements regarding the financial performance, business prospects, growth and operating strategies of Horizon Bancorp, Inc. and its affiliates (collectively, “Horizon”). For these statements, Horizon claims the protection of the safe harbor for forward–looking statements contained in the Private Securities Litigation Reform Act of 1995. Statements in this press release should be considered in conjunction with the other information available about Horizon, including the information in the filings we make with the Securities and Exchange Commission (the “SEC”). Forward–looking statements provide current expectations or forecasts of future events and are not guarantees of future performance. The forward–looking statements are based on management’s expectations and are subject to a number of risks and uncertainties. We have tried, wherever possible, to identify such statements by using words such as “anticipate,” “estimate,” “project,” “intend,” “plan,” “believe,” “will” and similar expressions in connection with any discussion of future operating or financial performance.

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

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


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


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


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


Allocation of the Allowance for Credit Losses
(Dollars in Thousands, Unaudited)
December 31,
September 30,
June 30,
March 31,
December 31,
2023
2023
2023
2023
2022
Commercial
$
29,736
$
29,472
$
30,354
$
31,156
$
32,445
Residential mortgage
2,503
2,794
3,648
4,447
5,577
Mortgage warehouse
481
714
893
798
1,020
Consumer
17,309
16,719
15,081
13,125
11,422
Total
$
50,029
$
49,699
$
49,976
$
49,526
$
50,464


Net Charge–offs (Recoveries)
(Dollars in Thousands Except Ratios, Unaudited)
December 31,
September 30,
June 30,
March 31,
December 31,
2023
2023
2023
2023
2022
Commercial
$
233
$
142
$
101
$
104
$
(94
)
Residential mortgage
21
(39
)
(10
)
(6
)
(8
)
Mortgage warehouse
Consumer
531
619
183
281
387
Total
$
785
$
722
$
274
$
379
$
285
Percent of net charge–offs (recoveries) to average loans outstanding for the period
0.02
%
0.02
%
0.01
%
0.01
%
0.01
%


Total Non–performing Loans
(Dollars in Thousands Except Ratios, Unaudited)
December 31,
September 30,
June 30,
March 31,
December 31,
2023
2023
2023
2023
2022
Commercial
$
6,801
$
6,969
$
8,275
$
8,523
$
9,330
Residential mortgage
8,063
7,777
8,168
6,926
8,123
Mortgage warehouse
Consumer
4,761
4,702
5,666
4,348
4,387
Total
$
19,625
$
19,448
$
22,109
$
19,797
$
21,840
Non–performing loans to total loans
0.44
%
0.45
%
0.52
%
0.47
%
0.52
%


Other Real Estate Owned and Repossessed Assets
(Dollars in Thousands, Unaudited)
December 31,
September 30,
June 30,
March 31,
December 31,
2023
2023
2023
2023
2022
Commercial
$
1,124
$
1,287
$
1,567
$
1,567
$
1,881
Residential mortgage
182
32
107
203
107
Mortgage warehouse
Consumer
205
72
7
78
152
Total
$
1,511
$
1,391
$
1,681
$
1,848
$
2,140


Average Balance Sheets
(Dollars in Thousands, Unaudited)
Three Months Ended
Three Months Ended
December 31, 2023
December 31, 2022
Average
Balance
Interest
Average
Rate
Average
Balance
Interest
Average
Rate
Assets
Interest earning assets
Federal funds sold
$
194,975
$
2,736
5.57
%
$
4,023
$
34
3.35
%
Interest earning deposits
26,400
271
4.07
%
8,233
48
2.31
%
Investment securities – taxable
1,517,572
8,157
2.13
%
1,655,728
8,703
2.09
%
Investment securities – non–taxable (1)
1,172,157
6,767
2.90
%
1,385,340
7,543
2.73
%
Loans receivable (2) (3)
4,327,930
65,583
6.04
%
4,038,656
50,859
5.02
%
Total interest earning assets
7,239,034
83,514
4.69
%
7,091,980
67,187
3.88
%
Non–interest earning assets
Cash and due from banks
103,255
96,835
Allowance for credit losses
(49,586
)
(51,323
)
Other assets
588,113
580,874
Total average assets
$
7,880,816
$
7,718,366
Liabilities and Stockholders’ Equity
Interest bearing liabilities
Interest bearing deposits
$
4,509,268
$
27,376
2.41
%
$
4,555,887
$
10,520
0.92
%
Borrowings
1,206,462
10,812
3.56
%
850,236
5,729
2.67
%
Repurchase agreements
132,524
953
2.85
%
141,676
311
0.87
%
Subordinated notes
58,221
870
5.93
%
58,874
881
5.94
%
Junior subordinated debentures issued to capital trusts
57,222
1,246
8.64
%
56,988
964
6.71
%
Total interest bearing liabilities
5,963,697
41,257
2.74
%
5,663,661
18,405
1.29
%
Non–interest bearing liabilities
Demand deposits
1,125,164
1,321,139
Accrued interest payable and other liabilities
89,162
73,378
Stockholders’ equity
702,793
660,188
Total average liabilities and stockholders’ equity
$
7,880,816
$
7,718,366
Net interest income / spread
$
42,257
1.95
%
$
48,782
2.59
%
Net interest income as a percent of average interest earning assets (1)
2.43
%
2.85
%
(1) Securities balances represent daily average balances for the fair value of securities. The average rate is calculated based on the daily average balance for the amortized cost of securities. The average rate is presented on a tax equivalent basis.
(2) Includes fees on loans. The inclusion of loan fees does not have a material effect on the average interest rate.
(3) Non–accruing loans for the purpose of the computation above are included in the daily average loan amounts outstanding. Loan totals are shown net of unearned income and deferred loan fees. The average rate is presented on a tax equivalent basis.


Average Balance Sheets
(Dollars in Thousands, Unaudited)
Twelve Months Ended
Twelve Months Ended
December 31, 2023
December 31, 2022
Average
Balance
Interest
Average
Rate
Average
Balance
Interest
Average
Rate
Assets
Interest earning assets
Federal funds sold
$
82,865
$
4,442
5.36
%
$
62,211
$
165
0.27
%
Interest earning deposits
12,930
525
4.06
%
13,596
141
1.04
%
Investment securities – taxable
1,658,160
34,410
2.08
%
1,700,418
33,202
1.95
%
Investment securities – non–taxable (1)
1,236,607
28,384
2.91
%
1,356,045
29,025
2.71
%
Loans receivable (2) (3)
4,244,893
244,544
5.79
%
3,845,137
173,500
4.53
%
Total interest earning assets
7,235,455
312,305
4.44
%
6,977,407
236,033
3.50
%
Non–interest earning assets
Cash and due from banks
102,535
99,885
Allowance for credit losses
(49,774
)
(52,606
)
Other assets
581,412
509,229
Total average assets
$
7,869,628
$
7,533,915
Liabilities and Stockholders’ Equity
Interest bearing liabilities
Interest bearing deposits
$
4,498,588
$
85,857
1.91
%
$
4,513,668
$
17,809
0.39
%
Borrowings
1,154,714
39,514
3.42
%
696,584
11,938
1.71
%
Repurchase agreements
137,153
2,964
2.16
%
141,048
527
0.37
%
Subordinated notes
58,764
3,511
5.97
%
58,819
3,522
5.99
%
Junior subordinated debentures issued to capital trusts
57,137
4,715
8.25
%
56,899
2,719
4.78
%
Total interest bearing liabilities
5,906,356
136,561
2.31
%
5,467,018
36,515
0.67
%
Non–interest bearing liabilities
Demand deposits
1,181,233
1,332,937
Accrued interest payable and other liabilities
75,765
50,330
Stockholders’ equity
706,274
683,630
Total average liabilities and stockholders’ equity
$
7,869,628
$
7,533,915
Net interest income / spread
$
175,744
2.13
%
$
199,518
2.83
%
Net interest income as a percent of average interest earning assets (1)
2.55
%
2.98
%
(1) Securities balances represent daily average balances for the fair value of securities. The average rate is calculated based on the daily average balance for the amortized cost of securities. The average rate is presented on a tax equivalent basis.
(2) Includes fees on loans. The inclusion of loan fees does not have a material effect on the average interest rate.
(3) Non–accruing loans for the purpose of the computation above are included in the daily average loan amounts outstanding. Loan totals are shown net of unearned income and deferred loan fees. The average rate is presented on a tax equivalent basis.


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


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


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

Use of Non–GAAP Financial Measures

Certain information set forth in this press release refers to financial measures determined by methods other than in accordance with GAAP. Specifically, we have included non–GAAP financial measures relating to net income, diluted earnings per share, pre–tax, pre–provision income, net interest margin, tangible stockholders’ equity, tangible book value per share, efficiency ratio, the return on average assets, the return on average common equity and the return on average tangible equity. In each case, we have identified special circumstances that we consider to be non–recurring and have excluded them. We believe that this shows the impact of such events as a balance sheet restructuring that included the sale of certain lower-yielding securities and the surrender of certain bank owned life insurance policies, extraordinary expenses associated with previously disclosed staffing changes, the launch of Horizon Equipment Finance and the expansion of the Bank's treasury management capabilities, acquisition–related purchase accounting adjustments and swap termination fees, among others we have identified in our reconciliations. Horizon believes these non–GAAP financial measures are helpful to investors and provide a greater understanding of our business and financial results without giving effect to the purchase accounting impacts and one–time costs of acquisitions and non–recurring items. These measures are not necessarily comparable to similar measures that may be presented by other companies and should not be considered in isolation or as a substitute for the related GAAP measure. See the tables and other information below and contained elsewhere in this press release for reconciliations of the non–GAAP information identified herein and its most comparable GAAP measures.

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


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


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


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


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


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


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


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


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

Earnings Conference Call

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

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

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

About Horizon Bancorp, Inc.

Horizon Bancorp, Inc. (NASDAQ GS: HBNC) is the $7.9 billion–asset bank holding company for Horizon Bank, which serves customers across diverse and economically attractive Midwestern markets through convenient digital and virtual tools, as well as its Indiana and Michigan branches. Horizon's retail offerings include prime residential, indirect auto, and other secured consumer lending to in–market customers, as well as a range of personal banking and wealth management solutions. Horizon also provides a comprehensive array of in–market business banking and treasury management services, as well as equipment financing solutions for customers regionally and nationally, with commercial lending representing over half of total loans. More information on Horizon, headquartered in Northwest Indiana's Michigan City, is available at horizonbank.com and investor.horizonbank.com.

Contact:
Mark E. Secor
Chief Financial Officer
Phone:
(219) 873-2611
Fax:
(219) 874-9280

Stock Information

Company Name: Horizon Bancorp Inc.
Stock Symbol: HBNC
Market: NASDAQ
Website: horizonbank.com

Menu

HBNC HBNC Quote HBNC Short HBNC News HBNC Articles HBNC Message Board
Get HBNC Alerts

News, Short Squeeze, Breakout and More Instantly...