Biggest changeTwelve Months Ended Twelve Months Ended Twelve Months Ended December 31, 2023 December 31, 2022 December 31, 2021 Average Balance Interest Average Rate 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 % $ 398,528 $ 535 0.13 % Interest earning deposits 12,930 525 4.06 % 13,596 141 1.04 % 25,993 160 0.62 % Investment securities – taxable 1,658,160 34,410 2.08 % 1,700,418 33,202 1.95 % 884,244 14,437 1.63 % Investment securities – non–taxable (1) 1,236,607 28,384 2.91 % 1,356,045 29,025 2.71 % 1,086,942 23,246 2.71 % Loans receivable (2)(3)(4) 4,244,893 244,544 5.79 % 3,845,137 173,500 4.53 % 3,639,454 155,732 4.30 % Total interest earning assets (1) 7,235,455 312,305 4.44 % 6,977,407 236,033 3.50 % 6,035,161 194,110 3.33 % Non–interest earning assets Cash and due from banks 102,535 99,885 89,993 Allowance for loan losses (49,774) (52,606) (56,798) Other assets 581,412 509,229 445,895 Total average assets $ 7,869,628 $ 7,533,915 $ 6,514,251 Liabilities and Stockholders’ Equity Interest bearing liabilities Interest bearing deposits $ 4,498,588 $ 85,857 1.91 % $ 4,513,668 $ 17,809 0.39 % $ 3,897,750 $ 7,867 0.20 % Borrowings 1,154,714 39,514 3.42 % 696,584 11,938 1.71 % 425,214 4,546 1.07 % Repurchase agreements 137,153 2,964 2.16 % 141,048 527 0.37 % 123,675 155 0.13 % Subordinated notes 58,764 3,511 5.97 % 58,819 3,522 5.99 % 58,672 3,522 6.00 % Junior subordinated debentures issued to capital trusts 57,137 4,715 8.25 % 56,899 2,719 4.78 % 56,657 2,215 3.91 % Total interest bearing liabilities 5,906,356 136,561 2.31 % 5,467,018 36,515 0.67 % 4,561,968 18,305 0.40 % Non–interest bearing liabilities Demand deposits 1,181,233 1,332,937 1,188,275 Accrued interest payable and other liabilities 75,765 50,330 51,886 Stockholders’ equity 706,274 683,630 712,122 Total average liabilities and stockholders’ equity $ 7,869,628 $ 7,533,915 $ 6,514,251 Net interest income/spread $ 175,744 2.13 % $ 199,518 2.83 % $ 175,805 2.93 % Net interest income as a percent of average interest earning assets (1) 2.55 % 2.98 % 3.03 % (1) Horizon has no foreign office and, accordingly, no assets or liabilities to foreign operations.
Biggest changeYears Ended December 31, 2024 December 31, 2023 December 31, 2022 Average Balance Interest Avg Rate Average Balance Interest Avg Rate Average Balance Interest Avg Rate Assets Interest earning assets Interest-bearing deposits in banks $ 187,262 $ 9,680 5.17 % $ 95,795 $ 4,967 5.19 % $ 75,807 $ 306 0.40 % Federal Home Loan Bank stock 49,879 5,430 10.89 % 33,312 2,250 6.75 % 25,899 1,034 3.99 % Investment securities – taxable 1,290,190 24,865 1.93 % 1,658,160 32,160 1.94 % 1,700,418 32,168 1.89 % Investment securities – non–taxable (1) 1,134,198 32,201 2.84 % 1,236,607 35,929 2.91 % 1,356,045 36,741 2.71 % Loans receivable (2)(3)(4) 4,682,978 292,485 6.25 % 4,244,893 245,594 5.79 % 3,845,137 174,184 4.53 % Total interest earning assets (1) 7,344,507 364,661 4.97 % 7,268,767 320,900 4.41 % 7,003,306 244,433 3.49 % Non–interest earning assets Cash and due from banks 102,581 102,535 99,885 Allowance for loan losses (51,282) (49,774) (52,606) Other assets 433,752 548,100 483,330 Total average assets $ 7,829,558 $ 7,869,628 $ 7,533,915 Liabilities and Stockholders’ Equity Interest bearing liabilities Interest-bearing demand deposits $ 1,672,181 $ 27,504 1.64 % $ 1,749,674 $ 22,083 1.26 % $ 1,971,567 $ 5,460 0.28 % Savings and money market deposits 1,693,394 39,581 2.34 % 1,597,732 24,230 1.52 % 1,750,544 4,868 0.28 % Time deposits 1,165,349 47,957 4.12 % 1,151,182 39,544 3.44 % 791,557 7,481 0.95 % Borrowings 1,166,145 42,059 3.61 % 1,154,714 39,514 3.42 % 696,584 11,938 1.71 % Repurchase agreements 119,605 2,871 2.40 % 137,153 2,964 2.16 % 141,048 527 0.37 % Subordinated notes 55,651 3,319 5.96 % 58,764 3,511 5.97 % 58,819 3,522 5.99 % Junior subordinated debentures issued to capital trusts 57,362 4,588 8.00 % 57,137 4,715 8.25 % 56,899 2,719 4.78 % Total interest bearing liabilities 5,929,687 167,879 2.83 % 5,906,356 136,561 2.31 % 5,467,018 36,515 0.67 % Non–interest bearing liabilities Demand deposits 1,085,195 1,181,233 1,332,937 Accrued interest payable and other liabilities 76,883 75,765 50,330 Stockholders’ equity 737,793 706,274 683,630 Total average liabilities and stockholders’ equity $ 7,829,558 $ 7,869,628 $ 7,533,915 Net FTE interest income (Non-GAAP) and spread (5) $ 196,782 2.13 % $ 184,339 2.10 % $ 207,918 2.81 % Less FTE adjustments (4) $ 8,178 $ 8,595 $ 8,400 Net Interest Income $ 188,604 $ 175,744 $ 199,518 Net FTE interest margin (Non-GAAP) (4)(5) 2.68 % 2.54 % 2.97 % (1) Securities balances represent daily average balances for the fair value of securities.
The Bank has established underwriting standards including a policy that monitors the lending function through strict administrative and reporting requirements as well as an internal loan review of commercial, residential real estate and consumer loans. The Bank also uses an independent third–party loan review function that regularly reviews asset quality. 43 Table of Contents HORIZON BANCORP, INC.
The Bank has established underwriting standards including a policy that monitors the lending function through strict administrative and reporting requirements as well as an internal loan review of commercial, residential real estate and consumer loans. The Bank also uses an independent third–party loan review function that regularly reviews asset quality. 49 Table of Contents HORIZON BANCORP, INC.
Off–Balance Sheet Arrangements As of December 31, 2023, Horizon did not have any off–balance sheet arrangements that have or are reasonably likely to have a current or future effect on the Company’s financial condition, change in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to investors.
Off–Balance Sheet Arrangements As of December 31, 2024, Horizon did not have any off–balance sheet arrangements that have or are reasonably likely to have a current or future effect on the Company’s financial condition, change in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to investors.
Net interest income is the difference between interest income, principally from loans and investment securities, and interest expense, principally on deposits and borrowings. Changes in the net interest income are the result of changes in volume and the net interest spread which affects the net interest margin.
Net Interest Income The largest component of income is net interest income. Net interest income is the difference between interest income, principally from loans and investment securities, and interest expense, principally on deposits and borrowings. Changes in the net interest income are the result of changes in volume and the net interest spread which affects the net interest margin.
The increase during 2023 was primarily due to jumbo fixed rate loan growth that are held on the balance sheet, as variable rate loans remained flat during the year.
The increase during 2024 was primarily due to jumbo fixed rate loan growth that are held on the balance sheet, as variable rate loans remained flat during the year.
The use of different discount rates or other valuation assumptions could produce significantly different results, which could affect Horizon’s results of operations. 40 Table of Contents HORIZON BANCORP, INC.
The use of different discount rates or other valuation assumptions could produce significantly different results, which could affect Horizon’s results of operations. 39 Table of Contents HORIZON BANCORP, INC.
The top five segments within the owner occupied real estate portfolio as of December 31, 2023 as a percentage of total commercial loans were health care and education; individuals and other services; real estate rental and leasing; retail trade; and manufacturing with the highest concentration in health care and education at approximately 6% of total commercial loans.
The top five segments within the owner occupied real estate portfolio as of December 31, 2024 as a percentage of total commercial loans were health care and education; individuals and other services; real estate rental and leasing; retail trade; and manufacturing with the highest concentration in health care and education at approximately 22% of total commercial loans.
The term “off–balance sheet arrangement” generally means any transaction, agreement, or other contractual arrangement to which an entity unconsolidated with the Company is a party and under which the Company has (i) any obligation arising under a guarantee contract, derivative instrument or variable interest; or (ii) a retained or contingent interest in assets transferred to such entity or similar arrangement that serves as credit, liquidity or market risk support for such assets.
The term “off–balance sheet arrangement” generally means any transaction, agreement, or other contractual arrangement to which an entity unconsolidated with the Company is a party and under which the Company has (i) any obligation arising under a guarantee contract, derivative instrument or variable interest; or (ii) a retained or contingent interest in assets transferred to such entity or similar arrangement that serves as credit, liquidity or market risk support for such assets. 59 Table of Contents HORIZON BANCORP, INC.
In addition to the customary real estate loans described above, the Bank also had outstanding on December 31, 2023, $478.7 million in home equity lines of credit compared to $346.8 million at December 31, 2022. Credit lines normally limit the loan to collateral value to no more than 89%.
In addition to the customary real estate loans described above, the Bank also had outstanding on December 31, 2024, $470.8 million in revolving home equity lines of credit compared to $478.7 million at December 31, 2023. Credit lines normally limit the loan to collateral value to no more than 89%.
As of December 31, 2023 and 2022, approximately $2.6 billion and $2.4 billion, respectively, or our deposit portfolio was uninsured. The uninsured amounts are estimates based on the methodologies and assumptions used for Horizon Bank's regulatory reporting requirements.
As of December 31, 2024 and 2023, approximately $2.5 billion and $2.6 billion, respectively, of our deposit portfolio was uninsured. The uninsured amounts are estimates based on the methodologies and assumptions used for Horizon Bank's regulatory reporting requirements.
Horizon operates as a single segment, which is commercial banking. Horizon’s common stock is traded on the NASDAQ Global Select Market under the symbol HBNC. The Bank was founded in 1873 as a national association, and it remained a national association until its conversion to an Indiana commercial bank effective June 23, 2017.
Horizon’s common stock is traded on the NASDAQ Global Select Market under the symbol HBNC. The Bank was founded in 1873 as a national association, and it remained a national association until its conversion to an Indiana commercial bank effective June 23, 2017.
The top five segments within the non–owner occupied real estate portfolio as of December 31, 2023 as a percentage of total commercial loans were lessor's of mutli–family; warehouse and industrial; retail; hospitality; and non–medical offices with the highest concentration in lessor's of mutli–family at approximately 10% of total commercial loans.
The top five segments within the non–owner occupied real estate portfolio as of December 31, 2024 as a percentage of total commercial loans were lessor's of multi–family; warehouse and industrial; retail; hospitality; and non–medical offices with the highest concentration in lessor's of multi–family at approximately 19% of total commercial loans.
At December 31, 2023, the Bank had $1.6 billion in commitments to extend credit outstanding, excluding interest rate lock commitments for residential mortgage loans intended for sale in the secondary market that meet the definition of a derivative. Time deposits due within one year of December 31, 2023 totaled $1.1 billion, or 94.4% of time deposits.
At December 31, 2024, the Bank had $1.0 billion in commitments to extend credit outstanding, excluding interest rate lock commitments for residential mortgage loans intended for sale in the secondary market that meet the definition of a derivative. Time dep osits due within one year of December 31, 2024 totaled $1.0 billion, or 94.0% of time deposits.
The current level of total loans increased 6.3% from the December 31, 2022, level of $4.1 billion primarily due to an increase in commercial, consumer and residential mortgage loans, offset by a decrease in residential construction and mortgage warehouse loans during the year. The table below provides comparative detail on the loan categories.
The current level of total loans increased 9.7% from the December 31, 2023, level of $4.4 billion primarily due to an increase in commercial and residential mortgage loans, offset by a decrease in consumer, residential construction and mortgage warehouse loans during the year. The table below provides comparative detail on the loan categories.
AND SUBSIDIARIES Management’s Discussion and Analysis of Financial Condition and Results of Operations (Table dollars in thousands except per share data) Deferred Tax Horizon had a net deferred tax asset totaling $33.5 million as of December 31, 2023 and a net deferred tax asset of $40.3 million as of December 31, 2022.
AND SUBSIDIARIES Management’s Discussion and Analysis of Financial Condition and Results of Operations (Table dollars in thousands except per share data) Deferred Tax Horizon had a net deferred tax asset totaling $49.9 million as of December 31, 2024 and a net deferred tax asset of $33.5 million as of December 31, 2023.
During 2023, a provision for credit losses on loans was recorded totaling $2.1 million compared to a release of provision for credit losses totaling $2.2 million in 2022. Horizon assesses the adequacy of its Allowance for Credit Losses (“ACL”) by regularly reviewing the performance of all of its loan portfolios.
During 2024, a provision for credit losses on loans was recorded totaling $5.4 million compared to $2.5 million in 2023. Horizon assesses the adequacy of its Allowance for Credit Losses (“ACL”) by regularly reviewing the performance of all of its loan portfolios.
The transactional accounts average balances, as the lower cost funding sources, decreased $526.4 million and the average balances for higher cost time deposits increased $359.7 million. Horizon continually enhances its interest bearing consumer and commercial demand deposit products based on local market conditions and its need for funding to support various types of assets.
The transactional accounts average balances, as the lower cost funding sources, decreased $77.9 million and the average balances for higher cost time deposits increased $14.2 million. Horizon continually enhances its interest bearing consumer and commercial demand deposit products based on local market conditions and its need for funding to support various types of assets.
AND SUBSIDIARIES Management’s Discussion and Analysis of Financial Condition and Results of Operations (Table dollars in thousands except per share data) Results of Operations Net Income Consolidated net income was $28.0 million, or $0.64 per diluted share, in 2023, $93.4 million or $2.14 per diluted share in 2022, and $87.1 million or $1.98 per diluted share in 2021.
AND SUBSIDIARIES Management’s Discussion and Analysis of Financial Condition and Results of Operations (Table dollars in thousands except per share data) Results of Operations Net Income Consolidated net income was $35.4 million, or $0.80 per diluted share, in 2024, $28.0 million or $0.64 per diluted share in 2023, and $93.4 million or $2.14 per diluted share in 2022.
Losses are charged against the allowance when management believes the available for sale security is confirmed to be uncollectible or when either of the criteria regarding intent or requirement to sell is met. 38 Table of Contents HORIZON BANCORP, INC.
Losses are charged against the allowance when management believes the available for sale security is confirmed to be uncollectible or when either of the criteria regarding intent or requirement to sell is met.
AND SUBSIDIARIES Management’s Discussion and Analysis of Financial Condition and Results of Operations (Table dollars in thousands except per share data) Commercial Loans Commercial loans totaled $2.67 billion, or 60.6% of total loans as of December 31, 2023, compared to $2.47 billion, or 59.3% as of December 31, 2022.
AND SUBSIDIARIES Management’s Discussion and Analysis of Financial Condition and Results of Operations (Table dollars in thousands except per share data) Commercial Loans HFI Commercial loans totaled $3.08 billion, or 63.5% of total loans as of December 31, 2024, compared to $2.67 billion, or 60.6% as of December 31, 2023.
Of the commercial loans with interest rate floors, loans totaling $52.3 million were at their floor at December 31, 2023. The Bank's commercial loan portfolio consists generally of approximately 27% commercial and industrial loans and approximately 73% commercial real estate loans. Commercial loans are originated in the primary geographic markets of Indiana and Michigan.
Of the commercial loans with interest rate floors, loans totaling $39.3 million were at their floor at December 31, 2024. The Bank's commercial loan portfolio consists generally of approximately 28% commercial and industrial loans and approximately 72% commercial real estate loans. Commercial loans are originated in the primary geographic markets of Indiana and Michigan.
Certain of these policies are important to the portrayal of the Company’s financial condition, since they require management to make difficult, complex or subjective judgments, some of which may relate to matters that are inherently uncertain.
Certain of these policies are important to the portrayal of the Company’s financial condition, since they require management to make difficult, complex or subjective judgments, some of which may relate to matters that are inherently uncertain. The Company considers these policies to be its critical accounting estimates.
AND SUBSIDIARIES Management’s Discussion and Analysis of Financial Condition and Results of Operations (Table dollars in thousands except per share data) December 31, December 31, December 31, 2023 2022 2021 Mortgage servicing rights Balances, January 1 $ 18,619 $ 17,780 $ 17,644 Servicing rights capitalized 1,220 3,184 4,209 Amortization of servicing rights (1,032) (2,345) (4,073) Balances, December 31 18,807 18,619 17,780 Impairment allowance Balances, January 1 — (2,594) (5,172) Additions — — — Reductions — 2,594 2,578 Balances, December 31 — — (2,594) Mortgage servicing rights, net $ 18,807 $ 18,619 $ 15,186 Mortgage Warehouse Loans Horizon’s mortgage warehousing lending has specific mortgage companies as customers of Horizon Bank.
AND SUBSIDIARIES Management’s Discussion and Analysis of Financial Condition and Results of Operations (Table dollars in thousands except per share data) December 31, December 31, December 31, 2024 2023 2022 Mortgage servicing rights Balances, January 1 $ 18,807 $ 18,619 $ 17,780 Servicing rights capitalized 1,359 1,220 3,184 Amortization of servicing rights (1,971) (1,032) (2,345) Balances, December 31 18,195 18,807 18,619 Impairment allowance Balances, January 1 — — (2,594) Additions — — — Reductions — — 2,594 Balances, December 31 — — — Mortgage servicing rights, net $ 18,195 $ 18,807 $ 18,619 Mortgage Warehouse Loans Horizon’s mortgage warehousing lending has specific mortgage companies as customers of Horizon Bank.
AND SUBSIDIARIES Management’s Discussion and Analysis of Financial Condition and Results of Operations (Table dollars in thousands except per share data) Residential Real Estate Loans Residential real estate loans totaled $681.1 million, or 15.4% of total loans as of December 31, 2023, compared to $653.3 million, or 15.7% of total loans as of December 31, 2022.
AND SUBSIDIARIES Management’s Discussion and Analysis of Financial Condition and Results of Operations (Table dollars in thousands except per share data) Residential Real Estate Loans Residential real estate loans totaled $802.9 million, or 16.6% of total loans as of December 31, 2024, compared to $681.1 million, or 15.4% of total loans as of December 31, 2023.
As indicated above, 20.7% of the investment portfolio consists of mortgage–backed securities and collateralized mortgage obligations. These instruments are secured by residential mortgages of varying maturities. Principal and interest payments are received monthly as the underlying mortgages are repaid. These payments also include prepayments of mortgage balances as borrowers either sell their homes or refinance their mortgages.
As indicated above, 17.3% of the investment portfolio consists of U.S. government agency mortgage backed securities. These instruments are secured by residential mortgages of varying maturities. Principal and interest payments are received monthly as the underlying mortgages are repaid. These payments also include prepayments of mortgage balances as borrowers either sell their homes or refinance their mortgages.
At December 31, 2023, Horizon had available approximately $1.4 billion in available credit from the FHLB, FRB Discount Window and various money center banks. The following factors could impact Horizon’s funding needs in the future: ◦ Horizon had outstanding borrowings of approximately $750.3 million with the FHLB and total borrowing capacity with the FHLB of $926.2 million.
At December 31, 2024, Horizon had available approximately $1.7 billion in available credit from the FHLB, FRB Discount Window and various money center banks. The following factors could impact Horizon’s funding needs in the future: ◦ Horizon had outstanding borrowings of approximately $1.1 billion with the FHLB and total borrowing capacity with the FHLB of $1.6 billion.
The top five segments with the commercial and industrial portfolio as of December 31, 2023 as a percentage of total commercial loans were finance and insurance; individuals and other services; manufacturing; health care and education; and real estate rental and leasing, with the highest concentration in finance and insurance at approximately 5% of total commercial loans.
The top five segments with the commercial and industrial portfolio as of December 31, 2024 as a percentage of total commercial loans were finance and insurance; construction; manufacturing; health care and education; and individuals and other services, with the highest concentration in health care and education at approximately 15% of total commercial loans.
Any subsequent changes in the ACL on PCD assets is recorded through the provision for credit losses. Management believes that the ACL is adequate to absorb the expected life of loan credit losses on the portfolio of loans and leases as of the balance sheet date. Actual losses incurred may differ materially from our estimates.
Management believes that the ACL is adequate to absorb the expected life of loan credit losses on the portfolio of loans and leases as of the balance sheet date. Actual losses incurred may differ materially from our estimates.
Total deposits were $5.7 billion at December 31, 2023, compared to $5.9 billion at December 31, 2022.
Total deposits were $5.6 billion at December 31, 2024, compared to $5.7 billion at December 31, 2023.
Financial difficulties at the FHLB could reduce or eliminate Horizon’s additional borrowing capacity with the FHLB or the FHLB could change collateral requirements, which could lower the Company’s borrowing availability. ◦ If residential mortgage loan rates move lower, Horizon’s mortgage warehouse loans could create an additional need for funding. ◦ Horizon had a total of $190.0 million of unused Federal Fund lines from various money center banks.
Financial difficulties at the FHLB could reduce or eliminate Horizon’s additional borrowing capacity with the FHLB or the FHLB could change collateral requirements, which could lower the Company’s borrowing availability. ◦ Horizon had a total of $190.0 million of unused Federal Fund lines from various money center banks.
At December 31, 2023 and 2022, Horizon had investments in the common stock of the Federal Home Loan Bank totaling $34.5 million and $26.7 million, respectively. At December 31, 2023, Horizon did not maintain a trading account. 42 Table of Contents HORIZON BANCORP, INC.
At December 31, 2024 and 2023, Horizon had investments in the common stock of the Federal Home Loan Bank totaling $53.8 million and $34.5 million, respectively. At December 31, 2024, Horizon did not maintain a trading account.
AND SUBSIDIARIES Management’s Discussion and Analysis of Financial Condition and Results of Operations (Table dollars in thousands except per share data) Analysis of Financial Condition Horizon’s total assets were $7.9 billion as of December 31, 2023, an increase of $68.0 million from December 31, 2022.
AND SUBSIDIARIES Management’s Discussion and Analysis of Financial Condition and Results of Operations (Table dollars in thousands except per share data) Financial Condition Horizon’s total assets were $7.8 billion as of December 31, 2024, a decrease of $139.3 million from December 31, 2023.
AND SUBSIDIARIES Management’s Discussion and Analysis of Financial Condition and Results of Operations (Table dollars in thousands except per share data) Allowance for Credit Losses on Held to Maturity Securities For held to maturity securities, the Company conducts an assessment of its held to maturity securities at the time of purchase and on at least an annual basis to ensure such investment securities remain within appropriate levels of risk and continue to perform satisfactorily in fulfilling its obligations.
Allowance for Credit Losses on Held to Maturity Securities For held to maturity securities, the Company conducts an assessment of its held to maturity securities at the time of purchase and on at least an annual basis to ensure such investment securities remain within appropriate levels of risk and continue to perform satisfactorily in fulfilling its obligations.
Yields are not presented on a tax–equivalent basis. As a member of the Federal Home Loan Bank system, Horizon is required to maintain an investment in the common stock of the Federal Home Loan Bank. The investment in common stock is based on a predetermined formula.
Yields on tax-exempt securities have been computed on a tax-equivalent basis using the federal statutory tax rate of 21%. As a member of the Federal Home Loan Bank system, Horizon is required to maintain an investment in the common stock of the Federal Home Loan Bank. The investment in common stock is based on a predetermined formula.
The following table shows the major components of deferred tax: December 31, December 31, 2023 2022 Assets Allowance for credit losses $ 12,546 $ 12,762 Net operating loss and tax credits 9,592 9,313 Director and employee benefits 2,471 2,019 Unrealized loss on AFS securities and cash flow hedge 17,706 28,230 Basis in partnership equity investments 1,322 — Capital loss carryover 5,201 — Other 2,856 555 Total assets 51,694 52,879 Liabilities Depreciation (4,512) (4,599) State tax (253) (262) Federal Home Loan Bank stock dividends (365) (368) Difference in basis of intangible assets (4,545) (4,440) Fair value adjustment on acquisitions (2,142) (2,807) Other (1,131) (68) Total liabilities (12,948) (12,544) Valuation allowance (5,201) — Net deferred tax asset/(liability) $ 33,545 $ 40,335 Deposits The primary source of funds for the Bank comes from the acceptance of demand and time deposits.
The following table shows the major components of deferred tax: December 31, December 31, 2024 2023 Assets Allowance for credit losses $ 12,590 $ 12,546 Net operating loss and tax credits 10,805 9,592 Director and employee benefits 3,334 2,471 Unrealized loss on AFS securities and cash flow hedge 29,355 17,706 Basis in partnership equity investments 1,940 1,322 Capital loss carryover — 5,201 Fair value adjustment on acquisitions 883 — Other 2,938 2,856 Total assets 61,845 51,694 Liabilities Depreciation (4,061) (4,512) State tax — (253) Federal Home Loan Bank stock dividends (353) (365) Difference in basis of intangible assets (6,553) (4,545) Fair value adjustment on acquisitions — (2,142) Other (1,003) (1,131) Total liabilities (11,970) (12,948) Valuation allowance — (5,201) Net deferred tax asset/(liability) $ 49,875 $ 33,545 Deposits The primary source of funds for the Bank comes from the acceptance of demand and time deposits.
Available for sale municipal securities are priced by a third party using a pricing grid which estimates prices based on recent sales of similar securities. All municipal securities are investment grade or local non–rated issues. A credit review is performed annually on the municipal securities portfolio.
Securities that have interest rates above current market rates are purchased at a premium. Municipal securities are priced by a third party using a pricing grid which estimates prices based on recent sales of similar securities. All municipal securities are investment grade or local non–rated issuers. A credit review is performed annually on the municipal securities portfolio.
The decrease in net income from the previous year reflects a decrease in net interest income of $23.8 million, a decrease in non–interest income of $35.5 million, an increase in non–interest expense of $3.1 million and an increase in credit loss expense of $4.3 million, offset by a decrease in income tax expense of $1.2 million.
The increase in net income from the previous year reflects an increase of total interest income of $44.2 million and a decrease in income tax expense of $19.1 million, offset by increases in interest expense of $31.3 million, increases in non-interest expense of $12.6 million, and increase in credit loss expense of $2.9 million.
At December 31, 2023 and 2022, 22.0% and 33.0%, respectively, of investment securities were classified as available for sale. Securities classified as available for sale are carried at their fair value, with both unrealized gains and losses recorded, net of tax, directly to stockholders’ equity.
At December 31, 2024 and 2023, 11% and 22%, respectively, of investment securities were classified as available for sale. Securities classified as available for sale are carried at their fair value, with both unrealized gains and losses recorded, net of tax, in accumulated other comprehensive income or loss, a component of stockholders’ equity.
AND SUBSIDIARIES Management’s Discussion and Analysis of Financial Condition and Results of Operations (Table dollars in thousands except per share data) Allowance and Provision for Credit Losses The table below provides an allocation of the year–end allowance for credit losses on loans by loan portfolio segment; however, allocation of a portion of the allowance to one segment does not preclude its availability to absorb losses in other segments.
Allowance and Provision for Credit Losses The table below provides an allocation of the year–end allowance for credit losses on loans by loan portfolio segment; however, allocation of a portion of the allowance to one segment does not preclude its availability to absorb losses in other segments. 55 Table of Contents HORIZON BANCORP, INC.
Commercial loans consisted of the following types of loans at December 31: December 31, 2023 December 31, 2022 Number Amount Percent of Portfolio Number Amount Percent of Portfolio SBA guaranteed 258 $ 54,806 2.0 % 268 $ 56,650 2.3 % Municipal government 69 101,676 3.8 % 73 85,520 3.5 % Lines of credit 1,467 590,943 22.1 % 1,507 561,995 22.8 % Real estate and equipment 5,313 1,927,535 72.1 % 5,261 1,763,257 71.4 % Total 7,107 $ 2,674,960 100.0 % 7,109 $ 2,467,422 100.0 % At December 31, 2023, the commercial loan portfolio held $270.2 million of adjustable rate loans that had interest rate floors in the terms of the note.
Commercial loans consisted of the following types of loans at December 31: December 31, 2024 December 31, 2023 Number Amount Percent of Portfolio Number Amount Percent of Portfolio SBA guaranteed 284 $ 74,342 2 % 258 $ 54,806 2.0 % Municipal government 104 126,488 4 % 69 101,676 3.8 % Lines of credit 1,512 665,981 22 % 1,467 590,943 22.1 % Real estate and equipment 4,767 2,211,345 72 % 5,313 1,927,535 72.1 % Total 6,667 $ 3,078,156 100 % 7,107 $ 2,674,960 100.0 % At December 31, 2024, the commercial loan portfolio held $355.6 million of adjustable rate loans that had interest rate floors in the terms of the note.
These securities may mature, call, or be sold, which would reduce the available collateral. ◦ Horizon had approximately $601.7 million of unpledged investment securities at December 31, 2023. ◦ A downgrade in Horizon’s ability to obtain credit due to factors such as deterioration in asset quality, a large charge to earnings, a decline in profitability or other financial measures, or a significant merger or acquisition could impact the availability of funding sources. ◦ An act of terrorism or war, natural disasters, political events, or the default or bankruptcy of a major corporation, mutual fund, hedge fund or a government agency could affect the cost and availability of funding sources. ◦ Market speculation or rumors about Horizon or the banking industry in general may adversely affect the cost and availability of normal funding sources.
AND SUBSIDIARIES Management’s Discussion and Analysis of Financial Condition and Results of Operations (Table dollars in thousands except per share data) ◦ A downgrade in Horizon’s ability to obtain credit due to factors such as deterioration in asset quality, a large charge to earnings, a decline in profitability or other financial measures, or a significant merger or acquisition could impact the availability of funding sources. ◦ An act of terrorism or war, natural disasters, political events, or the default or bankruptcy of a major corporation, mutual fund, hedge fund or a government agency could affect the cost and availability of funding sources. ◦ Market speculation or rumors about Horizon or the banking industry in general may adversely affect the cost and availability of normal funding sources.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Overview Horizon is a registered bank holding company incorporated in Indiana and headquartered in Michigan City, Indiana. Horizon provides a broad range of banking services in northern and central Indiana and southern and central Michigan through its bank subsidiary, Horizon Bank.
Overview Horizon is a registered bank holding company incorporated in Indiana and headquartered in Michigan City, Indiana. Horizon provides a broad range of banking services in northern and central Indiana and southern and central Michigan through its bank subsidiary, Horizon Bank. Horizon operates as a single segment, which is commercial banking.
Net depreciation on these securities totaled $87.4 million, which resulted in a balance of $69.0 million, net of tax, included in stockholders’ equity at December 31, 2023. This compared to net depreciation on securities which totaled $110.7 million, net of tax, included in stockholders’ equity at December 31, 2022.
Net unrealized losses on these securities totaled $48.3 million, which resulted in a balance of $38.2 million, net of tax, included in stockholders’ equity at December 31, 2024. This compared to net unrealized loss on securities which totaled $69.0 million, net of tax, included in stockholders’ equity at December 31, 2023.
The officer responsible for the loan, Executive Vice President and Chief Commercial Banking Officer, Senior Vice President Commercial Credit Officer and the Vice President Senior Commercial Workout Manager review all loans placed on non–accrual status. Management continues to work diligently toward returning non–performing loans to an earning asset basis. 48 Table of Contents HORIZON BANCORP, INC.
The officer responsible for the loan, Executive Vice President and Chief Commercial Banking Officer, Senior Vice President Commercial Credit Officer and the Vice President Senior Commercial Workout Manager review all loans placed on 53 Table of Contents HORIZON BANCORP, INC.
Non–performing loans at December 31, 2023 totaled $20.3 million, a decrease from a balance of $21.8 million as of December 31, 2022 and an increase from a balance of $19.0 million as of December 31, 2021. The level of non–performing loans in 2023 remained consistent when compared to prior years.
Non–performing loans at December 31, 2024 totaled $27.0 million, an increase from $20.3 million as of December 31, 2023. The level of non–performing loans in 2024 remained consistent when compared to prior years. 54 Table of Contents HORIZON BANCORP, INC.
Cash flows were primarily used to purchase investments totaling $11.7 million, to purchase loans totaling $124.9 million, an increase in net loans of $140.5 million, a decrease in deposits of $192.9 million and the repayment of borrowings totaling $654.2 million. The net cash and cash equivalent position increased by $403.0 million during 2023.
Cash flows were primarily used to purchase investments totaling $0.3 million, to purchase loans totaling $240.0 million, an increase in net loans of $217.1 million, a decrease in deposits of $64.2 million and the repayment of borrowings totaling $563.5 million. The net cash and cash equivalent position decreased by $233.1 million during 2024.
Therefore, mortgage–backed securities and collateralized mortgage obligations have maturities that are stated in terms of average life. The average life is the average amount of time that each dollar of principal is expected to be outstanding.
Therefore, mortgage–backed securities have maturities that are stated in terms of average life. The average life is the average amount of time that each dollar of principal is expected to be outstanding. As of December 31, 2024, the mortgage–backed securities in the investment portfolio had an average duration of just over 8 years.
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 following tables for reconciliations of the non–GAAP measures identified in this Form 10–K to their most comparable GAAP measures. 59 Table of Contents HORIZON BANCORP, INC.
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.
The allowance is estimated based on loan level characteristics using historical loss rates, a reasonable and supportable economic forecast. Loan losses are estimated using the fair value of collateral for collateral–dependent loans, or when the borrower is experiencing financial difficulty such that repayment of the loan is expected to be made through the operation or sale of the collateral.
Loan losses are estimated using the fair value of collateral for collateral–dependent loans, or when the borrower is experiencing financial difficulty such that repayment of the loan is expected to be made through the operation or sale of the collateral. Loan balances considered uncollectible are charged–off against the ACL.
Other factors such as economic forecasts used to determine a reasonable and supportable forecast, prepayment assumptions, the value of underlying collateral, and changes in size composition and risks within the portfolio are also considered. The allowance for credit losses is assessed at each balance sheet date and adjustments are recorded in the provision for credit losses.
Estimating credit losses requires judgment in determining loan specific attributes impacting the borrower’s ability to repay contractual obligations. Other factors such as economic forecasts used to determine a reasonable and supportable forecast, prepayment assumptions, the value of underlying collateral, and changes in size composition and risks within the portfolio are also considered.
AND SUBSIDIARIES Management’s Discussion and Analysis of Financial Condition and Results of Operations (Table dollars in thousands except per share data) Non–interest Income The following is a summary of changes in non–interest income: Twelve Months Ended December 31 2022 - 2023 Twelve Months Ended December 31 2021 - 2022 Non–interest Income 2023 2022 Amount Change Percent Change 2022 2021 Amount Change Percent Change Service charges on deposit accounts $ 12,227 $ 11,598 $ 629 5.4 % $ 11,598 $ 9,192 $ 2,406 26.2 % Wire transfer fees 448 595 (147) (24.7) % 595 892 (297) (33.3) % Interchange fees 12,861 12,402 459 3.7 % 12,402 10,901 1,501 13.8 % Fiduciary activities 5,080 5,381 (301) (5.6) % 5,381 7,419 (2,038) (27.5) % Gain (loss) on sale of investment securities (32,052) — (32,052) (100.0) % — 914 (914) (100.0) % Gain on sale of mortgage loans 4,323 7,165 (2,842) (39.7) % 7,165 19,163 (11,998) (62.6) % Mortgage servicing net of impairment 2,708 4,800 (2,092) (43.6) % 4,800 2,352 2,448 104.1 % Increase in cash surrender value of bank owned life insurance 3,709 2,594 1,115 43.0 % 2,594 2,094 500 23.9 % Death benefit on officer life insurance — 644 (644) (100.0) % 644 783 (139) (17.8) % Other income 2,694 2,272 422 18.6 % 2,272 4,242 (1,970) (46.4) % Total non–interest income $ 11,998 $ 47,451 $ (35,453) (74.7) % $ 47,451 $ 57,952 $ (10,501) (18.1) % During 2023, the Company originated approximately $142.8 million of mortgage loans to be sold on the secondary market, compared to $221.9 million in 2022 as long–term interest rates increased during 2023.
AND SUBSIDIARIES Management’s Discussion and Analysis of Financial Condition and Results of Operations (Table dollars in thousands except per share data) Non-Interest Income December 31, 2024 - 2023 2023 - 2022 Change Change (Dollars in Thousands) 2024 2023 2022 $ % $ % Service charges on deposit accounts $ 12,940 $ 12,227 $ 11,598 $ 713 5.8 % $ 629 5.4 % Wire transfer fees 461 448 595 13 2.9 % (147) (24.7) % Interchange fees 13,799 12,861 12,402 938 7.3 % 459 3.7 % Fiduciary activities 5,394 5,080 5,381 314 6.2 % (301) (5.6) % Gains (losses) on sale of investment securities (39,140) (32,052) — (7,088) 22.1 % (32,052) 100.0 % Gain on sale of mortgage loans 4,215 4,323 7,165 (108) (2.5) % (2,842) (39.7) % Mortgage servicing income net of impairment 1,677 2,708 4,800 (1,031) (38.1) % (2,092) (43.6) % Increase in cash value of bank owned life insurance 1,300 3,709 2,594 (2,409) (65.0) % 1,115 43.0 % Death benefit on bank owned life insurance — — 644 — — % (644) (100.0) % Other income 2,325 2,694 2,272 (369) (13.7) % 422 18.6 % Total non-interest income $ 2,971 $ 11,998 $ 47,451 $ (9,027) (75.2) % $ (35,453) (74.7) % Total non-interest income decreased $9.0 million for the year ended December 31, 2024 compared to the same period in 2023.
AND SUBSIDIARIES Management’s Discussion and Analysis of Financial Condition and Results of Operations (Table dollars in thousands except per share data) The $166.8 million decrease in average deposits during 2023 was primarily due to the increase in rates during 2023 creating a competitive deposit environment, in addition to deposits leaving the banking system for alternative investment options.
AND SUBSIDIARIES Management’s Discussion and Analysis of Financial Condition and Results of Operations (Table dollars in thousands except per share data) relationship accounts, in addition to deposits leaving the banking system for alternative inve stment options.
If these maturing time deposits do not remain with us, we will be required to seek other sources of funds, including other certificates of deposit and borrowings. Depending on market conditions, we may be required to pay higher rates on such deposits or other borrowings than we currently pay on the time deposits due on or before December 31, 2023.
Depending on market conditions, we may be required to pay higher rates on such deposits or other borrowings than we currently pay on the time deposits due on or before December 31, 2024. We believe, however, based on past experience that a significant portion of our time deposits will remain with us.
As of December 31, 2023, the real estate loan portfolio reflected a wide range of interest rates and repayment patterns, but could generally be categorized as follows: December 31, 2023 December 31, 2022 Amount Percent of Portfolio Yield Amount Percent of Portfolio Yield Fixed rate Monthly payment $ 402,038 59.0 % 4.06 % $ 375,185 57.4 % 3.76 % Adjustable rate Monthly payment 279,098 41.0 % 4.98 % 278,107 42.6 % 4.21 % Subtotal 681,136 100.0 % 4.44 % 653,292 100.0 % 3.95 % Loans held for sale 1,418 5,807 Total real estate loans $ 682,554 $ 659,099 In addition to the real estate loan portfolio, the Bank originates and sells real estate loans and retains the servicing rights.
As of December 31, 2024, the real estate loan portfolio reflected a wide range of interest rates and repayment patterns, but could generally be categorized as follows: December 31, 2024 December 31, 2023 Amount Percent of Portfolio Yield Amount Percent of Portfolio Yield Fixed rate Monthly payment $ 525,682 65.7 % 4.94 % $ 402,038 59.0 % 4.06 % Biweekly payment 2 — % — % — — % — % Adjustable rate Monthly payment 274,453 34.3 % 5.40 % 279,098 41.0 % 4.98 % Subtotal 800,137 100.0 % 5.10 % 681,136 100.0 % 4.44 % Loans held for sale (1) 2,772 1,418 Total real estate loans $ 802,909 $ 682,554 (1) Loans held for sale excludes mortgage warehouse loans reclassified during Q4 2024.
Average deposits and rates by category for the three years ended December 31 are as follows: Average Balance Outstanding for the Average Rate Paid for the Years Ended December 31 Years Ended December 31 2023 2022 2021 2023 2022 2021 Non–interest bearing demand deposits $ 1,181,233 $ 1,332,937 $ 1,188,275 Interest bearing demand deposits 1,749,674 1,971,567 1,651,060 1.26 % 0.28 % 0.09 % Savings deposits 841,644 940,499 779,325 0.61 % 0.13 % 0.05 % Money market 756,092 810,083 815,081 2.52 % 0.45 % 0.15 % Time deposits 1,151,178 791,519 652,284 3.44 % 0.95 % 0.75 % Total deposits $ 5,679,821 $ 5,846,605 $ 5,086,025 51 Table of Contents HORIZON BANCORP, INC.
Average deposits and rates by category for the three years ended December 31 are as follows: Average Balance Outstanding for the Average Rate Paid for the Years Ended December 31 Years Ended December 31 2024 2023 2022 2024 2023 2022 Non–interest bearing demand deposits $ 1,085,195 $ 1,181,233 $ 1,332,937 Interest bearing demand deposits 1,672,181 1,749,674 1,971,567 1.64 % 1.26 % 0.28 % Savings deposits 755,856 841,644 940,499 0.91 % 0.61 % 0.13 % Money market 937,538 756,092 810,083 3.49 % 2.52 % 0.45 % Time deposits 1,165,349 1,151,178 791,519 4.12 % 3.44 % 0.95 % Total deposits $ 5,616,119 $ 5,679,821 $ 5,846,605 Th e $63.7 million d ecrease in average deposits during 2024 was primarily due to the increase in rates during 2023 creating a competitive deposit environment and management's decision to strategically exit some higher-cost non- 58 Table of Contents HORIZON BANCORP, INC.
The ineffective portion of the hedge, if any, is recognized currently in the consolidated statements of income. Horizon excludes the time value expiration of the hedge when measuring ineffectiveness. Valuation Measurements Valuation methodologies often involve a significant degree of judgment, particularly when there are no observable active markets for the items being valued.
Valuation Measurements Valuation methodologies often involve a significant degree of judgment, particularly when there are no observable active markets for the items being valued.
Investment Securities Investment securities carrying values totaled $2.5 billion at December 31, 2023, and consisted of Treasury and federal agency securities of $351.6 million (14.1%); state and municipal securities of $1.4 billion (55.8%); federal agency mortgage–backed pools of $460.9 million and federal agency collateralized mortgage obligations of $54.9 million (20.7%); private labeled mortgage–backed pools of $32.3 million (1.3%); and corporate securities of $200.7 million (8.1%).
Investment Securities Investment securities carrying values totaled $2.1 billion at December 31, 2024, and consisted of Treasury and federal agency securities of $280.2 million (13.3%); state and municipal securities of $1.3 billion (59.5%); U.S. government agency mortgage backed securities of $364.3 million (17.3%); private labeled mortgage–backed pools of $29.3 million (1.4%); and corporate securities of $177.1 million (8.4%).
December 31, December 31, December 31, 2023 2022 2021 Commercial $ 2,498,453 $ 2,280,553 $ 2,155,018 Real estate 675,520 621,163 591,395 Mortgage warehouse 54,798 89,409 206,932 Consumer 1,011,166 850,667 679,712 Total average loans $ 4,239,937 $ 3,841,792 $ 3,633,057 Maturities and Sensitivities of Loans to Changes in Interest Rates The following table presents the maturity distribution of our loan portfolio as December 31, 2023.
December 31, December 31, 2024 2023 Commercial $ 2,811,689 $ 2,498,453 Real estate 784,043 675,520 Mortgage warehouse 61,219 54,798 Consumer 1,022,619 1,011,166 Total average loans HFI $ 4,679,570 $ 4,239,937 Maturities and Sensitivities of Loans HFI to Changes in Interest Rates The following table presents the maturity distribution based on payment due dates of our loan portfolio as December 31, 2024.
The following is a schedule of maturities of each categories of available for sale and held to maturity debt securities and the related weighted–average yield of such securities as of December 31, 2023: One Year or Less After One Year Through Five Years After Five Years Through Ten Years After Ten Years (dollars in thousands) Amount Yield Amount Yield Amount Yield Amount Yield Available for sale U.S.
The following is a schedule of maturities of each categories of available for sale and held to maturity debt securities and the related weighted–average yield of such securities as of December 31, 2024: 47 Table of Contents HORIZON BANCORP, INC.
Non–Performing Loans Percent of Non–Performing Loans in Each Category to Total Loans Total Loans December 31, 2023 Commercial $ 7,362 0.28 % $ 2,674,960 Real estate 8,058 1.18 % 681,136 Mortgage warehouse — 0.00 % 45,078 Consumer 4,849 0.48 % 1,016,456 Total $ 20,269 0.46 % $ 4,417,630 Excluding PPP loans $ 20,269 0.46 % $ 4,417,535 Allowance for credit losses on loans $ 50,029 Ratio of allowance for credit losses on loans to non–performing loans 246.83 % December 31, 2022 Commercial $ 9,330 0.38 % $ 2,467,422 Real estate 8,123 1.24 % 653,292 Mortgage warehouse — 0.00 % 69,529 Consumer 4,387 0.45 % 967,755 Total $ 21,840 0.53 % $ 4,157,998 Excluding PPP loans $ 21,840 0.53 % $ 4,157,781 Allowance for credit losses on loans $ 50,464 Ratio of allowance for credit losses on loans to non–performing loans 231.06 % Other Real Estate Owned (“OREO”) totaled $1.2 million on December 31, 2023, a decrease of $759,000 from December 31, 2022 and a decrease of $2.4 million from December 31, 2021.
Non-Accrual Loans Percent of Non–Accrual Loans in Each Category to Total Loans Total Loans December 31, 2024 Commercial $ 5,658 0.18 % $ 3,078,156 Real estate 11,215 1.40 % 802,909 Mortgage warehouse — 0.00 % — Consumer 8,919 0.92 % 965,975 Total $ 25,792 0.53 % $ 4,847,040 Allowance for credit losses on loans $ 51,980 Ratio of allowance for credit losses on loans to non–performing loans 49.62 % December 31, 2023 Commercial $ 7,362 0.28 % $ 2,674,960 Real estate 8,058 1.18 % 681,136 Mortgage warehouse — 0.00 % 45,078 Consumer 4,849 0.48 % 1,016,456 Total $ 20,269 0.46 % $ 4,417,630 Allowance for credit losses on loans $ 50,029 Ratio of allowance for credit losses on loans to non–performing loans 40.51 % Other Real Estate Owned (“OREO”) totaled $0.4 million on December 31, 2024, a decrease of $0.8 million from December 31, 2023.
Investment securities and derivatives are carried at fair value, as defined in FASB ASC 820, which requires key judgments affecting how fair value for such assets and liabilities is determined. In addition, the outcomes of valuations have a direct bearing on the carrying amounts of goodwill, mortgage servicing rights, and pension and other post–retirement benefit obligations.
Investment securities, mortgage derivatives, and deferred compensation plan assets and associated liabilities are carried at fair value, as defined in FASB ASC 820, which requires key judgments affecting how fair value for such assets and liabilities is determined.
On December 31, 2023, OREO was comprised of six properties, three of these properties were bank owned properties from branch closures and three properties were residential. No mortgage warehouse loans were non–performing or OREO as of December 31, 2023, 2022 or 2021. 50 Table of Contents HORIZON BANCORP, INC.
On December 31, 2024, OREO was comprised of two properties, both of which properties were bank owned. No mortgage warehouse loans were non–performing or OREO as of December 31, 2024 and 2023.
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 2023 was $175.7 million, a decrease of $23.8 million, or 11.9%, compared to the $199.5 million earned in 2022.
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.
For purposes of measuring impairment, risk characteristics including product type, investor type and interest rates, were used to stratify the originated mortgage servicing rights. 46 Table of Contents HORIZON BANCORP, INC.
Comparable market values and a valuation model that calculates the present value of future cash flows were used to estimate fair value. For purposes of measuring impairment, risk characteristics including loan term, rate type and investor type, were used to stratify the originated mortgage servicing rights. 52 Table of Contents HORIZON BANCORP, INC.
Amount of Allowance Allocated Percent of Loans in Each Category to Total Loans Total Loans Ratio of Allowance Allocated to Loans in Each Category December 31, 2023 Commercial $ 29,736 60.6 % $ 2,674,960 1.11 % Real estate 2,503 15.4 % 681,136 0.37 % Mortgage warehouse 481 1.0 % 45,078 1.07 % Consumer 17,309 23.0 % 1,016,456 1.70 % Total $ 50,029 100.0 % $ 4,417,630 1.13 % Excluding PPP loans $ 50,029 $ 4,417,535 1.13 % December 31, 2022 Commercial $ 32,445 59.3 % $ 2,467,422 1.31 % Real estate 5,577 15.7 % 653,292 0.85 % Mortgage warehouse 1,020 1.7 % 69,529 1.47 % Consumer 11,422 23.3 % 967,755 1.18 % Total $ 50,464 100.0 % $ 4,157,998 1.21 % Excluding PPP loans $ 50,464 $ 4,157,781 1.21 % At December 31, 2023, the allowance for credit losses was $50.0 million, or 1.13% of total loans outstanding, compared to $50.5 million, or 1.21%, at December 31, 2022.
AND SUBSIDIARIES Management’s Discussion and Analysis of Financial Condition and Results of Operations (Table dollars in thousands except per share data) Amount of Allowance Allocated Percent of Loans in Each Category to Total Loans Total Loans Ratio of Allowance Allocated to Loans in Each Category December 31, 2024 Commercial $ 30,953 63.5 % $ 3,078,156 1.01 % Real estate 2,715 16.6 % 802,909 0.34 % Mortgage warehouse — — % — — % Consumer 18,312 19.9 % 965,975 1.90 % Total $ 51,980 100.0 % $ 4,847,040 1.07 % December 31, 2023 Commercial $ 29,736 60.6 % $ 2,674,960 1.11 % Real estate 2,503 15.4 % 681,136 0.37 % Mortgage warehouse 481 1.0 % 45,078 1.07 % Consumer 17,309 23.0 % 1,016,456 1.70 % Total $ 50,029 100.0 % $ 4,417,630 1.13 % At December 31, 2024, the allowance for credit losses was $52.0 million, or 1.07% of total loans outstanding, compared to $50.0 million, or 1.13%, at December 31, 2023.
Horizon considers the allowance for credit losses to be adequate to cover losses inherent in the loan portfolio as of December 31, 2023. Non–performing Loans Non–performing loans are defined as loans that are greater than 90 days delinquent or have had the accrual of interest discontinued by management.
This decrease was partially offset by increases in the Company's installment portfolio. Credit Quality Non-Performing Assets Non–performing loans are defined as loans that are greater than 90 days delinquent or have had the accrual of interest discontinued by management.
Horizon's subsidiary bank had no funds invested in Eurodollar Certificates of Deposit at December 31, 2023. (2) Yields are presented on a tax–equivalent basis. (3) Non–accruing loans for the purpose of the computations above are included in the daily average loan amounts outstanding. Loan totals are shown net of unearned income and deferred loan fees.
(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.
AND SUBSIDIARIES Management’s Discussion and Analysis of Financial Condition and Results of Operations (Table dollars in thousands except per share data) Non–performing loans totaled 39.2%, 40.2% and 47.0% of the allowance for credit losses at December 31, 2023, 2022 and 2021, respectively.
AND SUBSIDIARIES Management’s Discussion and Analysis of Financial Condition and Results of Operations (Table dollars in thousands except per share data) Non–performing loans as a percentage of total loans was 0.56% as of December 31, 2024, an increase from 0.46% as of December 31, 2023.
AND SUBSIDIARIES Management’s Discussion and Analysis of Financial Condition and Results of Operations (Table dollars in thousands except per share data) Non–interest Expense The following is a summary of changes in non–interest expense: Twelve Months Ended December 31 2022 - 2023 Twelve Months Ended December 31 2021 - 2022 Non–interest Expense 2023 2022 Amount Change Percent Change 2022 2021 Amount Change Percent Change Salaries $ 56,165 $ 55,422 $ 743 1.3 % $ 55,422 $ 49,463 $ 5,959 12.0 % Commission and bonuses 6,021 8,442 (2,421) (28.7) % 8,442 11,089 (2,647) (23.9) % Employee benefits 18,623 16,419 2,204 13.4 % 16,419 13,499 2,920 21.6 % Net occupancy expenses 13,355 13,323 32 0.2 % 13,323 12,541 782 6.2 % Data processing 11,626 10,567 1,059 10.0 % 10,567 9,962 605 6.1 % Professional fees 2,645 1,843 802 43.5 % 1,843 2,216 (373) (16.8) % Outside services and consultants 9,942 10,850 (908) (8.4) % 10,850 8,449 2,401 28.4 % Loan expense 4,980 5,411 (431) (8.0) % 5,411 5,492 (81) (1.5) % FDIC deposit insurance 3,880 2,558 1,322 51.7 % 2,558 2,377 181 7.6 % Core deposit intangible amortization 3,612 3,702 (90) (2.4) % 3,702 3,644 58 1.6 % Other losses 1,051 1,046 5 0.5 % 1,046 2,283 (1,237) (54.2) % Other expenses 14,384 13,618 766 5.6 % 13,618 12,379 1,239 10.0 % Total non–interest expense $ 146,284 $ 143,201 $ 3,083 2.2 % $ 143,201 $ 133,394 $ 9,807 7.4 % For the twelve months ended December 31, 2023, employee benefits increased $2.2 million due to the increase in health care costs and variable costs in certain deferred compensation plans.
AND SUBSIDIARIES Management’s Discussion and Analysis of Financial Condition and Results of Operations (Table dollars in thousands except per share data) Non-Interest Expense December 31, 2024 - 2023 2023 - 2022 Change Change (Dollars in Thousands) 2024 2023 2022 $ % $ % Non–interest Expense Salaries and employee benefits $ 88,244 $ 80,809 $ 80,283 $ 7,435 9.2 % $ 526 0.7 % Net occupancy expenses 13,376 13,355 13,323 21 0.2 % 32 0.2 % Data processing 10,861 11,626 10,567 (765) (6.6) % 1,059 10.0 % Professional fees 2,733 2,645 1,843 88 3.3 % 802 43.5 % Outside services and consultants 14,564 9,942 10,850 4,622 46.5 % (908) (8.4) % Loan expense 4,076 4,980 5,411 (904) (18.2) % (431) (8.0) % FDIC insurance expense 5,032 3,880 2,558 1,152 29.7 % 1,322 51.7 % Core deposit intangible amortization 3,403 3,612 3,702 (209) (5.8) % (90) (2.4) % Other losses 1,199 1,051 1,046 148 14.1 % 5 0.5 % Other expense 15,348 14,384 13,618 964 6.7 % 766 5.6 % Total non–interest expense $ 158,836 $ 146,284 $ 143,201 $ 12,552 8.6 % $ 3,083 2.2 % Non-interest expense increased $12.6 million for the year ended December 31, 2024 compared to the same period in 2023, primarily the result of higher expenses related to salaries and employee benefits, outside services and consultants, and FDIC insurance expense, which was partially mitigated by lower loan and data processing expenses.
Certificates and other time deposits for both retail and brokered maturing in years ending December 31 are as follows: Retail Brokered Total 2024 $ 961,848 $ 151,636 $ 1,113,484 2025 34,614 9,224 43,838 2026 12,004 — 12,004 2027 7,286 — 7,286 2028 3,070 — 3,070 Thereafter 57 — 57 $ 1,018,879 $ 160,860 $ 1,179,739 Certificates of deposit of $250,000 or more, which are considered to be rate sensitive and are not considered a part of core deposits, mature as follows as of December 31, 2023: Due in three months or less $ 220,003 Due after three months through six months 148,487 Due after six months through one year 238,954 Due after one year 25,402 $ 632,846 Interest expense on time certificates of $250,000 or more was approximately $16.7 million, $4.2 million and $1.4 million for 2023, 2022 and 2021.
Certificates and other time deposits for both retail and brokered maturing in years ending December 31, 2024 are as follows: Retail Brokered Total 2025 $ 924,549 $ 99,509 $ 1,024,058 2026 33,733 15,023 48,756 2027 9,165 — 9,165 2028 2,826 — 2,826 2029 4,329 — 4,329 Thereafter 19 — 19 $ 974,621 $ 114,532 $ 1,089,153 Certificates of deposit of $250,000 or more, which are considered to be rate sensitive and are not considered a part of core deposits, mature as follows as of December 31, 2024: Due in three months or less $ 291,732 Due after three months through six months 139,080 Due after six months through one year 82,233 Due after one year 36,316 $ 549,361 Interest expense on time certificates of $250,000 or more was approximately $22.7 million, $16.7 million and $4.2 million for 2024, 2023 and 2022.
Each mortgage loan funded by Horizon undergoes an underwriting review by Horizon to the end investor guidelines and is assigned to Horizon until the loan is sold to the secondary market by the mortgage company. In addition, Horizon takes possession of each original note and forwards such note to the end investor once the mortgage company has sold the loan.
Each mortgage loan funded by Horizon undergoes an underwriting review by Horizon to the end investor guidelines and is assigned to Horizon until the loan is sold to the secondary market by the mortgage company. At December 31, 2024, the mortgage warehouse loan balance was $64.8 million compared to $45.1 million as of December 31, 2023.
During 2023 and 2022, approximately $142.8 million and $221.9 million, respectively, of residential mortgages were sold into the secondary market. Loans serviced for others are not included in the consolidated balance sheets. The unpaid principal balances of loans serviced for others totaled approximately $1.5 billion and $1.5 billion at December 31, 2023 and 2022.
See Note 1 for more details In addition to the real estate loan portfolio, the Bank originates and sells real estate loans and retains the servicing rights. During 2024 and 2023, approximately $129.7 million and $142.8 million, respectively, of residential mortgages were sold into the secondary market. Loans serviced for others are not included in the consolidated balance sheets.