Horizon Bancorp Q4 2024 Earnings Report

Horizon Bancorp EPS Results

• Actual EPS: $0.36
• Consensus EPS: $0.39
• Beat/Miss: Missed by -$0.03
• One Year Ago EPS: N/A

Horizon Bancorp Revenue Results

• Actual Revenue: N/A
• Expected Revenue: $62.81 million
• Beat/Miss: N/A
• YoY Revenue Growth: N/A

Horizon Bancorp Announcement Details

• Quarter: Q4 2024
• Date: 1/22/2025
• Time: After Market Closes
• Conference Call Date: Thursday, January 23, 2025
• Conference Call Time: 8:30AM ET

Horizon Bancorp (NASDAQ:HBNC) operates as the bank holding company for Horizon Bank that engages in the provision of commercial and retail banking services. The company offers checking, saving, money market, certificate of deposits, individual retirement accounts, and time deposits, as well as non-interest- and interest-bearing demand deposits. It also provides commercial, residential real estate, mortgage, home equity, auto, personal, business, agricultural, and SBA loans, as well as credit cards. In addition, the company offers corporate and individual trust and agency, investment management, and real estate investment trust services; debit cards; treasury management; online and mobile banking; wealth, retirement, and estate and trust services; and sells various insurance products. It operates through full-service offices in northern and central Indiana and southern and central Michigan. Horizon Bancorp, Inc. was founded in 1873 and is headquartered in Michigan City, Indiana.

Horizon Bancorp Q4 2024 Earnings Call Transcript

Presentation

[Operator]

Good morning, everyone, and welcome to the Horizon Bancorp Inc. Conference Call to discuss Financial Results for the Q4 of 2024. All participants will be in a listen only mode. After today's presentation, there will be an opportunity to ask questions. Before turning the call over to the management, please remember that today's call may contain statements that are forward looking in nature.

[Operator]

These statements are subject to risks, uncertainties and other factors that could cause actual results to differ materially from those discussed include those factors noted in the slide presentation. Additional information about the factors that could cause actual results to differ materially is contained in Horizon's most recent Form 10 ks and its later filings with the Securities and Exchange Commission. In addition, management may refer to certain non GAAP financial measures that are intended to help investors understand Horizon's business. Reconciliations for these measures are contained in the presentation. The company assumes no obligation to update any forward looking statements made during the call.

[Operator]

For anyone who does not already have a copy of the press release and supplemental presentation issued by Horizon yesterday, they can be accessed at the company's website horizonbank.com. Representing Horizon today are Executive Vice President and Senior Operations Officer, Kathy DeRuyter Executive Vice President, Corporate Secretary and General Counsel, Todd Etzler Executive Vice President and Chief Commercial Banking Officer, Lynn Kerber Executive Vice President and Chief Financial Officer, Jon Stewart Executive Vice President and Chief Administration Officer, Mark Secor and Chief Executive Officer and President, Thomas Prame. At this time, I would like to turn the call over to Thomas Prame. Please go ahead.

[John Stewart, Executive VP & CFO at Horizon Bancorp]

Good morning and thank you for joining us. We're pleased to share our 4th quarter results as well as the well executed strategic initiatives outlined on our last earnings call, which has improved Horizon's ability to deliver long term value to its shareholders. The outcome of the team's collective effort in the quarter resulted in exceptional loan growth, a significantly improved net interest income and margin, positive credit metrics, and a restructured expense base that will benefit the organization moving forward. Page 4 displays Horizon's positive 4th quarter results, reflecting the organization's commitment to continually advance our financial performance through accretive actions focused on shareholder value. The quarter delivered continued growth in our core revenue models, driven by a 5th consecutive quarter of expanded net interest margin.

[John Stewart, Executive VP & CFO at Horizon Bancorp]

Additionally, the team produced annualized loan growth, excluding warehouse balances of 10%, reflective of our commitment to dedicating resources to expanding profitable core commercial relationships, while continuing to reduce the portfolio of lower yielding auto loans. As we move into 2025, the team remains confident on its ability to find ample lending opportunities in our local markets, while maintaining the positive credit trends that have been the cornerstone of strength for the organization. Horizon's deposit portfolio displayed solid trends with core deposits remaining flat and the company electing to allow higher priced transactional CD balances to roll off the balance sheet to improve the organization's overall profitability. The granular and 10 year deposit base remained strong and benefited the organization with Fed rate cuts during the quarter. Our 4th quarter results continued to advance the financial health of the franchise through a more productive balance sheet, delivering strong net interest income and excellent credit metrics.

[John Stewart, Executive VP & CFO at Horizon Bancorp]

As communicated previously, the organization expected the 4th quarter expenses to be elevated in select areas of compensation, benefits and third party services. Strategic initiatives in these areas completed in the quarter allowed the organization to restructure our go forward cost structure, which will lead to a more efficient baseline in 2025. John will provide additional insight on this topic later in the presentation. As I noted in my opening comments, we're very pleased with our results in the Q4 and the financial positioning of the organization heading into 2025. A key part of our optimism is the positive momentum of loan growth and quality credit metrics.

[John Stewart, Executive VP & CFO at Horizon Bancorp]

To provide additional insight on our lending performance, I'll transition the presentation to our Executive Vice President and Chief Commercial Banking Officer, Lynn Kerber.

[Lynn Kerber, Executive VP & Chief Commercial Banking Officer at Horizon Bancorp]

Thank you, Thomas. Good morning. I am pleased to share a very positive momentum and results in the Q4. Total loans held for investment, excluding mortgage warehouse, grew $123,000,000 representing 10% annualized growth. Growth was predominantly in our core commercial lending segments and increased activity in the retail mortgage lending segment.

[Lynn Kerber, Executive VP & Chief Commercial Banking Officer at Horizon Bancorp]

Net loan growth for the year, excluding the mortgage warehouse, was $408,000,000 representing growth of 9% for 2024. The net results also take into consideration the strategic reduction of indirect auto loans, which ended the year at $294,000,000 Transitioning to some detail on each portfolio, we have commercial loans highlighted on Slide 6. It was a very strong quarter for commercial lending with net loan growth of $164,000,000 representing 22% annualized growth. As noted in my Q3 remarks, production from quarter to quarter is impacted by the timing of new production, seasonal funding on construction and operating lines and payoff activity. For the full year of 2024, our growth was $403,000,000 representing 15% increase.

[Lynn Kerber, Executive VP & Chief Commercial Banking Officer at Horizon Bancorp]

While the timing from quarter to quarter may vary, we anticipate our annualized growth rates remain generally consistent. We continue to stay focused on our core markets, primary segments of owner occupied and non owner occupied commercial real estate, traditional C and I lending and small and mid ticket equipment finance. Commercial credit quality is performing well with December 31, 2024 key metrics at or below peer performance. Key metrics include past due loans greater than 30 days of 10 basis points, non performing loan ratio declining from the 3rd quarter ratio of 24 basis points to 19 basis points and net recoveries of $95,000 for 2024. In addition, we observed positive migration in the 4th quarter with the upgrade and payoff of several non performing credits.

[Lynn Kerber, Executive VP & Chief Commercial Banking Officer at Horizon Bancorp]

Turning to Slide 7. Consumer loan balances decreased 42 point $1,000,000 during the quarter, reflective of our continued wind down in indirect auto lending. Excluding indirect auto lending, core consumer loans remained flat with primary activity being home equity lending. Residential mortgage lending modestly grew during the quarter. We continue to opportunistically expand our mortgage lending team with local in market lenders that are relationship focused and work well with our commercial and retail teams.

[Lynn Kerber, Executive VP & Chief Commercial Banking Officer at Horizon Bancorp]

We expect to realize increased mortgage lending activities in 2025 through continued disciplined sales process and outbound calling efforts. Overall, credit quality remained satisfactory in the consumer and mortgage portfolios with delinquencies and charge offs within targeted ranges. Our asset quality metrics continue to be strong as outlined on Slide 8. Substandard loans of $43,200,000 represented 0.89 percent of loans, reflecting a decrease for the quarter of $16,500,000 We are fortunate to have a large commercial non accrual payoff as

[Lynn Kerber, Executive VP & Chief Commercial Banking Officer at Horizon Bancorp]

well as positive migration on several substandard commercial loans. Non performing loans were $27,000,000 representing 56 basis points of total loans that excludes mortgage warehouse this quarter.

[Lynn Kerber, Executive VP & Chief Commercial Banking Officer at Horizon Bancorp]

The quarterly increase was predominantly in consumer revolving volumes, which are supported by credit enhancements and residential mortgage loans offset by a reduction in commercial loans. The results in the Q4 remain within our historical ranges and we do not expect this change to materially impact our outlook for performance in these segments. Net charge offs for the Q4 were 621,000 reflecting an increase from the most recent quarters. Charge offs year to date remain predominantly in the consumer indirect auto portfolio. Finally, our allowance for credit losses decreased by approximately $900,000 in the quarter to $52,000,000 resulting in ACL to loan ratio of 1.07%.

[Lynn Kerber, Executive VP & Chief Commercial Banking Officer at Horizon Bancorp]

Primary drivers in the ACL components are loan growth, the elimination of the mortgage warehouse allocation for available for sale accounting and changes in specific allocations. Provision expense of $1,200,000 is a combination of the ACL increase, replenishing reserve for 4th quarter charge offs of $621,000

[Lynn Kerber, Executive VP & Chief Commercial Banking Officer at Horizon Bancorp]

and

[Lynn Kerber, Executive VP & Chief Commercial Banking Officer at Horizon Bancorp]

a change in allocations for unfunded commitments. Future reserve amounts and related provision will be driven by loan growth and mix, economic forecasts and credit trends. Now, I'd like to turn things back to Thomas, who will provide an overview of our deposit trends.

[John Stewart, Executive VP & CFO at Horizon Bancorp]

Thank you, Lynn. Moving on to deposit portfolio displayed on Slide 9. Horizon's core deposit balances were stable within the quarter, with the organization electing to reduce exposure to higher cost and longer duration CDs, continuing its disciplined approach, deposit pricing and management's focus on creating a more profitable balance sheet. The benefits of the strategy were evident as the company was able to reduce interest bearing funding costs while capitalizing on the Fed's interest rate declines. We believe the deposit portfolio is well positioned to continue to benefit the organization moving forward with its granular composition and long standing relationships in our local markets that know and trust Horizon well.

[John Stewart, Executive VP & CFO at Horizon Bancorp]

We are pleased with the resiliency of the client base and the dexterity the team has displayed leveraging multiple funding options while balancing cost and duration within the portfolios. Let me hand the presentation over to our Executive Vice President and Chief Financial Officer, Jon Stewart, who will walk through some 4th quarter highlights and key strategic initiatives the team completed during the quarter.

[John Stewart, CFO & Executive VP at Horizon Bancorp]

Thank you, Thomas. Turning to Slide 10, Our Q4 net interest margin was stronger than anticipated, up 31 basis points linked quarter to 2.97%, driven by a few key factors. First, our leadership teams were able to strategically redeploy proceeds from the October security sale earlier than expected with stronger organic commercial loan growth and the purposeful reduction of higher cost non relationship deposit balances. 2nd, the balance sheet mix continues to organically improve with the strategic execution aimed at driving a more profitable mix of both higher yielding assets and lower cost liabilities. 3rd, the reduction of the Fed funds rate in November December was beneficial to the margin in the quarter.

[John Stewart, CFO & Executive VP at Horizon Bancorp]

And finally, there was a lift of approximately 5 basis points related to interest recoveries on specific commercial loans. Looking ahead, many of the accretive strategies that we have executed over the last several quarters will remain in place through 2025, and the year end balance sheet should get us off to a nice start in the New Year. With this as a backdrop, we would anticipate sequential quarterly margin improvement over the course of the year. Recall, we still anticipate paying down $200,000,000 of FHLB advances in late March early April. Importantly, as there has been a great deal of volatility in the forward expectations for Fed funds rates in recent months, following the securities actions taken in Q4 and our expectation that deposit betas will slow going forward, we believe our balance sheet is now very close to neutral in the front end of the curve.

[John Stewart, CFO & Executive VP at Horizon Bancorp]

While the current guidance includes one cut in July, we do not view short end rate changes to be a major driver of our net interest income outlook for the year. Rather, net interest income and margin performance will be a factor of our continued strategic execution on both sides of the balance sheet. Slide 11 provides the profile of the remaining investment securities and the projected cash flows and roll off yields for the coming year. As it stands today, despite higher rates, we do not have any intention of reinvesting cash flows in 2025. Rather, those proceeds will be reinvested in relationship based commercial lending, which will be economically accretive and additive to the long term franchise value of the company.

[John Stewart, CFO & Executive VP at Horizon Bancorp]

I do want to comment on the remaining available for sale portfolio, which approximates $230,000,000 at the end of the year. At this point, this book has been through a couple of repositioning trades and what remains is unlikely to yield further repositioning opportunities without a significant improvement in market prices on the portfolio. As you can see on Slide 12, reported non interest income included the previously disclosed $39,100,000 realized loss on the sale of investment securities. Excluding that loss, non interest income declined a little over $1,000,000 linked quarter, primarily due to the seasonality of mortgage related income. Looking ahead to 2025, although non interest income growth is expected to be in the low single digits for the year, we are anticipating continued positive momentum following our strategic investments throughout 2024 in treasury management, mortgage and private wealth.

[John Stewart, CFO & Executive VP at Horizon Bancorp]

Moving to expenses on Slide 13. As we noted last quarter, Q4 was impacted by expenses related to several specific initiatives to recalibrate our run rate heading into 2025. You can see those items detailed on the slide. Additionally, the quarter was impacted by higher than anticipated medical benefits expense, higher performance based compensation accruals given the strong finish to the year, a singular OREO property write down and certain other accruals. In total, these additional items account for roughly $2,000,000 to $2,500,000 in the quarter, which would reconcile the reported figure back to our prior outlook.

[John Stewart, CFO & Executive VP at Horizon Bancorp]

These items will either reset to a lower level or not recur in 2025. Therefore, we feel confident in the guidance provided on Slide 16 for full year expenses, which would imply a lower run rate than Q4 results and aligns with our initial expense outlook for 2025 discussed in October. Turning to capital on Slide 14. Again this quarter, we were pleased to be able to show overall improvement in the company's capital ratios, despite the realization of the securities loss through Tier 1. Tangible common equity to tangible assets increased as a function of net income excluding securities loss, which was aided by the reversal of the tax valuation allowance.

[John Stewart, CFO & Executive VP at Horizon Bancorp]

On the regulatory front, ratios improved with the realized reduction in risk weighted assets. Going forward, further improvement in the company's capital ratios is expected given our outlook for stronger profitability and a continued disciplined approach to balance sheet growth. Slide 15 provides an update on the strategic actions undertaken during the Q4. In short, it was a busy quarter for the company, marked by the successful execution of several key initiatives, all of which were aimed at strengthening the balance sheet, improving the long term profitability of the company and simplifying our business model to generate additional franchise value. As previously mentioned, the securities repositioning early in Q4 is already outperforming initial expectations.

[John Stewart, CFO & Executive VP at Horizon Bancorp]

Strategic tax planning efforts yielded the release of the $5,000,000 valuation allowance, which is a direct benefit to capital and tangible book value per share. We accelerated expenses related to some legacy compensation and benefits plans, which will improve the go forward expense run rate. And finally, we were able to reengage with the multiple interested parties in our mortgage warehouse division and have sold the business for a gain effective January 17th, which will be recognized in Q1 results. As you can see, it was a positive and productive quarter on many fronts. That said, we will continue to diligently evaluate additional opportunities to strengthen the balance sheet and add to the long term franchise value of the company.

[John Stewart, CFO & Executive VP at Horizon Bancorp]

Finally, turning to Slide 16, we're presenting our initial outlook for the full year 2025, which should represent a significant step forward on the path to improving profitability and continued positive momentum in our core operations. There are a few items I would like to highlight within our current forecast. Specifically, as it relates to the balance sheet, we are anticipating growth in loans held for investment to land in the mid single digit range for the full year. While there is likely to be some seasonality in Q1, we are committed to the favorable remixing of the portfolio into higher return core commercial business. Within our outlook for loan growth, we are anticipating a continued runoff of lower yielding indirect audit loans, which should decline by about $100,000,000 over the year.

[John Stewart, CFO & Executive VP at Horizon Bancorp]

The warehouse balances of approximately $65,000,000 at December 31 were carried in loans held for sale. Accordingly, we would expect the held for sale balance to decline by that amount in Q1. While deposit balances can be impacted by many factors, our base case assumption is for period end balances to grow in the low single digit range, subject to typical seasonality, weaker in Q1 and Q4 with seasonal strength in Q2 and Q3. Overall, we are anticipating the deposit mix to remain relatively consistent. We are still anticipating that we will pay down the $200,000,000 in maturing FHLB advances in late March and early April.

[John Stewart, CFO & Executive VP at Horizon Bancorp]

As a reminder, these funds currently cost around 4%. Under our base set of assumptions, which includes 1 25 basis points set fund cut in July, our initial view is that full year 2025 net interest income will grow in the mid teens. This growth would be predominantly driven by net interest margin expansion as average earning assets could be relatively unchanged when compared with full year 2024. As discussed earlier, we are expecting the quarterly run rate of non interest expense to decline relative to Q4, such that total expenses for 2025 should be flat to up low single digits relative to the reported full year 2024. Lastly, I want to briefly comment on the updated guidance for the effective tax rate for 2025 to be in the mid teens.

[John Stewart, CFO & Executive VP at Horizon Bancorp]

This revised guidance considers a couple of key First, a stronger outlook for pre tax income based on many of the items we have discussed thus far. Additionally, more of the consolidated income is now coming from the bank versus the investment subsidiary previously. Both items are positive developments for the company, but will yield an increase to the effective tax rate. 2nd, this updated outlook does reflect management's decision to discontinue new investments in solar tax credits. While this decision will reduce the net benefit to the tax liability in the near term, we intend to invest our capital in more accretive core business growth over time, which we believe will create greater long term value for our shareholders.

[John Stewart, CFO & Executive VP at Horizon Bancorp]

With that, I'll turn the call back over to Thomas.

[John Stewart, Executive VP & CFO at Horizon Bancorp]

Thank you, John. Appreciate the insight into the Q4 activities and the positive momentum as we launch into 2025 with a more productive balance sheet and a healthier core earnings engine. As the team has discussed today, we are very optimistic about our outlook heading into 2025. We continue to expand our client base and brand in excellent growth markets in the Midwest that are economically attractive for businesses and for individuals. Our relationship based banking model has momentum with strong organic loan growth and a low historical credit risk profile.

[John Stewart, Executive VP & CFO at Horizon Bancorp]

The core commercial portfolio is experiencing ample growth across a diverse geography and portfolio mix and continues to deliver positive benefits as lower yielding assets remix into higher yielding loans. The resiliency of our core deposit base maintains its great value with an opportunity to improve our financial performance as rates decline. Horizon has a successful track record of growing deposits while maintaining a disciplined approach to pricing. And lastly, Horizon has a lean and operating culture that consistently adapts to deliver long term shareholder value. We are strategically managing our balance sheet to improve our earning performance, simplifying our business model and creating a more efficient cost structure that will deliver improved returns to our shareholders.

[John Stewart, Executive VP & CFO at Horizon Bancorp]

We see a bright future for Horizon in 2025, and we are delighted with the momentum in our core operating metrics as we enter the New Year. This is the end of our prepared remarks, and I welcome the operator to open up the line for questions from our management

[John Stewart, Executive VP & CFO at Horizon Bancorp]

team.

[Operator]

The first question today comes from Brendan Noslee with Hovde Group. Please go ahead.

[Brendan Nosal, Director, Equity Research at Hovde Group]

Hey, good morning folks. Hope you're doing well. Maybe just starting off on loan growth expectations. You're targeting quite strong commercial loan growth to get that mid single digit guide while absorbing the runoff in the indirect book. Can you maybe talk about how you aim to get to that growth number while maintaining discipline on pricing and maintaining your credit box?

[Brendan Nosal, Director, Equity Research at Hovde Group]

Thanks.

[Lynn Kerber, Executive VP & Chief Commercial Banking Officer at Horizon Bancorp]

Sure. Good morning. This is Lynn Kerber. Thanks for the question. Overall, I think in the core commercial lending, we're really looking at maintaining the same cadence that we've had mid to high single digits.

[Lynn Kerber, Executive VP & Chief Commercial Banking Officer at Horizon Bancorp]

Keep in mind that we've added in our equipment finance division in 2024. And so we're also going to see the benefit of that as we move further into 2025.

[John Stewart, Executive VP & CFO at Horizon Bancorp]

Bren, this is Thomas. Just to piggyback on some of the comments from Linde. Also our markets are growing and thriving. Being located in the northeast part northern part of Indiana, a lot of our franchise in Michigan, those growth markets are Grand Rapids, Southwest Michigan, Lansing, Detroit. We just have the right talent in the right places that are doing well.

[John Stewart, Executive VP & CFO at Horizon Bancorp]

I think a bit of it is not only in the marketplace, but also the time we have in there. As Julian said, we'll keep our credit back consistent. That's been a cornerstone of our franchise for a while.

[Brendan Nosal, Director, Equity Research at Hovde Group]

Yes. That's perfect. One more for me on capital. It looks like you'll be building quite a fair bit of capital across 2025. Just wondering what deployment plans are at this point.

[Brendan Nosal, Director, Equity Research at Hovde Group]

I mean, it feels like it's probably tough to do more on the security side of the equation given the HTM shield in place. So just wondering if you would consider repurchasing shares or if there's some other outlet for what you'll be building organically? Thanks.

[John Stewart, Executive VP & CFO at Horizon Bancorp]

Thanks, Brennan. Great question. You're spot on, on that. We've been very disciplined in our approach to capital deployment. The last two times we've been able to go back to our securities portfolio and harvest some great opportunities for our shareholders, create long term value there.

[John Stewart, Executive VP & CFO at Horizon Bancorp]

As we mentioned in the deck, we don't think there's a lot of opportunities still in the available for sale right now. As we look at our quarterly earnings, our earnings engine is considerably different, 25 going into 25, it's stronger, it's going to create more stable earnings and also build our capital base. As we look at that, we're going to give us more flexibility and options to deploy the capital. Hands down, stock buyback will be one of those. And just for reference, we have about 1,100,000 shares authorized for buyback at this time.

[John Stewart, Executive VP & CFO at Horizon Bancorp]

Fantastic. Thank you for taking the questions.

[Operator]

The next question comes from Terry McEvoy with Stephens.

[Terry Mcevoy, Managing Director at Stephens Inc]

Maybe start with margin. A lot of balance sheet activity in the Q4 and that $292,000,000 core NIM. John, I wonder if you could just help us understand maybe where that was at the end of the year and then your comments on margin expansion in 2025. Can you just maybe rank order the drivers between FHLB payoff, deposit repricing lower and then growth in the commercial portfolio and what will be the driver of that expansion?

[John Stewart, CFO & Executive VP at Horizon Bancorp]

So you're right, there's a lot of activity in Q4. If you peel back the impact in the month of December from some of the interest recoveries that we did experience, the exit run rate on margin was in the low 3s, 303 was the margin for December. As I noted in my prepared remarks, we do anticipate that there will be some sequential improvement over the course of the year in 2025, such that best estimate with the balance sheet changes that we've been forecasting that are implied in the guidance, exit run rate is best we can see now kind of in the 315 to maybe 320 range. So you can see there is some sequential improvement there. As we noted last quarter, so kind of go back to that conversation reiterate that this quarter, the benefit of the FHLB advances kind of mid single digits accretive on a basis point basis in the Q2.

[John Stewart, CFO & Executive VP at Horizon Bancorp]

So that's just the reduction of cash to pay off those borrowings. So very, very minimal spread there. So as that comes off, that's going to be accretive. The balance, Terry, is really going to be a pretty even distribution of just the improvement in the earning asset base and the liability mix over time. But, as I mentioned, Lynn talked about some good commercial loan growth over the year, the indirect auto runoff that helps, that is quite accretive, the net change for those two assets.

[John Stewart, CFO & Executive VP at Horizon Bancorp]

And then on the liability side, we'll see what the Fed gives us in terms of rate cuts, but that will kind of determine how much liability costs we end up pulling down. So I think it's going to be more a function of mix on the liability side.

[Terry Mcevoy, Managing Director at Stephens Inc]

And then just as a follow-up, the warehouse gain in the Q1, are there incremental strategic actions that you expect to maybe offset that gain or will it fall to the bottom line? And I guess I should ask, is there a reserve at all on that warehouse or is it that relatively small?

[John Stewart, CFO & Executive VP at Horizon Bancorp]

So, as Lynn mentioned in her prepared remarks, the reserve we did carry a reserve against that. It was released when we migrate that over to held for sale. So, you don't carry the reserve against held for sale balances. So that was released in Q4. So there is none going forward.

[John Stewart, CFO & Executive VP at Horizon Bancorp]

And I'll let Thomas address the gain.

[John Stewart, Executive VP & CFO at Horizon Bancorp]

Currently at the gain, the gain is going to be recognized in the quarter. We do not have the strategic actions to deploy the gain. If something comes through the quarter that we believe is accretive to our shareholder value long term, we would. But right now, let's take those add to our capital base.

[Operator]

The next question comes from Nathan Race with Piper Samik. Please go ahead.

[Nathan Race, Director & Senior Research Analyst at Piper Sandler Companies]

Just going back to Terry's question around the margin cadence over the course of this year. John, just want to clarify that it sounds like more of the expansion that you expect this year is maybe going to be weighted towards the first half of the year, just given what you'll be doing in terms of paying down some wholesale sources?

[John Stewart, CFO & Executive VP at Horizon Bancorp]

Yes, I would expect it to actually be fairly ratable over the year. We will get a little bit extra in Q2, all else equal, just from the reduction of the $200,000,000 cash coming down yielding kind of IOER today $440,000,000 We're going to pay off those borrowings, those costs 4% today, replacement cost is actually higher than that if we were to just go back into the market for the same term. So, you'll get some margin lift just by the effect of the $200,000,000 reduction there on both sides of the balance sheet, but otherwise I would anticipate it to be fairly ratable.

[Nathan Race, Director & Senior Research Analyst at Piper Sandler Companies]

Okay, got it. That's helpful. And then maybe a question for Lynn. Just curious what you're seeing in terms of new loan pricing today maybe on a blended basis across the portfolios. And just curious what you guys have in terms of loans that are fixed rate that are also maybe having some repricing over the course of 2025 in terms of how that suggests the trajectory of loan yields are going to unfold this year?

[Lynn Kerber, Executive VP & Chief Commercial Banking Officer at Horizon Bancorp]

Sure. Good morning. I will start first with the core commercial team. We generally will price off of the T Bills and prime and so for our primary indexes. We are continuing to see some emphasis on floating rates right now as our customers are just kind of looking at the rate environment and deciding whether to fix or not.

[Lynn Kerber, Executive VP & Chief Commercial Banking Officer at Horizon Bancorp]

But generally on fixed rates, it could range anywhere from the high 6s into the 8s depending on the credit quality in the term. So I would say that that's been pretty stable and just kind of in dynamic correspondence to the rate environment as a whole. So rates move, we're going to see some reduction there. On the leasing side, we would expect that to be higher for our small ticket leasing middle market tends to follow our core commercial rates. On the leasing side, small ticket through November into December, we were seeing those rates in the average of 7.5% up until the high 8%.

[Lynn Kerber, Executive VP & Chief Commercial Banking Officer at Horizon Bancorp]

So again, depending on the credit quality, the type of financing, so obviously we're getting a bit of a premium on the leasing.

[John Stewart, CFO & Executive VP at Horizon Bancorp]

And

[John Stewart, CFO & Executive VP at Horizon Bancorp]

then I think the

[John Stewart, CFO & Executive VP at Horizon Bancorp]

second part of your question, this is John, the runoff yields, scheduled cash flows and maturities and normal amortization, so absent any prepayment activity in right around 6% for the year.

[Nathan Race, Director & Senior Research Analyst at Piper Sandler Companies]

Okay, really helpful.

[Nathan Race, Director & Senior Research Analyst at Piper Sandler Companies]

Thanks for that.

[Lynn Kerber, Executive VP & Chief Commercial Banking Officer at Horizon Bancorp]

And then, on top of

[Lynn Kerber, Executive VP & Chief Commercial Banking Officer at Horizon Bancorp]

slide in the deck in the appendix and our CRE maturities. And for 2025, we have about $139,000,000 that's under 7% right now. And so that will reprice. And then for 2026, we have roughly $161,000,000 that's less than 7%.

[Operator]

The next question comes from Damon DelMonte with KBW.

[Damon Delmonte, Managing Director at Keefe, Bruyette & Woods (KBW)]

I just wanted to circle back on the commentary around expenses to make sure I follow this correctly. So, John, did you kind of when you backed out the strategic initiative expense and then some of the other items that are probably not recurring that occurred in the Q4, were you implying that kind of like a 3rd quarter level of a little bit over $39,000,000 is a good starting point for a quarterly run rate? Did I hear that correctly?

[John Stewart, CFO & Executive VP at Horizon Bancorp]

The short answer to that question is yes, but maybe we'll just take a quick look at that slide 13, just so we're clear and talking about the same thing. So reported expenses $44,900,000 You see the 3 bullets that we summarized there for you, which very clearly are related to some of the strategic actions in the quarter that will not carry forward. That's $2,900,000 that will get you down to about $42,000,000 And then the last bullet, the additional items, those are part of your normal run rate, your compensation expense, your medical benefits expense. They were just elevated in the quarter and relative to what we anticipate on a go forward basis In 2025, there were also some episodic items in there that otherwise might not have been anticipated in the original guidance. But if you back that out, as I mentioned, there's $2,000,000 to $2,500,000 worth of those in there.

[John Stewart, CFO & Executive VP at Horizon Bancorp]

And so that would get you right down to that range, 39 point to 40,000,000, excuse me, Damon, that you just mentioned.

[Damon Delmonte, Managing Director at Keefe, Bruyette & Woods (KBW)]

Got it. Okay.

[Damon Delmonte, Managing Director at Keefe, Bruyette & Woods (KBW)]

That makes sense. Thanks. And then just to circle back on the commentary around the margin. I think you had mentioned kind

[Damon Delmonte, Managing Director at Keefe, Bruyette & Woods (KBW)]

of a 315 to 320 level. Was that for where you think

[Damon Delmonte, Managing Director at Keefe, Bruyette & Woods (KBW)]

you would exit 25 based on kind of what you see the opportunities are in front of you? Or is that more in the first half of the year?

[John Stewart, CFO & Executive VP at Horizon Bancorp]

No. My commentary there was that's where we anticipate the Q4 generally landing, just given some of the balance sheet movements that we're projecting with the guidance.

[Damon Delmonte, Managing Director at Keefe, Bruyette & Woods (KBW)]

Got it. Okay. That's helpful. I appreciate that clarification. And then, I guess, just lastly, when you very strong credit trends, you're going to be growing loans pretty steadily here in the commercial area during 'twenty five.

[Damon Delmonte, Managing Director at Keefe, Bruyette & Woods (KBW)]

What are your thoughts around the loan loss reserve level? I think it was 107 this past quarter, kind of been in that range for the last 4 or 5 quarters. Do you still feel comfortable with that? Or do you feel like you might need to grow that a little bit more just given the commercial growth?

[Lynn Kerber, Executive VP & Chief Commercial Banking Officer at Horizon Bancorp]

Yes. Thanks for that question. As I've remarked in prior presentations, there's really a couple of key drivers on the allowance, loan growth, loan mix, the economic forecast and then not just credit quality and charge offs. So to answer your question, loan growth is going to be a primary driver. But I would also say loan mix as our balance sheet has been recalibrated in some of the categories, particularly running down the indirect car loans, those were higher loss rates and that's where we've experienced a lot of our charge offs.

[Lynn Kerber, Executive VP & Chief Commercial Banking Officer at Horizon Bancorp]

And so as that mix continues to change, we're going to see the results of that in the reserve. Credit quality has been very stable. And so I don't expect that to be a factor at this point. Our net charge offs have been very consistent for the last several years. As we run down that indirect portfolio, I would expect our charge offs would also move that direction.

[Lynn Kerber, Executive VP & Chief Commercial Banking Officer at Horizon Bancorp]

So, I think at this point, the outlook on it is relatively stable.

[Operator]

The next question comes from David Long with Raymond James. Please go ahead.

[David Long, Analyst at Raymond James Financial]

Good morning, everyone. Thanks for taking my question. In 2024, you mentioned this, you added the equipment finance division. As you look out to 2025, are there any other lines or commercial areas where you'd like to add? And are such hires considered in your operating expense outlook for the year?

[John Stewart, Executive VP & CFO at Horizon Bancorp]

Thomas, thank you for the question. I wouldn't say we're going to strategically change the profile of our portfolio lending portfolio this year. We made some great investments last year in equipment finance, some key hires in some markets. So, I'd say we're pretty stable from an FTE count going through 25. I would say 25 is going to be a year that we just benefit from the investments made over in early 2024, late 'twenty four.

[John Stewart, Executive VP & CFO at Horizon Bancorp]

Equipment Finance, still if you go back and look at, I know we've been talking for a couple of quarters here, it literally started the kind of the end of the Q1 of last year. So we have a lot of runway in front of us there. And again, we have great people in the right markets going into 25.

[David Long, Analyst at Raymond James Financial]

Got it. Thank you, Thomas.

[David Long, Analyst at Raymond James Financial]

Appreciate it. And then my second question is relates to deposits. Just curious what you're seeing on the ground from deposit competition. Are you seeing rational competitors out there? Or do you see still some aggressive pricing?

[David Long, Analyst at Raymond James Financial]

How is that what is the market like in Northern Indiana and then Southern Michigan?

[John Stewart, Executive VP & CFO at Horizon Bancorp]

I appreciate the question. It takes everyone a little bit of time to react to Fed moves. So having just having Fed moves in December, I think it's a little too early to say whether or not there's rational pricing out there. I think you've seen from our balance sheet performance here coming ending Q4 and going into Q1, we've been able to navigate what's just kind of a fluid landscape out there.

[John Stewart, Executive VP & CFO at Horizon Bancorp]

There's always individuals who have some type of need and desire to build their balance sheet from deposit standpoint, whether you're in Northern Indiana or Michigan. But I'd say for us, we've been able to navigate that wide 3 ways. 1, we have a great branch distribution of 70 local branches, which I think gives us a competitive advantage that are really good at harvesting deposits. Our commercial team is truly a relationship banking team. That was again the relationships, it's both sides of the balance sheet.

[John Stewart, Executive VP & CFO at Horizon Bancorp]

And then as I said before, the investments we made over the last year is about 40% more treasury management people on the ground actively going after our commercial clients and also just regular clients out there who have excess deposits that I think helps us navigate that. But I anticipate we'll have always have a little bit of irrational pricing in the marketplace, but our positioning and the talent we have in the marketplace helps navigate that.

[Operator]

The next question comes from Brian Martin with Janney Montgomery. Please go ahead.

[Brian Martin, Director - Banks & Thrifts at Janney Montgomery Scott]

Say, just one, John, just on the tax rate, is that pretty ratable throughout the year? I guess, is there any lumpiness in that as you think about the new rate getting reset, just given the buildup in earnings throughout the year as you benefit? It seemed like that was pretty ratable. So, just tax rate is pretty similar then?

[John Stewart, CFO & Executive VP at Horizon Bancorp]

Yes. Thanks for the question. Yes. So, that's based on our projected numbers for the full year. You'll see it step up here in the Q1 and then all else equal would remain right in that mid teens level for the full year.

[Brian Martin, Director - Banks & Thrifts at Janney Montgomery Scott]

Got you. Okay. And then, just on the capital, you mentioned the one item being the potential share repurchases. Is there anything else, I guess, that you'd be considering on the capital side, I guess, in terms of potential M and A? Is that also on the Board as far as the consideration?

[Brian Martin, Director - Banks & Thrifts at Janney Montgomery Scott]

Given the everything you guys have done organically, there seems to be a lot of momentum there without doing M and A. But just trying to understand the capital build here and where the uses of that are?

[John Stewart, Executive VP & CFO at Horizon Bancorp]

Yes. I would say this is Thomas. M and A is definitely on the radar for us.

[John Stewart, Executive VP & CFO at Horizon Bancorp]

It has to be

[John Stewart, Executive VP & CFO at Horizon Bancorp]

the right strategic size and location and make what I'll just call logical sense from geography standpoint, mechanic standpoint. As you said before, I think we're more attractive as we move into 'twenty five and 'twenty four for potential partners who can see the upside in our stock that's going to happen.

[Brian Martin, Director - Banks & Thrifts at Janney Montgomery Scott]

Okay. And in terms of what would interest you, Thomas, can you give us some broad parameters on M and A? If you did consider M and A, kind of what's important in size, geography, whatever you could disclose or provide there?

[John Stewart, Executive VP & CFO at Horizon Bancorp]

Sure. I think everyone starts with cultural fit first to make sure your business models align well. Infills for us in our natural growth markets of Southwest Michigan, Eastern Michigan and also Southern Indiana would be fantastic. And again, the size would have to be appropriate for us. That would be something that would be logical.

[John Stewart, Executive VP & CFO at Horizon Bancorp]

That wouldn't be too much of a stretch. But again, it's M and A is a two way dialogue. There needs to be a seller and a buyer, but we're out there in the marketplace entertaining conversations mostly where they go.

[Brian Martin, Director - Banks & Thrifts at Janney Montgomery Scott]

Got you. Okay. I appreciate that. And then maybe just one last one on the commercial side. It sounds like there's still that $100,000,000 in the indirect portfolio as far as kind of redeploying.

[Brian Martin, Director - Banks & Thrifts at Janney Montgomery Scott]

Are there any other places in the loan portfolio that you guys see room for changes? Or is it really that $100,000,000 and then just organic growth on the commercial side is the focus and how we think about loan growth going forward?

[Lynn Kerber, Executive VP & Chief Commercial Banking Officer at Horizon Bancorp]

Yes. Our focus is really on our organic engine. As Thomas mentioned, we have a very talented team and some very strong, attractive markets. We have invested in some hires over the last few years and augmented a couple of our teams over the last year and a half. We do have capacity within those teams.

[Lynn Kerber, Executive VP & Chief Commercial Banking Officer at Horizon Bancorp]

And so, we're really focused on our core business segments. As you can see from the information in the deck, we've had a pretty consistent array of business with roughly 25% to 30% C and I and roughly 45%, 50% non owner occupied and the balance in owner occupied business. That has been very consistent quarter over quarter, and I don't expect it will deviate from that.

[Brian Martin, Director - Banks & Thrifts at Janney Montgomery Scott]

Got you. And Lynn, just the I don't know if you commented on the pipelines, but just the pipelines. And then, can you remind us where the equipment finance kind of where they ended the year and just kind of their outlook for continued growth in 'twenty five, what that might be what that might look like?

[Lynn Kerber, Executive VP & Chief Commercial Banking Officer at Horizon Bancorp]

Sure. For 2024, the Equipment Finance division contributed roughly $140,000,000 to our production. I would say 60% of that was small ticket origination and then 40% of it was middle market. We did purchase a couple of small very small portfolios at the beginning of our launch just to get some earning assets on the books and through syndication. But the vast majority of it is small ticket at this point and that continues to be our focus.

[Lynn Kerber, Executive VP & Chief Commercial Banking Officer at Horizon Bancorp]

So based on their run rate, they did have a very strong Q4, particularly December. That's pretty typical in the equipment finance business as businesses are making purchases right at year end. But as we move forward into the next year, we're really targeting $150,000,000 $175,000,000 is our goal for next year.

[Brian Martin, Director - Banks & Thrifts at Janney Montgomery Scott]

Okay. And basically, so kind of double the growth reproduce the growth you had this year in terms of on the equipment finance side?

[Lynn Kerber, Executive VP & Chief Commercial Banking Officer at Horizon Bancorp]

Yes. We really focus on our monthly run rate that we've experienced over the last 6 months. And so it's really a continuation of that. I don't consider it to be a major expansion. It's just going to be an organic run rate from what we've had this year.

[Brian Martin, Director - Banks & Thrifts at Janney Montgomery Scott]

Got you. Understood. And then just the commercial pipeline, kind of usually give a little color on just kind of where that's at in? And that's all I had.

[Brian Martin, Director - Banks & Thrifts at Janney Montgomery Scott]

Thank you.

[Lynn Kerber, Executive VP & Chief Commercial Banking Officer at Horizon Bancorp]

As I mentioned in my prepared remarks, it's chunky from quarter to quarter sometimes. And we experienced that in the second and fourth quarters this year. 3rd quarter was a little muted just based on timing. I don't expect that run rate to significantly change, not the 4th quarter run rate, but the annualized run rate.

[Lynn Kerber, Executive VP & Chief Commercial Banking Officer at Horizon Bancorp]

And so while it may vary from month to month, quarter to quarter, if you look at our annual run rate, I would say that's a good predictor for 2025.

[Operator]

This concludes our question and answer session. I would like to turn the conference back over to management for any closing remarks.

[John Stewart, Executive VP & CFO at Horizon Bancorp]

Thank you, Betsy. I appreciate that. Again, thank you for participating in today's earnings call. We truly appreciate your time and your interest in Horizon. As you can see, the team had an extremely productive Q4 and we have great momentum in our key earning metrics heading into 2025.

[John Stewart, Executive VP & CFO at Horizon Bancorp]

We thank you again for your attendance today and we look forward to sharing our Q1 results in April.

[Operator]

The conference has now concluded. Thank you for attending today's presentation. You may now disconnect.

Participants

Executives

• John Stewart, Executive VP & CFO
• Lynn Kerber, Executive VP & Chief Commercial Banking Officer
• John Stewart, CFO & Executive VP

Analysts

• Brendan Nosal, Director, Equity Research at Hovde Group
• Terry Mcevoy, Managing Director at Stephens Inc
• Nathan Race, Director & Senior Research Analyst at Piper Sandler Companies
• Damon Delmonte, Managing Director at Keefe, Bruyette & Woods (KBW)
• David Long, Analyst at Raymond James Financial
• Brian Martin, Director - Banks & Thrifts at Janney Montgomery Scott