Indiana | 001-15817 | 35-1539838 | ||||||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.)
|
One Main Street | ||||||||
Evansville, | Indiana | 47708 | ||||||
(Address of Principal Executive Offices) |
(Zip Code) |
Title of each class |
Trading
Symbol(s)
|
Name of each exchange on which registered | ||||||||||||
Common Stock, No Par Value | ONB | The NASDAQ Stock Market LLC | ||||||||||||
Depositary Shares, each representing a 1/40th interest in a share of 7.00% Fixed Rate Non-Cumulative Perpetual Preferred Stock, Series A | ONBPP | The NASDAQ Stock Market LLC | ||||||||||||
Depositary Shares, each representing a 1/40th interest in a share of 7.00% Fixed Rate Non-Cumulative Perpetual Preferred Stock, Series C | ONBPO | The NASDAQ Stock Market LLC |
![]() |
|||||
Old National Bancorp (NASDAQ: ONB) reports 3Q22 net income applicable to common shares of $136.1 million, diluted EPS of $0.47. Adjusted net income applicable to common shares1 of $150.4 million,
adjusted diluted EPS of $0.51.
| ||
“With adjusted EPS growth of nearly 19%, year over year, and organic growth across most business lines, Old National once again demonstrated the strength of our expanded franchise,” said CEO Jim Ryan. “The improvement in our net interest margin and our continued strong credit, capital and efficiency metrics also reflect the strength of our franchise and Management's continuing focus on the fundamentals of our business." |
Net Income | •Net income applicable to common shares of $136.1 million; adjusted net income applicable to common shares1 of $150.4 million |
||||
•Earnings per diluted common share ("EPS") of $0.47; adjusted EPS1 of $0.51 | |||||
Net Interest Income/NIM | •Net interest income on a fully taxable equivalent basis1 of $381.5 million |
||||
•Net interest margin on a fully taxable equivalent basis1 ("NIM") of 3.71%, up 38 basis points ("bps") | |||||
Operating Performance | •Pre-provision net revenue1 (“PPNR”) of $195.3 million; adjusted PPNR1 of $220.9 million |
||||
•Noninterest expense of $266.6 million; adjusted noninterest expense1 of $241.2 million | |||||
•Efficiency ratio1 of 56.2%; adjusted efficiency ratio1 of 50.7% | |||||
Loans and Credit Quality | •End-of-period total loans3 of $30.5 billion, up 13.2% annualized compared to $29.6 billion at June 30, 2022 |
||||
◦Total commercial loans increased 16.6% annualized, excluding Paycheck Protection Program ("PPP") loans1 | |||||
◦Total consumer loans4 increased 7.1% annualized | |||||
•Total commercial production of $2.4 billion | |||||
•Commercial loan pipeline of $5.4 billion | |||||
•Provision for credit losses ("provision") of $11.3 million | |||||
•Net charge-offs of $7.6 million, or 10 bps of average loans; 2 bps excluding purchased credit deteriorated ("PCD") loans that had an allowance at acquisition | |||||
•Non-performing loans of 0.81% of total loans | |||||
Return Profile & Capital | •Return on average tangible common equity1 of 20.5%; adjusted return on average tangible common equity1 of 22.6% |
||||
Notable Items | •$22.7 million of merger-related charges |
||||
•$2.7 million of amortization of tax credit investments |
CONTACTS: | ||||||||
Media: Kathy Schoettlin | Investors: Lynell Walton | |||||||
(812) 465-7269 | (812) 464-1366 | |||||||
Kathy.Schoettlin@oldnational.com |
Lynell.Walton@oldnational.com |
Financial Highlights (unaudited) | ||||||||||||||||||||||||||
($ and shares in thousands, except per share data) | ||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
September 30, | June 30, | March 31, | December 31, | September 30, | September 30, | September 30, | ||||||||||||||||||||
2022 | 2022 | 2022 | 2021 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Income Statement | ||||||||||||||||||||||||||
Net interest income | $ | 376,589 | $ | 337,472 | $ | 222,785 | $ | 146,781 | $ | 151,572 | $ | 936,846 | $ | 449,619 | ||||||||||||
FTE adjustment1 |
4,950 | 4,314 | 3,772 | 3,442 | 3,501 | 13,036 | 10,471 | |||||||||||||||||||
Net interest income - tax equivalent basis | 381,539 | 341,786 | 226,557 | 150,223 | 155,073 | 949,882 | 460,090 | |||||||||||||||||||
Provision for credit losses | 11,287 | 9,245 | 97,569 | (1,914) | (4,613) | 118,101 | (26,898) | |||||||||||||||||||
Noninterest income | 80,385 | 89,117 | 65,240 | 51,484 | 54,515 | 234,742 | 162,735 | |||||||||||||||||||
Noninterest expense | (266,647) | (277,395) | (226,756) | (131,937) | (121,274) | (770,798) | (368,632) | |||||||||||||||||||
Net income (loss) available to common shareholders | $ | 136,119 | $ | 110,952 | $ | (29,603) | $ | 56,188 | $ | 71,746 | $ | 217,468 | $ | 221,350 | ||||||||||||
Per Common Share Data | ||||||||||||||||||||||||||
Weighted average diluted shares | 292,483 | 291,881 | 227,002 | 166,128 | 165,939 | 271,123 | 165,862 | |||||||||||||||||||
EPS, diluted | $ | 0.47 | $ | 0.38 | $ | (0.13) | $ | 0.34 | $ | 0.43 | $ | 0.80 | $ | 1.33 | ||||||||||||
Cash dividends | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.42 | 0.42 | |||||||||||||||||||
Dividend payout ratio2 |
30 | % | 37 | % | (108) | % | 41 | % | 33 | % | 53 | % | 32 | % | ||||||||||||
Book value | $ | 16.05 | $ | 16.51 | $ | 17.03 | $ | 18.16 | $ | 18.31 | $ | 16.05 | $ | 18.31 | ||||||||||||
Stock price | 16.47 | 14.79 | 16.38 | 18.12 | 16.95 | 16.47 | 16.95 | |||||||||||||||||||
Tangible book value3 |
8.75 | 9.23 | 9.71 | 11.70 | 11.83 | 8.75 | 11.83 | |||||||||||||||||||
Performance Ratios | ||||||||||||||||||||||||||
ROAA | 1.22 | % | 1.01 | % | (0.31) | % | 0.93 | % | 1.20 | % | 0.72 | % | 1.25 | % | ||||||||||||
ROAE | 11.1 | % | 9.1 | % | (2.9) | % | 7.5 | % | 9.5 | % | 6.3 | % | 6.3 | % | ||||||||||||
ROATCE3 |
20.5 | % | 16.9 | % | (4.0) | % | 12.1 | % | 15.1 | % | 11.5 | % | 15.8 | % | ||||||||||||
NIM (FTE) | 3.71 | % | 3.33 | % | 2.88 | % | 2.77 | % | 2.92 | % | 3.34 | % | 2.92 | % | ||||||||||||
Efficiency ratio3 |
56.2 | % | 62.7 | % | 76.2 | % | 64.3 | % | 56.9 | % | 63.5 | % | 58.1 | % | ||||||||||||
NCOs (recoveries) to average loans | 0.10 | % | 0.02 | % | 0.05 | % | (0.04) | % | (0.09) | % | 0.06 | % | (0.03) | % | ||||||||||||
ACLs to EOP loans | 0.99 | % | 0.97 | % | 0.99 | % | 0.79 | % | 0.79 | % | 0.99 | % | 0.79 | % | ||||||||||||
NPLs to EOP loans | 0.81 | % | 0.78 | % | 0.88 | % | 0.92 | % | 0.94 | % | 0.81 | % | 0.94 | % | ||||||||||||
Balance Sheet (EOP) | ||||||||||||||||||||||||||
Total loans | $ | 30,528,933 | $ | 29,553,648 | $ | 28,336,244 | $ | 13,601,846 | $ | 13,584,828 | $ | 30,528,933 | $ | 13,584,828 | ||||||||||||
Total assets | 46,215,526 | 45,748,355 | 45,834,648 | 24,453,564 | 24,018,733 | 46,215,526 | 24,018,733 | |||||||||||||||||||
Total deposits | 36,053,663 | 35,538,975 | 35,607,390 | 18,569,195 | 18,196,149 | 36,053,663 | 18,196,149 | |||||||||||||||||||
Total borrowed funds | 4,264,750 | 4,384,411 | 4,347,560 | 2,575,240 | 2,536,303 | 4,264,750 | 2,536,303 | |||||||||||||||||||
Total shareholders' equity | 4,943,383 | 5,078,783 | 5,232,114 | 3,012,018 | 3,035,892 | 4,943,383 | 3,035,892 | |||||||||||||||||||
Capital Ratios3 |
||||||||||||||||||||||||||
Risk-based capital ratios (EOP): | ||||||||||||||||||||||||||
Tier 1 common equity | 9.88 | % | 9.90 | % | 10.04 | % | 12.04 | % | 12.08 | % | 9.88 | % | 12.08 | % | ||||||||||||
Tier 1 capital | 10.58 | % | 10.63 | % | 10.79 | % | 12.04 | % | 12.08 | % | 10.58 | % | 12.08 | % | ||||||||||||
Total capital | 11.84 | % | 12.03 | % | 12.19 | % | 12.77 | % | 12.84 | % | 11.84 | % | 12.84 | % | ||||||||||||
Leverage ratio (average assets) | 8.26 | % | 8.19 | % | 10.58 | % | 8.59 | % | 8.54 | % | 8.26 | % | 8.54 | % | ||||||||||||
Equity to assets (averages) | 11.18 | % | 11.22 | % | 12.03 | % | 12.35 | % | 12.69 | % | 11.43 | % | 12.69 | % | ||||||||||||
TCE to TA | 5.82 | % | 6.20 | % | 6.51 | % | 8.30 | % | 8.55 | % | 5.82 | % | 8.55 | % | ||||||||||||
Nonfinancial Data | ||||||||||||||||||||||||||
Full-time equivalent employees | 4,008 | 4,196 | 4,333 | 2,374 | 2,410 | 4,008 | 2,410 | |||||||||||||||||||
Banking centers | 263 | 266 | 267 | 162 | 162 | 263 | 162 | |||||||||||||||||||
1 Calculated using the federal statutory tax rate in effect of 21% for all periods. |
||||||||||||||||||||||||||
2 Cash dividends per common share divided by net income per common share (basic). |
||||||||||||||||||||||||||
3 Represents a non-GAAP financial measure. Refer the "Non-GAAP Measures" table for reconciliations to GAAP financial measures. | ||||||||||||||||||||||||||
September 30, 2022 capital ratios are preliminary. | ||||||||||||||||||||||||||
FTE - Fully taxable equivalent basis ROAA - Return on average assets ROAE - Return on average equity | ||||||||||||||||||||||||||
ROATCE - Return on average tangible common equity NCOs - Net Charge-offs ACL -Allowance for Credit Losses EOP - End of period actual balances NPLs - Non-performing Loans TCE - Tangible common equity TA - Tangible assets |
Income Statement (unaudited) | ||||||||||||||||||||||||||
($ and shares in thousands, except per share data) | ||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
September 30, | June 30, | March 31, | December 31, | September 30, | September 30, | September 30, | ||||||||||||||||||||
2022 | 2022 | 2022 | 2021 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Interest income | $ | 406,518 | $ | 354,358 | $ | 235,505 | $ | 156,928 | $ | 162,026 | $ | 996,381 | $ | 481,721 | ||||||||||||
Less: interest expense | 29,929 | 16,886 | 12,720 | 10,147 | 10,454 | 59,535 | 32,102 | |||||||||||||||||||
Net interest income | 376,589 | 337,472 | 222,785 | 146,781 | 151,572 | 936,846 | 449,619 | |||||||||||||||||||
Provision | 11,287 | 9,245 | 97,569 | (1,914) | (4,613) | 118,101 | (26,898) | |||||||||||||||||||
Net interest income after provision |
365,302 | 328,227 | 125,216 | 148,695 | 156,185 | 818,745 | 476,517 | |||||||||||||||||||
Wealth management fees | 17,317 | 19,304 | 14,630 | 9,833 | 10,134 | 51,251 | 30,576 | |||||||||||||||||||
Service charges on deposit accounts | 20,042 | 20,324 | 14,026 | 8,388 | 8,123 | 54,392 | 23,270 | |||||||||||||||||||
Debit card and ATM fees | 10,608 | 11,222 | 7,599 | 5,804 | 5,745 | 29,429 | 17,962 | |||||||||||||||||||
Mortgage banking revenue | 5,360 | 6,522 | 7,245 | 7,336 | 10,870 | 19,127 | 35,222 | |||||||||||||||||||
Investment product fees | 8,042 | 8,568 | 7,322 | 6,258 | 6,475 | 23,932 | 18,381 | |||||||||||||||||||
Capital markets income | 8,906 | 7,261 | 4,442 | 6,394 | 6,017 | 20,609 | 15,603 | |||||||||||||||||||
Company-owned life insurance | 3,361 | 4,571 | 3,524 | 2,737 | 2,355 | 11,456 | 7,852 | |||||||||||||||||||
Other income | 6,921 | 11,430 | 6,110 | 4,299 | 3,589 | 24,461 | 9,977 | |||||||||||||||||||
Gains (losses) on sales of debt securities | (172) | (85) | 342 | 435 | 1,207 | 85 | 3,892 | |||||||||||||||||||
Total noninterest income |
80,385 | 89,117 | 65,240 | 51,484 | 54,515 | 234,742 | 162,735 | |||||||||||||||||||
Salaries and employee benefits | 147,203 | 161,817 | 124,147 | 72,336 | 71,005 | 433,167 | 211,762 | |||||||||||||||||||
Occupancy | 26,418 | 26,496 | 21,019 | 13,151 | 12,757 | 73,933 | 41,683 | |||||||||||||||||||
Equipment | 7,328 | 7,550 | 5,168 | 4,473 | 3,756 | 20,046 | 12,231 | |||||||||||||||||||
Marketing | 10,361 | 9,119 | 4,276 | 4,723 | 3,267 | 23,756 | 7,961 | |||||||||||||||||||
Data processing | 20,269 | 25,883 | 18,762 | 11,489 | 11,508 | 64,914 | 35,558 | |||||||||||||||||||
Communication | 5,392 | 5,878 | 3,417 | 2,412 | 2,372 | 14,687 | 7,661 | |||||||||||||||||||
Professional fees | 6,559 | 6,336 | 19,791 | 5,409 | 3,416 | 32,686 | 14,668 | |||||||||||||||||||
FDIC assessment | 6,249 | 4,699 | 2,575 | 1,598 | 1,628 | 13,523 | 4,461 | |||||||||||||||||||
Amortization of intangibles | 7,089 | 7,170 | 4,811 | 2,573 | 2,779 | 19,070 | 8,763 | |||||||||||||||||||
Amortization of tax credit investments | 2,662 | 1,525 | 1,516 | 2,019 | 1,736 | 5,703 | 4,751 | |||||||||||||||||||
Other expense | 27,117 | 20,922 | 21,274 | 11,754 | 7,050 | 69,313 | 19,133 | |||||||||||||||||||
Total noninterest expense |
266,647 | 277,395 | 226,756 | 131,937 | 121,274 | 770,798 | 368,632 | |||||||||||||||||||
Income (loss) before income taxes |
179,040 | 139,949 | (36,300) | 68,242 | 89,426 | 282,689 | 270,620 | |||||||||||||||||||
Income tax expense (benefit) |
38,887 | 24,964 | (8,714) | 12,054 | 17,680 | 55,137 | 49,270 | |||||||||||||||||||
Net income (loss) | $ | 140,153 | $ | 114,985 | $ | (27,586) | $ | 56,188 | $ | 71,746 | $ | 227,552 | $ | 221,350 | ||||||||||||
Preferred dividends | (4,034) | (4,033) | (2,017) | — | — | (10,084) | — | |||||||||||||||||||
Net income (loss) applicable to common shares | $ | 136,119 | $ | 110,952 | $ | (29,603) | $ | 56,188 | $ | 71,746 | $ | 217,468 | $ | 221,350 | ||||||||||||
EPS | $ | 0.47 | $ | 0.38 | $ | (0.13) | $ | 0.34 | $ | 0.43 | $ | 0.80 | $ | 1.33 | ||||||||||||
Weighted Average Common Shares Outstanding | ||||||||||||||||||||||||||
Basic | 290,961 | 290,862 | 227,002 | 165,278 | 165,258 | 269,843 | 165,144 | |||||||||||||||||||
Diluted | 292,483 | 291,881 | 227,002 | 166,128 | 165,939 | 271,123 | 165,862 | |||||||||||||||||||
Common shares outstanding (EOP) | 292,880 | 292,893 | 292,959 | 165,838 | 165,814 | 292,880 | 165,814 | |||||||||||||||||||
End of Period Balance Sheet (unaudited) | |||||||||||||||||
($ in thousands) | |||||||||||||||||
September 30, | June 30, | March 31, | December 31, | September 30, | |||||||||||||
2022 | 2022 | 2022 | 2021 | 2021 | |||||||||||||
Earning Assets | |||||||||||||||||
Federal Reserve Bank account | $ | 328,391 | $ | 334,570 | $ | 1,545,389 | $ | 627,354 | $ | 600,581 | |||||||
Money market investments | 6,374 | 7,774 | 12,419 | 22,002 | 16,294 | ||||||||||||
Investments: | |||||||||||||||||
Treasury and government-sponsored agencies | 2,186,551 | 2,461,173 | 2,527,568 | 1,778,357 | 1,803,273 | ||||||||||||
Mortgage-backed securities | 5,584,241 | 5,976,921 | 6,086,853 | 3,698,831 | 3,354,701 | ||||||||||||
States and political subdivisions | 1,829,561 | 1,839,333 | 1,840,823 | 1,654,986 | 1,609,283 | ||||||||||||
Other securities | 693,303 | 719,223 | 735,550 | 432,478 | 442,503 | ||||||||||||
Total investments | 10,293,656 | 10,996,650 | 11,190,794 | 7,564,652 | 7,209,760 | ||||||||||||
Loans held for sale, at fair value | 19,748 | 26,217 | 39,376 | 35,458 | 51,306 | ||||||||||||
Loans: | |||||||||||||||||
Commercial | 9,311,148 | 8,923,983 | 8,624,253 | 3,391,769 | 3,505,183 | ||||||||||||
Commercial and agriculture real estate | 12,227,888 | 11,796,503 | 11,337,735 | 6,380,674 | 6,290,632 | ||||||||||||
Consumer: | |||||||||||||||||
Home equity | 1,043,594 | 1,097,852 | 1,080,885 | 560,590 | 554,322 | ||||||||||||
Other consumer loans | 1,678,997 | 1,656,253 | 1,587,216 | 1,013,524 | 1,009,909 | ||||||||||||
Subtotal of commercial and consumer loans | 24,261,627 | 23,474,591 | 22,630,089 | 11,346,557 | 11,360,046 | ||||||||||||
Residential real estate | 6,267,306 | 6,079,057 | 5,706,155 | 2,255,289 | 2,224,782 | ||||||||||||
Total loans | 30,528,933 | 29,553,648 | 28,336,244 | 13,601,846 | 13,584,828 | ||||||||||||
Total earning assets | 41,177,102 | 40,918,859 | 41,124,222 | 21,851,312 | 21,462,769 | ||||||||||||
Allowance for credit losses on loans | (302,254) | (288,003) | (280,507) | (107,341) | (107,868) | ||||||||||||
Non-earning Assets: | |||||||||||||||||
Cash and due from banks | 466,846 | 455,620 | 418,744 | 172,663 | 180,583 | ||||||||||||
Premises and equipment, net | 588,021 | 586,031 | 584,113 | 476,186 | 476,036 | ||||||||||||
Operating lease right-of-use assets | 187,626 | 192,196 | 201,802 | 69,560 | 69,912 | ||||||||||||
Goodwill and other intangible assets | 2,135,792 | 2,131,815 | 2,144,609 | 1,071,672 | 1,074,245 | ||||||||||||
Company-owned life insurance | 767,089 | 769,595 | 766,291 | 463,324 | 461,310 | ||||||||||||
Other assets | 1,195,304 | 982,242 | 875,374 | 456,188 | 401,746 | ||||||||||||
Total non-earning assets | 5,340,678 | 5,117,499 | 4,990,933 | 2,709,593 | 2,663,832 | ||||||||||||
Total assets | $ | 46,215,526 | $ | 45,748,355 | $ | 45,834,648 | $ | 24,453,564 | $ | 24,018,733 | |||||||
Liabilities and Equity | |||||||||||||||||
Noninterest-bearing demand deposits | $ | 12,400,077 | $ | 12,388,379 | $ | 12,463,136 | $ | 6,303,106 | $ | 6,440,526 | |||||||
Interest-bearing: | |||||||||||||||||
Checking and NOW accounts | 8,963,014 | 8,473,510 | 8,296,337 | 5,338,022 | 4,956,012 | ||||||||||||
Savings accounts | 6,616,512 | 6,796,152 | 6,871,767 | 3,798,494 | 3,708,807 | ||||||||||||
Money market accounts | 5,602,729 | 5,373,318 | 5,432,139 | 2,169,160 | 2,097,967 | ||||||||||||
Other time deposits | 2,393,083 | 2,479,304 | 2,544,011 | 960,413 | 992,837 | ||||||||||||
Total core deposits | 35,975,415 | 35,510,663 | 35,607,390 | 18,569,195 | 18,196,149 | ||||||||||||
Brokered deposits | 78,248 | 28,312 | — | — | — | ||||||||||||
Total deposits | 36,053,663 | 35,538,975 | 35,607,390 | 18,569,195 | 18,196,149 | ||||||||||||
Federal funds purchased and interbank borrowings | 301,031 | 1,561 | 1,721 | 276 | 34 | ||||||||||||
Securities sold under agreements to repurchase | 438,053 | 476,173 | 509,275 | 392,275 | 375,247 | ||||||||||||
Federal Home Loan Bank advances | 2,804,617 | 3,283,963 | 3,239,357 | 1,886,019 | 1,890,054 | ||||||||||||
Other borrowings | 721,049 | 622,714 | 597,207 | 296,670 | 270,968 | ||||||||||||
Total borrowed funds | 4,264,750 | 4,384,411 | 4,347,560 | 2,575,240 | 2,536,303 | ||||||||||||
Operating lease liabilities | 207,725 | 215,188 | 234,049 | 76,236 | 76,771 | ||||||||||||
Accrued expenses and other liabilities | 746,005 | 530,998 | 413,535 | 220,875 | 173,618 | ||||||||||||
Total liabilities | 41,272,143 | 40,669,572 | 40,602,534 | 21,441,546 | 20,982,841 | ||||||||||||
Preferred stock, common stock, surplus, and retained earnings | 5,751,833 | 5,647,916 | 5,570,313 | 3,014,393 | 2,979,082 | ||||||||||||
Accumulated other comprehensive income (loss), net of tax | (808,450) | (569,133) | (338,199) | (2,375) | 56,810 | ||||||||||||
Total shareholders' equity | 4,943,383 | 5,078,783 | 5,232,114 | 3,012,018 | 3,035,892 | ||||||||||||
Total liabilities and shareholders' equity | $ | 46,215,526 | $ | 45,748,355 | $ | 45,834,648 | $ | 24,453,564 | $ | 24,018,733 | |||||||
Average Balance Sheet and Interest Rates (unaudited) | ||||||||||||||||||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||||||||||||
September 30, 2022 | June 30, 2022 | September 30, 2021 | ||||||||||||||||||||||||||||||||||||
Average | Income1/ |
Yield/ | Average | Income1/ |
Yield/ | Average | Income1/ |
Yield/ | ||||||||||||||||||||||||||||||
Earning Assets: | Balance | Expense | Rate | Balance | Expense | Rate | Balance | Expense | Rate | |||||||||||||||||||||||||||||
Money market and other interest-earning investments | $ | 514,362 | $ | 935 | 0.72 | % | $ | 1,088,005 | $ | 1,830 | 0.67 | % | $ | 467,572 | $ | 177 | 0.15 | % | ||||||||||||||||||||
Investments: | ||||||||||||||||||||||||||||||||||||||
Treasury and government-sponsored agencies | 2,326,070 | 13,212 | 2.27 | % | 2,487,717 | 11,818 | 1.90 | % | 1,730,553 | 6,968 | 1.61 | % | ||||||||||||||||||||||||||
Mortgage-backed securities | 5,891,283 | 36,157 | 2.45 | % | 6,008,470 | 33,534 | 2.23 | % | 3,313,027 | 14,509 | 1.75 | % | ||||||||||||||||||||||||||
States and political subdivisions | 1,829,322 | 14,631 | 3.20 | % | 1,834,189 | 14,571 | 3.18 | % | 1,586,743 | 12,609 | 3.18 | % | ||||||||||||||||||||||||||
Other securities | 718,735 | 6,781 | 3.77 | % | 723,279 | 5,467 | 3.02 | % | 443,393 | 2,638 | 2.38 | % | ||||||||||||||||||||||||||
Total investments | 10,765,410 | 70,781 | 2.63 | % | 11,053,655 | 65,390 | 2.37 | % | 7,073,716 | 36,724 | 2.08 | % | ||||||||||||||||||||||||||
Loans:2 |
||||||||||||||||||||||||||||||||||||||
Commercial | 9,045,009 | 113,491 | 5.02 | % | 8,692,646 | 95,743 | 4.36 | % | 3,645,197 | 36,139 | 3.88 | % | ||||||||||||||||||||||||||
Commercial and agriculture real estate | 11,929,892 | 136,780 | 4.59 | % | 11,547,958 | 113,545 | 3.89 | % | 6,200,144 | 57,820 | 3.65 | % | ||||||||||||||||||||||||||
Consumer: | ||||||||||||||||||||||||||||||||||||||
Home equity | 947,921 | 14,397 | 6.03 | % | 1,000,373 | 11,256 | 4.51 | % | 549,229 | 4,448 | 3.21 | % | ||||||||||||||||||||||||||
Other consumer loans | 1,787,929 | 18,652 | 4.14 | % | 1,715,550 | 19,222 | 4.49 | % | 1,018,385 | 9,690 | 3.77 | % | ||||||||||||||||||||||||||
Subtotal commercial and consumer loans | 23,710,751 | 283,320 | 4.78 | % | 22,956,527 | 239,766 | 4.19 | % | 11,412,955 | 108,097 | 3.76 | % | ||||||||||||||||||||||||||
Residential real estate loans | 6,189,503 | 56,432 | 3.65 | % | 5,905,151 | 51,686 | 3.50 | % | 2,274,347 | 20,529 | 3.61 | % | ||||||||||||||||||||||||||
Total loans | 29,900,254 | 339,752 | 4.54 | % | 28,861,678 | 291,452 | 4.01 | % | 13,687,302 | 128,626 | 3.70 | % | ||||||||||||||||||||||||||
Total earning assets | $ | 41,180,026 | $ | 411,468 | 3.99 | % | $ | 41,003,338 | $ | 358,672 | 3.48 | % | $ | 21,228,590 | $ | 165,527 | 3.08 | % | ||||||||||||||||||||
Less: Allowance for credit losses on loans | (290,215) | (282,943) | (111,216) | |||||||||||||||||||||||||||||||||||
Non-earning Assets: | ||||||||||||||||||||||||||||||||||||||
Cash and due from banks | $ | 503,841 | $ | 277,283 | $ | 272,855 | ||||||||||||||||||||||||||||||||
Other assets | 4,522,171 | 4,735,701 | 2,479,079 | |||||||||||||||||||||||||||||||||||
Total assets | $ | 45,915,823 | $ | 45,733,379 | $ | 23,869,308 | ||||||||||||||||||||||||||||||||
Interest-Bearing Liabilities: | ||||||||||||||||||||||||||||||||||||||
Checking and NOW accounts | $ | 8,681,392 | $ | 5,751 | 0.26 | % | $ | 8,445,683 | $ | 1,786 | 0.08 | % | $ | 4,873,914 | $ | 484 | 0.04 | % | ||||||||||||||||||||
Savings accounts | 6,733,465 | 547 | 0.03 | % | 6,835,675 | 673 | 0.04 | % | 3,678,944 | 500 | 0.05 | % | ||||||||||||||||||||||||||
Money market accounts | 5,344,567 | 2,072 | 0.15 | % | 5,317,300 | 1,027 | 0.08 | % | 2,110,981 | 438 | 0.08 | % | ||||||||||||||||||||||||||
Other time deposits | 2,463,573 | 2,168 | 0.35 | % | 2,491,998 | 1,627 | 0.26 | % | 998,060 | 1,156 | 0.46 | % | ||||||||||||||||||||||||||
Total interest-bearing core deposits | 23,222,997 | 10,538 | 0.18 | % | 23,090,656 | 5,113 | 0.09 | % | 11,661,899 | 2,578 | 0.09 | % | ||||||||||||||||||||||||||
Brokered deposits | 44,579 | 282 | 2.51 | % | 7,447 | 74 | 0.00 | % | — | — | 0.00 | % | ||||||||||||||||||||||||||
Total interest-bearing deposits | 23,267,576 | 10,820 | 0.18 | % | 23,098,103 | 5,187 | 0.09 | % | 11,661,899 | 2,578 | 0.09 | % | ||||||||||||||||||||||||||
Federal funds purchased and interbank borrowings | 122,311 | 720 | 2.34 | % | 1,222 | 2 | 0.47 | % | 689 | — | 0.00 | % | ||||||||||||||||||||||||||
Securities sold under agreements to repurchase | 436,225 | 106 | 0.10 | % | 466,885 | 85 | 0.07 | % | 384,724 | 90 | 0.09 | % | ||||||||||||||||||||||||||
Federal Home Loan Bank advances | 3,025,844 | 13,027 | 1.71 | % | 3,053,423 | 6,925 | 0.91 | % | 1,890,916 | 5,326 | 1.12 | % | ||||||||||||||||||||||||||
Other borrowings | 676,874 | 5,256 | 3.08 | % | 611,772 | 4,687 | 3.06 | % | 270,597 | 2,460 | 3.64 | % | ||||||||||||||||||||||||||
Total borrowed funds | 4,261,254 | 19,109 | 1.78 | % | 4,133,302 | 11,699 | 1.14 | % | 2,546,926 | 7,876 | 1.23 | % | ||||||||||||||||||||||||||
Total interest-bearing liabilities | $ | 27,528,830 | $ | 29,929 | 0.43 | % | $ | 27,231,405 | $ | 16,886 | 0.25 | % | $ | 14,208,825 | $ | 10,454 | 0.29 | % | ||||||||||||||||||||
Noninterest-Bearing Liabilities and Shareholders' Equity | ||||||||||||||||||||||||||||||||||||||
Demand deposits | $ | 12,575,011 | $ | 12,714,946 | $ | 6,314,100 | ||||||||||||||||||||||||||||||||
Other liabilities | 677,829 | 657,128 | 318,448 | |||||||||||||||||||||||||||||||||||
Shareholders' equity | 5,134,153 | 5,129,900 | 3,027,935 | |||||||||||||||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 45,915,823 | $ | 45,733,379 | $ | 23,869,308 | ||||||||||||||||||||||||||||||||
Net interest rate spread | 3.56 | % | 3.23 | % | 2.79 | % | ||||||||||||||||||||||||||||||||
Net interest margin (FTE) | 3.71 | % | 3.33 | % | 2.92 | % | ||||||||||||||||||||||||||||||||
FTE adjustment | $ | 4,950 | $ | 4,314 | $ | 3,501 | ||||||||||||||||||||||||||||||||
1 Interest income is reflected on a FTE. |
||||||||||||||||||||||||||||||||||||||
2 Includes loans held for sale. |
||||||||||||||||||||||||||||||||||||||
Average Balance Sheet and Interest Rates (unaudited) | ||||||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||
Nine Months Ended | Nine Months Ended | |||||||||||||||||||||||||
September 30, 2022 | September 30, 2021 | |||||||||||||||||||||||||
Average | Income1/ |
Yield/ | Average | Income1/ |
Yield/ | |||||||||||||||||||||
Earning Assets: | Balance | Expense | Rate | Balance | Expense | Rate | ||||||||||||||||||||
Money market and other interest-earning investments | $ | 976,579 | $ | 3,073 | 0.42 | % | $ | 357,151 | $ | 313 | 0.12 | % | ||||||||||||||
Investments: | ||||||||||||||||||||||||||
Treasury and government-sponsored agencies | 2,336,897 | 33,249 | 1.90 | % | 1,509,931 | 17,820 | 1.57 | % | ||||||||||||||||||
Mortgage-backed securities | 5,593,341 | 94,067 | 2.24 | % | 3,304,200 | 45,408 | 1.83 | % | ||||||||||||||||||
States and political subdivisions | 1,801,053 | 42,839 | 3.17 | % | 1,523,175 | 37,174 | 3.25 | % | ||||||||||||||||||
Other securities | 682,937 | 16,392 | 3.20 | % | 445,298 | 8,071 | 2.42 | % | ||||||||||||||||||
Total investments | $ | 10,414,228 | $ | 186,547 | 2.39 | % | $ | 6,782,604 | $ | 108,473 | 2.13 | % | ||||||||||||||
Loans:2 |
||||||||||||||||||||||||||
Commercial | 7,888,730 | 264,517 | 4.47 | % | 3,878,630 | 106,421 | 3.62 | % | ||||||||||||||||||
Commercial and agriculture real estate | 10,753,988 | 327,733 | 4.06 | % | 6,109,795 | 171,221 | 3.70 | % | ||||||||||||||||||
Consumer: | ||||||||||||||||||||||||||
Home equity | 911,276 | 33,008 | 4.84 | % | 544,111 | 12,801 | 3.15 | % | ||||||||||||||||||
Other consumer loans | 1,609,845 | 52,434 | 4.35 | % | 1,037,038 | 29,613 | 3.82 | % | ||||||||||||||||||
Subtotal commercial and consumer loans | 21,163,839 | 677,692 | 4.27 | % | 11,569,574 | 320,056 | 3.70 | % | ||||||||||||||||||
Residential real estate loans | 5,369,844 | 142,105 | 3.53 | % | 2,268,142 | 63,350 | 3.72 | % | ||||||||||||||||||
Total loans | 26,533,683 | 819,797 | 4.12 | % | 13,837,716 | 383,406 | 3.67 | % | ||||||||||||||||||
Total earning assets | $ | 37,924,490 | $ | 1,009,417 | 3.55 | % | $ | 20,977,471 | $ | 492,192 | 3.11 | % | ||||||||||||||
Less: Allowance for credit losses on loans | (247,558) | (120,619) | ||||||||||||||||||||||||
Non-earning Assets: | ||||||||||||||||||||||||||
Cash and due from banks | $ | 350,848 | $ | 266,543 | ||||||||||||||||||||||
Other assets | 4,249,986 | 2,495,512 | ||||||||||||||||||||||||
Total assets | $ | 42,277,766 | $ | 23,618,907 | ||||||||||||||||||||||
Interest-Bearing Liabilities: | ||||||||||||||||||||||||||
Checking and NOW accounts | $ | 7,977,524 | $ | 8,133 | 0.14 | % | $ | 4,895,539 | $ | 1,608 | 0.04 | % | ||||||||||||||
Savings accounts | 6,295,628 | 1,809 | 0.04 | % | 3,608,078 | 1,479 | 0.05 | % | ||||||||||||||||||
Money market accounts | 4,819,252 | 3,791 | 0.11 | % | 2,060,325 | 1,293 | 0.08 | % | ||||||||||||||||||
Other time deposits | 2,236,206 | 5,112 | 0.31 | % | 1,034,389 | 4,058 | 0.52 | % | ||||||||||||||||||
Total interest-bearing core deposits | 21,328,610 | 18,845 | 0.12 | % | 11,598,331 | 8,438 | 0.10 | % | ||||||||||||||||||
Brokered deposits | 17,505 | 356 | 2.72 | % | 55,312 | 31 | 0.08 | % | ||||||||||||||||||
Total interest-bearing deposits | 21,346,115 | 19,201 | 0.12 | % | 11,653,643 | 8,469 | 0.10 | % | ||||||||||||||||||
Federal funds purchased and interbank borrowings | 41,993 | 722 | 2.30 | % | 1,096 | — | 0.00 | % | ||||||||||||||||||
Securities sold under agreements to repurchase | 450,966 | 287 | 0.09 | % | 396,495 | 305 | 0.10 | % | ||||||||||||||||||
Federal Home Loan Bank advances | 2,891,347 | 25,915 | 1.20 | % | 1,907,322 | 15,953 | 1.12 | % | ||||||||||||||||||
Other borrowings | 574,589 | 13,410 | 3.12 | % | 267,650 | 7,375 | 3.67 | % | ||||||||||||||||||
Total borrowed funds | 3,958,895 | 40,334 | 1.36 | % | 2,572,563 | 23,633 | 1.23 | % | ||||||||||||||||||
Total interest-bearing liabilities | 25,305,010 | 59,535 | 0.31 | % | 14,226,206 | 32,102 | 0.30 | % | ||||||||||||||||||
Noninterest-Bearing Liabilities and Shareholders' Equity | ||||||||||||||||||||||||||
Demand deposits | $ | 11,540,293 | $ | 6,072,310 | ||||||||||||||||||||||
Other liabilities | 601,619 | 323,310 | ||||||||||||||||||||||||
Shareholders' equity | 4,830,844 | 2,997,081 | ||||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 42,277,766 | $ | 23,618,907 | ||||||||||||||||||||||
Net interest rate spread | 3.24 | % | 2.81 | % | ||||||||||||||||||||||
Net interest margin (FTE) | 3.34 | % | 2.92 | % | ||||||||||||||||||||||
FTE adjustment | $ | 13,036 | $ | 10,471 | ||||||||||||||||||||||
1 Interest income is reflected on a FTE. | ||||||||||||||||||||||||||
2 Includes loans held for sale. |
||||||||||||||||||||||||||
Asset Quality (EOP) (unaudited) | ||||||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
September 30, | June 30, | March 31, | December 31, | September 30, | September 30, | September 30, | ||||||||||||||||||||
2022 | 2022 | 2022 | 2021 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Allowance for credit losses on loans: | ||||||||||||||||||||||||||
Beginning ACL | $ | 288,003 | $ | 280,507 | $ | 107,341 | $ | 107,868 | $ | 109,444 | $ | 107,341 | $ | 131,388 | ||||||||||||
Allowance established for acquired PCD loans | 10,558 | — | 78,531 | — | — | 89,089 | — | |||||||||||||||||||
Provision for credit losses1 |
11,288 | 9,254 | 97,409 | (1,914) | (4,613) | 117,951 | (26,898) | |||||||||||||||||||
Gross charge-offs | (11,440) | (4,096) | (4,664) | (545) | (1,215) | (20,200) | (3,765) | |||||||||||||||||||
Gross recoveries | 3,845 | 2,338 | 1,890 | 1,932 | 4,252 | 8,073 | 7,143 | |||||||||||||||||||
(NCOs) recoveries | (7,595) | (1,758) | (2,774) | 1,387 | 3,037 | (12,127) | 3,378 | |||||||||||||||||||
Ending ACL | $ | 302,254 | $ | 288,003 | $ | 280,507 | $ | 107,341 | $ | 107,868 | $ | 302,254 | $ | 107,868 | ||||||||||||
NCOs (recoveries) / average loans2 |
0.10 | % | 0.02 | % | 0.05 | % | (0.04) | % | (0.09) | % | 0.06 | % | (0.03) | % | ||||||||||||
Average loans2 |
$ | 29,890,008 | $ | 28,847,003 | $ | 20,725,313 | $ | 13,594,543 | $ | 13,675,436 | $ | 26,521,011 | $ | 13,824,569 | ||||||||||||
EOP loans2 |
30,528,933 | 29,553,648 | 28,336,244 | 13,601,846 | 13,584,828 | 30,528,933 | 13,584,828 | |||||||||||||||||||
ACL / EOP loans2 |
0.99 | % | 0.97 | % | 0.99 | % | 0.79 | % | 0.79 | % | 0.99 | % | 0.79 | % | ||||||||||||
Underperforming Assets: | ||||||||||||||||||||||||||
Loans 90 days and over (still accruing) |
$ | 767 | $ | 882 | $ | 1,646 | $ | 7 | $ | 113 | $ | 767 | $ | 113 | ||||||||||||
NPLs: | ||||||||||||||||||||||||||
Nonaccrual loans3 |
233,659 | 214,924 | 227,925 | 106,691 | 111,586 | 233,659 | 111,586 | |||||||||||||||||||
TDRs still accruing | 13,674 | 15,665 | 20,999 | 18,378 | 16,420 | 13,674 | 16,420 | |||||||||||||||||||
Total NPLs | 247,333 | 230,589 | 248,924 | 125,069 | 128,006 | 247,333 | 128,006 | |||||||||||||||||||
Foreclosed assets | 11,967 | 12,618 | 19,713 | 2,030 | 1,943 | 11,967 | 1,943 | |||||||||||||||||||
Total underperforming assets | $ | 260,067 | $ | 244,089 | $ | 270,283 | $ | 127,106 | $ | 130,062 | $ | 260,067 | $ | 130,062 | ||||||||||||
Classified and Criticized Assets: | ||||||||||||||||||||||||||
Nonaccrual loans3 |
$ | 233,659 | $ | 214,924 | $ | 227,925 | $ | 106,691 | $ | 111,586 | $ | 233,659 | $ | 111,586 | ||||||||||||
Substandard loans (still accruing) | 476,724 | 490,566 | 518,341 | 162,572 | 164,192 | 476,724 | 164,192 | |||||||||||||||||||
Loans 90 days and over (still accruing) | 767 | 882 | 1,646 | 7 | 113 | 767 | 113 | |||||||||||||||||||
Total classified loans - "problem loans" | 711,150 | 706,372 | 747,912 | 269,270 | 275,891 | 711,150 | 275,891 | |||||||||||||||||||
Other classified assets | 24,773 | 25,004 | 24,676 | 4,338 | 4,300 | 24,773 | 4,300 | |||||||||||||||||||
Criticized loans - "special mention loans" | 549,994 | 452,835 | 507,689 | 235,910 | 240,215 | 549,994 | 240,215 | |||||||||||||||||||
Total classified and criticized assets | $ | 1,285,917 | $ | 1,184,211 | $ | 1,280,277 | $ | 509,518 | $ | 520,406 | $ | 1,285,917 | $ | 520,406 | ||||||||||||
Loans 30-89 days past due | $ | 65,632 | $ | 48,889 | $ | 94,114 | $ | 16,347 | $ | 13,263 | $ | 65,632 | $ | 13,263 | ||||||||||||
NPLs / EOP loans2 |
0.81 | % | 0.78 | % | 0.88 | % | 0.92 | % | 0.94 | % | 0.81 | % | 0.94 | % | ||||||||||||
ACL to NPLs | 122 | % | 125 | % | 113 | % | 86 | % | 84 | % | 122 | % | 84 | % | ||||||||||||
Under-performing assets / EOP loans2 |
0.85 | % | 0.83 | % | 0.95 | % | 0.93 | % | 0.96 | % | 0.85 | % | 0.96 | % | ||||||||||||
Under-performing assets / EOP assets | 0.56 | % | 0.53 | % | 0.59 | % | 0.52 | % | 0.54 | % | 0.56 | % | 0.54 | % | ||||||||||||
30+ day delinquencies2 |
0.22 | % | 0.17 | % | 0.34 | % | 0.12 | % | 0.10 | % | 0.22 | % | 0.10 | % | ||||||||||||
1 Excludes $0.2 million of expense to establish an allowance on held-to-maturity securities during the first quarter of 2022. | ||||||||||||||||||||||||||
2 Excludes loans held for sale. |
||||||||||||||||||||||||||
3 Includes non-accruing TDRs totaling $23.8 million at September 30, 2022, $24.3 million at June 30, 2022, $23.8 million at March 31, 2022, $11.7 million at December 31, 2021 and $12.8 million at September 30, 2021. | ||||||||||||||||||||||||||
PCD - Purchased credit deteriorated TDR - Troubled debt restructuring | ||||||||||||||||||||||||||
Non-GAAP Measures (unaudited) | ||||||||||||||||||||||||||
($ and shares in thousands, except per share data) | ||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
September 30, | June 30, | March 31, | December 31, | September 30, | September 30, | September 30, | ||||||||||||||||||||
2022 | 2022 | 2022 | 2021 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Earnings Per Share: | ||||||||||||||||||||||||||
Net income applicable to common shares | $ | 136,119 | $ | 110,952 | $ | (29,603) | $ | 56,188 | $ | 71,746 | $ | 217,468 | $ | 221,350 | ||||||||||||
Adjustments: | ||||||||||||||||||||||||||
Debt Securities (gains) losses | 172 | 85 | (342) | (435) | (1,207) | (85) | (3,892) | |||||||||||||||||||
Tax effect1 |
(65) | (30) | 62 | 109 | 302 | (32) | 973 | |||||||||||||||||||
Debt securities (gains) losses, net | 107 | 55 | (280) | (326) | (905) | (117) | (2,919) | |||||||||||||||||||
Day 1 non-PCD | — | — | 96,270 | — | — | 96,270 | — | |||||||||||||||||||
Tax effect1 |
— | — | (17,550) | — | — | (17,550) | — | |||||||||||||||||||
Day 1 non-PCD, net | — | — | 78,720 | — | — | 78,720 | — | |||||||||||||||||||
Merger related charges | 22,743 | 36,585 | 52,299 | 6,683 | 1,361 | 111,627 | 7,901 | |||||||||||||||||||
Tax effect1 |
(8,529) | (13,057) | (9,534) | (1,671) | (340) | (34,016) | (1,975) | |||||||||||||||||||
Merger related charges, net | 14,214 | 23,528 | 42,765 | 5,012 | 1,021 | 77,611 | 5,926 | |||||||||||||||||||
ONB Way | — | — | — | — | — | — | 1,952 | |||||||||||||||||||
Tax effect1 |
— | — | — | — | — | — | (488) | |||||||||||||||||||
ONB Way, net | — | — | — | — | — | — | 1,464 | |||||||||||||||||||
Total adjustments, net | 14,321 | 23,583 | 121,205 | 4,686 | 116 | 156,214 | 4,471 | |||||||||||||||||||
Net income applicable to common shares, adjusted | $ | 150,440 | $ | 134,535 | $ | 91,602 | $ | 60,874 | $ | 71,862 | $ | 373,682 | $ | 225,821 | ||||||||||||
Weighted average diluted common shares outstanding | 292,483 | 291,881 | 227,002 | 166,128 | 165,939 | 271,123 | 165,862 | |||||||||||||||||||
EPS, diluted | $ | 0.47 | $ | 0.38 | $ | (0.13) | $ | 0.34 | $ | 0.43 | $ | 0.80 | $ | 1.33 | ||||||||||||
Adjusted EPS, diluted | $ | 0.51 | $ | 0.46 | $ | 0.40 | $ | 0.37 | $ | 0.43 | $ | 1.38 | $ | 1.36 | ||||||||||||
NIM: | ||||||||||||||||||||||||||
Net interest income | $ | 376,589 | $ | 337,472 | $ | 222,785 | $ | 146,781 | $ | 151,572 | $ | 936,846 | $ | 449,619 | ||||||||||||
Add: FTE adjustment1 |
4,950 | 4,314 | 3,772 | 3,442 | 3,501 | 13,036 | 10,471 | |||||||||||||||||||
Net interest income (FTE) | $ | 381,539 | $ | 341,786 | $ | 226,557 | $ | 150,223 | $ | 155,073 | $ | 949,882 | $ | 460,090 | ||||||||||||
Average earning assets | $ | 41,180,026 | $ | 41,003,338 | $ | 31,483,553 | $ | 21,670,723 | $ | 21,228,590 | $ | 37,924,490 | $ | 20,977,471 | ||||||||||||
NIM | 3.66 | % | 3.29 | % | 2.83 | % | 2.71 | % | 2.86 | % | 3.29 | % | 2.86 | % | ||||||||||||
NIM (FTE) | 3.71 | % | 3.33 | % | 2.88 | % | 2.77 | % | 2.92 | % | 3.34 | % | 2.92 | % | ||||||||||||
Non-GAAP Measures (unaudited) | ||||||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
September 30, | June 30, | March 31, | December 31, | September 30, | September 30, | September 30, | ||||||||||||||||||||
2022 | 2022 | 2022 | 2021 | 2021 | 2022 | 2021 | ||||||||||||||||||||
PPNR: | ||||||||||||||||||||||||||
Net interest income (FTE)1 |
$ | 381,539 | $ | 341,786 | $ | 226,557 | $ | 150,223 | $ | 155,073 | $ | 949,882 | $ | 460,090 | ||||||||||||
Add: Noninterest income | 80,385 | 89,117 | 65,240 | 51,484 | 54,515 | 234,742 | 162,735 | |||||||||||||||||||
Total revenue (FTE) | 461,924 | 430,903 | 291,797 | 201,707 | 209,588 | 1,184,624 | 622,825 | |||||||||||||||||||
Less: Noninterest expense | (266,647) | (277,395) | (226,756) | (131,937) | (121,274) | (770,798) | (368,632) | |||||||||||||||||||
PPNR | $ | 195,277 | $ | 153,508 | $ | 65,041 | $ | 69,770 | $ | 88,314 | $ | 413,826 | $ | 254,193 | ||||||||||||
Adjustments: | ||||||||||||||||||||||||||
Debt securities (gains) losses | $ | 172 | $ | 85 | $ | (342) | $ | (435) | $ | (1,207) | $ | (85) | $ | (3,892) | ||||||||||||
Noninterest income adjustments | 172 | 85 | (342) | (435) | (1,207) | (85) | (3,892) | |||||||||||||||||||
Adjusted revenue | $ | 462,096 | $ | 430,988 | $ | 291,455 | $ | 201,272 | $ | 208,381 | $ | 1,184,539 | $ | 618,933 | ||||||||||||
Adjustments: | ||||||||||||||||||||||||||
ONB Way | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 1,952 | ||||||||||||
Merger related charges | 22,743 | 36,585 | 52,299 | 6,683 | 1,361 | 111,627 | 7,901 | |||||||||||||||||||
Amortization of tax credit investments | 2,662 | 1,525 | 1,516 | 2,019 | 1,736 | 5,703 | 4,751 | |||||||||||||||||||
Noninterest expense adjustments | 25,405 | 38,110 | 53,815 | 8,702 | 3,097 | 117,330 | 14,604 | |||||||||||||||||||
Adjusted total noninterest expense | (241,242) | (239,285) | (172,941) | (123,235) | (118,177) | (653,468) | (354,028) | |||||||||||||||||||
Adjusted PPNR | $ | 220,854 | $ | 191,703 | $ | 118,514 | $ | 78,037 | $ | 90,204 | $ | 531,071 | $ | 264,905 | ||||||||||||
Efficiency Ratio: | ||||||||||||||||||||||||||
Noninterest expense | $ | 266,647 | $ | 277,395 | $ | 226,756 | $ | 131,937 | $ | 121,274 | $ | 770,798 | $ | 368,632 | ||||||||||||
Less: Amortization of intangibles | (7,089) | (7,170) | (4,811) | (2,573) | (2,779) | (19,070) | (8,763) | |||||||||||||||||||
Noninterest expense, excl. amortization of intangibles | 259,558 | 270,225 | 221,945 | 129,364 | 118,495 | 751,728 | 359,869 | |||||||||||||||||||
Less: Noninterest expense adjustments | (25,405) | (38,110) | (53,815) | (8,702) | (3,097) | (117,330) | (14,604) | |||||||||||||||||||
Adjusted noninterest expense | $ | 234,153 | $ | 232,115 | $ | 168,130 | $ | 120,662 | $ | 115,398 | $ | 634,398 | $ | 345,265 | ||||||||||||
Total revenue (FTE)1 |
$ | 461,924 | $ | 430,903 | $ | 291,797 | $ | 201,707 | $ | 209,588 | $ | 1,184,624 | $ | 622,825 | ||||||||||||
Less: Revenue adjustments | 172 | 85 | (342) | (435) | (1,207) | (85) | (3,892) | |||||||||||||||||||
Total adjusted revenue | $ | 462,096 | $ | 430,988 | $ | 291,455 | $ | 201,272 | $ | 208,381 | $ | 1,184,539 | $ | 618,933 | ||||||||||||
Efficiency Ratio | 56.17 | % | 62.70 | % | 76.15 | % | 64.27 | % | 56.86 | % | 63.46 | % | 58.14 | % | ||||||||||||
Adjusted Efficiency Ratio | 50.67 | % | 53.85 | % | 57.67 | % | 59.95 | % | 55.38 | % | 53.56 | % | 55.78 | % | ||||||||||||
Non-GAAP Measures (unaudited) | ||||||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
September 30, | June 30, | March 31, | December 31, | September 30, | September 30, | September 30, | ||||||||||||||||||||
2022 | 2022 | 2022 | 2021 | 2021 | 2022 | 2021 | ||||||||||||||||||||
ROAE and ROATCE: | ||||||||||||||||||||||||||
Net income (loss) applicable to common shares | $ | 136,119 | $ | 110,952 | $ | (29,603) | $ | 56,188 | $ | 71,746 | $ | 217,468 | $ | 221,350 | ||||||||||||
Amortization of intangibles | 7,089 | 7,170 | 4,811 | 2,573 | 2,779 | 19,070 | 8,763 | |||||||||||||||||||
Tax effect1 |
(1,772) | (1,793) | (877) | (643) | (695) | (4,768) | (2,191) | |||||||||||||||||||
Amortization of intangibles, net | 5,317 | 5,378 | 3,934 | 1,930 | 2,084 | 14,302 | 6,572 | |||||||||||||||||||
Net income (loss) applicable to common shares, excluding intangible amortization | 141,436 | 116,330 | (25,669) | 58,118 | 73,830 | 231,770 | 227,922 | |||||||||||||||||||
Total adjustments, net | 14,321 | 23,583 | 121,205 | 4,686 | 116 | 156,214 | 4,471 | |||||||||||||||||||
Adjusted tangible net income applicable to common shares | $ | 155,757 | $ | 139,913 | $ | 95,536 | $ | 62,804 | $ | 73,946 | $ | 387,984 | $ | 232,393 | ||||||||||||
Average shareholders' equity | $ | 5,134,153 | $ | 5,129,900 | $ | 4,218,416 | $ | 2,998,825 | $ | 3,027,935 | $ | 4,830,844 | $ | 2,997,081 | ||||||||||||
Less: Average preferred equity | (243,719) | (243,719) | (117,210) | — | — | (202,013) | — | |||||||||||||||||||
Average shareholders' common equity | $ | 4,890,434 | $ | 4,886,181 | $ | 4,101,206 | $ | 2,998,825 | $ | 3,027,935 | $ | 4,628,831 | $ | 2,997,081 | ||||||||||||
Average goodwill and other intangible assets | (2,129,858) | (2,136,964) | (1,550,624) | (1,072,986) | (1,075,579) | (1,941,270) | (1,078,441) | |||||||||||||||||||
Average tangible shareholder's common equity | $ | 2,760,576 | $ | 2,749,217 | $ | 2,550,582 | $ | 1,925,839 | $ | 1,952,356 | $ | 2,687,561 | $ | 1,918,640 | ||||||||||||
ROAE | 11.13 | % | 9.08% | (2.89)% | 7.49% | 9.48% | 6.26 | % | 9.85 | % | ||||||||||||||||
ROAE, adjusted | 12.30 | % | 11.01% | 8.93% | 8.12% | 9.49% | 10.76 | % | 10.05 | % | ||||||||||||||||
ROATCE | 20.49 | % | 16.93% | (4.03)% | 12.07% | 15.13% | 11.50 | % | 15.84 | % | ||||||||||||||||
ROATCE, adjusted | 22.57 | % | 20.36% | 14.98% | 13.04% | 15.16% | 19.25 | % | 16.15 | % | ||||||||||||||||
Non-GAAP Measures (unaudited) | |||||||||||||||||
($ in thousands) | |||||||||||||||||
As of | |||||||||||||||||
September 30, | June 30, | March 31, | December 31, | September 30, | |||||||||||||
2022 | 2022 | 2022 | 2021 | 2021 | |||||||||||||
Tangible Common Equity: | |||||||||||||||||
Shareholders' equity | $ | 4,943,383 | $ | 5,078,783 | $ | 5,232,114 | $ | 3,012,018 | $ | 3,035,892 | |||||||
Less: Preferred equity | (243,719) | (243,719) | (243,719) | — | — | ||||||||||||
Shareholders' common equity | $ | 4,699,664 | $ | 4,835,064 | $ | 4,988,395 | $ | 3,012,018 | $ | 3,035,892 | |||||||
Less: Goodwill and other intangible assets | (2,135,792) | (2,131,815) | (2,144,609) | (1,071,672) | (1,074,245) | ||||||||||||
Tangible shareholders' common equity | $ | 2,563,872 | $ | 2,703,249 | $ | 2,843,786 | $ | 1,940,346 | $ | 1,961,647 | |||||||
Total assets | $ | 46,215,526 | $ | 45,748,355 | $ | 45,834,648 | $ | 24,453,564 | $ | 24,018,733 | |||||||
Add: Trust overdrafts | — | — | 1 | — | 116 | ||||||||||||
Less: Goodwill and other intangible assets | (2,135,792) | (2,131,815) | (2,144,609) | (1,071,672) | (1,074,245) | ||||||||||||
Tangible assets | $ | 44,079,734 | $ | 43,616,540 | $ | 43,690,040 | $ | 23,381,892 | $ | 22,944,604 | |||||||
Risk-weighted assets2 |
$ | 34,741,765 | $ | 33,662,205 | $ | 32,341,335 | $ | 16,588,469 | $ | 16,227,070 | |||||||
Tangible common equity to tangible assets | 5.82 | % | 6.20 | % | 6.51 | % | 8.30 | % | 8.55 | % | |||||||
Tangible common equity to risk-weighted assets2 |
7.38 | % | 8.03 | % | 8.79 | % | 11.70 | % | 12.09 | % | |||||||
Tangible Common Equity: | |||||||||||||||||
Common shares outstanding | 292,880 | 292,893 | 292,959 | 165,838 | 165,814 | ||||||||||||
Tangible common book value | $ | 8.75 | $ | 9.23 | $ | 9.71 | $ | 11.70 | $ | 11.83 | |||||||
1 Tax-effect calculations use management's estimate of the full year FTE tax rates (federal + state).
2 September 30, 2022 figures are preliminary.
|