OLD NATIONAL BANCORP /IN/ - Quarter Report: 2023 March (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
| ☑ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||
For the quarterly period ended March 31, 2023
or
| ☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||
For the transition period from ____________ to ____________
Commission File Number 001-15817
Old National Bancorp
(Exact name of registrant as specified in its charter)
| Indiana | 35-1539838 | ||||||||||
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | ||||||||||
| One Main Street | 47708 | ||||||||||
| Evansville, | Indiana | (Zip Code) | |||||||||
| (Address of principal executive offices) | |||||||||||
(800) 731-2265
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
| 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 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 Non-Cumulative Perpetual Preferred Stock, Series C | ONBPO | The | NASDAQ | Stock Market LLC | |||||||||||||||||||
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☑ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☑ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| Large accelerated filer | ☑ | Accelerated filer | ☐ | |||||||||||||||||
| Non-accelerated filer | ☐ | Smaller reporting company | ☐ | |||||||||||||||||
| Emerging growth company | ☐ | |||||||||||||||||||
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☑
The registrant has one class of common stock (no par value) with 292,599,000 shares outstanding at April 30, 2023.
OLD NATIONAL BANCORP
FORM 10-Q
TABLE OF CONTENTS
| Page | |||||||||||
| PART I. | |||||||||||
| Item 1. | |||||||||||
| Note 1. | |||||||||||
| Note 2. | |||||||||||
| Note 3. | |||||||||||
| Note 4. | |||||||||||
| Note 5. | |||||||||||
| Note 6. | |||||||||||
| Note 7. | |||||||||||
| Note 8. | |||||||||||
| Note 9. | |||||||||||
| Note 10. | |||||||||||
| Note 11. | |||||||||||
| Note 12. | |||||||||||
| Note 13. | |||||||||||
| Note 14. | |||||||||||
| Note 15. | |||||||||||
| Note 16. | |||||||||||
| Note 17. | |||||||||||
| Item 2. | |||||||||||
| Item 3. | |||||||||||
| Item 4. | |||||||||||
| PART II. | |||||||||||
| Item 1A. | |||||||||||
| Item 2. | |||||||||||
| Item 5. | |||||||||||
| Item 6. | |||||||||||
2
GLOSSARY OF ABBREVIATIONS AND ACRONYMS
As used in this report, references to “Old National,” “the Company,” “we,” “our,” “us,” and similar terms refer to the consolidated entity consisting of Old National Bancorp and its wholly-owned subsidiaries. Old National Bancorp refers solely to the parent holding company, and Old National Bank refers to Old National Bancorp’s bank subsidiary.
The acronyms and abbreviations identified below are used throughout this report, including the Notes to Consolidated Financial Statements (Unaudited). You may find it helpful to refer to this page as you read this report.
AOCI: accumulated other comprehensive income (loss)
AQR: asset quality rating
ASC: Accounting Standards Codification
ASU: Accounting Standards Update
ATM: automated teller machine
BBCC: business banking credit center (small business)
CECL: current expected credit loss
Common Stock: Old National Bancorp common stock, no par value
COVID-19: coronavirus disease 2019
DTI: debt-to-income
FASB: Financial Accounting Standards Board
FDIC: Federal Deposit Insurance Corporation
FHLB: Federal Home Loan Bank
FHTC: Federal Historic Tax Credit
FICO: Fair Isaac Corporation
First Midwest: First Midwest Bancorp, Inc.
GAAP: U.S. generally accepted accounting principles
LGD: loss given default
LIBOR: London Interbank Offered Rate
LIHTC: Low Income Housing Tax Credit
LTV: loan-to-value
N/A: not applicable
N/M: not meaningful
NASDAQ: The NASDAQ Stock Market LLC
NMTC: New Markets Tax Credit
NOW: negotiable order of withdrawal
OCC: Office of the Comptroller of the Currency
PCD: purchased credit deteriorated
PD: probability of default
Renewable Energy: investment tax credits for solar projects
SEC: U.S. Securities and Exchange Commission
TDR: troubled debt restructuring
UMB: UMB Bank, n.a.
3
OLD NATIONAL BANCORP
CONSOLIDATED BALANCE SHEETS
(dollars and shares in thousands, except per share data) | March 31, 2023 | December 31, 2022 | |||||||||
| (unaudited) | |||||||||||
| Assets | |||||||||||
| Cash and due from banks | $ | 386,879 | $ | 453,432 | |||||||
| Money market and other interest-earning investments | 727,056 | 274,980 | |||||||||
| Total cash and cash equivalents | 1,113,935 | 728,412 | |||||||||
| Equity securities, at fair value | 72,158 | 52,507 | |||||||||
Investment securities - available-for-sale, at fair value (amortized cost $7,592,765 and $7,772,603, respectively) | 6,687,066 | 6,773,712 | |||||||||
Investment securities - held-to-maturity, at amortized cost (fair value $2,663,374 and $2,643,682, respectively) | 3,071,190 | 3,089,147 | |||||||||
| Federal Home Loan Bank/Federal Reserve Bank stock, at cost | 413,326 | 314,168 | |||||||||
| Loans held for sale, at fair value | 10,584 | 11,926 | |||||||||
| Loans: | |||||||||||
| Commercial | 9,751,875 | 9,508,904 | |||||||||
| Commercial real estate | 12,908,380 | 12,457,070 | |||||||||
| Residential real estate | 6,568,666 | 6,460,441 | |||||||||
| Consumer credit, net of unearned income | 2,593,453 | 2,697,226 | |||||||||
| Total loans | 31,822,374 | 31,123,641 | |||||||||
| Allowance for credit losses on loans | (298,711) | (303,671) | |||||||||
| Net loans | 31,523,663 | 30,819,970 | |||||||||
| Premises and equipment, net | 566,758 | 557,307 | |||||||||
| Operating lease right-of-use assets | 183,687 | 189,714 | |||||||||
| Accrued interest receivable | 188,988 | 190,521 | |||||||||
| Goodwill | 1,998,716 | 1,998,716 | |||||||||
| Other intangible assets | 120,219 | 126,405 | |||||||||
| Company-owned life insurance | 770,471 | 768,552 | |||||||||
| Other assets | 1,121,883 | 1,142,315 | |||||||||
| Total assets | $ | 47,842,644 | $ | 46,763,372 | |||||||
| Liabilities | |||||||||||
| Deposits: | |||||||||||
| Noninterest-bearing demand | $ | 10,995,083 | $ | 11,930,798 | |||||||
| Interest-bearing: | |||||||||||
| Checking and NOW | 7,903,520 | 8,340,955 | |||||||||
| Savings | 6,030,255 | 6,326,158 | |||||||||
| Money market | 5,867,239 | 5,389,139 | |||||||||
| Time deposits | 4,121,695 | 3,013,780 | |||||||||
| Total deposits | 34,917,792 | 35,000,830 | |||||||||
| Federal funds purchased and interbank borrowings | 618,955 | 581,489 | |||||||||
| Securities sold under agreements to repurchase | 393,018 | 432,804 | |||||||||
| Federal Home Loan Bank advances | 4,981,612 | 3,829,018 | |||||||||
| Other borrowings | 746,869 | 743,003 | |||||||||
| Operating lease liabilities | 205,249 | 211,964 | |||||||||
| Accrued expenses and other liabilities | 701,723 | 835,669 | |||||||||
| Total liabilities | 42,565,218 | 41,634,777 | |||||||||
| Shareholders' Equity | |||||||||||
Preferred stock, 2,000 shares authorized, 231 shares issued and outstanding | 230,500 | 230,500 | |||||||||
Common stock, no par value, $1.00 per share stated value, 600,000 shares authorized, 291,922 and 292,903 shares issued and outstanding, respectively | 291,922 | 292,903 | |||||||||
| Capital surplus | 4,144,730 | 4,174,265 | |||||||||
| Retained earnings | 1,318,632 | 1,217,349 | |||||||||
| Accumulated other comprehensive income (loss), net of tax | (708,358) | (786,422) | |||||||||
| Total shareholders' equity | 5,277,426 | 5,128,595 | |||||||||
| Total liabilities and shareholders' equity | $ | 47,842,644 | $ | 46,763,372 | |||||||
The accompanying notes to consolidated financial statements are an integral part of these statements.
4
OLD NATIONAL BANCORP
CONSOLIDATED STATEMENTS OF INCOME (unaudited)
| Three Months Ended March 31, | |||||||||||
(dollars and shares in thousands, except per share data) | 2023 | 2022 | |||||||||
| Interest Income | |||||||||||
| Loans including fees: | |||||||||||
| Taxable | $ | 410,375 | $ | 184,015 | |||||||
| Nontaxable | 10,212 | 3,507 | |||||||||
| Investment securities: | |||||||||||
| Taxable | 60,801 | 37,409 | |||||||||
| Nontaxable | 11,163 | 10,266 | |||||||||
| Money market and other interest-earning investments | 3,098 | 308 | |||||||||
| Total interest income | 495,649 | 235,505 | |||||||||
| Interest Expense | |||||||||||
| Deposits | 62,593 | 3,194 | |||||||||
| Federal funds purchased and interbank borrowings | 4,839 | — | |||||||||
| Securities sold under agreements to repurchase | 779 | 96 | |||||||||
| Federal Home Loan Bank advances | 37,996 | 5,963 | |||||||||
| Other borrowings | 7,954 | 3,467 | |||||||||
| Total interest expense | 114,161 | 12,720 | |||||||||
| Net interest income | 381,488 | 222,785 | |||||||||
| Provision for credit losses | 13,437 | 108,736 | |||||||||
| Net interest income after provision for credit losses | 368,051 | 114,049 | |||||||||
| Noninterest Income | |||||||||||
| Wealth management fees | 18,760 | 14,630 | |||||||||
| Service charges on deposit accounts | 17,003 | 14,026 | |||||||||
| Debit card and ATM fees | 9,982 | 7,599 | |||||||||
| Mortgage banking revenue | 3,400 | 7,245 | |||||||||
| Investment product fees | 8,160 | 7,322 | |||||||||
| Capital markets income | 6,939 | 4,442 | |||||||||
| Company-owned life insurance | 3,186 | 3,524 | |||||||||
| Debt securities gains (losses), net | (5,216) | 342 | |||||||||
| Other income | 8,467 | 6,110 | |||||||||
| Total noninterest income | 70,681 | 65,240 | |||||||||
| Noninterest Expense | |||||||||||
| Salaries and employee benefits | 137,364 | 124,147 | |||||||||
| Occupancy | 28,282 | 21,019 | |||||||||
| Equipment | 7,389 | 5,168 | |||||||||
| Marketing | 9,417 | 4,276 | |||||||||
| Technology | 19,202 | 18,762 | |||||||||
| Communication | 4,461 | 3,417 | |||||||||
| Professional fees | 6,732 | 19,791 | |||||||||
| FDIC assessment | 10,404 | 2,575 | |||||||||
| Amortization of intangibles | 6,186 | 4,811 | |||||||||
| Amortization of tax credit investments | 2,761 | 1,516 | |||||||||
| Property optimization | 1,317 | — | |||||||||
| Other expense | 17,196 | 10,107 | |||||||||
| Total noninterest expense | 250,711 | 215,589 | |||||||||
| Income (loss) before income taxes | 188,021 | (36,300) | |||||||||
| Income tax expense (benefit) | 41,421 | (8,714) | |||||||||
| Net income (loss) | 146,600 | (27,586) | |||||||||
| Preferred dividends | (4,034) | (2,017) | |||||||||
| Net income (loss) applicable to common shareholders | $ | 142,566 | $ | (29,603) | |||||||
| Net income (loss) per common share - basic | $ | 0.49 | $ | (0.13) | |||||||
| Net income (loss) per common share - diluted | 0.49 | (0.13) | |||||||||
| Weighted average number of common shares outstanding - basic | 291,088 | 227,002 | |||||||||
| Weighted average number of common shares outstanding - diluted | 292,756 | 227,002 | |||||||||
| Dividends per common share | $ | 0.14 | $ | 0.14 | |||||||
The accompanying notes to consolidated financial statements are an integral part of these statements.
5
OLD NATIONAL BANCORP
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (unaudited)
| Three Months Ended March 31, | |||||||||||
| (dollars in thousands) | 2023 | 2022 | |||||||||
| Net income (loss) | $ | 146,600 | $ | (27,586) | |||||||
| Other comprehensive income (loss): | |||||||||||
| Change in debt securities available-for-sale: | |||||||||||
| Unrealized holding gains (losses) for the period | 24,724 | (429,470) | |||||||||
| Reclassification for securities transferred to held-to-maturity | — | 22,163 | |||||||||
| Reclassification adjustment for securities (gains) losses realized in income | 5,216 | (342) | |||||||||
| Income tax effect | 1,146 | 96,235 | |||||||||
| Unrealized gains (losses) on available-for-sale securities | 31,086 | (311,414) | |||||||||
| Change in securities held-to-maturity: | |||||||||||
| Adjustment for securities transferred from available-for-sale | — | (22,163) | |||||||||
| Amortization of unrealized losses on securities transferred from available-for-sale | 5,829 | 310 | |||||||||
| Income tax effect | (131) | 5,126 | |||||||||
| Changes from securities held-to-maturity | 5,698 | (16,727) | |||||||||
| Change in hedges: | |||||||||||
| Net unrealized derivative gains (losses) on hedges | 47,849 | (9,506) | |||||||||
| Reclassification adjustment for (gains) losses realized in net income | 7,292 | (669) | |||||||||
| Income tax effect | (13,720) | 2,500 | |||||||||
| Changes from hedges | 41,421 | (7,675) | |||||||||
| Change in defined benefit pension plans: | |||||||||||
| Amortization of net (gains) losses recognized in income | (188) | (11) | |||||||||
| Income tax effect | 47 | 3 | |||||||||
| Changes from defined benefit pension plans | (141) | (8) | |||||||||
| Other comprehensive income (loss), net of tax | 78,064 | (335,824) | |||||||||
| Comprehensive income (loss) | $ | 224,664 | $ | (363,410) | |||||||
The accompanying notes to consolidated financial statements are an integral part of these statements.
6
OLD NATIONAL BANCORP
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (unaudited)
| (dollars in thousands, except per share data) | Preferred Stock | Common Stock | Capital Surplus | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Total Shareholders' Equity | |||||||||||||||||||||||||||||
| Balance, December 31, 2021 | $ | — | $ | 165,838 | $ | 1,880,545 | $ | 968,010 | $ | (2,375) | $ | 3,012,018 | |||||||||||||||||||||||
| Net income (loss) | — | — | — | (27,586) | — | (27,586) | |||||||||||||||||||||||||||||
| Other comprehensive income (loss) | — | — | — | — | (335,824) | (335,824) | |||||||||||||||||||||||||||||
| First Midwest Bancorp, Inc. merger: | |||||||||||||||||||||||||||||||||||
| Issuance of common stock | — | 129,365 | 2,316,947 | — | — | 2,446,312 | |||||||||||||||||||||||||||||
| Issuance of preferred stock, net of issuance costs | 230,500 | — | 13,219 | — | — | 243,719 | |||||||||||||||||||||||||||||
| Cash dividends: | |||||||||||||||||||||||||||||||||||
Common ($0.14 per share) | — | — | — | (40,782) | — | (40,782) | |||||||||||||||||||||||||||||
| Preferred dividends | — | — | — | (2,017) | — | (2,017) | |||||||||||||||||||||||||||||
| Common stock issued | — | 10 | 155 | — | — | 165 | |||||||||||||||||||||||||||||
| Common stock repurchased | — | (3,890) | (66,188) | — | — | (70,078) | |||||||||||||||||||||||||||||
| Share-based compensation expense | — | — | 6,284 | — | — | 6,284 | |||||||||||||||||||||||||||||
| Stock activity under incentive compensation plans | — | 1,636 | (1,368) | (365) | — | (97) | |||||||||||||||||||||||||||||
| Balance, March 31, 2022 | $ | 230,500 | $ | 292,959 | $ | 4,149,594 | $ | 897,260 | $ | (338,199) | $ | 5,232,114 | |||||||||||||||||||||||
| Balance, December 31, 2022 | $ | 230,500 | $ | 292,903 | $ | 4,174,265 | $ | 1,217,349 | $ | (786,422) | $ | 5,128,595 | |||||||||||||||||||||||
| Net income (loss) | — | — | — | 146,600 | — | 146,600 | |||||||||||||||||||||||||||||
| Other comprehensive income (loss) | — | — | — | — | 78,064 | 78,064 | |||||||||||||||||||||||||||||
| Cash dividends: | |||||||||||||||||||||||||||||||||||
Common ($0.14 per share) | — | — | — | (41,088) | — | (41,088) | |||||||||||||||||||||||||||||
| Preferred dividends | — | — | — | (4,034) | — | (4,034) | |||||||||||||||||||||||||||||
| Common stock issued | — | 15 | 247 | — | — | 262 | |||||||||||||||||||||||||||||
| Common stock repurchased | — | (2,598) | (41,112) | — | — | (43,710) | |||||||||||||||||||||||||||||
| Share-based compensation expense | — | — | 12,742 | — | — | 12,742 | |||||||||||||||||||||||||||||
| Stock activity under incentive compensation plans | — | 1,602 | (1,412) | (195) | — | (5) | |||||||||||||||||||||||||||||
| Balance, March 31, 2023 | $ | 230,500 | $ | 291,922 | $ | 4,144,730 | $ | 1,318,632 | $ | (708,358) | $ | 5,277,426 | |||||||||||||||||||||||
The accompanying notes to consolidated financial statements are an integral part of these statements.
7
OLD NATIONAL BANCORP
CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)
| Three Months Ended March 31, | |||||||||||
| (dollars in thousands) | 2023 | 2022 | |||||||||
| Cash Flows From Operating Activities | |||||||||||
| Net income (loss) | $ | 146,600 | $ | (27,586) | |||||||
| Adjustments to reconcile net income (loss) to cash provided by operating activities: | |||||||||||
| Depreciation | 9,121 | 7,790 | |||||||||
| Amortization of other intangible assets | 6,186 | 4,811 | |||||||||
| Amortization of tax credit investments | 2,761 | 1,516 | |||||||||
| Net premium amortization on investment securities | 3,603 | 4,462 | |||||||||
| Accretion income related to acquired loans | (6,410) | (14,241) | |||||||||
| Share-based compensation expense | 12,742 | 6,284 | |||||||||
| Provision for credit losses | 13,437 | 108,736 | |||||||||
| Debt securities (gains) losses, net | 5,216 | (342) | |||||||||
| Net (gains) losses on sales of loans and other assets | 829 | (2,381) | |||||||||
| Increase in cash surrender value of company-owned life insurance | (3,186) | (3,524) | |||||||||
| Residential real estate loans originated for sale | (65,148) | (205,945) | |||||||||
| Proceeds from sales of residential real estate loans | 67,468 | 220,534 | |||||||||
| (Increase) decrease in interest receivable | 1,533 | 635 | |||||||||
| (Increase) decrease in other assets | (3,833) | 98,413 | |||||||||
| Increase (decrease) in accrued expenses and other liabilities | (137,230) | (38,102) | |||||||||
| Net cash flows provided by (used in) operating activities | 53,689 | 161,060 | |||||||||
| Cash Flows From Investing Activities | |||||||||||
| Cash received from merger, net | — | 1,912,629 | |||||||||
| Purchases of investment securities available-for-sale | (44,413) | (814,796) | |||||||||
| Purchases of investment securities held-to-maturity | (1,941) | (30,418) | |||||||||
| Purchases of Federal Home Loan Bank/Federal Reserve Bank stock | (99,158) | (69,818) | |||||||||
| Purchases of equity securities | (20,807) | (904) | |||||||||
| Proceeds from maturities, prepayments, and calls of investment securities available-for-sale | 164,893 | 342,435 | |||||||||
| Proceeds from sales of investment securities available-for-sale | 51,522 | 10,839 | |||||||||
| Proceeds from maturities, prepayments, and calls of investment securities held-to-maturity | 24,744 | 2,752 | |||||||||
| Proceeds from sales of Federal Home Loan Bank/Federal Reserve Bank stock | — | 54,897 | |||||||||
| Proceeds from sales of equity securities | 615 | 41,313 | |||||||||
| Loan originations and payments, net | (708,752) | (336,091) | |||||||||
| Proceeds from company-owned life insurance death benefits | 2,257 | 1,582 | |||||||||
| Proceeds from sales of premises and equipment and other assets | 1,410 | 2,751 | |||||||||
| Purchases of premises and equipment and other assets | (10,456) | (9,588) | |||||||||
| Net cash flows provided by (used in) investing activities | (640,086) | 1,107,583 | |||||||||
| Cash Flows From Financing Activities | |||||||||||
| Net increase (decrease) in: | |||||||||||
| Deposits | (83,038) | (211,209) | |||||||||
| Federal funds purchased and interbank borrowings | 37,466 | 1,445 | |||||||||
| Securities sold under agreements to repurchase | (39,786) | (18,194) | |||||||||
| Other borrowings | (4,002) | 26,566 | |||||||||
| Payments for maturities of Federal Home Loan Bank advances | (750,150) | (6) | |||||||||
| Proceeds from Federal Home Loan Bank advances | 1,900,000 | 200,000 | |||||||||
| Cash dividends paid | (45,122) | (42,799) | |||||||||
| Common stock repurchased | (43,710) | (70,078) | |||||||||
| Common stock issued | 262 | 165 | |||||||||
| Net cash flows provided by (used in) financing activities | 971,920 | (114,110) | |||||||||
| Net increase (decrease) in cash and cash equivalents | 385,523 | 1,154,533 | |||||||||
| Cash and cash equivalents at beginning of period | 728,412 | 822,019 | |||||||||
| Cash and cash equivalents at end of period | $ | 1,113,935 | $ | 1,976,552 | |||||||
8
OLD NATIONAL BANCORP
CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) – (Continued)
| Three Months Ended March 31, | |||||||||||
| (dollars in thousands) | 2023 | 2022 | |||||||||
| Supplemental cash flow information: | |||||||||||
| Total interest paid | $ | 104,917 | $ | 17,854 | |||||||
| Total income taxes paid (net of refunds) | 1,182 | 1,471 | |||||||||
| Common stock issued for merger, net | — | 2,446,312 | |||||||||
| Preferred stock issued for merger, net | — | 243,870 | |||||||||
| Investment securities purchased but not settled | — | 22,183 | |||||||||
| Securities transferred from available-for-sale to held-to-maturity | — | 2,038,900 | |||||||||
| Operating lease right-of-use assets obtained in exchange for lease obligations | 222 | 2,249 | |||||||||
| Finance lease right-of-use assets obtained in exchange for lease obligations | 9,141 | $ | — | ||||||||
The accompanying notes to consolidated financial statements are an integral part of these statements.
9
OLD NATIONAL BANCORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
NOTE 1 – BASIS OF PRESENTATION
The accompanying unaudited consolidated financial statements include the accounts of Old National Bancorp and its wholly-owned subsidiaries (hereinafter collectively referred to as “Old National”) and have been prepared in conformity with accounting principles generally accepted in the United States of America and prevailing practices within the banking industry. Such principles require management to make estimates and assumptions that affect the reported amounts of assets, liabilities, and the disclosures of contingent assets and liabilities at the date of the financial statements and amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. In the opinion of management, the consolidated financial statements contain all the normal and recurring adjustments necessary for a fair statement of the financial position of Old National as of March 31, 2023 and December 31, 2022, and the results of its operations for the three months ended March 31, 2023 and 2022. Interim results do not necessarily represent annual results. Certain information and disclosures normally included in notes to consolidated annual financial statements prepared in accordance with GAAP have been condensed or omitted in this Quarterly Report on Form 10-Q pursuant to SEC rules and regulations. These financial statements should be read in conjunction with Old National’s Annual Report on Form 10-K for the year ended December 31, 2022.
All intercompany transactions and balances have been eliminated. Certain prior year amounts have been reclassified to conform to the current presentation. Such reclassifications had no effect on prior period net income or shareholders’ equity and were insignificant amounts.
Financial Difficulty Modifications
Any loans that are modified are reviewed by Old National to identify if a financial difficulty modification has occurred, which is when Old National Bank modifies a loan related to a borrower experiencing financial difficulties. Terms may be modified to fit the ability of the borrower to repay in line with its current financial status. The modification of the terms of such loans includes one or a combination of the following: a reduction of the stated interest rate of the loan, an extension of the maturity date, a permanent reduction of the recorded investment of the loan, or an other-than-insignificant payment delay. As a result of the adoption of ASU 2022-02 on January 1, 2023, the TDR classification is no longer applicable subsequent to December 31, 2022. See Note 2 to the consolidated financial statements for additional detail regarding the adoption of ASU 2022-02.
Other than the changes for financial difficulty modifications, there have been no material changes from the significant accounting policies disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022.
NOTE 2 – RECENT ACCOUNTING PRONOUNCEMENTS
Accounting Guidance Adopted in 2023
FASB ASC 805 – In October 2021, the FASB issued ASU 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities From Contracts With Customers, to address diversity in practice and inconsistency related to the accounting for revenue contracts with customers acquired in a business combination. The amendments require that the acquirer recognize and measure contract assets and contract liabilities acquired in a business combination in accordance with Topic 606. At the acquisition date, an acquirer should account for the related revenue contracts in accordance with Topic 606 as if it had originated the contracts. The ASU also provides certain practical expedients for acquirers when recognizing and measuring acquired contract assets and liabilities. The amendments in this update are effective for fiscal years beginning after December 15, 2022, and interim periods within those fiscal years. Entities should apply the amendments prospectively to business combinations that occur after the effective date. The adoption of this guidance on January 1, 2023 did not have a material impact on the consolidated financial statements.
FASB ASC 815 – In March 2022, the FASB issued ASU 2022-01, Derivatives and Hedging (Topic 815): Fair Value Hedging—Portfolio Layer Method, to expand the current single-layer method of electing hedge accounting to allow multiple hedged layers of a single closed portfolio under the method and renames the last-of-layer method the portfolio layer method. The amendments in this update are effective for fiscal years beginning after December 15,
10
2022, and interim periods within those fiscal years. The adoption of this guidance on January 1, 2023 did not have a material impact on the consolidated financial statements.
FASB ASC 326 – In March 2022, the FASB issued ASU 2022-02, Financial Instruments—Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures, to eliminate the TDR recognition and measurement guidance and, instead, require that an entity evaluate (consistent with the accounting for other loan modifications) whether the modification represents a new loan or a continuation of an existing loan. The amendments also enhance existing disclosure requirements and introduce new requirements related to certain modifications of receivables made to borrowers experiencing financial difficulty. The amendments require that an entity disclose current-period gross charge-offs by year of origination for financing receivables and net investment in leases within the vintage disclosures required by ASC 326. The amendments in this update are effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. Old National adopted the provision in ASU 2022-02 related to the recognition and measurement of TDRs on a prospective basis on January 1, 2023, which did not have a material impact on the consolidated financial statements.
FASB ASC 848 – In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting, which provides temporary, optional guidance to ease the potential burden in accounting for, or recognizing the effects of, the transition away from the LIBOR or other interbank offered rate on financial reporting. The guidance is applicable only to contracts or hedge accounting relationships that reference LIBOR or another reference rate expected to be discontinued.
In December 2022, the FASB issued ASU 2022-06, Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848, which defers the sunset date of relief provisions within Topic 848 from December 31, 2022 to December 31, 2024. The objective of the guidance in Topic 848 is to provide relief during the transition period.
The amendments in this ASU are effective March 12, 2020 through December 31, 2024. Old National believes the adoption of this guidance on activities subsequent to March 31, 2023 will not have a material impact on the consolidated financial statements.
Accounting Guidance Pending Adoption
FASB ASC 820 – In June 2022, the FASB issued ASU 2022-03, Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions, to clarify that a contractual restriction on the sale of an equity security is not considered part of the unit of account of the equity security and, therefore, is not considered in measuring fair value. The amendments in this update are effective for fiscal years beginning after December 15, 2023, and interim periods within those fiscal years. Early adoption is permitted. Old National is currently evaluating the impact of adopting the new guidance on the consolidated financial statements.
FASB ASC 842 – In March 2023, the FASB issued ASU 2023-01, Leases (Topic 842): Common Control Arrangements, which requires all entities to amortize leasehold improvements associated with common control leases over the useful life to the common control group. This ASU is effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years. Early adoption is permitted for both interim and annual financial statements that have not yet been made available for issuance. If an entity adopts the amendments in an interim period, it must adopt them as of the beginning of the fiscal year that includes that interim period. Transition can be done either retrospectively or prospectively. Old National is currently evaluating the impact of adopting the new guidance on the consolidated financial statements.
FASB ASC 323 – In March 2023, the FASB issued ASU 2023-02, Investments—Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method, which allows reporting entities to elect to account for qualifying tax equity investments using the proportional amortization method, regardless of the program giving rise to the related income tax credits. This ASU is effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years. Early adoption is permitted for all entities in any interim period. Old National is currently evaluating the impact of adopting the new guidance on the consolidated financial statements.
11
NOTE 3 – ACQUISITION AND DIVESTITURE ACTIVITY
Merger
First Midwest Bancorp, Inc.
On February 15, 2022, Old National completed its previously announced merger of equals transaction with First Midwest pursuant to an agreement and plan of merger, dated as of May 30, 2021, to combine in an all-stock transaction. The combined organization has a presence in additional Midwestern markets, strong commercial banking capabilities, a robust retail footprint, a significant wealth platform, and an enhanced ability to attract talent. The combined organization also creates the scale and profitability to accelerate digital and technology capabilities to drive future investments in consumer and commercial banking, as well as wealth management services.
As of December 31, 2022, Old National finalized its valuation of all assets acquired and liabilities assumed. Transaction costs totaling $14.6 million associated with the merger have been expensed for the three months ended March 31, 2023, compared to $41.3 million during the three months ended March 31, 2022. Additional transaction and integration costs will be expensed in future periods as incurred.
Divestiture
On November 18, 2022, Old National completed its previously announced transaction with UMB, pursuant to which UMB acquired Old National’s business of acting as a qualified custodian for, and administering, health savings accounts. Old National served as custodian for health savings accounts comprised of both investment accounts and deposit accounts. At closing, the health savings accounts held in deposit accounts that were transferred totaled approximately $382 million and the transaction resulted in a $90.7 million pre-tax gain.
NOTE 4 – NET INCOME (LOSS) PER COMMON SHARE
Basic and diluted net income (loss) per common share are calculated using the two-class method. Net income (loss) applicable to common shares is divided by the weighted-average number of common shares outstanding during the period. Adjustments to the weighted average number of common shares outstanding are made only when such adjustments will dilute net income per common share. Net income (loss) applicable to common shares is then divided by the weighted-average number of common shares and common share equivalents during the period.
The following table presents the calculation of basic and diluted net income (loss) per common share:
| Three Months Ended March 31, | |||||||||||
| (dollars and shares in thousands, except per share data) | 2023 | 2022 | |||||||||
| Net income (loss) | $ | 146,600 | $ | (27,586) | |||||||
| Preferred dividends | (4,034) | (2,017) | |||||||||
| Net income (loss) applicable to common shares | $ | 142,566 | $ | (29,603) | |||||||
| Weighted average common shares outstanding: | |||||||||||
| Weighted average common shares outstanding (basic) | 291,088 | 227,002 | |||||||||
| Effect of dilutive securities: | |||||||||||
| Restricted stock | 1,666 | — | |||||||||
| Stock appreciation rights | 2 | — | |||||||||
| Weighted average diluted shares outstanding | 292,756 | 227,002 | |||||||||
| Basic Net Income (Loss) Per Common Share | $ | 0.49 | $ | (0.13) | |||||||
| Diluted Net Income (Loss) Per Common Share | $ | 0.49 | $ | (0.13) | |||||||
12
NOTE 5 – INVESTMENT SECURITIES
The following table summarizes the amortized cost and fair value of the available-for-sale and held-to-maturity investment securities portfolios and the corresponding amounts of gross unrealized gains, unrealized losses, and basis adjustments in AOCI and gross unrecognized gains and losses.
| (dollars in thousands) | Amortized Cost | Unrealized Gains | Unrealized Losses | Basis Adjustments (1) | Fair Value | ||||||||||||||||||||||||
| March 31, 2023 | |||||||||||||||||||||||||||||
| Available-for-Sale | |||||||||||||||||||||||||||||
| U.S. Treasury | $ | 268,894 | $ | 34 | $ | (10,755) | $ | (36,301) | $ | 221,872 | |||||||||||||||||||
| U.S. government-sponsored entities and agencies | 1,450,300 | — | (201,717) | (54,892) | 1,193,691 | ||||||||||||||||||||||||
| Mortgage-backed securities - Agency | 4,861,624 | 641 | (553,490) | — | 4,308,775 | ||||||||||||||||||||||||
| States and political subdivisions | 641,317 | 2,138 | (21,968) | — | 621,487 | ||||||||||||||||||||||||
| Pooled trust preferred securities | 13,787 | — | (2,938) | — | 10,849 | ||||||||||||||||||||||||
| Other securities | 356,843 | 277 | (26,728) | — | 330,392 | ||||||||||||||||||||||||
| Total available-for-sale securities | $ | 7,592,765 | $ | 3,090 | $ | (817,596) | $ | (91,193) | $ | 6,687,066 | |||||||||||||||||||
| Held-to-Maturity | |||||||||||||||||||||||||||||
| U.S. government-sponsored entities and agencies | $ | 820,849 | $ | — | $ | (157,226) | $ | — | $ | 663,623 | |||||||||||||||||||
| Mortgage-backed securities - Agency | 1,086,905 | — | (113,419) | — | 973,486 | ||||||||||||||||||||||||
| States and political subdivisions | 1,163,586 | 744 | (137,915) | — | 1,026,415 | ||||||||||||||||||||||||
| Allowance for securities held-to-maturity | (150) | — | — | — | (150) | ||||||||||||||||||||||||
| Total held-to-maturity securities | $ | 3,071,190 | $ | 744 | $ | (408,560) | $ | — | $ | 2,663,374 | |||||||||||||||||||
| December 31, 2022 | |||||||||||||||||||||||||||||
| Available-for-Sale | |||||||||||||||||||||||||||||
| U.S. Treasury | $ | 253,148 | $ | 5 | $ | (5,189) | $ | (47,037) | $ | 200,927 | |||||||||||||||||||
| U.S. government-sponsored entities and agencies | 1,451,736 | — | (169,248) | (107,408) | 1,175,080 | ||||||||||||||||||||||||
| Mortgage-backed securities - Agency | 4,986,354 | 976 | (617,428) | — | 4,369,902 | ||||||||||||||||||||||||
| States and political subdivisions | 688,159 | 1,789 | (26,096) | — | 663,852 | ||||||||||||||||||||||||
| Pooled trust preferred securities | 13,783 | — | (2,972) | — | 10,811 | ||||||||||||||||||||||||
| Other securities | 379,423 | 258 | (26,541) | — | 353,140 | ||||||||||||||||||||||||
| Total available-for-sale securities | $ | 7,772,603 | $ | 3,028 | $ | (847,474) | $ | (154,445) | $ | 6,773,712 | |||||||||||||||||||
| Held-to-Maturity | |||||||||||||||||||||||||||||
| U.S. government-sponsored entities and agencies | $ | 819,168 | $ | — | $ | (162,810) | $ | — | $ | 656,358 | |||||||||||||||||||
| Mortgage-backed securities - Agency | 1,106,817 | — | (123,854) | — | 982,963 | ||||||||||||||||||||||||
| States and political subdivisions | 1,163,312 | 221 | (159,022) | — | 1,004,511 | ||||||||||||||||||||||||
| Allowance for securities held-to-maturity | (150) | — | — | — | (150) | ||||||||||||||||||||||||
| Total held-to-maturity securities | $ | 3,089,147 | $ | 221 | $ | (445,686) | $ | — | $ | 2,643,682 | |||||||||||||||||||
(1) Basis adjustments represent the cumulative fair value adjustments included in the carrying amounts of fixed-rate investment securities assets in fair value hedging arrangements.
Proceeds from sales or calls of available-for-sale investment securities and the resulting realized gains and realized losses were as follows:
| Three Months Ended March 31, | |||||||||||
| (dollars in thousands) | 2023 | 2022 | |||||||||
| Proceeds | $ | 57,955 | $ | 50,113 | |||||||
| Realized gains | 909 | 463 | |||||||||
| Realized losses | (6,125) | (121) | |||||||||
13
Substantially all of the mortgage-backed securities in the investment portfolio are residential mortgage-backed securities. The table below shows the amortized cost and fair value of the investment securities portfolio by contractual maturity. Expected maturities may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties. Weighted average yield is based on amortized cost.
| March 31, 2023 | |||||||||||||||||
| (dollars in thousands) | Amortized Cost | Fair Value | Weighted Average Yield | ||||||||||||||
| Maturity | |||||||||||||||||
| Available-for-Sale | |||||||||||||||||
| Within one year | $ | 141,160 | $ | 138,855 | 3.10 | % | |||||||||||
| One to five years | 1,751,081 | 1,635,833 | 2.79 | ||||||||||||||
| Five to ten years | 4,031,392 | 3,556,971 | 2.34 | ||||||||||||||
| Beyond ten years | 1,669,132 | 1,355,407 | 2.41 | ||||||||||||||
| Total | $ | 7,592,765 | $ | 6,687,066 | 2.47 | % | |||||||||||
| Held-to-Maturity | |||||||||||||||||
| One to five years | 162,300 | 141,113 | 2.74 | % | |||||||||||||
| Five to ten years | 928,090 | 838,844 | 2.67 | ||||||||||||||
| Beyond ten years | 1,980,800 | 1,683,417 | 2.73 | ||||||||||||||
| Total | $ | 3,071,190 | $ | 2,663,374 | 2.71 | % | |||||||||||
The following table summarizes the available-for-sale investment securities with unrealized losses for which an allowance for credit losses has not been recorded by aggregated major security type and length of time in a continuous unrealized loss position:
| Less than 12 months | 12 months or longer | Total | |||||||||||||||||||||||||||||||||
| (dollars in thousands) | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | |||||||||||||||||||||||||||||
| March 31, 2023 | |||||||||||||||||||||||||||||||||||
| Available-for-Sale | |||||||||||||||||||||||||||||||||||
| U.S. Treasury | $ | 23,229 | $ | (106) | $ | 190,653 | $ | (10,649) | $ | 213,882 | $ | (10,755) | |||||||||||||||||||||||
| U.S. government-sponsored entities and agencies | 96,117 | (2,554) | 1,097,574 | (199,163) | 1,193,691 | (201,717) | |||||||||||||||||||||||||||||
| Mortgage-backed securities - Agency | 758,680 | (26,422) | 3,513,804 | (527,068) | 4,272,484 | (553,490) | |||||||||||||||||||||||||||||
| States and political subdivisions | 112,958 | (1,576) | 233,172 | (20,392) | 346,130 | (21,968) | |||||||||||||||||||||||||||||
| Pooled trust preferred securities | — | — | 10,849 | (2,938) | 10,849 | (2,938) | |||||||||||||||||||||||||||||
| Other securities | 42,014 | (1,404) | 273,603 | (25,324) | 315,617 | (26,728) | |||||||||||||||||||||||||||||
| Total available-for-sale | $ | 1,032,998 | $ | (32,062) | $ | 5,319,655 | $ | (785,534) | $ | 6,352,653 | $ | (817,596) | |||||||||||||||||||||||
| December 31, 2022 | |||||||||||||||||||||||||||||||||||
| Available-for-Sale | |||||||||||||||||||||||||||||||||||
| U.S. Treasury | $ | 130,967 | $ | (3,264) | $ | 66,992 | $ | (1,925) | $ | 197,959 | $ | (5,189) | |||||||||||||||||||||||
| U.S. government-sponsored entities and agencies | 454,854 | (75,795) | 720,226 | (93,453) | 1,175,080 | (169,248) | |||||||||||||||||||||||||||||
| Mortgage-backed securities - Agency | 3,207,319 | (358,507) | 1,116,205 | (258,921) | 4,323,524 | (617,428) | |||||||||||||||||||||||||||||
| States and political subdivisions | 414,813 | (25,555) | 2,703 | (541) | 417,516 | (26,096) | |||||||||||||||||||||||||||||
| Pooled trust preferred securities | — | — | 10,811 | (2,972) | 10,811 | (2,972) | |||||||||||||||||||||||||||||
| Other securities | 257,775 | (17,045) | 75,309 | (9,496) | 333,084 | (26,541) | |||||||||||||||||||||||||||||
| Total available-for-sale | $ | 4,465,728 | $ | (480,166) | $ | 1,992,246 | $ | (367,308) | $ | 6,457,974 | $ | (847,474) | |||||||||||||||||||||||
14
The following table summarizes the held-to-maturity investment securities with unrecognized losses aggregated by major security type and length of time in a continuous loss position:
| Less than 12 months | 12 months or longer | Total | |||||||||||||||||||||||||||||||||
| (dollars in thousands) | Fair Value | Unrecognized Losses | Fair Value | Unrecognized Losses | Fair Value | Unrecognized Losses | |||||||||||||||||||||||||||||
| March 31, 2023 | |||||||||||||||||||||||||||||||||||
| Held-to-Maturity | |||||||||||||||||||||||||||||||||||
| U.S. government-sponsored entities and agencies | $ | 82,080 | $ | (7,003) | $ | 581,543 | $ | (150,223) | $ | 663,623 | $ | (157,226) | |||||||||||||||||||||||
| Mortgage-backed securities - Agency | 254,788 | (18,775) | 718,698 | (94,644) | 973,486 | (113,419) | |||||||||||||||||||||||||||||
| States and political subdivisions | 40,220 | (2,238) | 931,463 | (135,677) | 971,683 | (137,915) | |||||||||||||||||||||||||||||
| Total held-to-maturity | $ | 377,088 | $ | (28,016) | $ | 2,231,704 | $ | (380,544) | $ | 2,608,792 | $ | (408,560) | |||||||||||||||||||||||
| December 31, 2022 | |||||||||||||||||||||||||||||||||||
| Held-to-Maturity | |||||||||||||||||||||||||||||||||||
| U.S. government-sponsored entities and agencies | 354,293 | (110,523) | 302,066 | (52,287) | 656,359 | (162,810) | |||||||||||||||||||||||||||||
| Mortgage-backed securities - Agency | 367,849 | (42,438) | 615,114 | (81,416) | 982,963 | (123,854) | |||||||||||||||||||||||||||||
| States and political subdivisions | 838,689 | (127,355) | 135,573 | (31,667) | 974,262 | (159,022) | |||||||||||||||||||||||||||||
| Total available-for-sale | $ | 1,560,831 | $ | (280,316) | $ | 1,052,753 | $ | (165,370) | $ | 2,613,584 | $ | (445,686) | |||||||||||||||||||||||
The unrecognized losses on held-to-maturity investment securities presented in the table above do not include unrecognized losses on securities that were transferred from available-for-sale to held-to-maturity totaling $143.0 million at March 31, 2023 that are included as a separate component of shareholders’ equity and are being amortized over the remaining term of the securities.
No allowance for credit losses on available-for-sale debt securities was needed at March 31, 2023 or December 31, 2022.
An allowance on held-to-maturity debt securities is maintained for certain municipal bonds to account for expected lifetime credit losses. Substantially all of the U.S. government-sponsored entities and agencies and agency mortgage-backed securities are either explicitly or implicitly guaranteed by the U.S. government, are highly rated by major credit rating agencies, and have a long history of no credit losses. Therefore, for those securities, we do not record expected credit losses. The allowance for credit losses on held-to-maturity debt securities was $0.2 million at March 31, 2023 and December 31, 2022.
Accrued interest receivable on the securities portfolio is excluded from the estimate of credit losses and totaled $39.1 million at March 31, 2023 and $50.9 million at December 31, 2022.
At March 31, 2023, Old National’s securities portfolio consisted of 3,093 securities, 2,688 of which were in an unrealized loss position. The unrealized losses attributable to our U.S. Treasury, U.S. government-sponsored entities and agencies, agency mortgage-backed securities, states and political subdivisions, and other securities are the result of fluctuations in interest rates and temporary market movements. Old National’s pooled trust preferred securities are evaluated using collateral-specific assumptions to estimate the expected future interest and principal cash flows. At March 31, 2023, we had no intent to sell any securities that were in an unrealized loss position nor is it expected that we would be required to sell the securities prior to their anticipated recovery.
Old National’s two pooled trust preferred securities with fair values totaling $10.8 million and unrealized losses totaling $2.9 million have experienced credit defaults. However, we believe that the value of the instruments lies in the full and timely interest payments that will be received through maturity, the steady amortization that will be experienced until maturity, and the full return of principal by the final maturity of the collateralized debt obligations. Old National did not recognize any losses on these securities for the three months ended March 31, 2023 or 2022.
Equity Securities
Old National’s equity securities with readily determinable fair values totaled $72.2 million at March 31, 2023 and $52.5 million at December 31, 2022. There were losses on equity securities of $0.8 million during the three months ended March 31, 2023, compared to losses of $1.9 million during the three months ended March 31, 2022.
15
Alternative Investments
Old National has alternative investments without readily determinable fair values that are included in other assets totaling $395.9 million at March 31, 2023, consisting of $243.4 million of illiquid investments in partnerships, limited liability companies, and other ownership interests that support affordable housing and $152.5 million of economic development and community revitalization initiatives in low-to-moderate income neighborhoods. These alternative investments totaled $396.8 million at December 31, 2022. There have been no impairments or adjustments on equity securities without readily determinable fair values, except for amortization of tax credit investments in the three months ended March 31, 2023 and 2022. See Note 9 to the consolidated financial statements for detail regarding these investments.
NOTE 6 – LOANS AND ALLOWANCE FOR CREDIT LOSSES
Loans
Old National’s loans consist primarily of loans made to consumers and commercial clients in many diverse industries, including real estate rental and leasing, manufacturing, healthcare, wholesale trade, construction, and agriculture, among others. Most of Old National’s lending activity occurs within our principal geographic markets in the Midwest region. Old National manages concentrations of credit exposure by industry, product, geography, client relationship, and loan size.
The loan categories used to monitor and analyze interest income and yields are different than the portfolio segments used to determine the allowance for credit losses on loans. The allowance for credit losses was calculated by pooling loans of similar credit risk characteristics and credit monitoring procedures. The four loan portfolios used to monitor and analyze interest income and yields – commercial, commercial real estate, residential real estate, and consumer – are reclassified into seven segments of loans – commercial, commercial real estate, BBCC, residential real estate, indirect, direct, and home equity for purposes of determining the allowance for credit losses on loans. The commercial and commercial real estate loan categories shown on the balance sheet include the same pool of loans as the commercial, commercial real estate, and BBCC portfolio segments. The consumer loan category shown on the balance sheet is comprised of the same loans in the indirect, direct, and home equity portfolio segments. The portfolio segment reclassifications follow:
| Balance Sheet Line Item | Portfolio Segment Reclassifications | After Reclassifications | |||||||||||||||
| (dollars in thousands) | |||||||||||||||||
| March 31, 2023 | |||||||||||||||||
| Loans: | |||||||||||||||||
| Commercial | $ | 9,751,875 | $ | (213,187) | $ | 9,538,688 | |||||||||||
| Commercial real estate | 12,908,380 | (160,041) | 12,748,339 | ||||||||||||||
| BBCC | N/A | 373,228 | 373,228 | ||||||||||||||
| Residential real estate | 6,568,666 | — | 6,568,666 | ||||||||||||||
| Consumer | 2,593,453 | (2,593,453) | N/A | ||||||||||||||
| Indirect | N/A | 1,003,287 | 1,003,287 | ||||||||||||||
| Direct | N/A | 580,726 | 580,726 | ||||||||||||||
| Home equity | N/A | 1,009,440 | 1,009,440 | ||||||||||||||
| Total | $ | 31,822,374 | $ | — | $ | 31,822,374 | |||||||||||
| December 31, 2022 | |||||||||||||||||
| Loans: | |||||||||||||||||
| Commercial | $ | 9,508,904 | $ | (210,280) | $ | 9,298,624 | |||||||||||
| Commercial real estate | 12,457,070 | (158,322) | 12,298,748 | ||||||||||||||
| BBCC | N/A | 368,602 | 368,602 | ||||||||||||||
| Residential real estate | 6,460,441 | — | 6,460,441 | ||||||||||||||
| Consumer | 2,697,226 | (2,697,226) | N/A | ||||||||||||||
| Indirect | N/A | 1,034,257 | 1,034,257 | ||||||||||||||
| Direct | N/A | 629,186 | 629,186 | ||||||||||||||
| Home equity | N/A | 1,033,783 | 1,033,783 | ||||||||||||||
| Total | $ | 31,123,641 | $ | — | $ | 31,123,641 | |||||||||||
16
The composition of loans by portfolio segment follows:
| (dollars in thousands) | March 31, 2023 | December 31, 2022 | |||||||||
Commercial (1) | $ | 9,538,688 | $ | 9,298,624 | |||||||
| Commercial real estate | 12,748,339 | 12,298,748 | |||||||||
| BBCC | 373,228 | 368,602 | |||||||||
| Residential real estate | 6,568,666 | 6,460,441 | |||||||||
| Indirect | 1,003,287 | 1,034,257 | |||||||||
| Direct | 580,726 | 629,186 | |||||||||
| Home equity | 1,009,440 | 1,033,783 | |||||||||
| Total loans | 31,822,374 | 31,123,641 | |||||||||
| Allowance for credit losses on loans | (298,711) | (303,671) | |||||||||
| Net loans | $ | 31,523,663 | $ | 30,819,970 | |||||||
(1)Includes direct finance leases of $178.7 million at March 31, 2023 and $188.1 million at December 31, 2022.
The risk characteristics of each loan portfolio segment are as follows:
Commercial
Commercial loans are classified primarily on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial loans are secured by the assets being financed or other business assets such as accounts receivable or inventory and may incorporate a personal guarantee; however, some loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its clients.
Commercial Real Estate
Commercial real estate loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts, and the repayment of these loans is generally dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be adversely affected by conditions in the real estate markets or in the general economy. The properties securing Old National’s commercial real estate portfolio are diverse in terms of type and geographic location. Management monitors and evaluates commercial real estate loans based on collateral, geography, and risk grade criteria. In addition, management tracks the level of owner-occupied commercial real estate loans versus non-owner occupied loans.
Included with commercial real estate are construction loans, which are underwritten utilizing independent appraisal reviews, sensitivity analysis of absorption and lease rates, financial analysis of the developers and property owners, and feasibility studies, if available. Construction loans are generally based on estimates of costs and value associated with the complete project. These estimates may be inaccurate. Construction loans often involve the disbursement of substantial funds with repayment substantially dependent on the success of the ultimate project. Sources of repayment for these types of loans may be pre-committed permanent loans from approved long-term lenders (including Old National), sales of developed property, or an interim loan commitment from Old National until permanent financing is obtained. These loans are closely monitored by on-site inspections and are considered to have higher risks than other real estate loans due to their ultimate repayment being sensitive to interest rate changes, governmental regulation of real property, general economic conditions, and the availability of long-term financing.
At 234%, Old National Bank’s commercial real estate loans as a percentage of its risk-based capital remained below the regulatory guideline limit of 300% at March 31, 2023.
BBCC
BBCC loans are typically granted to small businesses with gross revenues of less than $5 million and aggregate debt of less than $1 million. Old National has established minimum debt service coverage ratios, minimum FICO scores for owners and guarantors, and the ability to show relatively stable earnings as criteria to help mitigate risk.
17
Repayment of these loans depends on the personal income of the borrowers and the cash flows of the business. These factors can be affected by factors such as changes in economic conditions and unemployment levels.
Residential
With respect to residential loans that are secured by 1 - 4 family residences and are generally owner occupied, Old National typically establishes a maximum loan-to-value ratio and generally requires private mortgage insurance if that ratio is exceeded. Repayment of these loans is primarily dependent on the personal income of the borrowers, which can be impacted by economic conditions in their market areas such as unemployment levels. Repayment can also be impacted by changes in residential property values. Portfolio risk is mitigated by the fact that the loans are of smaller individual amounts and spread over a large number of borrowers.
Indirect
Indirect loans are secured by automobile collateral, generally new and used cars and trucks from auto dealers that operate within our footprint. Old National typically mitigates the risk of indirect loans by establishing minimum FICO scores, maximum loan-to-value ratios, and maximum debt-to-income ratios. Repayment of these loans depends largely on the personal income of the borrowers, which can be affected by changes in economic conditions such as unemployment levels. Portfolio risk is mitigated by the fact that the loans are of smaller amounts spread over many borrowers, conservative credit policies, and ongoing reviews of dealer relationships.
Direct
Direct loans are typically secured by collateral such as auto or real estate or are unsecured. Old National has established conservative underwriting standards such as minimum FICO scores, maximum loan-to-value ratios, and maximum debt-to-income ratios. Repayment of these loans depends largely on the personal income of the borrowers, which can be affected by changes in economic conditions such as unemployment levels. Portfolio risk is mitigated by the fact that the loans are of smaller amounts spread over many borrowers along with conservative credit policies.
Home Equity
Home equity loans are generally secured by 1 - 4 family residences that are owner occupied. Old National has established conservative underwriting standards such as minimum FICO scores, maximum loan-to-value ratios, and maximum debt-to-income ratios. Repayment of these loans depends largely on the personal income of the borrowers, which can be affected by changes in economic conditions such as unemployment levels. Portfolio risk is mitigated by the fact that the loans are of smaller amounts spread over many borrowers, along with conservative credit policies as well as monitoring of updated borrower credit scores.
Allowance for Credit Losses
Loans
Credit quality within the loans held for investment portfolio is continuously monitored by management and is reflected within the allowance for credit losses on loans. The allowance for credit losses is an estimate of expected losses inherent within the Company’s loans held for investment portfolio. Credit quality is assessed and monitored by evaluating various attributes and the results of those evaluations are utilized in underwriting new loans and in our process for estimating expected credit losses. Expected credit loss inherent in non-cancelable off-balance-sheet credit exposures is accounted for as a separate liability included in other liabilities on the balance sheet. The allowance for credit losses on loans held for investment is adjusted by a credit loss expense, which is reported in earnings, and reduced by the charge-off of loan amounts, net of recoveries. Old National has made a policy election to report accrued interest receivable as a separate line item on the balance sheet. Accrued interest receivable on loans is excluded from the estimate of credit losses and totaled $144.1 million at March 31, 2023 and $137.7 million at December 31, 2022.
The allowance for credit loss estimation process involves procedures to appropriately consider the unique characteristics of our loan portfolio segments. These segments are further disaggregated into loan classes based on the level at which credit risk is monitored. When computing the level of expected credit losses, credit loss assumptions are estimated using a model that categorizes loan pools based on loss history, delinquency status, and other credit trends and risk characteristics, including current conditions and reasonable and supportable forecasts about the future. Determining the appropriateness of the allowance is complex and requires judgment by
18
management about the effect of matters that are inherently uncertain. In future periods, evaluations of the overall loan portfolio, in light of the factors and forecasts then prevailing, may result in significant changes in the allowance and credit loss expense in those future periods.
The allowance level is influenced by loan volumes, loan AQR migration or delinquency status, changes in historical loss experience, and other conditions influencing loss expectations, such as reasonable and supportable forecasts of economic conditions. The methodology for estimating the amount of expected credit losses reported in the allowance for credit losses has two basic components: first, an asset-specific component involving individual loans that do not share risk characteristics with other loans and the measurement of expected credit losses for such individual loans; and second, a pooled component for estimated expected credit losses for pools of loans that share similar risk characteristics.
The base forecast scenario considers unemployment, gross domestic product, and the BBB ratio (BBB spread to the 10-year U.S. Treasury rate). In addition to the quantitative inputs, several qualitative factors are considered. These factors include the risk that unemployment, gross domestic product, housing product index, and the BBB ratio prove to be more severe and/or prolonged than our baseline forecast due to a variety of factors including monetary actions to control inflation, recent instability in the banking sector, conflict in Ukraine, and global supply chain issues. Old National’s activity in the allowance for credit losses on loans by portfolio segment was as follows:
| (dollars in thousands) | Balance at Beginning of Period | Allowance Established for Acquired PCD Loans | Charge-offs | Recoveries | Provision for Loan Losses | Balance at End of Period | |||||||||||||||||||||||||||||
| Three Months Ended March 31, 2023 | |||||||||||||||||||||||||||||||||||
| Commercial | $ | 120,612 | $ | — | $ | (12,423) | $ | 283 | $ | 17,296 | $ | 125,768 | |||||||||||||||||||||||
| Commercial real estate | 138,244 | — | (1,189) | 263 | (1,970) | 135,348 | |||||||||||||||||||||||||||||
| BBCC | 2,431 | — | (28) | 73 | (160) | 2,316 | |||||||||||||||||||||||||||||
| Residential real estate | 21,916 | — | (23) | 72 | (1,758) | 20,207 | |||||||||||||||||||||||||||||
| Indirect | 1,532 | — | (1,197) | 412 | 687 | 1,434 | |||||||||||||||||||||||||||||
| Direct | 12,116 | — | (3,238) | 581 | (2,693) | 6,766 | |||||||||||||||||||||||||||||
| Home equity | 6,820 | — | (82) | 67 | 67 | 6,872 | |||||||||||||||||||||||||||||
| Total | $ | 303,671 | $ | — | $ | (18,180) | $ | 1,751 | $ | 11,469 | $ | 298,711 | |||||||||||||||||||||||
| Three Months Ended March 31, 2022 | |||||||||||||||||||||||||||||||||||
| Commercial | $ | 27,232 | $ | 35,040 | $ | (1,880) | $ | 325 | $ | 38,754 | $ | 99,471 | |||||||||||||||||||||||
| Commercial real estate | 64,004 | 42,601 | (507) | 182 | 34,210 | 140,490 | |||||||||||||||||||||||||||||
| BBCC | 2,458 | — | (28) | 57 | (418) | 2,069 | |||||||||||||||||||||||||||||
| Residential real estate | 9,347 | 136 | (185) | 440 | 7,514 | 17,252 | |||||||||||||||||||||||||||||
| Indirect | 1,743 | — | (483) | 222 | 166 | 1,648 | |||||||||||||||||||||||||||||
| Direct | 528 | 31 | (1,530) | 582 | 14,839 | 14,450 | |||||||||||||||||||||||||||||
| Home equity | 2,029 | 723 | (51) | 82 | 2,344 | 5,127 | |||||||||||||||||||||||||||||
| Total | $ | 107,341 | $ | 78,531 | $ | (4,664) | $ | 1,890 | $ | 97,409 | $ | 280,507 | |||||||||||||||||||||||
19
Unfunded Loan Commitments
Old National maintains an allowance for credit losses on unfunded loan commitments to provide for the risk of loss inherent in these arrangements. The allowance is computed using a methodology similar to that used to determine the allowance for credit losses on loans, modified to take into account the probability of a drawdown on the commitment. The allowance for credit losses on unfunded loan commitments is classified as a liability account on the balance sheet within accrued expenses and other liabilities, while the corresponding provision for unfunded loan commitments is included in the provision for credit losses. Old National’s activity in the allowance for credit losses on unfunded loan commitments was as follows:
| Three Months Ended March 31, | |||||||||||
| (dollars in thousands) | 2023 | 2022 | |||||||||
| Allowance for credit losses on unfunded loan commitments: | |||||||||||
| Balance at beginning of period | $ | 32,188 | $ | 10,879 | |||||||
| Provision for credit losses on unfunded commitments acquired during the period | — | 11,013 | |||||||||
| Provision for unfunded loan commitments | 1,968 | 154 | |||||||||
| Balance at end of period | $ | 34,156 | $ | 22,046 | |||||||
Credit Quality
Old National’s management monitors the credit quality of its loans on an ongoing basis with the AQR for commercial loans reviewed annually or at renewal and the performance of its residential and consumer loans based upon the accrual status refreshed at least quarterly. Internally, management assigns an AQR to each non-homogeneous commercial, commercial real estate, and BBCC loan in the portfolio. The primary determinants of the AQR are the reliability of the primary source of repayment and the past, present, and projected financial condition of the borrower. The AQR will also consider current industry conditions. Major factors used in determining the AQR can vary based on the nature of the loan, but commonly include factors such as debt service coverage, internal cash flow, liquidity, leverage, operating performance, debt burden, FICO scores, occupancy, interest rate sensitivity, and expense burden. Old National uses the following definitions for risk ratings:
Criticized. Special mention loans that have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date.
Classified – Substandard. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
Classified – Nonaccrual. Loans classified as nonaccrual have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection in full, on the basis of currently existing facts, conditions, and values, in doubt.
Classified – Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as nonaccrual, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
Pass rated loans are those loans that are other than criticized, classified – substandard, classified – nonaccrual, or classified – doubtful.
20
The following table summarizes the amortized cost of term loans by risk category and gross charge-offs of commercial, commercial real estate, and BBCC loans by loan portfolio segment, class of loan, and origination year:
| Origination Year | Revolving to Term | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| (dollars in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving | Total | |||||||||||||||||||||||||||||||||||||||||||||
| March 31, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Commercial: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Risk Rating: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Pass | $ | 673,613 | $ | 2,299,378 | $ | 1,517,883 | $ | 712,011 | $ | 629,196 | $ | 694,970 | $ | 2,041,109 | $ | 433,838 | $ | 9,001,998 | |||||||||||||||||||||||||||||||||||
| Criticized | 24,476 | 38,369 | 26,289 | 52,907 | 31,378 | 6,538 | 56,784 | 10,792 | 247,533 | ||||||||||||||||||||||||||||||||||||||||||||
| Classified: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Substandard | 5,879 | 16,596 | 75,646 | 15,505 | 21,896 | 3,401 | 40,883 | 47,187 | 226,993 | ||||||||||||||||||||||||||||||||||||||||||||
| Nonaccrual | — | — | 1,462 | 2,049 | 1,468 | — | 6,436 | 5,172 | 16,587 | ||||||||||||||||||||||||||||||||||||||||||||
| Doubtful | — | 20,828 | 11,687 | 3,633 | 73 | 9,356 | — | — | 45,577 | ||||||||||||||||||||||||||||||||||||||||||||
| Total | $ | 703,968 | $ | 2,375,171 | $ | 1,632,967 | $ | 786,105 | $ | 684,011 | $ | 714,265 | $ | 2,145,212 | $ | 496,989 | $ | 9,538,688 | |||||||||||||||||||||||||||||||||||
| Gross charge-offs | $ | — | $ | — | $ | 5,230 | $ | — | $ | 6,789 | $ | 239 | $ | 165 | $ | — | $ | 12,423 | |||||||||||||||||||||||||||||||||||
| Commercial real estate: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Risk Rating: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Pass | $ | 600,890 | $ | 3,129,239 | $ | 2,833,471 | $ | 1,942,417 | $ | 1,171,555 | $ | 1,560,183 | $ | 74,982 | $ | 643,987 | $ | 11,956,724 | |||||||||||||||||||||||||||||||||||
| Criticized | 217 | 56,997 | 40,407 | 22,202 | 70,931 | 105,130 | — | 42,466 | 338,350 | ||||||||||||||||||||||||||||||||||||||||||||
| Classified: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Substandard | 8,653 | 89,716 | 22,101 | 20,207 | 98,147 | 82,928 | — | 18,138 | 339,890 | ||||||||||||||||||||||||||||||||||||||||||||
| Nonaccrual | — | 648 | 9,785 | 4,879 | — | 21,708 | — | 3,151 | 40,171 | ||||||||||||||||||||||||||||||||||||||||||||
| Doubtful | — | 2,627 | 35,723 | 9,919 | 4,507 | 20,428 | — | — | 73,204 | ||||||||||||||||||||||||||||||||||||||||||||
| Total | $ | 609,760 | $ | 3,279,227 | $ | 2,941,487 | $ | 1,999,624 | $ | 1,345,140 | $ | 1,790,377 | $ | 74,982 | $ | 707,742 | $ | 12,748,339 | |||||||||||||||||||||||||||||||||||
| Gross charge-offs | $ | — | $ | 54 | $ | 735 | $ | 400 | $ | — | $ | — | $ | — | $ | — | $ | 1,189 | |||||||||||||||||||||||||||||||||||
| BBCC: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Risk Rating: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Pass | $ | 25,194 | $ | 86,881 | $ | 59,220 | $ | 48,866 | $ | 35,291 | $ | 27,217 | $ | 59,846 | $ | 17,644 | $ | 360,159 | |||||||||||||||||||||||||||||||||||
| Criticized | 50 | 1,843 | 479 | 265 | 1,023 | 57 | 2,047 | 1,660 | 7,424 | ||||||||||||||||||||||||||||||||||||||||||||
| Classified: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Substandard | 10 | 986 | 641 | 33 | 415 | — | 603 | 658 | 3,346 | ||||||||||||||||||||||||||||||||||||||||||||
| Nonaccrual | — | 39 | 36 | 130 | — | 626 | — | 836 | 1,667 | ||||||||||||||||||||||||||||||||||||||||||||
| Doubtful | — | 39 | 73 | 276 | 108 | 136 | — | — | 632 | ||||||||||||||||||||||||||||||||||||||||||||
| Total | $ | 25,254 | $ | 89,788 | $ | 60,449 | $ | 49,570 | $ | 36,837 | $ | 28,036 | $ | 62,496 | $ | 20,798 | $ | 373,228 | |||||||||||||||||||||||||||||||||||
| Gross charge-offs | $ | — | $ | — | $ | 28 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 28 | |||||||||||||||||||||||||||||||||||
21
| Origination Year | Revolving to Term | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| (dollars in thousands) | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving | Total | |||||||||||||||||||||||||||||||||||||||||||||
| December 31, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Commercial: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Risk Rating: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Pass | $ | 2,388,618 | $ | 1,754,364 | $ | 796,340 | $ | 738,208 | $ | 362,986 | $ | 388,617 | $ | 1,988,763 | $ | 329,119 | $ | 8,747,015 | |||||||||||||||||||||||||||||||||||
| Criticized | 40,856 | 30,661 | 63,557 | 33,490 | 9,195 | 5,312 | 61,036 | 4,327 | 248,434 | ||||||||||||||||||||||||||||||||||||||||||||
| Classified: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Substandard | 37,223 | 47,522 | 16,540 | 22,925 | 4,844 | 21,204 | 67,402 | 25,143 | 242,803 | ||||||||||||||||||||||||||||||||||||||||||||
| Nonaccrual | 3,627 | 1,453 | 566 | — | — | — | 1,634 | 6,623 | 13,903 | ||||||||||||||||||||||||||||||||||||||||||||
| Doubtful | 2,821 | 17,604 | 3,720 | 8,005 | 5,968 | 8,351 | — | — | 46,469 | ||||||||||||||||||||||||||||||||||||||||||||
| Total | $ | 2,473,145 | $ | 1,851,604 | $ | 880,723 | $ | 802,628 | $ | 382,993 | $ | 423,484 | $ | 2,118,835 | $ | 365,212 | $ | 9,298,624 | |||||||||||||||||||||||||||||||||||
| Commercial real estate: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Risk Rating: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Pass | $ | 3,066,960 | $ | 2,828,758 | $ | 1,989,000 | $ | 1,219,025 | $ | 675,572 | $ | 1,018,719 | $ | 57,818 | $ | 689,553 | $ | 11,545,405 | |||||||||||||||||||||||||||||||||||
| Criticized | 75,306 | 34,422 | 22,569 | 82,637 | 86,504 | 56,864 | — | 23,282 | 381,584 | ||||||||||||||||||||||||||||||||||||||||||||
| Classified: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Substandard | 46,231 | 16,928 | 24,319 | 78,468 | 57,824 | 21,591 | — | 4,108 | 249,469 | ||||||||||||||||||||||||||||||||||||||||||||
| Nonaccrual | 3,151 | 9,541 | 5,014 | — | 2,312 | 22,155 | — | 3,257 | 45,430 | ||||||||||||||||||||||||||||||||||||||||||||
| Doubtful | 1,934 | 38,386 | 10,011 | 4,605 | 1,523 | 20,401 | — | — | 76,860 | ||||||||||||||||||||||||||||||||||||||||||||
| Total | $ | 3,193,582 | $ | 2,928,035 | $ | 2,050,913 | $ | 1,384,735 | $ | 823,735 | $ | 1,139,730 | $ | 57,818 | $ | 720,200 | $ | 12,298,748 | |||||||||||||||||||||||||||||||||||
| BBCC: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Risk Rating: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Pass | $ | 90,341 | $ | 64,161 | $ | 52,304 | $ | 36,868 | $ | 23,618 | $ | 11,333 | $ | 60,016 | $ | 18,881 | $ | 357,522 | |||||||||||||||||||||||||||||||||||
| Criticized | 1,504 | 525 | 368 | 692 | 353 | — | 1,006 | 1,603 | 6,051 | ||||||||||||||||||||||||||||||||||||||||||||
| Classified: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Substandard | 811 | 143 | — | 421 | — | — | 543 | 682 | 2,600 | ||||||||||||||||||||||||||||||||||||||||||||
| Nonaccrual | 42 | 37 | 118 | — | 429 | 284 | — | 639 | 1,549 | ||||||||||||||||||||||||||||||||||||||||||||
| Doubtful | 40 | 107 | 439 | 157 | 64 | 73 | — | — | 880 | ||||||||||||||||||||||||||||||||||||||||||||
| Total | $ | 92,738 | $ | 64,973 | $ | 53,229 | $ | 38,138 | $ | 24,464 | $ | 11,690 | $ | 61,565 | $ | 21,805 | $ | 368,602 | |||||||||||||||||||||||||||||||||||
22
For residential real estate and consumer loan classes, Old National evaluates credit quality based on the aging status of the loan and by payment activity. The performing or nonperforming status is updated on an on-going basis dependent upon improvement and deterioration in credit quality. The following table presents the amortized cost of term residential real estate and consumer loans based on payment activity and origination year:
| Origination Year | Revolving to Term | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| (dollars in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving | Total | |||||||||||||||||||||||||||||||||||||||||||||
| March 31, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Residential real estate: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Risk Rating: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Performing | $ | 92,032 | $ | 1,419,736 | $ | 1,975,809 | $ | 1,749,348 | $ | 472,547 | $ | 823,622 | $ | — | $ | 84 | $ | 6,533,178 | |||||||||||||||||||||||||||||||||||
| Nonperforming | — | 1,272 | 2,373 | 2,421 | 2,796 | 26,620 | — | 6 | 35,488 | ||||||||||||||||||||||||||||||||||||||||||||
| Total | $ | 92,032 | $ | 1,421,008 | $ | 1,978,182 | $ | 1,751,769 | $ | 475,343 | $ | 850,242 | $ | — | $ | 90 | $ | 6,568,666 | |||||||||||||||||||||||||||||||||||
| Gross charge-offs | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 23 | $ | — | $ | — | $ | 23 | |||||||||||||||||||||||||||||||||||
| Indirect: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Risk Rating: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Performing | $ | 74,980 | $ | 465,805 | $ | 225,377 | $ | 126,788 | $ | 69,147 | $ | 37,704 | $ | — | $ | 58 | $ | 999,859 | |||||||||||||||||||||||||||||||||||
| Nonperforming | — | 505 | 1,286 | 627 | 467 | 543 | — | — | 3,428 | ||||||||||||||||||||||||||||||||||||||||||||
| Total | $ | 74,980 | $ | 466,310 | $ | 226,663 | $ | 127,415 | $ | 69,614 | $ | 38,247 | $ | — | $ | 58 | $ | 1,003,287 | |||||||||||||||||||||||||||||||||||
| Gross charge-offs | $ | — | $ | 514 | $ | 430 | $ | 93 | $ | 111 | $ | 49 | $ | — | $ | — | $ | 1,197 | |||||||||||||||||||||||||||||||||||
| Direct: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Risk Rating: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Performing | $ | 27,097 | $ | 121,525 | $ | 141,746 | $ | 68,407 | $ | 48,981 | $ | 92,285 | $ | 74,520 | $ | 2,118 | $ | 576,679 | |||||||||||||||||||||||||||||||||||
| Nonperforming | — | 401 | 554 | 580 | 636 | 1,863 | 7 | 6 | 4,047 | ||||||||||||||||||||||||||||||||||||||||||||
| Total | $ | 27,097 | $ | 121,926 | $ | 142,300 | $ | 68,987 | $ | 49,617 | $ | 94,148 | $ | 74,527 | $ | 2,124 | $ | 580,726 | |||||||||||||||||||||||||||||||||||
| Gross charge-offs | $ | — | $ | 471 | $ | 794 | $ | 286 | $ | 327 | $ | 195 | $ | 1,165 | $ | — | $ | 3,238 | |||||||||||||||||||||||||||||||||||
| Home equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Risk Rating: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Performing | $ | — | $ | 1,273 | $ | 876 | $ | 1,382 | $ | 1,068 | $ | 7,938 | $ | 962,911 | $ | 20,456 | $ | 995,904 | |||||||||||||||||||||||||||||||||||
| Nonperforming | — | 162 | 133 | 161 | 930 | 5,470 | 1,924 | 4,756 | 13,536 | ||||||||||||||||||||||||||||||||||||||||||||
| Total | $ | — | $ | 1,435 | $ | 1,009 | $ | 1,543 | $ | 1,998 | $ | 13,408 | $ | 964,835 | $ | 25,212 | $ | 1,009,440 | |||||||||||||||||||||||||||||||||||
| Gross charge-offs | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 82 | $ | — | $ | — | $ | 82 | |||||||||||||||||||||||||||||||||||
23
| Origination Year | Revolving to Term | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving | Total | ||||||||||||||||||||||||||||||||||||||||||||||
| December 31, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Residential real estate: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Risk Rating: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Performing | $ | 1,327,168 | $ | 1,945,792 | $ | 1,825,762 | $ | 478,529 | $ | 136,260 | $ | 712,175 | $ | 7 | $ | 88 | $ | 6,425,781 | |||||||||||||||||||||||||||||||||||
| Nonperforming | 59 | 529 | 861 | 873 | 1,826 | 30,512 | — | — | 34,660 | ||||||||||||||||||||||||||||||||||||||||||||
| Total | $ | 1,327,227 | $ | 1,946,321 | $ | 1,826,623 | $ | 479,402 | $ | 138,086 | $ | 742,687 | $ | 7 | $ | 88 | $ | 6,460,441 | |||||||||||||||||||||||||||||||||||
| Indirect: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Risk Rating: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Performing | $ | 504,410 | $ | 249,407 | $ | 144,265 | $ | 82,304 | $ | 31,484 | $ | 19,095 | $ | — | $ | 62 | $ | 1,031,027 | |||||||||||||||||||||||||||||||||||
| Nonperforming | 348 | 1,074 | 645 | 531 | 304 | 328 | — | — | 3,230 | ||||||||||||||||||||||||||||||||||||||||||||
| Total | $ | 504,758 | $ | 250,481 | $ | 144,910 | $ | 82,835 | $ | 31,788 | $ | 19,423 | $ | — | $ | 62 | $ | 1,034,257 | |||||||||||||||||||||||||||||||||||
| Direct: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Risk Rating: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Performing | $ | 132,934 | $ | 164,126 | $ | 77,406 | $ | 57,919 | $ | 45,299 | $ | 59,212 | $ | 87,622 | $ | 671 | $ | 625,189 | |||||||||||||||||||||||||||||||||||
| Nonperforming | 115 | 851 | 614 | 205 | 327 | 1,526 | 5 | 354 | 3,997 | ||||||||||||||||||||||||||||||||||||||||||||
| Total | $ | 133,049 | $ | 164,977 | $ | 78,020 | $ | 58,124 | $ | 45,626 | $ | 60,738 | $ | 87,627 | $ | 1,025 | $ | 629,186 | |||||||||||||||||||||||||||||||||||
| Home equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Risk Rating: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Performing | $ | 919 | $ | 896 | $ | 1,849 | $ | 1,497 | $ | 983 | $ | 11,646 | $ | 990,001 | $ | 14,792 | $ | 1,022,583 | |||||||||||||||||||||||||||||||||||
| Nonperforming | 166 | 160 | 166 | 446 | 794 | 4,308 | 1,698 | 3,462 | 11,200 | ||||||||||||||||||||||||||||||||||||||||||||
| Total | $ | 1,085 | $ | 1,056 | $ | 2,015 | $ | 1,943 | $ | 1,777 | $ | 15,954 | $ | 991,699 | $ | 18,254 | $ | 1,033,783 | |||||||||||||||||||||||||||||||||||
Nonaccrual and Past Due Loans
Old National does not record interest on nonaccrual loans until principal is recovered. For all loan classes, a loan is generally placed on nonaccrual status when principal or interest becomes 90 days past due unless it is well secured and in the process of collection, or earlier when concern exists as to the ultimate collectability of principal or interest. Interest accrued but not received is reversed against earnings. Cash interest received on these loans is applied to the principal balance until the principal is recovered or until the loan returns to accrual status. Loans may be returned to accrual status when all the principal and interest amounts contractually due are brought current, remain current for a prescribed period, and future payments are reasonably assured.
24
The following table presents the aging of the amortized cost basis in past due loans by class of loans:
| (dollars in thousands) | 30-59 Days Past Due | 60-89 Days Past Due | Past Due 90 Days or More | Total Past Due | Current | Total Loans | |||||||||||||||||||||||||||||
| March 31, 2023 | |||||||||||||||||||||||||||||||||||
| Commercial | $ | 8,463 | $ | 3,397 | $ | 9,333 | $ | 21,193 | $ | 9,517,495 | $ | 9,538,688 | |||||||||||||||||||||||
| Commercial real estate | 14,648 | 256 | 26,659 | 41,563 | 12,706,776 | 12,748,339 | |||||||||||||||||||||||||||||
| BBCC | 1,618 | 552 | 430 | 2,600 | 370,628 | 373,228 | |||||||||||||||||||||||||||||
| Residential | 19,495 | 310 | 9,725 | 29,530 | 6,539,136 | 6,568,666 | |||||||||||||||||||||||||||||
| Indirect | 4,229 | 1,141 | 511 | 5,881 | 997,406 | 1,003,287 | |||||||||||||||||||||||||||||
| Direct | 3,759 | 955 | 1,511 | 6,225 | 574,501 | 580,726 | |||||||||||||||||||||||||||||
| Home equity | 6,279 | 1,923 | 4,802 | 13,004 | 996,436 | 1,009,440 | |||||||||||||||||||||||||||||
| Total | $ | 58,491 | $ | 8,534 | $ | 52,971 | $ | 119,996 | $ | 31,702,378 | $ | 31,822,374 | |||||||||||||||||||||||
| December 31, 2022 | |||||||||||||||||||||||||||||||||||
| Commercial | $ | 14,147 | $ | 4,801 | $ | 11,080 | $ | 30,028 | $ | 9,268,596 | $ | 9,298,624 | |||||||||||||||||||||||
| Commercial real estate | 47,240 | 1,312 | 32,892 | 81,444 | 12,217,304 | 12,298,748 | |||||||||||||||||||||||||||||
| BBCC | 730 | 365 | 603 | 1,698 | 366,904 | 368,602 | |||||||||||||||||||||||||||||
| Residential | 24,181 | 5,033 | 11,753 | 40,967 | 6,419,474 | 6,460,441 | |||||||||||||||||||||||||||||
| Indirect | 6,302 | 2,118 | 958 | 9,378 | 1,024,879 | 1,034,257 | |||||||||||||||||||||||||||||
| Direct | 5,404 | 2,118 | 1,928 | 9,450 | 619,736 | 629,186 | |||||||||||||||||||||||||||||
| Home equity | 6,585 | 1,966 | 4,707 | 13,258 | 1,020,525 | 1,033,783 | |||||||||||||||||||||||||||||
| Total | $ | 104,589 | $ | 17,713 | $ | 63,921 | $ | 186,223 | $ | 30,937,418 | $ | 31,123,641 | |||||||||||||||||||||||
The following table presents the amortized cost basis of loans on nonaccrual status and loans past due 90 days or more and still accruing by class of loan:
| March 31, 2023 | December 31, 2022 | ||||||||||||||||||||||||||||||||||
| (dollars in thousands) | Nonaccrual Amortized Cost | Nonaccrual With No Related Allowance | Past Due 90 Days or More and Accruing | Nonaccrual Amortized Cost | Nonaccrual With No Related Allowance | Past Due 90 Days or More and Accruing | |||||||||||||||||||||||||||||
| Commercial | $ | 62,164 | $ | 14,695 | $ | — | $ | 60,372 | $ | 7,873 | $ | 152 | |||||||||||||||||||||||
| Commercial real estate | 113,375 | 36,495 | — | 122,290 | 33,445 | — | |||||||||||||||||||||||||||||
| BBCC | 2,299 | — | — | 2,429 | — | — | |||||||||||||||||||||||||||||
| Residential | 35,488 | — | 1,070 | 34,660 | — | 1,808 | |||||||||||||||||||||||||||||
| Indirect | 3,428 | — | — | 3,230 | — | 28 | |||||||||||||||||||||||||||||
| Direct | 4,047 | — | 119 | 3,997 | — | 133 | |||||||||||||||||||||||||||||
| Home equity | 13,536 | — | 42 | 11,200 | — | 529 | |||||||||||||||||||||||||||||
| Total | $ | 234,337 | $ | 51,190 | $ | 1,231 | $ | 238,178 | $ | 41,318 | $ | 2,650 | |||||||||||||||||||||||
Interest income recognized on nonaccrual loans was insignificant during the three months ended March 31, 2023 and 2022.
25
When management determines that foreclosure is probable, expected credit losses for collateral dependent loans are based on the fair value of the collateral at the reporting date, adjusted for selling costs as appropriate. A loan is considered collateral dependent when the borrower is experiencing financial difficulty and the loan is expected to be repaid substantially through the operation or sale of the collateral. The class of loan represents the primary collateral type associated with the loan. Significant quarter-over-quarter changes are reflective of changes in nonaccrual status and not necessarily associated with credit quality indicators like appraisal value. The following table presents the amortized cost basis of collateral dependent loans by class of loan:
| Type of Collateral | |||||||||||||||||||||||||||||
| (dollars in thousands) | Real Estate | Blanket Lien | Investment Securities/Cash | Auto | Other | ||||||||||||||||||||||||
| March 31, 2023 | |||||||||||||||||||||||||||||
| Commercial | $ | 13,899 | $ | 41,674 | $ | 2,219 | $ | 1,103 | $ | 124 | |||||||||||||||||||
| Commercial real estate | 100,490 | — | 1,661 | — | 6,334 | ||||||||||||||||||||||||
| BBCC | 1,823 | 464 | — | 12 | — | ||||||||||||||||||||||||
| Residential | 35,488 | — | — | — | — | ||||||||||||||||||||||||
| Indirect | — | — | — | 3,428 | — | ||||||||||||||||||||||||
| Direct | 2,961 | 2 | — | 253 | 34 | ||||||||||||||||||||||||
| Home equity | 13,536 | — | — | — | |||||||||||||||||||||||||
| Total loans | $ | 168,197 | $ | 42,140 | $ | 3,880 | $ | 4,796 | $ | 6,492 | |||||||||||||||||||
| December 31, 2022 | |||||||||||||||||||||||||||||
| Commercial | $ | 8,962 | $ | 42,754 | $ | 2,690 | $ | 1,611 | $ | 980 | |||||||||||||||||||
| Commercial real estate | 108,871 | — | 1,718 | — | 6,411 | ||||||||||||||||||||||||
| BBCC | 1,939 | 478 | — | 12 | — | ||||||||||||||||||||||||
| Residential | 34,660 | — | — | — | — | ||||||||||||||||||||||||
| Indirect | — | — | — | 3,230 | — | ||||||||||||||||||||||||
| Direct | 2,991 | 13 | — | 232 | 23 | ||||||||||||||||||||||||
| Home equity | 11,200 | — | — | — | — | ||||||||||||||||||||||||
| Total loans | $ | 168,623 | $ | 43,245 | $ | 4,408 | $ | 5,085 | $ | 7,414 | |||||||||||||||||||
Loan Participations
Old National has loan participations, which qualify as participating interests, with other financial institutions. At March 31, 2023, these loans totaled $2.6 billion, of which $1.2 billion had been sold to other financial institutions and $1.4 billion was retained by Old National. The loan participations convey proportionate ownership rights with equal priority to each participating interest holder; involve no recourse (other than ordinary representations and warranties) to, or subordination by, any participating interest holder; all cash flows are divided among the participating interest holders in proportion to each holder’s share of ownership; and no holder has the right to pledge the entire financial asset unless all participating interest holders agree.
Financial Difficulty Modifications
Occasionally, Old National modifies loans to borrowers experiencing financial difficulty in the form of principal forgiveness, term extension, an other-than-insignificant payment delay, or interest rate reduction (or a combination thereof). When principal forgiveness is provided, the amount of forgiveness is charged-off against the allowance for credit losses on loans.
The following table presents the amortized cost basis of loans with modifications to borrowers experiencing financial difficulty during the three months ended March 31, 2023 by class of loans and type of modification:
| (dollars in thousands) | Term Extension | Total Class of Loans | |||||||||||||||
| Commercial | $ | 17,342 | 0.2 | % | |||||||||||||
| Commercial real estate | 9,926 | 0.1 | % | ||||||||||||||
| Total | $ | 27,268 | 0.1 | % | |||||||||||||
26
Old National closely monitors the performance of loan modifications to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table presents the performance of loans that have been modified during the three months ended March 31, 2023:
| (dollars in thousands) | 30-59 Days Past Due | 60-89 Days Past Due | Past Due 90 Days or More | Total Past Due | Current | Total Loans | |||||||||||||||||||||||||||||
| March 31, 2023 | |||||||||||||||||||||||||||||||||||
| Commercial | $ | — | $ | 2,637 | $ | — | $ | 2,637 | $ | 14,705 | $ | 17,342 | |||||||||||||||||||||||
| Commercial real estate | — | — | — | — | 9,926 | 9,926 | |||||||||||||||||||||||||||||
| Total | $ | — | $ | 2,637 | $ | — | $ | 2,637 | $ | 24,631 | $ | 27,268 | |||||||||||||||||||||||
The following table summarizes the nature of the loan modifications to borrowers experiencing financial difficulty during the three months ended March 31, 2023 by class of loans:
| (dollars in thousands) | Weighted- Average Term Extension (in months) | |||||||
| Commercial | 6.8 | |||||||
| Commercial real estate | 4.1 | |||||||
| Total | 5.6 | |||||||
There were no payment defaults on these loans subsequent to their modifications during the three months ended March 31, 2023. At March 31, 2023, Old National had not committed to lend any material additional funds to the borrowers whose loans were modified due to financial difficulties.
NOTE 7 – LEASES
Old National has operating and finance leases for land, office space, banking centers, and equipment. These leases are generally for periods of 5 to 20 years with various renewal options. We include certain renewal options in the measurement of our right-of-use assets and lease liabilities if they are reasonably certain to be exercised. Variable lease payments that are dependent on an index or a rate are initially measured using the index or rate at the commencement date and are included in the measurement of the lease liability. Variable lease payments that are not dependent on an index or a rate are excluded from the measurement of the lease liability and are recognized in profit and loss when incurred. Variable lease payments are defined as payments made for the right to use an asset that vary because of changes in facts or circumstances occurring after the commencement date, other than the passage of time.
Old National has lease agreements with lease and non-lease components, which are generally accounted for separately. For real estate leases, non-lease components and other non-components, such as common area maintenance charges, real estate taxes, and insurance are not included in the measurement of the lease liability since they are generally able to be segregated. For certain equipment leases, Old National accounts for the lease and non-lease components as a single lease component using the practical expedient available for that class of assets.
Old National does not have any material sub-lease agreements.
The components of lease expense were as follows:
| Affected Line Item in the Statement of Income | Three Months Ended March 31, | ||||||||||||||||
| (dollars in thousands) | 2023 | 2022 | |||||||||||||||
| Operating lease cost | Occupancy/Equipment expense | $ | 8,638 | $ | 5,108 | ||||||||||||
| Finance lease cost: | |||||||||||||||||
| Amortization of right-of-use assets | Occupancy expense | 691 | 675 | ||||||||||||||
| Interest on lease liabilities | Interest expense | 169 | 107 | ||||||||||||||
| Sub-lease income | Occupancy expense | (60) | (128) | ||||||||||||||
| Total | $ | 9,438 | $ | 5,762 | |||||||||||||
27
Supplemental balance sheet information related to leases was as follows:
| (dollars in thousands) | March 31, 2023 | December 31, 2022 | |||||||||
| Operating Leases | |||||||||||
| Operating lease right-of-use assets | $ | 183,687 | $ | 189,714 | |||||||
| Operating lease liabilities | 205,249 | 211,964 | |||||||||
| Finance Leases | |||||||||||
| 21,173 | 10,799 | ||||||||||
| 21,983 | 13,469 | ||||||||||
| Weighted-Average Remaining Lease Term (in Years) | |||||||||||
| Operating leases | 8.9 | 9.1 | |||||||||
| Finance leases | 10.6 | 7.2 | |||||||||
| Weighted-Average Discount Rate | |||||||||||
| Operating leases | 2.90 | % | 2.88 | % | |||||||
| Finance leases | 3.82 | % | 3.30 | % | |||||||
Supplemental cash flow information related to leases was as follows:
| Three Months Ended March 31, | |||||||||||
| (dollars in thousands) | 2023 | 2022 | |||||||||
| Cash paid for amounts included in the measurement of lease liabilities: | |||||||||||
| Operating cash flows from operating leases | $ | 7,932 | $ | 5,341 | |||||||
| Operating cash flows from finance leases | 169 | 107 | |||||||||
| Financing cash flows from finance leases | 628 | 616 | |||||||||
The following table presents a maturity analysis of the Company’s lease liability by lease classification at March 31, 2023:
| (dollars in thousands) | Operating Leases | Finance Leases | |||||||||
| 2023 | $ | 22,933 | $ | 2,432 | |||||||
| 2024 | 29,819 | 3,278 | |||||||||
| 2025 | 28,513 | 3,301 | |||||||||
| 2026 | 27,600 | 2,075 | |||||||||
| 2027 | 26,668 | 2,078 | |||||||||
| Thereafter | 98,709 | 13,964 | |||||||||
| Total undiscounted lease payments | 234,242 | 27,128 | |||||||||
| Amounts representing interest | (28,993) | (5,145) | |||||||||
| Lease liability | $ | 205,249 | $ | 21,983 | |||||||
28
NOTE 8 – GOODWILL AND OTHER INTANGIBLE ASSETS
The following table presents the changes in the carrying amount of goodwill:
| Three Months Ended March 31, | |||||||||||
| (dollars in thousands) | 2023 | 2022 | |||||||||
| Balance at beginning of period | $ | 1,998,716 | $ | 1,036,994 | |||||||
| Acquisitions and adjustments | — | 960,163 | |||||||||
| Balance at end of period | $ | 1,998,716 | $ | 1,997,157 | |||||||
The increase in goodwill for the three months ended March 31, 2022 was due to the First Midwest merger. See Note 3 to the consolidated financial statements for additional detail regarding this transaction.
Old National performed the required annual goodwill impairment test as of August 31, 2022 and there was no impairment. No events or circumstances since the August 31, 2022 annual impairment test were noted that would indicate it was more likely than not a goodwill impairment exists.
The gross carrying amounts and accumulated amortization of other intangible assets were as follows:
| (dollars in thousands) | Gross Carrying Amount | Accumulated Amortization and Impairment | Net Carrying Amount | ||||||||||||||
| March 31, 2023 | |||||||||||||||||
| Core deposit | $ | 170,642 | $ | (85,861) | $ | 84,781 | |||||||||||
| Customer trust relationships | 56,243 | (20,805) | 35,438 | ||||||||||||||
| Total other intangible assets | $ | 226,885 | $ | (106,666) | $ | 120,219 | |||||||||||
| December 31, 2022 | |||||||||||||||||
| Core deposit | $ | 170,642 | $ | (80,951) | $ | 89,691 | |||||||||||
| Customer trust relationships | 56,243 | (19,529) | 36,714 | ||||||||||||||
| Total other intangible assets | $ | 226,885 | $ | (100,480) | $ | 126,405 | |||||||||||
Other intangible assets consist of core deposit intangibles and customer relationship intangibles and are being amortized primarily on an accelerated basis over their estimated useful lives, generally over a period of 5 to 15 years.
Old National reviews other intangible assets for possible impairment whenever events or changes in circumstances indicate that carrying amounts may not be recoverable. No impairment charges were recorded during the three months ended March 31, 2023 or 2022. Total amortization expense associated with intangible assets was $6.2 million for the three months ended March 31, 2023, compared to $4.8 million for the three months ended March 31, 2022.
Estimated amortization expense for future years is as follows:
| (dollars in thousands) | |||||
| 2023 remaining | $ | 17,969 | |||
| 2024 | 21,239 | ||||
| 2025 | 18,358 | ||||
| 2026 | 15,555 | ||||
| 2027 | 12,867 | ||||
| Thereafter | 34,231 | ||||
| Total | $ | 120,219 | |||
29
NOTE 9 – QUALIFIED AFFORDABLE HOUSING PROJECTS AND OTHER TAX CREDIT INVESTMENTS
Old National is a limited partner in several tax-advantaged limited partnerships whose purpose is to invest in approved qualified affordable housing, renewable energy, or other renovation or community revitalization projects. These investments are included in other assets on the balance sheet, with any unfunded commitments included with other liabilities. As of March 31, 2023, Old National expects to recover its remaining investments through the use of the tax credits that are generated by the investments.
The following table summarizes Old National’s investments in qualified affordable housing projects and other tax credit investments:
| (dollars in thousands) | March 31, 2023 | December 31, 2022 | ||||||||||||||||||||||||
| Investment | Accounting Method | Investment | Unfunded Commitment (1) | Investment | Unfunded Commitment | |||||||||||||||||||||
| LIHTC | Proportional amortization | $ | 82,950 | $ | 46,743 | $ | 84,428 | $ | 55,754 | |||||||||||||||||
| FHTC | Equity | 18,892 | 9,019 | 19,316 | 9,588 | |||||||||||||||||||||
| NMTC | Consolidation | 49,820 | — | 51,912 | — | |||||||||||||||||||||
| Renewable Energy | Equity | 854 | — | 1,099 | — | |||||||||||||||||||||
| Total | $ | 152,516 | $ | 55,762 | $ | 156,755 | $ | 65,342 | ||||||||||||||||||
(1)All commitments will be paid by Old National by December 31, 2027.
The following table summarizes the amortization expense and tax benefit recognized for Old National’s qualified affordable housing projects and other tax credit investments:
| (dollars in thousands) | Amortization Expense (1) | Tax Expense (Benefit) Recognized (2) | |||||||||
| Three Months Ended March 31, 2023 | |||||||||||
| LIHTC | $ | 1,463 | $ | (1,908) | |||||||
| FHTC | 424 | (512) | |||||||||
| NMTC | 2,091 | (2,611) | |||||||||
| Renewable Energy | 246 | — | |||||||||
| Total | $ | 4,224 | $ | (5,031) | |||||||
| Three Months Ended March 31, 2022 | |||||||||||
| LIHTC | $ | 1,253 | $ | (1,650) | |||||||
| FHTC | 205 | (251) | |||||||||
| NMTC | 1,101 | (1,375) | |||||||||
| Renewable Energy | 210 | — | |||||||||
| Total | $ | 2,769 | $ | (3,276) | |||||||
(1)The amortization expense for the LIHTC investments is included in our income tax expense. The amortization expense for the FHTC, NMTC, and Renewable Energy tax credits is included in noninterest expense.
(2)All of the tax benefits recognized are included in our income tax expense. The tax benefit recognized for the FHTC, NMTC, and Renewable Energy investments primarily reflects the tax credits generated from the investments and excludes the net tax expense (benefit) and deferred tax liability of the investments’ income (loss).
30
NOTE 10 – SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE
Securities sold under agreements to repurchase are secured borrowings. Old National pledges investment securities to secure these borrowings. The following table presents securities sold under agreements to repurchase and related weighted-average interest rates:
At or for the Three Months Ended March 31, 2023 | At December 31, 2022 | At or for the Three Months Ended March 31, 2022 | |||||||||||||||
| (dollars in thousands) | |||||||||||||||||
| Outstanding at period end | $ | 393,018 | $ | 432,804 | $ | 509,275 | |||||||||||
| Average amount outstanding during the period | 412,819 | N/A | 449,939 | ||||||||||||||
| Maximum amount outstanding at any month-end during the period | 430,537 | N/A | 509,275 | ||||||||||||||
| Weighted-average interest rate: | |||||||||||||||||
| During the period | 0.77 | % | N/A | 0.09 | % | ||||||||||||
| At period end | 0.88 | % | 1.31 | % | 0.08 | % | |||||||||||
The following table presents the contractual maturity of our secured borrowings and class of collateral pledged:
| At March 31, 2023 | |||||||||||||||||||||||||||||
| Remaining Contractual Maturity of the Agreements | |||||||||||||||||||||||||||||
| (dollars in thousands) | Overnight and Continuous | Up to 30 Days | 30-90 Days | Greater Than 90 days | Total | ||||||||||||||||||||||||
| Repurchase Agreements: | |||||||||||||||||||||||||||||
| U.S. Treasury and agency securities | $ | 393,018 | $ | — | $ | — | $ | — | $ | 393,018 | |||||||||||||||||||
| Total | $ | 393,018 | $ | — | $ | — | $ | — | $ | 393,018 | |||||||||||||||||||
The fair value of securities pledged to secure repurchase agreements may decline. Old National has pledged securities valued at 125% of the gross outstanding balance of repurchase agreements at March 31, 2023 to manage this risk.
NOTE 11 – FEDERAL HOME LOAN BANK ADVANCES
The following table summarizes Old National Bank’s FHLB advances:
| (dollars in thousands) | March 31, 2023 | December 31, 2022 | |||||||||
FHLB advances (fixed rates 0.00% to 5.11% and variable rates 4.57% to 5.24%) maturing April 2023 to September 2042 | $ | 5,000,528 | $ | 3,850,677 | |||||||
| Fair value hedge basis adjustments and unamortized prepayment fees | (18,916) | (21,659) | |||||||||
| Total | $ | 4,981,612 | $ | 3,829,018 | |||||||
FHLB advances had weighted-average rates of 3.45% at March 31, 2023 and 3.15% at December 31, 2022. Certain FHLB advances are collateralized with residential real estate loans at 148%.
At March 31, 2023, total unamortized prepayment fees related to debt modifications completed in prior years totaled $18.7 million, compared to $20.2 million at December 31, 2022.
31
Contractual maturities of FHLB advances at March 31, 2023 were as follows:
| (dollars in thousands) | |||||
| Due in 2023 | $ | 1,250,000 | |||
| Due in 2024 | 25,243 | ||||
| Due in 2025 | 550,285 | ||||
| Due in 2026 | 100,000 | ||||
| Thereafter | 3,075,000 | ||||
| Fair value hedge basis adjustments and unamortized prepayment fees | (18,916) | ||||
| Total | $ | 4,981,612 | |||
NOTE 12 – OTHER BORROWINGS
The following table summarizes Old National’s other borrowings:
| (dollars in thousands) | March 31, 2023 | December 31, 2022 | |||||||||
| Old National Bancorp: | |||||||||||
Senior unsecured notes (fixed rate 4.125%) maturing August 2024 | $ | 175,000 | $ | 175,000 | |||||||
| Unamortized debt issuance costs related to senior unsecured notes | (208) | (247) | |||||||||
Subordinated debentures (fixed rate 5.875%) maturing September 2026 | 150,000 | 150,000 | |||||||||
Junior subordinated debentures (variable rates of 6.27% to 8.41%) maturing July 2031 to September 2037 | 136,643 | 136,643 | |||||||||
| Other basis adjustments | 22,073 | 23,363 | |||||||||
| Old National Bank: | |||||||||||
| Finance lease liabilities | 21,983 | 13,469 | |||||||||
Subordinated debentures (variable rate 9.16%) maturing October 2025 | 12,000 | 12,000 | |||||||||
Leveraged loans for NMTC (fixed rates of 1.00% to 1.43%) maturing December 2046 to June 2060 | 143,745 | 143,187 | |||||||||
Other (1) | 85,633 | 89,588 | |||||||||
| Total other borrowings | $ | 746,869 | $ | 743,003 | |||||||
(1)Includes overnight borrowings to collateralize certain derivative positions totaling $84.4 million at March 31, 2023 and $88.0 million at December 31, 2022.
Contractual maturities of other borrowings at March 31, 2023 were as follows:
| (dollars in thousands) | |||||
| Due in 2023 | $ | 86,291 | |||
| Due in 2024 | 177,609 | ||||
| Due in 2025 | 14,696 | ||||
| Due in 2026 | 151,529 | ||||
| Due in 2027 | 1,587 | ||||
| Thereafter | 292,059 | ||||
| Unamortized debt issuance costs and other basis adjustments | 23,098 | ||||
| Total | $ | 746,869 | |||
Senior Notes
In August 2014, Old National issued $175.0 million of senior unsecured notes with a 4.125% interest rate. These notes pay interest on February 15 and August 15 and mature on August 15, 2024.
Junior Subordinated Debentures
Junior subordinated debentures related to trust preferred securities are classified in “other borrowings.” Junior subordinated debentures qualify as Tier 2 capital for regulatory purposes, subject to certain limitations.
32
Through various mergers and acquisitions, Old National assumed junior subordinated debenture obligations related to various trusts that issued trust preferred securities. Old National guarantees the payment of distributions on the trust preferred securities issued by the trusts. Proceeds from the issuance of each of these securities were used to purchase junior subordinated debentures with the same financial terms as the securities issued by the trusts.
Old National, at any time, may redeem the junior subordinated debentures at par and, thereby cause a redemption of the trust preferred securities in whole or in part.
The following table summarizes the terms of our outstanding junior subordinated debentures at March 31, 2023:
| (dollars in thousands) | Rate at March 31, 2023 | |||||||||||||||||||||||||
| Name of Trust | Issuance Date | Issuance Amount | Rate | Maturity Date | ||||||||||||||||||||||
| Bridgeview Statutory Trust I | July 2001 | $ | 15,464 | 3-month LIBOR plus 3.58% | 8.41% | July 31, 2031 | ||||||||||||||||||||
| Bridgeview Capital Trust II | December 2002 | 15,464 | 3-month LIBOR plus 3.35% | 8.18% | January 7, 2033 | |||||||||||||||||||||
| First Midwest Capital Trust I | November 2003 | 37,825 | 6.95% fixed | 6.95% | December 1, 2033 | |||||||||||||||||||||
| St. Joseph Capital Trust II | March 2005 | 5,155 | 3-month LIBOR plus 1.75% | 6.66% | March 17, 2035 | |||||||||||||||||||||
| Northern States Statutory Trust I | September 2005 | 10,310 | 3-month LIBOR plus 1.80% | 6.67% | September 15, 2035 | |||||||||||||||||||||
| Anchor Capital Trust III | August 2005 | 5,000 | 3-month LIBOR plus 1.55% | 6.71% | September 30, 2035 | |||||||||||||||||||||
| Great Lakes Statutory Trust II | December 2005 | 6,186 | 3-month LIBOR plus 1.40% | 6.27% | December 15, 2035 | |||||||||||||||||||||
| Home Federal Statutory Trust I | September 2006 | 15,464 | 3-month LIBOR plus 1.65% | 6.52% | September 15, 2036 | |||||||||||||||||||||
| Monroe Bancorp Capital Trust I | July 2006 | 3,093 | 3-month LIBOR plus 1.60% | 6.43% | October 7, 2036 | |||||||||||||||||||||
| Tower Capital Trust 3 | December 2006 | 9,279 | 3-month LIBOR plus 1.69% | 6.65% | March 1, 2037 | |||||||||||||||||||||
| Monroe Bancorp Statutory Trust II | March 2007 | 5,155 | 3-month LIBOR plus 1.60% | 6.47% | June 15, 2037 | |||||||||||||||||||||
| Great Lakes Statutory Trust III | June 2007 | 8,248 | 3-month LIBOR plus 1.70% | 6.57% | September 15, 2037 | |||||||||||||||||||||
| Total | $ | 136,643 | ||||||||||||||||||||||||
Subordinated Debentures
Old National assumed $12.0 million of subordinated fixed-to-floating notes related to the acquisition of Anchor Bancorp, Inc. (MN). The subordinated debentures had a 5.75% fixed rate of interest through October 29, 2020. From October 30, 2020 to the October 30, 2025 maturity date, the debentures have a floating rate of interest equal to the three-month LIBOR rate plus 4.356%.
Old National assumed $150.0 million of subordinated fixed rate notes related to the First Midwest merger. The subordinated debentures have a 5.875% fixed rate of interest through the September 29, 2026 maturity date.
Leveraged Loans
The leveraged loans are directly related to the NMTC structure. As part of the transaction structure, Old National has the right to sell its interest in the entity that received the leveraged loans at an agreed upon price to the leveraged lender at the end of the NMTC seven-year compliance period. See Note 9 to the consolidated financial statements for additional information on the Company’s NMTC investments.
Finance Lease Liabilities
Old National has long-term finance lease liabilities for certain banking centers and equipment totaling $22.0 million at March 31, 2023. See Note 7 to the consolidated financial statements for a maturity analysis of the Company’s finance lease liabilities.
33
NOTE 13 – ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
The following table summarizes the changes within each classification of AOCI, net of tax:
| (dollars in thousands) | Unrealized Gains and Losses on Available- for-Sale Debt Securities | Unrealized Gains and Losses on Held-to- Maturity Securities | Gains and Losses on Hedges | Defined Benefit Pension Plans | Total | ||||||||||||||||||||||||
| Three Months Ended March 31, 2023 | |||||||||||||||||||||||||||||
| Balance at beginning of period | $ | (642,346) | $ | (112,664) | $ | (31,549) | $ | 137 | $ | (786,422) | |||||||||||||||||||
| Other comprehensive income (loss) before reclassifications | 27,219 | 1,325 | 35,985 | — | 64,529 | ||||||||||||||||||||||||
Amounts reclassified from AOCI to income (1) | 3,867 | 4,373 | 5,436 | (141) | 13,535 | ||||||||||||||||||||||||
| Balance at end of period | $ | (611,260) | $ | (106,966) | $ | 9,872 | $ | (4) | $ | (708,358) | |||||||||||||||||||
| Three Months Ended March 31, 2022 | |||||||||||||||||||||||||||||
| Balance at beginning of period | $ | (2,950) | $ | — | $ | 543 | $ | 32 | $ | (2,375) | |||||||||||||||||||
| Other comprehensive income (loss) before reclassifications | (311,153) | (16,963) | (7,170) | — | (335,286) | ||||||||||||||||||||||||
Amounts reclassified from AOCI to income (1) | (261) | 236 | (505) | (8) | (538) | ||||||||||||||||||||||||
| Balance at end of period | $ | (314,364) | $ | (16,727) | $ | (7,132) | $ | 24 | $ | (338,199) | |||||||||||||||||||
(1)See table below for details about reclassifications to income.
The following table summarizes the significant amounts reclassified out of each component of AOCI for the three months ended March 31, 2023 and 2022:
| Three Months Ended March 31, | |||||||||||||||||
| (dollars in thousands) | 2023 | 2022 | |||||||||||||||
| Details about AOCI Components | Amount Reclassified from AOCI | Affected Line Item in the Statement of Income | |||||||||||||||
| Unrealized gains and losses on available-for-sale securities | $ | (5,216) | $ | 342 | Debt securities gains (losses), net | ||||||||||||
| 1,349 | (81) | Income tax (expense) benefit | |||||||||||||||
| $ | (3,867) | $ | 261 | Net income (loss) | |||||||||||||
| Unrealized gains and losses on held-to-maturity securities | $ | (5,829) | $ | (310) | Interest income (expense) | ||||||||||||
| 1,456 | 74 | Income tax (expense) benefit | |||||||||||||||
| $ | (4,373) | $ | (236) | Net income (loss) | |||||||||||||
| Gains and losses on hedges Interest rate contracts | $ | (7,292) | $ | 669 | Interest income (expense) | ||||||||||||
| 1,856 | (164) | Income tax (expense) benefit | |||||||||||||||
| $ | (5,436) | $ | 505 | Net income (loss) | |||||||||||||
| Amortization of defined benefit pension items | |||||||||||||||||
| Actuarial gains (losses) | $ | 188 | $ | 11 | Salaries and employee benefits | ||||||||||||
| (47) | (3) | Income tax (expense) benefit | |||||||||||||||
| $ | 141 | $ | 8 | Net income (loss) | |||||||||||||
| Total reclassifications for the period | $ | (13,535) | $ | 538 | Net income (loss) | ||||||||||||
34
NOTE 14 – INCOME TAXES
Following is a summary of the major items comprising the differences in taxes from continuing operations computed at the federal statutory rate and as recorded in the consolidated statements of income:
| Three Months Ended March 31, | |||||||||||
| (dollars in thousands) | 2023 | 2022 | |||||||||
Provision at statutory rate of 21% | $ | 39,484 | $ | (7,623) | |||||||
| Tax-exempt income: | |||||||||||
| Tax-exempt interest | (4,486) | (2,992) | |||||||||
| Section 291/265 interest disallowance | 386 | 28 | |||||||||
| Company-owned life insurance income | (627) | (718) | |||||||||
| Tax-exempt income | (4,727) | (3,682) | |||||||||
| State income taxes | 8,142 | (3,327) | |||||||||
| Interim period effective rate adjustment | (1,717) | 7,040 | |||||||||
| Tax credit investments - federal | (2,526) | (1,270) | |||||||||
| Officer compensation limitation | 1,040 | — | |||||||||
| Other, net | 1,725 | 148 | |||||||||
| Income tax expense (benefit) | $ | 41,421 | $ | (8,714) | |||||||
| Effective tax rate | 22.0 | % | 24.0 | % | |||||||
The provision for income taxes was recorded at March 31, 2023 and 2022 based on the current estimate of the effective annual rate.
The lower effective tax rate during the three months ended March 31, 2023 compared to the same period in 2022 was primarily the result of higher tax-exempt income and tax credits and a decrease in non-deductible merger-related expenses. These benefits were partially offset by increases in non-deductible officer compensation and non-deductible FDIC premiums.
Net Deferred Tax Assets
Net deferred tax assets are included in other assets on the balance sheet. At March 31, 2023, net deferred tax assets totaled $391.4 million, compared to $435.8 million at December 31, 2022. The decrease in net deferred tax assets was driven by $27.4 million of payouts on benefit plans, such as bonus compensation, and a $13.2 million reduction in deferred taxes on the market valuation of certain investments.
The Company’s retained earnings at March 31, 2023 included an appropriation for acquired thrifts’ tax bad debt allowances totaling $58.6 million for which no provision for federal or state income taxes has been made. If in the future, this portion of retained earnings were distributed as a result of the liquidation of the Company or its subsidiaries, federal and state income taxes would be imposed at the then applicable rates.
No valuation allowance was recorded at March 31, 2023 or December 31, 2022 because, based on current expectations, Old National believes it will generate sufficient income in future years to realize deferred tax assets. Old National has federal net operating loss carryforwards totaling $77.1 million at March 31, 2023 and $81.5 million at December 31, 2022. This federal net operating loss was acquired from the acquisition of Anchor BanCorp Wisconsin Inc. in 2016 and First Midwest in 2022. If not used, the federal net operating loss carryforwards will begin expiring in 2030 and later. Old National has recorded state net operating loss carryforwards totaling $121.4 million at March 31, 2023 and $124.4 million at December 31, 2022. If not used, the state net operating loss carryforwards will expire from 2027 to 2036.
The federal and recorded state net operating loss carryforwards are subject to an annual limitation under Internal Revenue Code section 382. Old National believes that all of the federal and recorded state net operating loss carryforwards will be used prior to expiration.
35
NOTE 15 – DERIVATIVE FINANCIAL INSTRUMENTS
As part of our overall interest rate risk management, Old National uses derivative instruments, including interest rate swaps, collars, caps, and floors. The notional amount does not represent amounts exchanged by the parties. The amount exchanged is determined by reference to the notional amount and the other terms of the individual agreements. Derivative instruments are recognized on the balance sheet at their fair value and are not reported on a net basis.
Credit risk arises from the possible inability of counterparties to meet the terms of their contracts. Old National’s exposure is limited to the termination value of the contracts rather than the notional, principal, or contract amounts. There are provisions in our agreements with the counterparties that allow for certain unsecured credit exposure up to an agreed threshold. Exposures in excess of the agreed thresholds are collateralized. In addition, we minimize credit risk through credit approvals, limits, and monitoring procedures.
Derivatives Designated as Hedges
Subsequent changes in fair value for a hedging instrument that has been designated and qualifies as part of a hedging relationship are accounted for in the following manner:
Cash flow hedges: changes in fair value are recognized as a component in other comprehensive income (loss).
Fair value hedges: changes in fair value are recognized concurrently in earnings.
As long as a hedging instrument is designated and the results of the effectiveness testing support that the instrument qualifies for hedge accounting treatment, 100% of the periodic changes in fair value of the hedging instrument are accounted for as outlined above. This is the case whether or not economic mismatches exist in the hedging relationship. As a result, there is no periodic measurement or recognition of ineffectiveness. Rather, the full impact of hedge gains and losses is recognized in the period in which the hedged transactions impact earnings.
The change in fair value of the hedging instrument that is included in the assessment of hedge effectiveness is presented in the same income statement line item that is used to present the earnings effect of the hedged item.
Cash Flow Hedges
Interest rate swaps of certain borrowings were designated as cash flow hedges totaling $150.0 million notional amount at both March 31, 2023 and December 31, 2022. Interest rate collars and floors related to variable-rate commercial loan pools were designated as cash flow hedges totaling $1.9 billion notional amount at both March 31, 2023 and December 31, 2022. The hedges were determined to be effective during all periods presented and we expect them to remain effective during the remaining terms.
Old National has designated its interest rate collars as cash flow hedges. The structure of these instruments is such that Old National pays the counterparty an incremental amount if the collar index exceeds the cap rate. Conversely, Old National receives an incremental amount if the index falls below the floor rate. No payments are required if the collar index falls between the cap and floor rates.
Old National has designated its interest rate floor transactions as cash flow hedges. The structure of these instruments is such that Old National receives an incremental amount if the index falls below the floor strike rate. No payments are required if the index remains above the floor strike rate.
Fair Value Hedges
Interest rate swaps of certain borrowings were designated as fair value hedges totaling $200.0 million notional amount at March 31, 2023 and $300.0 million notional amount at December 31, 2022. Interest rate swaps of certain available-for-sale investment securities were designated as fair value hedges totaling $910.0 million notional amount at both March 31, 2023 and December 31, 2022. The hedges were determined to be effective during all periods presented and we expect them to remain effective during the remaining terms.
36
The following table summarizes Old National’s derivatives designated as hedges:
| March 31, 2023 | December 31, 2022 | ||||||||||||||||||||||||||||||||||
| Fair Value | Fair Value | ||||||||||||||||||||||||||||||||||
| (dollars in thousands) | Notional | Assets (1) | Liabilities (2) | Notional | Assets (1) | Liabilities (2) | |||||||||||||||||||||||||||||
| Cash flow hedges | |||||||||||||||||||||||||||||||||||
| Interest rate collars and floors on loan pools | $ | 1,900,000 | $ | 17,328 | $ | 38,276 | $ | 1,900,000 | $ | 11,764 | $ | 47,859 | |||||||||||||||||||||||
Interest rate swaps on borrowings (3) | 150,000 | — | — | 150,000 | — | — | |||||||||||||||||||||||||||||
| Fair value hedges | |||||||||||||||||||||||||||||||||||
Interest rate swaps on investment securities (3) | 909,957 | — | 4,833 | 909,957 | — | — | |||||||||||||||||||||||||||||
Interest rate swaps on borrowings (3) | 200,000 | — | — | 300,000 | — | — | |||||||||||||||||||||||||||||
| Total | $ | 17,328 | $ | 43,109 | $ | 11,764 | $ | 47,859 | |||||||||||||||||||||||||||
(1)Derivative assets are included in other assets on the balance sheet.
(2)Derivative liabilities are included in other liabilities on the balance sheet.
(3)The fair values of certain counterparty interest rate swaps are zero due to the settlement of centrally cleared variation margin rules.
The effect of derivative instruments in fair value hedging relationships on the consolidated statements of income were as follows:
| (dollars in thousands) | Gain (Loss) Recognized in Income on Related Hedged Items | |||||||||||||||||||
| Derivatives in Fair Value Hedging Relationships | Location of Gain or (Loss) Recognized in Income on Derivative | Gain (Loss) Recognized in Income on Derivative | Hedged Items in Fair Value Hedging Relationships | Location of Gain or (Loss) Recognized in in Income on Related Hedged Item | ||||||||||||||||
Three Months Ended March 31, 2023 | ||||||||||||||||||||
| Interest rate contracts | Interest income/(expense) | $ | 2,153 | Fixed-rate debt | Interest income/(expense) | $ | (2,218) | |||||||||||||
| Interest rate contracts | Interest income/(expense) | (63,115) | Fixed-rate investment securities | Interest income/(expense) | 63,251 | |||||||||||||||
| Total | $ | (60,962) | $ | 61,033 | ||||||||||||||||
| Three Months Ended March 31, 2022 | ||||||||||||||||||||
| Interest rate contracts | Interest income/(expense) | $ | (4,833) | Fixed-rate debt | Interest income/(expense) | $ | 4,956 | |||||||||||||
| Interest rate contracts | Interest income/(expense) | 57,654 | Fixed-rate investment securities | Interest income/(expense) | (58,029) | |||||||||||||||
| Total | $ | 52,821 | $ | (53,073) | ||||||||||||||||
The effect of derivative instruments in cash flow hedging relationships on the consolidated statements of income were as follows:
| Three Months Ended March 31, | Three Months Ended March 31, | ||||||||||||||||||||||
| (dollars in thousands) | 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||
| Derivatives in Cash Flow Hedging Relationships | Location of Gain or (Loss) Reclassified from AOCI into Income | Gain (Loss) Recognized in Other Comprehensive Income on Derivative | Gain (Loss) Reclassified from AOCI into Income | ||||||||||||||||||||
| Interest rate contracts | Interest income/(expense) | $ | 6,603 | $ | (9,506) | $ | (7,637) | $ | 669 | ||||||||||||||
Amounts reported in AOCI related to cash flow hedges will be reclassified to interest income or interest expense as interest payments are received or paid on Old National’s derivative instruments. During the next 12 months, we estimate that $4.4 million will be reclassified to interest income and $23.1 million will be reclassified to interest expense.
37
Derivatives Not Designated as Hedges
Commitments to fund certain mortgage loans (interest rate lock commitments) and forward commitments for the future delivery of mortgage loans to third party investors are considered derivatives. These derivative contracts do not qualify for hedge accounting. At March 31, 2023, the notional amounts of the interest rate lock commitments were $38.9 million and forward commitments were $45.0 million. At December 31, 2022, the notional amounts of the interest rate lock commitments were $21.4 million and forward commitments were $30.3 million. It is our practice to enter into forward commitments for the future delivery of residential mortgage loans to third party investors when interest rate lock commitments are entered into in order to economically hedge the effect of changes in interest rates resulting from our commitment to fund the loans.
Old National also enters into derivative instruments for the benefit of its clients. The notional amounts of these customer derivative instruments and the offsetting counterparty derivative instruments were $5.6 billion at March 31, 2023 and $5.2 billion at December 31, 2022. These derivative contracts do not qualify for hedge accounting. These instruments include interest rate swaps, caps, and collars. Commonly, Old National will economically hedge significant exposures related to these derivative contracts entered into for the benefit of clients by entering into offsetting contracts with approved, reputable, independent counterparties with substantially matching terms.
Old National enters into derivative financial instruments as part of its foreign currency risk management strategies. These derivative instruments consist of foreign currency forward contracts to accommodate the business needs of its clients. Old National does not designate these foreign currency forward contracts for hedge accounting treatment.
The following table summarizes Old National’s derivatives not designated as hedges:
| March 31, 2023 | December 31, 2022 | ||||||||||||||||||||||||||||||||||
| Fair Value | Fair Value | ||||||||||||||||||||||||||||||||||
| (dollars in thousands) | Notional | Assets (1) | Liabilities (2) | Notional | Assets (1) | Liabilities (2) | |||||||||||||||||||||||||||||
| Interest rate lock commitments | $ | 38,945 | $ | 380 | $ | — | $ | 21,401 | $ | 93 | $ | — | |||||||||||||||||||||||
| Forward mortgage loan contracts | 45,047 | — | 148 | 30,330 | 32 | — | |||||||||||||||||||||||||||||
| Customer interest rate swaps | 5,575,403 | 19,470 | 257,902 | 5,220,363 | 5,676 | 326,924 | |||||||||||||||||||||||||||||
Counterparty interest rate swaps (3) | 5,575,403 | 128,487 | 19,610 | 5,220,363 | 151,111 | 5,711 | |||||||||||||||||||||||||||||
| Customer foreign currency forward contracts | 14,165 | 382 | 21 | 8,341 | 253 | 42 | |||||||||||||||||||||||||||||
| Counterparty foreign currency forward contracts | 14,143 | 22 | 205 | 8,297 | 72 | 168 | |||||||||||||||||||||||||||||
| Total | $ | 148,741 | $ | 277,886 | $ | 157,237 | $ | 332,845 | |||||||||||||||||||||||||||
(1)Derivative assets are included in other assets on the balance sheet.
(2)Derivative liabilities are included in other liabilities on the balance sheet.
(3)The fair values of certain counterparty interest rate swaps are zero due to the settlement of centrally cleared variation margin rules.
The effect of derivatives not designated as hedging instruments on the consolidated statements of income were as follows:
| Three Months Ended March 31, | ||||||||||||||
| (dollars in thousands) | 2023 | 2022 | ||||||||||||
| Derivatives Not Designated as Hedging Instruments | Location of Gain or (Loss) Recognized in Income on Derivative | Gain (Loss) Recognized in Income on Derivative | ||||||||||||
Interest rate contracts (1) | Other income/(expense) | $ | (138) | $ | 501 | |||||||||
| Mortgage contracts | Mortgage banking revenue | 107 | 130 | |||||||||||
| Foreign currency contracts | Other income/(expense) | (1) | (28) | |||||||||||
| Total | $ | (32) | $ | 603 | ||||||||||
(1)Includes the valuation differences between the customer and offsetting swaps.
38
NOTE 16 – COMMITMENTS, CONTINGENCIES, AND FINANCIAL GUARANTEES
Litigation
In the normal course of business, Old National Bancorp and its subsidiaries are subject to pending and threatened litigation, claims, investigations, and legal and administrative cases and proceedings. Certain of the actual or threatened legal actions may include claims for compensatory damages or claims for indeterminate amounts of damages.
Old National contests liability and/or the amount of damages as appropriate in each pending matter. In view of the inherent difficulty of predicting the outcome of such matters, particularly in cases where claimants seek indeterminate damages or where investigations and proceedings are in the early stages, Old National cannot predict with certainty the loss or range of loss, if any, related to such matters, how or if such matters will be resolved, when they will ultimately be resolved, or what the eventual settlement, or other relief, if any, might be. Subject to the foregoing, Old National believes, based on current knowledge and after consultation with counsel, that the outcome of such pending matters will not have a material adverse effect on the consolidated financial condition of Old National, although the outcome of such matters could be material to Old National’s operating results and cash flows for a particular future period, depending on, among other things, the level of Old National’s revenues or income for such period. Old National will accrue for a loss contingency if (1) it is probable that a future event will occur and confirm the loss and (2) the amount of the loss can be reasonably estimated.
Credit-Related Financial Instruments
Old National holds instruments, in the normal course of business with clients, that are considered financial guarantees and are recorded at fair value. Standby letters of credit guarantees are issued in connection with agreements made by clients to counterparties. Standby letters of credit are contingent upon failure of the client to perform the terms of the underlying contract. Credit risk associated with standby letters of credit is essentially the same as that associated with extending loans to clients and is subject to normal credit policies. The term of these standby letters of credit is typically one year or less. These commitments are not recorded in the consolidated financial statements.
The following table summarizes Old National Bank’s unfunded loan commitments and standby letters of credit:
| (dollars in thousands) | March 31, 2023 | December 31, 2022 | |||||||||
| Unfunded loan commitments | $ | 9,386,866 | $ | 8,979,334 | |||||||
Standby letters of credit (1) | 181,476 | 174,070 | |||||||||
(1)Notional amount, which represents the maximum amount of future funding requirements. The carrying value was $0.9 million at March 31, 2023 and $0.8 million at December 31, 2022.
At March 31, 2023, approximately 6% of the unfunded loan commitments had fixed rates, with the remainder having floating rates ranging from 0% to 22%. The allowance for unfunded loan commitments totaled $34.2 million at March 31, 2023 and $32.2 million at December 31, 2022.
Old National is a party in risk participation transactions of interest rate swaps, which had total notional amounts of $381.8 million at March 31, 2023 and $398.9 million at December 31, 2022.
Visa Class B Restricted Shares
In 2008, Old National received Visa Class B restricted shares as part of Visa’s initial public offering. These shares are transferable only under limited circumstances until they can be converted into the publicly traded Class A common shares. This conversion will not occur until the final settlement of certain litigation for which Visa is indemnified by the holders of Visa’s Class B shares, including Old National. Visa funded an escrow account from its initial public offering to settle these litigation claims. Increases in litigation claims requiring Visa to fund the escrow account due to insufficient funds will result in a reduction of the conversion ratio of each Visa Class B share to unrestricted Class A shares. As of March 31, 2023, the conversion ratio was 1.5991. Based on the existing transfer restriction and the uncertainty of the outcome of the Visa litigation, the 65,466 Class B shares that Old National owns at March 31, 2023 are carried at a zero cost basis and are included in other assets with our equity securities that have no readily determinable fair value.
39
NOTE 17 – FAIR VALUE
Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:
•Level 1 – Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.
•Level 2 – Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
•Level 3 – Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.
Old National used the following methods and significant assumptions to estimate the fair value of each type of financial instrument:
Investment securities and equity securities: The fair values for investment securities and equity securities are determined by quoted market prices, if available (Level 1). For securities where quoted prices are not available, fair values are calculated based on market prices of similar securities (Level 2). For securities where quoted prices or market prices of similar securities are not available, fair values are calculated using discounted cash flows or other market indicators (Level 3). Discounted cash flows are calculated using swap and LIBOR curves plus spreads that adjust for loss severities, volatility, credit risk, and optionality. During times when trading is more liquid, broker quotes are used (if available) to validate the model. Rating agency and industry research reports as well as defaults and deferrals on individual securities are reviewed and incorporated into the calculations.
Residential loans held for sale: The fair value of loans held for sale is determined using quoted prices for a similar asset, adjusted for specific attributes of that loan (Level 2).
Derivative financial instruments: The fair values of derivative financial instruments are based on derivative valuation models using market data inputs as of the valuation date (Level 2).
40
Recurring Basis
Assets and liabilities measured at fair value on a recurring basis, including financial assets and liabilities for which we have elected the fair value option, are summarized below:
| Fair Value Measurements at March 31, 2023 Using | |||||||||||||||||||||||
| (dollars in thousands) | Carrying Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||||||||
| Financial Assets | |||||||||||||||||||||||
| Equity securities | $ | 72,158 | $ | 72,158 | $ | — | $ | — | |||||||||||||||
| Investment securities available-for-sale: | |||||||||||||||||||||||
| U.S. Treasury | 221,872 | 221,872 | — | — | |||||||||||||||||||
| U.S. government-sponsored entities and agencies | 1,193,691 | — | 1,193,691 | — | |||||||||||||||||||
| Mortgage-backed securities - Agency | 4,308,775 | — | 4,308,775 | — | |||||||||||||||||||
| States and political subdivisions | 621,487 | — | 621,487 | — | |||||||||||||||||||
| Pooled trust preferred securities | 10,849 | — | 10,849 | — | |||||||||||||||||||
| Other securities | 330,392 | — | 330,392 | — | |||||||||||||||||||
| Residential loans held for sale | 10,584 | — | 10,584 | — | |||||||||||||||||||
| Derivative assets | 166,069 | — | 166,069 | — | |||||||||||||||||||
| Financial Liabilities | |||||||||||||||||||||||
| Derivative liabilities | 320,995 | — | 320,995 | — | |||||||||||||||||||
| Fair Value Measurements at December 31, 2022 Using | |||||||||||||||||||||||
| (dollars in thousands) | Carrying Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||||||||
| Financial Assets | |||||||||||||||||||||||
| Equity securities | $ | 52,507 | $ | 52,507 | $ | — | $ | — | |||||||||||||||
| Investment securities available-for-sale: | |||||||||||||||||||||||
| U.S. Treasury | 200,927 | 200,927 | — | — | |||||||||||||||||||
| U.S. government-sponsored entities and agencies | 1,175,080 | — | 1,175,080 | — | |||||||||||||||||||
| Mortgage-backed securities - Agency | 4,369,902 | — | 4,369,902 | — | |||||||||||||||||||
| States and political subdivisions | 663,852 | — | 663,852 | — | |||||||||||||||||||
| Pooled trust preferred securities | 10,811 | — | 10,811 | — | |||||||||||||||||||
| Other securities | 353,140 | — | 353,140 | — | |||||||||||||||||||
| Residential loans held for sale | 11,926 | — | 11,926 | — | |||||||||||||||||||
| Derivative assets | 169,001 | — | 169,001 | — | |||||||||||||||||||
| Financial Liabilities | |||||||||||||||||||||||
| Derivative liabilities | 380,704 | — | 380,704 | — | |||||||||||||||||||
41
Non-Recurring Basis
Assets measured at fair value at March 31, 2023 on a non-recurring basis are summarized below:
| Fair Value Measurements at March 31, 2023 Using | |||||||||||||||||||||||
| (dollars in thousands) | Carrying Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||||||||
| Collateral Dependent Loans: | |||||||||||||||||||||||
| Commercial loans | $ | 16,686 | $ | — | $ | — | $ | 16,686 | |||||||||||||||
| Commercial real estate loans | 43,924 | — | — | 43,924 | |||||||||||||||||||
| Foreclosed Assets: | |||||||||||||||||||||||
| Commercial | 240 | — | — | 240 | |||||||||||||||||||
| Residential | 511 | — | — | 511 | |||||||||||||||||||
Commercial and commercial real estate loans that are deemed collateral dependent are valued using the discounted cash flows. The liquidation amounts are based on the fair value of the underlying collateral using the most recently available appraisals with certain adjustments made based on the type of property, age of appraisal, current status of the property, and other related factors to estimate the current value of the collateral. These commercial and commercial real estate loans had a principal amount of $85.4 million, with a valuation allowance of $24.8 million at March 31, 2023. Old National recorded provision expense associated with these loans totaling $11.9 million for the three months ended March 31, 2023. Old National recorded provision expense associated with commercial and commercial real estate loans that were deemed collateral dependent totaling $15.8 million for the three months ended March 31, 2022.
Other real estate owned and other repossessed property is measured at fair value less costs to sell on a non-recurring basis and had a net carrying amount of $0.8 million at March 31, 2023. There were $27 thousand of write-downs on other real estate owned for the three months ended March 31, 2023 and $0.2 million for the three months ended March 31, 2022.
Loan servicing rights are evaluated for impairment based upon the fair value of the rights as compared to the carrying amount. If the carrying amount of an individual tranche exceeds fair value, impairment is recorded on that tranche so that the servicing asset is carried at fair value. Fair value is determined at a tranche level, based on market prices for comparable mortgage servicing contracts when available, or alternatively based on a valuation model that calculates the present value of estimated future net servicing income. The valuation model utilizes a discount rate, weighted average prepayment speed, and other economic factors that market participants would use in estimating future net servicing income and that can be validated against available market data (Level 2). There was no valuation allowance for loan servicing rights with impairments at March 31, 2023 and no impairments or recoveries recorded during the three months ended March 31, 2023. Old National recorded recoveries associated with these loan servicing rights totaling $45 thousand during the three months ended March 31, 2022.
Assets measured at fair value at December 31, 2022 on a non-recurring basis are summarized below:
| Fair Value Measurements at December 31, 2022 Using | |||||||||||||||||||||||
| (dollars in thousands) | Carrying Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||||||||
| Collateral Dependent Loans: | |||||||||||||||||||||||
| Commercial loans | $ | 22,562 | $ | — | $ | — | $ | 22,562 | |||||||||||||||
| Commercial real estate loans | 48,026 | — | — | 48,026 | |||||||||||||||||||
At December 31, 2022, commercial and commercial real estate loans that are deemed collateral dependent had a principal amount of $92.0 million, with a valuation allowance of $21.5 million.
42
The table below provides quantitative information about significant unobservable inputs used in fair value measurements within Level 3 of the fair value hierarchy:
| (dollars in thousands) | Fair Value | Valuation Techniques | Unobservable Input | Range (Weighted Average) (1) | |||||||||||||||||||
| March 31, 2023 | |||||||||||||||||||||||
| Collateral Dependent Loans | |||||||||||||||||||||||
| Commercial loans | $ | 16,686 | Discounted | Discount for type of property, | 10% - 40% (33%) | ||||||||||||||||||
| cash flow | age of appraisal, and current status | ||||||||||||||||||||||
| Commercial real estate loans | 43,924 | Discounted | Discount for type of property, | 0% - 30% (14%) | |||||||||||||||||||
| cash flow | age of appraisal, and current status | ||||||||||||||||||||||
| Foreclosed Assets | |||||||||||||||||||||||
Commercial real estate (2) | 240 | Fair value of | Discount for type of property, | —% | |||||||||||||||||||
| collateral | age of appraisal, and current status | ||||||||||||||||||||||
Residential (2) | 511 | Fair value of | Discount for type of property, | 5% | |||||||||||||||||||
| collateral | age of appraisal, and current status | ||||||||||||||||||||||
| December 31, 2022 | |||||||||||||||||||||||
| Collateral Dependent Loans | |||||||||||||||||||||||
| Commercial loans | $ | 22,562 | Discounted | Discount for type of property, | 10% - 47% (28%) | ||||||||||||||||||
| cash flow | age of appraisal, and current status | ||||||||||||||||||||||
| Commercial real estate loans | 48,026 | Discounted | Discount for type of property, | 1% - 26% (11%) | |||||||||||||||||||
| cash flow | age of appraisal, and current status | ||||||||||||||||||||||
(1)Unobservable inputs were weighted by the relative fair value of the instruments.
(2)There were no writedowns on foreclosed commercial real estate and only one residential real estate property written down during the three months ended March 31, 2023, so no range or weighted average is reported.
Fair Value Option
Old National may elect to report most financial instruments and certain other items at fair value on an instrument-by-instrument basis with changes in fair value reported in net income. After the initial adoption, the election is made at the acquisition of an eligible financial asset, financial liability, or firm commitment or when certain specified reconsideration events occur. The fair value election may not be revoked once an election is made.
Residential Loans Held For Sale
Old National has elected the fair value option for residential loans held for sale. For these loans, interest income is recorded in the consolidated statements of income based on the contractual amount of interest income earned on the financial assets (except any that are on nonaccrual status). None of these loans are 90 days or more past due, nor are any on nonaccrual status. Included in the income statement is interest income for loans held for sale totaling $0.2 million for the three months ended March 31, 2023, compared to $0.5 million for the three months ended March 31, 2022.
Newly originated conforming fixed-rate and adjustable-rate first mortgage loans are intended for sale and are hedged with derivative instruments. Old National has elected the fair value option to mitigate accounting mismatches in cases where hedge accounting is complex and to achieve operational simplification. The fair value option was not elected for loans held for investment.
The difference between the aggregate fair value and the aggregate remaining principal balance for loans for which the fair value option has been elected was as follows:
| (dollars in thousands) | Aggregate Fair Value | Difference | Contractual Principal | ||||||||||||||
| March 31, 2023 | |||||||||||||||||
| Residential loans held for sale | $ | 10,584 | $ | 165 | $ | 10,419 | |||||||||||
| December 31, 2022 | |||||||||||||||||
| Residential loans held for sale | $ | 11,926 | $ | 221 | $ | 11,705 | |||||||||||
Accrued interest at period end is included in the fair value of the instruments.
43
The following table presents the amount of gains and losses from fair value changes included in income before income taxes for financial assets carried at fair value:
| (dollars in thousands) | Other Gains and (Losses) | Interest Income | Interest (Expense) | Total Changes in Fair Values Included in Current Period Earnings | |||||||||||||||||||
| Three Months Ended March 31, 2023 | |||||||||||||||||||||||
| Residential loans held for sale | $ | (53) | $ | — | $ | (3) | $ | (56) | |||||||||||||||
| Three Months Ended March 31, 2022 | |||||||||||||||||||||||
| Residential loans held for sale | $ | (1,343) | $ | — | $ | (3) | $ | (1,346) | |||||||||||||||
Financial Instruments Not Carried at Fair Value
The carrying amounts and estimated exit price fair values of financial instruments not carried at fair value were as follows:
| Fair Value Measurements at March 31, 2023 Using | |||||||||||||||||||||||
| (dollars in thousands) | Carrying Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||||||||
| Financial Assets | |||||||||||||||||||||||
| Cash, due from banks, money market, and other interest-earning investments | $ | 1,113,935 | $ | 1,113,935 | $ | — | $ | — | |||||||||||||||
| Investment securities held-to-maturity: | |||||||||||||||||||||||
| U.S. government-sponsored entities and agencies | 820,849 | — | 663,623 | — | |||||||||||||||||||
| Mortgage-backed securities - Agency | 1,086,905 | — | 973,486 | — | |||||||||||||||||||
| State and political subdivisions | 1,163,436 | — | 1,026,265 | — | |||||||||||||||||||
| Loans, net: | |||||||||||||||||||||||
| Commercial | 9,624,779 | — | — | 9,477,212 | |||||||||||||||||||
| Commercial real estate | 12,772,044 | — | — | 12,477,217 | |||||||||||||||||||
| Residential real estate | 6,548,459 | — | — | 5,760,254 | |||||||||||||||||||
| Consumer credit | 2,578,381 | — | — | 2,481,269 | |||||||||||||||||||
| Accrued interest receivable | 188,988 | 1,046 | 43,858 | 144,084 | |||||||||||||||||||
| Financial Liabilities | |||||||||||||||||||||||
| Deposits: | |||||||||||||||||||||||
| Noninterest-bearing demand deposits | $ | 10,995,083 | $ | 10,995,083 | $ | — | $ | — | |||||||||||||||
| Checking, NOW, savings, and money market interest-bearing deposits | 19,801,014 | 19,801,014 | — | — | |||||||||||||||||||
| Time deposits | 4,121,695 | — | 4,066,499 | — | |||||||||||||||||||
| Federal funds purchased and interbank borrowings | 618,955 | 618,955 | — | — | |||||||||||||||||||
| Securities sold under agreements to repurchase | 393,018 | 393,018 | — | — | |||||||||||||||||||
| FHLB advances | 4,981,612 | — | 4,764,172 | — | |||||||||||||||||||
| Other borrowings | 746,869 | — | 717,801 | — | |||||||||||||||||||
| Accrued interest payable | 28,792 | — | 28,792 | — | |||||||||||||||||||
| Standby letters of credit | 846 | — | — | 846 | |||||||||||||||||||
| Off-Balance Sheet Financial Instruments | |||||||||||||||||||||||
| Commitments to extend credit | $ | — | $ | — | $ | — | $ | 3,649 | |||||||||||||||
44
| Fair Value Measurements at December 31, 2022 Using | |||||||||||||||||||||||
| (dollars in thousands) | Carrying Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||||||||
| Financial Assets | |||||||||||||||||||||||
| Cash, due from banks, money market, and other interest-earning investments | $ | 728,412 | $ | 728,412 | $ | — | $ | — | |||||||||||||||
| Investment securities held-to-maturity: | |||||||||||||||||||||||
| U.S. government-sponsored entities and agencies | 819,168 | — | 656,358 | — | |||||||||||||||||||
| Mortgage-backed securities - Agency | 1,106,817 | — | 982,963 | — | |||||||||||||||||||
| State and political subdivisions | 1,163,162 | — | 1,004,361 | — | |||||||||||||||||||
| Loans, net: | |||||||||||||||||||||||
| Commercial | 9,386,862 | — | — | 9,066,583 | |||||||||||||||||||
| Commercial real estate | 12,317,825 | — | — | 11,867,851 | |||||||||||||||||||
| Residential real estate | 6,438,525 | — | — | 5,372,491 | |||||||||||||||||||
| Consumer credit | 2,676,758 | — | — | 2,557,115 | |||||||||||||||||||
| Accrued interest receivable | 190,521 | 758 | 52,081 | 137,682 | |||||||||||||||||||
| Financial Liabilities | |||||||||||||||||||||||
| Deposits: | |||||||||||||||||||||||
| Noninterest-bearing demand deposits | $ | 11,930,798 | $ | 11,930,798 | $ | — | $ | — | |||||||||||||||
| Checking, NOW, savings, and money market interest-bearing deposits | 20,056,252 | 20,056,252 | — | — | |||||||||||||||||||
| Time deposits | 3,013,780 | — | 2,976,389 | — | |||||||||||||||||||
| Federal funds purchased and interbank borrowings | 581,489 | 581,489 | — | — | |||||||||||||||||||
| Securities sold under agreements to repurchase | 432,804 | 432,804 | — | — | |||||||||||||||||||
| FHLB advances | 3,829,018 | — | 3,739,780 | — | |||||||||||||||||||
| Other borrowings | 743,003 | — | 703,156 | — | |||||||||||||||||||
| Accrued interest payable | 19,547 | — | 19,547 | — | |||||||||||||||||||
| Standby letters of credit | 755 | — | — | 755 | |||||||||||||||||||
| Off-Balance Sheet Financial Instruments | |||||||||||||||||||||||
| Commitments to extend credit | $ | — | $ | — | $ | — | $ | 3,666 | |||||||||||||||
The methods utilized to measure the fair value of financial instruments at March 31, 2023 and December 31, 2022 represent an approximation of exit price, however, an actual exit price may differ.
45
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion is an analysis of our results of operations for the three months ended March 31, 2023 and 2022, and financial condition as of March 31, 2023, compared to December 31, 2022. This discussion and analysis should be read in conjunction with the consolidated financial statements and related notes, as well as our 2022 Annual Report on Form 10-K.
FORWARD-LOOKING STATEMENTS
This report contains certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 (the “Act”), notwithstanding that such statements are not specifically identified as such. In addition, certain statements may be contained in our future filings with the SEC, in press releases, and in oral and written statements made by us or with our approval that are not statements of historical fact and constitute forward‐looking statements within the meaning of the Act. These statements include, but are not limited to, descriptions of Old National’s financial condition, results of operations, asset and credit quality trends, profitability and business plans or opportunities. Forward-looking statements can be identified by the use of the words “anticipate,” “believe,” “contemplate,” “could,” “estimate,” “expect,” “intend,” “may,” “outlook,” “plan,” “should,” and “will,” and other words of similar meaning. These forward-looking statements express management’s current expectations or forecasts of future events and, by their nature, are subject to risks and uncertainties. There are a number of factors that could cause actual results or outcomes to differ materially from those in such statements. Factors that might cause such a difference include, but are not limited to: the continued effects of the COVID-19 pandemic and related variants and mutations, including the continued effects on our business, operations, and employees as well as the businesses of our customers; competition; government legislation, regulations and policies; the ability of Old National to execute its business plan, including the completion of the integration related to the merger between Old National and First Midwest, and the achievement of the synergies and other benefits from the merger; unanticipated changes in our liquidity position, including but not limited to changes in our access to sources of liquidity and capital to address our liquidity needs; changes in economic conditions which could materially impact credit quality trends and the ability to generate loans and gather deposits; inflation and governmental responses to inflation, including increasing interest rates; market, economic, operational, liquidity, credit, and interest rate risks associated with our business; our ability to successfully manage our credit risk and the sufficiency of our allowance for credit losses; uncertainty about the discontinued use of LIBOR and the transition to an alternative rate; failure or circumvention of our internal controls; operational risks or risk management failures by us or critical third parties, including without limitation with respect to data processing, information systems, cybersecurity, technological changes, vendor issues, business interruption, and fraud risks; significant changes in accounting, tax or regulatory practices or requirements; new legal obligations or liabilities or unfavorable resolutions of litigation; disruptive technologies in payment systems and other services traditionally provided by banks; failure or disruption of our information systems; computer hacking and other cybersecurity threats; the effects of climate change on Old National and its customers, borrowers, or service providers; political and economic uncertainty and instability; other matters discussed in this report; and other factors identified in filings with the SEC. These forward-looking statements are made only as of the date of this report and are not guarantees of future results or performance.
Such forward-looking statements are based on assumptions and estimates, which although believed to be reasonable, may turn out to be incorrect. Therefore, undue reliance should not be placed upon these estimates and statements. We cannot assure that any of these statements, estimates, or beliefs will be realized and actual results or outcomes may differ from those contemplated in these forward-looking statements. We undertake no obligation to publicly update any forward-looking statements, whether as a result of new information, future events, or otherwise after the date of this report. You are advised to consult further disclosures we may make on related subjects in our filings with the SEC.
Investors should consider these risks, uncertainties, and other factors in addition to the factors under the heading “Risk Factors” included our other filings with the SEC.
46
FINANCIAL HIGHLIGHTS
The following table sets forth certain financial highlights of Old National for the previous five quarters:
| Three Months Ended | |||||||||||||||||
| (dollars and shares in thousands, except per share data) | March 31, | December 31, | September 30, | June 30, | March 31, | ||||||||||||
| 2023 | 2022 | 2022 | 2022 | 2022 | |||||||||||||
| Income Statement: | |||||||||||||||||
| Net interest income | $ | 381,488 | $ | 391,090 | $ | 376,589 | $ | 337,472 | $ | 222,785 | |||||||
Taxable equivalent adjustment (1) (4) | 5,666 | 5,378 | 4,950 | 4,314 | 3,772 | ||||||||||||
Net interest income - taxable equivalent basis (4) | 387,154 | 396,468 | 381,539 | 341,786 | 226,557 | ||||||||||||
Provision for credit losses (2) | 13,437 | 11,408 | 15,490 | 9,165 | 108,736 | ||||||||||||
| Noninterest income | 70,681 | 165,037 | 80,385 | 89,117 | 65,240 | ||||||||||||
Noninterest expense (2) | 250,711 | 282,675 | 262,444 | 277,475 | 215,589 | ||||||||||||
| Net income (loss) available to common shareholders | $ | 142,566 | $ | 196,701 | $ | 136,119 | $ | 110,952 | $ | (29,603) | |||||||
| Per Common Share Data: | |||||||||||||||||
| Weighted average diluted common shares | 292,756 | 293,131 | 292,483 | 291,881 | 227,002 | ||||||||||||
| Net income (loss) (diluted) | $ | 0.49 | $ | 0.67 | $ | 0.47 | $ | 0.38 | $ | (0.13) | |||||||
| Cash dividends | 0.14 | 0.14 | 0.14 | $ | 0.14 | $ | 0.14 | ||||||||||
Common dividend payout ratio (3) | 29 | % | 21 | % | 30 | % | 37 | % | (108) | % | |||||||
| Book value | $ | 17.24 | $ | 16.68 | $ | 16.05 | $ | 16.51 | $ | 17.03 | |||||||
| Stock price | 14.42 | 17.98 | 16.47 | 14.79 | 16.38 | ||||||||||||
Tangible common book value (4) | 9.98 | 9.42 | 8.75 | 9.23 | 9.71 | ||||||||||||
| Performance Ratios: | |||||||||||||||||
| Return on average assets | 1.25 | % | 1.74 | % | 1.22 | % | 1.01 | % | (0.31) | % | |||||||
| Return on average common equity | 11.58 | 16.77 | 11.13 | 9.08 | (2.89) | ||||||||||||
Return on tangible common equity (4) | 20.20 | 29.25 | 22.07 | 17.21 | (3.61) | ||||||||||||
Return on average tangible common equity (4) | 21.03 | 31.53 | 20.49 | 16.93 | (4.03) | ||||||||||||
Net interest margin (4) | 3.69 | 3.85 | 3.71 | 3.33 | 2.88 | ||||||||||||
Efficiency ratio (4) | 52.81 | 49.12 | 55.26 | 62.72 | 72.32 | ||||||||||||
Efficiency ratio (prior presentation) (5) | N/A | N/A | 56.17 | 62.70 | 76.15 | ||||||||||||
| Net charge-offs (recoveries) to average loans | 0.21 | 0.05 | 0.10 | 0.02 | 0.05 | ||||||||||||
| Allowance for credit losses on loans to ending loans | 0.94 | 0.98 | 0.99 | 0.97 | 0.99 | ||||||||||||
Allowance for credit losses (6) to ending loans | 1.05 | 1.08 | 1.08 | 1.05 | 1.07 | ||||||||||||
| Non-performing loans to ending loans | 0.74 | 0.81 | 0.81 | 0.78 | 0.88 | ||||||||||||
| Balance Sheet: | |||||||||||||||||
| Total loans | $ | 31,822,374 | $ | 31,123,641 | $ | 30,528,933 | $ | 29,553,648 | $ | 28,336,244 | |||||||
| Total assets | 47,842,644 | 46,763,372 | 46,215,526 | 45,748,355 | 45,834,648 | ||||||||||||
| Total deposits | 34,917,792 | 35,000,830 | 36,053,663 | 35,538,975 | 35,607,390 | ||||||||||||
| Total borrowed funds | 6,740,454 | 5,586,314 | 4,264,750 | 4,384,411 | 4,347,560 | ||||||||||||
| Total shareholders' equity | 5,277,426 | 5,128,595 | 4,943,383 | 5,078,783 | 5,232,114 | ||||||||||||
| Capital Ratios: | |||||||||||||||||
| Risk-based capital ratios: | |||||||||||||||||
| Tier 1 common equity | 9.98 | % | 10.03 | % | 9.88 | % | 9.90 | % | 10.04 | % | |||||||
| Tier 1 | 10.64 | 10.71 | 10.58 | 10.63 | 10.79 | ||||||||||||
| Total | 11.96 | 12.02 | 11.84 | 12.03 | 12.19 | ||||||||||||
| Leverage ratio (to average assets) | 8.53 | 8.52 | 8.26 | 8.19 | 10.58 | ||||||||||||
| Total equity to assets (averages) | 11.00 | 10.70 | 11.18 | 11.22 | 12.03 | ||||||||||||
Tangible common equity to tangible assets (4) | 6.37 | 6.18 | 5.82 | 6.20 | 6.51 | ||||||||||||
| Nonfinancial Data: | |||||||||||||||||
| Full-time equivalent employees | 4,023 | 3,967 | 4,008 | 4,196 | 4,333 | ||||||||||||
| Banking centers | 256 | 263 | 263 | 266 | 267 | ||||||||||||
(1)Calculated using the federal statutory tax rate in effect of 21% for all periods.
(2)Provision for unfunded loan commitments is included in the provision for credit losses. The reclassification of the provision for unfunded loan commitments out of other expense as a component of noninterest expense was made to amounts prior to December 31, 2022 to conform to the current period presentation.
(3)Cash dividends per common share divided by net income per common share (basic).
(4)Represents a non-GAAP financial measure. Refer to the “Non-GAAP Financial Measures” section for reconciliations to GAAP financial measures.
(5)Presented as calculated prior to December 31, 2022, which included the provision for unfunded loan commitments in noninterest expense. Management believes that removing the provision for unfunded loan commitments from this metric enhances comparability for peer comparison purposes.
(6)Includes the allowance for credit losses on loans and unfunded loan commitments.
47
NON-GAAP FINANCIAL MEASURES
The Company’s accounting and reporting policies conform to GAAP and general practices within the banking industry. As a supplement to GAAP, the Company provides non-GAAP performance results, which the Company believes are useful because they assist investors in assessing the Company’s operating performance. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found in the following table.
The taxable equivalent adjustment to net interest income and net interest margin recognizes the income tax savings when comparing taxable and tax-exempt assets. Interest income and yields on tax-exempt securities and loans are presented using the current federal income tax rate of 21%. Management believes that it is standard practice in the banking industry to present net interest income and net interest margin on a fully tax-equivalent basis and that it may enhance comparability for peer comparison purposes.
In management’s view, tangible common equity measures are capital adequacy metrics that may be meaningful to the Company, as well as analysts and investors, in assessing the Company’s use of equity and in facilitating comparisons with peers. These non-GAAP measures are valuable indicators of a financial institution’s capital strength since they eliminate intangible assets from shareholders’ equity and retain the effect of AOCI in shareholders’ equity.
Although intended to enhance investors’ understanding of the Company’s business and performance, these non-GAAP financial measures should not be considered an alternative to GAAP. In addition, these non-GAAP financial measures may differ from those used by other financial institutions to assess their business and performance. See the previously provided tables and the following reconciliations in the “Non-GAAP Reconciliations” section for details on the calculation of these measures to the extent presented herein.
48
The following table presents GAAP to non-GAAP reconciliations for the previous five quarters:
| Three Months Ended | ||||||||||||||||||||||||||||||||
| (dollars and shares in thousands, except per share data) | March 31, | December 31, | September 30, | June 30, | March 31, | |||||||||||||||||||||||||||
| 2023 | 2022 | 2022 | 2022 | 2022 | ||||||||||||||||||||||||||||
| Tangible common book value: | ||||||||||||||||||||||||||||||||
| Shareholders' common equity | $ | 5,033,707 | $ | 4,884,876 | $ | 4,699,664 | $ | 4,835,064 | $ | 4,988,395 | ||||||||||||||||||||||
| Deduct: Goodwill and intangible assets | 2,118,935 | 2,125,121 | 2,135,792 | 2,131,815 | 2,144,609 | |||||||||||||||||||||||||||
Tangible shareholders' common equity (1) | $ | 2,914,772 | $ | 2,759,755 | $ | 2,563,872 | $ | 2,703,249 | $ | 2,843,786 | ||||||||||||||||||||||
| Period end common shares | 291,922 | 292,903 | 292,880 | 292,893 | 292,959 | |||||||||||||||||||||||||||
Tangible common book value (1) | 9.98 | 9.42 | 8.75 | 9.23 | 9.71 | |||||||||||||||||||||||||||
| Return on tangible common equity: | ||||||||||||||||||||||||||||||||
| Net income (loss) applicable to common shares | $ | 142,566 | $ | 196,701 | $ | 136,119 | $ | 110,952 | $ | (29,603) | ||||||||||||||||||||||
Add: Intangible amortization (net of tax) (2) | 4,639 | 5,090 | 5,317 | 5,378 | 3,934 | |||||||||||||||||||||||||||
Tangible net income (loss) (1) | $ | 147,205 | $ | 201,791 | $ | 141,436 | $ | 116,330 | $ | (25,669) | ||||||||||||||||||||||
Tangible shareholders' common equity (1) (see above) | $ | 2,914,772 | $ | 2,759,755 | $ | 2,563,872 | $ | 2,703,249 | $ | 2,843,786 | ||||||||||||||||||||||
Return on tangible common equity (1) | 20.20 | % | 29.25 | % | 22.07 | % | 17.21 | % | (3.61) | % | ||||||||||||||||||||||
| Return on average tangible common equity: | ||||||||||||||||||||||||||||||||
Tangible net income (loss) (1) (see above) | $ | 147,205 | $ | 201,791 | $ | 141,436 | $ | 116,330 | $ | (25,669) | ||||||||||||||||||||||
| Average shareholders' common equity | $ | 4,922,469 | $ | 4,692,863 | $ | 4,890,434 | $ | 4,886,181 | $ | 4,101,206 | ||||||||||||||||||||||
| Deduct: Average goodwill and intangible assets | 2,122,157 | 2,132,480 | 2,129,858 | 2,136,964 | 1,550,624 | |||||||||||||||||||||||||||
Average tangible shareholders' common equity (1) | $ | 2,800,312 | $ | 2,560,383 | $ | 2,760,576 | $ | 2,749,217 | $ | 2,550,582 | ||||||||||||||||||||||
Return on average tangible common equity (1) | 21.03 | % | 31.53 | % | 20.49 | % | 16.93 | % | (4.03) | % | ||||||||||||||||||||||
| Net interest margin: | ||||||||||||||||||||||||||||||||
| Net interest income | $ | 381,488 | $ | 391,090 | $ | 376,589 | $ | 337,472 | $ | 222,785 | ||||||||||||||||||||||
| Taxable equivalent adjustment | 5,666 | 5,378 | 4,950 | 4,314 | 3,772 | |||||||||||||||||||||||||||
Net interest income - taxable equivalent basis (1) | $ | 387,154 | $ | 396,468 | $ | 381,539 | $ | 341,786 | $ | 226,557 | ||||||||||||||||||||||
| Average earning assets | $ | 41,941,913 | $ | 41,206,695 | $ | 41,180,026 | $ | 41,003,338 | $ | 31,483,553 | ||||||||||||||||||||||
Net interest margin (1) | 3.69 | % | 3.85 | % | 3.71 | % | 3.33 | % | 2.88 | % | ||||||||||||||||||||||
| Efficiency ratio: | ||||||||||||||||||||||||||||||||
| Noninterest expense | $ | 250,711 | $ | 282,675 | $ | 262,444 | $ | 277,475 | $ | 215,589 | ||||||||||||||||||||||
| Deduct: Intangible amortization expense | 6,186 | 6,787 | 7,089 | 7,170 | 4,811 | |||||||||||||||||||||||||||
Adjusted noninterest expense (1) | $ | 244,525 | $ | 275,888 | $ | 255,355 | $ | 270,305 | $ | 210,778 | ||||||||||||||||||||||
Net interest income - taxable equivalent basis (1) (see above) | $ | 387,154 | $ | 396,468 | $ | 381,539 | $ | 341,786 | $ | 226,557 | ||||||||||||||||||||||
| Noninterest income | 70,681 | 165,037 | 80,385 | 89,117 | 65,240 | |||||||||||||||||||||||||||
| Deduct: Debt securities gains (losses), net | (5,216) | (173) | (172) | (85) | 342 | |||||||||||||||||||||||||||
Adjusted total revenue (1) | $ | 463,051 | $ | 561,678 | $ | 462,096 | $ | 430,988 | $ | 291,455 | ||||||||||||||||||||||
Efficiency ratio (1) | 52.81 | % | 49.12 | % | 55.26 | % | 62.72 | % | 72.32 | % | ||||||||||||||||||||||
| Tangible common equity to tangible assets: | ||||||||||||||||||||||||||||||||
Tangible shareholders' equity (1) (see above) | $ | 2,914,772 | $ | 2,759,755 | $ | 2,563,872 | $ | 2,703,249 | $ | 2,843,786 | ||||||||||||||||||||||
| Assets | $ | 47,842,644 | $ | 46,763,372 | $ | 46,215,526 | $ | 45,748,355 | $ | 45,834,648 | ||||||||||||||||||||||
| Deduct: Goodwill and intangible assets | 2,118,935 | 2,125,121 | 2,135,792 | 2,131,815 | 2,144,609 | |||||||||||||||||||||||||||
Tangible assets (1) | $ | 45,723,709 | $ | 44,638,251 | $ | 44,079,734 | $ | 43,616,540 | $ | 43,690,039 | ||||||||||||||||||||||
Tangible common equity to tangible assets (1) | 6.37 | % | 6.18 | % | 5.82 | % | 6.20 | % | 6.51 | % | ||||||||||||||||||||||
(1)Represents a non-GAAP financial measure.
(2)Calculated using management’s estimate of the annual fully taxable equivalent rates (federal and state).
49
EXECUTIVE SUMMARY
Old National is the largest financial holding company headquartered in the state of Indiana and the sixth largest Midwestern bank by asset size with consolidated assets of $48 billion at March 31, 2023. The Company’s corporate headquarters and principal executive office is located in Evansville, Indiana with commercial and consumer banking operations headquartered in Chicago, Illinois. Old National, through Old National Bank, provides a wide range of banking services throughout the Midwest region, including commercial and consumer loan and depository services, and other traditional banking services. Old National also provides services to supplement its traditional banking business including fiduciary and wealth management services, investment and brokerage services, investment consulting, and other financial services.
Net income applicable to common shareholders for the first quarter of 2023 was $142.6 million, or $0.49 per diluted common share, compared to $196.7 million, or $0.67 per diluted common share, for the fourth quarter of 2022 and $29.6 million net loss, or $(0.13) per diluted common share, for the first quarter of 2022.
Results for the three months ended March 31, 2023 were impacted by $14.6 million of merger-related charges, compared to $20.3 million and $52.3 million for the fourth and first quarters of 2022, respectively. The first quarter of 2022 merger-related charges included $11.0 million attributable to the provision for credit losses on unfunded loan commitments. In addition, the first quarter of 2022 provision expense included $96.3 million of provision for credit losses to establish an allowance for credit losses on non-PCD loans acquired in the First Midwest merger. The first quarter of 2023 was also impacted by $1.3 million of property optimization expenses and $5.2 million in debt securities losses. Property optimization costs for the fourth quarter of 2022 were $26.8 million.
We achieved strong results during the first quarter of 2023, including stable total deposits, ample liquidity, strong credit quality, disciplined expense management, and loan growth.
Deposits: Period-end total deposits were stable at $34.9 billion, including normal seasonal patterns in public funds compared to December 31, 2022.
Loans: Our loan balances, excluding loans held for sale, increased $698.7 million to $31.8 billion at March 31, 2023 compared to December 31, 2022. This was primarily driven by disciplined commercial loan growth.
Net Interest Income: Net interest income decreased $9.6 million to $381.5 million compared to the fourth quarter of 2022 driven by loan growth and the higher rate environment, which were more than offset by higher funding costs, fewer days in the quarter, and lower accretion income on loans.
Noninterest Income: Noninterest income decreased $94.4 million to $70.7 million compared to the fourth quarter of 2022 reflecting $5.2 million of net debt securities losses in the first quarter of 2023 and a $90.7 million gain on the sale of health savings accounts in the fourth quarter of 2022. The remaining change was impacted by higher capital markets income as well as wealth management and investment product fees, partially offset by lower service charges on deposit accounts and debit card and ATM fees. In addition, mortgage banking revenue continues to be impacted by the higher rate environment and lower gain on sale margins.
Noninterest Expense: Noninterest expense decreased $32.0 million compared to the fourth quarter of 2022 primarily due to lower merger-related and property optimization expenses, lower salary and employee benefits and tax credit amortization, partly offset by higher FDIC assessment and technology expenses. Noninterest expense included $14.6 million of merger-related expenses and $1.3 million of property optimization expenses, compared to $20.3 million and $26.8 million, respectively, in the fourth quarter of 2022.
50
RESULTS OF OPERATIONS
The following table sets forth certain income statement information of Old National:
| Three Months Ended March 31, | % | |||||||||||||||||||
| (dollars in thousands, except per share data) | 2023 | 2022 | Change | |||||||||||||||||
| Income Statement Summary: | ||||||||||||||||||||
| Net interest income | $ | 381,488 | $ | 222,785 | 71.2 | % | ||||||||||||||
| Provision for credit losses | 13,437 | 108,736 | (87.6) | |||||||||||||||||
| Noninterest income | 70,681 | 65,240 | 8.3 | |||||||||||||||||
| Noninterest expense | 250,711 | 215,589 | 16.3 | |||||||||||||||||
| Net income (loss) applicable to common shareholders | 142,566 | (29,603) | (581.6) | |||||||||||||||||
| Net income (loss) per common share - diluted | 0.49 | (0.13) | (476.9) | |||||||||||||||||
| Other Data: | ||||||||||||||||||||
| Return on average common equity | 11.58 | % | (2.89) | % | ||||||||||||||||
Return on tangible common equity (1) | 20.20 | (3.61) | ||||||||||||||||||
Return on average tangible common equity (1) | 21.03 | (4.03) | ||||||||||||||||||
Efficiency ratio (1) | 52.81 | 72.32 | ||||||||||||||||||
Efficiency ratio (prior presentation) (2) | N/A | 76.15 | ||||||||||||||||||
| Tier 1 leverage ratio | 8.53 | 10.58 | ||||||||||||||||||
| Net charge-offs (recoveries) to average loans | 0.21 | 0.05 | ||||||||||||||||||
(1)Represents a non-GAAP financial measure. Refer to “Non-GAAP Financial Measures” section for reconciliations to GAAP financial measures.
(2)Presented as calculated prior to December 31, 2022, which included the provision for unfunded loan commitments in noninterest expense. Management believes that removing the provision for unfunded loan commitments from this metric enhances comparability for peer comparison purposes.
Net Interest Income
Net interest income is the most significant component of our earnings, comprising 84% of revenues for the three months ended March 31, 2023. Net interest income and net interest margin are influenced by many factors, primarily the volume and mix of earning assets, funding sources, and interest rate fluctuations. Other factors include the level of accretion income on purchased loans, prepayment risk on mortgage and investment-related assets, and the composition and maturity of interest-earning assets and interest-bearing liabilities.
Interest rates increased during the first quarter of 2023. The Federal Reserve’s Federal Funds Rate is currently in a target range of 4.75% to 5.00%, with the Effective Federal Funds Rate at 4.83% at March 31, 2023. Management actively takes balance sheet restructuring, derivative, and deposit pricing actions to help mitigate interest rate risk. See the section of this Item 7 titled “Market Risk” for additional information regarding this risk.
Loans typically generate more interest income than investment securities with similar maturities. Funding from client deposits generally costs less than wholesale funding sources. Factors such as general economic activity, Federal Reserve monetary policy, and price volatility of competing alternative investments, can also exert significant influence on our ability to optimize our mix of assets and funding, net interest income, and net interest margin.
Net interest income is the excess of interest received from interest-earning assets over interest paid on interest-bearing liabilities. For analytical purposes, net interest income is presented in the table that follows, adjusted to a taxable equivalent basis to reflect what our tax-exempt assets would need to yield in order to achieve the same after-tax yield as a taxable asset. We used the current federal statutory tax rate in effect of 21% for all periods. This analysis portrays the income tax benefits related to tax-exempt assets and helps to facilitate a comparison between taxable and tax-exempt assets. Management believes that it is a standard practice in the banking industry to present net interest margin and net interest income on a fully taxable equivalent basis and that it may enhance comparability for peer comparison purposes for both management and investors.
51
The following tables present the average balance sheet for each major asset and liability category, its related interest income and yield, or its expense and rate.
| (Tax equivalent basis, dollars in thousands) | Three Months Ended March 31, 2023 | Three Months Ended March 31, 2022 | |||||||||||||||||||||||||||||||||
| Earning Assets | Average Balance | Income (1)/ Expense | Yield/ Rate | Average Balance | Income (1)/ Expense | Yield/ Rate | |||||||||||||||||||||||||||||
| Money market and other interest-earning investments | $ | 497,953 | $ | 3,098 | 2.52 | % | $ | 1,336,404 | $ | 308 | 0.09 | % | |||||||||||||||||||||||
| Investment securities: | |||||||||||||||||||||||||||||||||||
| Treasury and government sponsored agencies | 2,197,426 | 16,531 | 3.01 | % | 2,195,470 | 8,219 | 1.50 | % | |||||||||||||||||||||||||||
| Mortgage-backed securities | 5,429,200 | 35,090 | 2.59 | % | 4,869,038 | 24,377 | 2.00 | % | |||||||||||||||||||||||||||
| States and political subdivisions | 1,808,316 | 14,690 | 3.25 | % | 1,738,652 | 13,637 | 3.14 | % | |||||||||||||||||||||||||||
| Other securities | 738,139 | 8,604 | 4.66 | % | 605,552 | 4,144 | 2.74 | % | |||||||||||||||||||||||||||
| Total investment securities | 10,173,081 | 74,915 | 2.95 | % | 9,408,712 | 50,377 | 2.14 | % | |||||||||||||||||||||||||||
Loans: (2) | |||||||||||||||||||||||||||||||||||
| Commercial | 9,457,089 | 147,620 | 6.24 | % | 5,893,907 | 55,283 | 3.75 | % | |||||||||||||||||||||||||||
| Commercial real estate | 12,654,366 | 179,475 | 5.67 | % | 8,749,162 | 77,408 | 3.54 | % | |||||||||||||||||||||||||||
| Residential real estate loans | 6,523,074 | 58,099 | 3.56 | % | 3,990,716 | 33,986 | 3.41 | % | |||||||||||||||||||||||||||
| Consumer | 2,636,350 | 38,108 | 5.86 | % | 2,104,652 | 21,915 | 4.22 | % | |||||||||||||||||||||||||||
| Total loans | 31,270,879 | 423,302 | 5.42 | % | 20,738,437 | 188,592 | 3.64 | % | |||||||||||||||||||||||||||
| Total earning assets | 41,941,913 | $ | 501,315 | 4.79 | % | 31,483,553 | $ | 239,277 | 3.04 | % | |||||||||||||||||||||||||
| Deduct: Allowance for credit losses on loans | (304,393) | (168,175) | |||||||||||||||||||||||||||||||||
| Non-Earning Assets | |||||||||||||||||||||||||||||||||||
| Cash and due from banks | 437,872 | 268,836 | |||||||||||||||||||||||||||||||||
| Other assets | 4,907,115 | 3,480,640 | |||||||||||||||||||||||||||||||||
| Total assets | $ | 46,982,507 | $ | 35,064,854 | |||||||||||||||||||||||||||||||
| Interest-Bearing Liabilities | |||||||||||||||||||||||||||||||||||
| Checking and NOW | $ | 7,988,579 | $ | 19,359 | 0.98 | % | $ | 6,784,653 | $ | 596 | 0.04 | % | |||||||||||||||||||||||
| Savings | 6,183,409 | 2,230 | 0.15 | % | 5,302,015 | 589 | 0.05 | % | |||||||||||||||||||||||||||
| Money market | 5,641,288 | 20,010 | 1.44 | % | 3,778,682 | 691 | 0.07 | % | |||||||||||||||||||||||||||
| Time deposits | 3,558,400 | 20,994 | 2.39 | % | 1,745,153 | 1,318 | 0.31 | % | |||||||||||||||||||||||||||
| Total interest-bearing deposits | 23,371,676 | 62,593 | 1.09 | % | 17,610,503 | 3,194 | 0.07 | % | |||||||||||||||||||||||||||
| Federal funds purchased and interbank borrowings | 419,291 | 4,839 | 4.68 | % | 1,113 | — | 0.01 | % | |||||||||||||||||||||||||||
| Securities sold under agreements to repurchase | 412,819 | 779 | 0.77 | % | 449,939 | 96 | 0.09 | % | |||||||||||||||||||||||||||
| FHLB advances | 4,273,343 | 37,996 | 3.61 | % | 2,589,984 | 5,963 | 0.93 | % | |||||||||||||||||||||||||||
| Other borrowings | 781,221 | 7,954 | 4.13 | % | 432,434 | 3,467 | 3.21 | % | |||||||||||||||||||||||||||
| Total borrowed funds | 5,886,674 | 51,568 | 3.55 | % | 3,473,470 | 9,526 | 1.11 | % | |||||||||||||||||||||||||||
| Total interest-bearing liabilities | $ | 29,258,350 | $ | 114,161 | 1.58 | % | $ | 21,083,973 | $ | 12,720 | 0.24 | % | |||||||||||||||||||||||
| Noninterest-Bearing Liabilities and Shareholders' Equity | |||||||||||||||||||||||||||||||||||
| Demand deposits | $ | 11,526,267 | $ | 9,294,876 | |||||||||||||||||||||||||||||||
| Other liabilities | 1,031,702 | 467,589 | |||||||||||||||||||||||||||||||||
| Shareholders' equity | 5,166,188 | 4,218,416 | |||||||||||||||||||||||||||||||||
| Total liabilities and shareholders' equity | $ | 46,982,507 | $ | 35,064,854 | |||||||||||||||||||||||||||||||
| Net interest income - taxable equivalent basis | $ | 387,154 | 3.69 | % | $ | 226,557 | 2.88 | % | |||||||||||||||||||||||||||
| Taxable equivalent adjustment | (5,666) | (3,772) | |||||||||||||||||||||||||||||||||
| Net interest income (GAAP) | $ | 381,488 | 3.64 | % | $ | 222,785 | 2.83 | % | |||||||||||||||||||||||||||
(1)Interest income is reflected on a fully taxable equivalent basis.
(2)Includes loans held for sale.
52
The following table presents the dollar amount of changes in taxable equivalent net interest income attributable to changes in the average balances of assets and liabilities and the yields earned or rates paid.
From Three Months Ended March 31, 2022 to Three Months Ended March 31, 2023 | |||||||||||||||||
Total Change (1) | Attributed to | ||||||||||||||||
| (dollars in thousands) | Volume | Rate | |||||||||||||||
| Interest Income | |||||||||||||||||
| Money market and other interest-earning investments | $ | 2,790 | $ | (2,762) | $ | 5,552 | |||||||||||
Investment securities (2) | 24,538 | 4,861 | 19,677 | ||||||||||||||
Loans (2) | 234,710 | 119,213 | 115,497 | ||||||||||||||
| Total interest income | 262,038 | 121,312 | 140,726 | ||||||||||||||
| Interest Expense | |||||||||||||||||
| Checking and NOW deposits | 18,763 | 1,426 | 17,337 | ||||||||||||||
| Savings deposits | 1,641 | 199 | 1,442 | ||||||||||||||
| Money market deposits | 19,319 | 3,382 | 15,937 | ||||||||||||||
| Time deposits | 19,676 | 5,987 | 13,689 | ||||||||||||||
| Federal funds purchased and interbank borrowings | 4,839 | 2,418 | 2,421 | ||||||||||||||
| Securities sold under agreements to repurchase | 683 | (45) | 728 | ||||||||||||||
| FHLB advances | 32,033 | 9,330 | 22,703 | ||||||||||||||
| Other borrowings | 4,487 | 3,146 | 1,341 | ||||||||||||||
| Total interest expense | 101,441 | 25,843 | 75,598 | ||||||||||||||
| Net interest income | $ | 160,597 | $ | 95,469 | $ | 65,128 | |||||||||||
(1)The variance not solely due to rate or volume is allocated equally between the rate and volume variances.
(2)Interest on investment securities and loans includes the effect of taxable equivalent adjustments of $3.0 million and $2.7 million, respectively, during the three months ended March 31, 2023 using the federal statutory rate in effect of 21%.
The increase in net interest income for the three months ended March 31, 2023 when compared to the same period in 2022 was primarily due to higher rates and loan growth. Partially offsetting these increases were higher costs of average interest-bearing liabilities and higher average interest-bearing liabilities. Accretion income associated with acquired loans and borrowings totaled $7.9 million three months ended March 31, 2023, compared to $15.9 million three months ended March 31, 2022.
The increase in the net interest margin on a fully taxable equivalent basis for the three months ended March 31, 2023 when compared to the same period in 2022 was primarily due to higher yields on interest earning assets, partially offset by higher costs of interest-bearing liabilities. The yield on interest earning assets increased 175 basis points and the cost of interest-bearing liabilities increased 134 basis points in the quarterly year-over-year comparison. Accretion income represented 8 basis points of the net interest margin in the three months ended March 31, 2023, compared to 20 basis points in the three months ended March 31, 2022.
Average earning assets were $41.9 billion and $31.5 billion for the three months ended March 31, 2023 and 2022, respectively, an increase of $10.5 billion, or 33%. The increase in average earning assets was primarily due to the merger with First Midwest and strong loan growth.
Average loans including loans held for sale increased $10.5 billion for the three months ended March 31, 2023 when compared to the same period in 2022 primarily due to the First Midwest merger and strong organic loan growth.
Average investments increased $764.4 million for the three months ended March 31, 2023, when compared to the same period in 2022 primarily due to the First Midwest merger.
Average noninterest-bearing and interest-bearing deposits increased $2.2 billion and $5.8 billion, respectively, for the three months ended March 31, 2023 when compared to the same period in 2022 primarily due to the First Midwest merger.
Average borrowed funds increased $2.4 billion for the three months ended March 31, 2023 when compared to the same period in 2022.
53
Provision for Credit Losses
Old National recorded provision for credit losses on loans of $11.5 million for the three months ended March 31, 2023, compared to $97.4 million for the three months ended March 31, 2022. The provision for credit losses on loans in the three months ended March 31, 2022 included $96.3 million to establish an allowance for credit losses on non-PCD loans acquired in the First Midwest merger. Net charge-offs on loans totaled $16.4 million during the three months ended March 31, 2023, compared to net charge-offs of $2.8 million for the three months ended March 31, 2022. Net charge-offs for the three months ended March 31, 2023 included $12.4 million in PCD charge-offs. Provision for credit losses on unfunded loan commitments totaled $2.0 million for the three months ended March 31, 2023, compared to $11.2 million for the three months ended March 31, 2022. The provision for credit losses on unfunded loan commitments in the three months ended March 31, 2022 included $11.0 million for unfunded loan commitments acquired in the First Midwest merger. Continued loan growth in future periods, a decline in our current level of recoveries, or an increase in charge-offs could result in an increase in provision expense. Additionally, provision expense may be volatile due to changes in CECL model assumptions of credit quality, macroeconomic factors and conditions, and loan composition, which drive the allowance for credit losses balance.
Noninterest Income
We generate revenues in the form of noninterest income through client fees, sales commissions, and gains and losses from our core banking franchise and other related businesses, such as wealth management, investment consulting, and investment products. The following table details the components in noninterest income:
| Three Months Ended March 31, | % | |||||||||||||||||||
| (dollars in thousands) | 2023 | 2022 | Change | |||||||||||||||||
| Wealth management fees | $ | 18,760 | $ | 14,630 | 28.2 | % | ||||||||||||||
| Service charges on deposit accounts | 17,003 | 14,026 | 21.2 | |||||||||||||||||
| Debit card and ATM fees | 9,982 | 7,599 | 31.4 | |||||||||||||||||
| Mortgage banking revenue | 3,400 | 7,245 | (53.1) | |||||||||||||||||
| Investment product fees | 8,160 | 7,322 | 11.4 | |||||||||||||||||
| Capital markets income | 6,939 | 4,442 | 56.2 | |||||||||||||||||
| Company-owned life insurance | 3,186 | 3,524 | (9.6) | |||||||||||||||||
| Debt securities gains (losses), net | (5,216) | 342 | N/M | |||||||||||||||||
| Other income | 8,467 | 6,110 | 38.6 | |||||||||||||||||
| Total noninterest income | $ | 70,681 | $ | 65,240 | 8.3 | % | ||||||||||||||
Noninterest income increased $5.4 million for the three months ended March 31, 2023 when compared to the same period in 2022 primarily due to the First Midwest merger in February of 2022. The increase in noninterest income was partially offset by $5.2 million of net losses on sales of debt securities in the three months ended March 31, 2023 and lower mortgage banking revenue, which continues to be impacted by the higher rate environment and lower gain on sale margins.
54
Noninterest Expense
The following table details the components in noninterest expense:
| Three Months Ended March 31, | % | |||||||||||||||||||
| (dollars in thousands) | 2023 | 2022 | Change | |||||||||||||||||
| Salaries and employee benefits | $ | 137,364 | $ | 124,147 | 10.6 | % | ||||||||||||||
| Occupancy | 28,282 | 21,019 | 34.6 | |||||||||||||||||
| Equipment | 7,389 | 5,168 | 43.0 | |||||||||||||||||
| Marketing | 9,417 | 4,276 | 120.2 | |||||||||||||||||
| Technology | 19,202 | 18,762 | 2.3 | |||||||||||||||||
| Communication | 4,461 | 3,417 | 30.6 | |||||||||||||||||
| Professional fees | 6,732 | 19,791 | (66.0) | |||||||||||||||||
| FDIC assessment | 10,404 | 2,575 | 304.0 | |||||||||||||||||
| Amortization of intangibles | 6,186 | 4,811 | 28.6 | |||||||||||||||||
| Amortization of tax credit investments | 2,761 | 1,516 | 82.1 | |||||||||||||||||
| Property optimization | 1,317 | — | N/A | |||||||||||||||||
| Other expense | 17,196 | 10,107 | 70.1 | |||||||||||||||||
| Total noninterest expense | $ | 250,711 | $ | 215,589 | 16.3 | % | ||||||||||||||
Noninterest expense increased $35.1 million for the three months ended March 31, 2023 when compared to the same period in 2022 reflective of the additional operating costs associated with the First Midwest merger and higher FDIC assessment expense. Noninterest expense included $14.6 million of merger-related expenses for the three months ended March 31, 2023, compared to $41.3 million for the three months ended March 31, 2022.
Amortization of tax credit investments increased $1.2 million for the three months ended March 31, 2023 when compared to the same period in 2022. The recognition of tax credit amortization expense is contingent upon the successful completion of the rehabilitation of a historic building or completion of a solar project within the reporting period. Many factors including weather, labor availability, building regulations, inspections, and other unexpected construction delays related to a rehabilitation project can cause a project to exceed its estimated completion date. See Note 9 to the consolidated financial statements for additional information on our tax credit investments.
Provision for Income Taxes
We record a provision for income taxes currently payable and for income taxes payable or benefits to be received in the future, which arise due to timing differences in the recognition of certain items for financial statement and income tax purposes. The major difference between the effective tax rate applied to our financial statement income and the federal statutory tax rate is caused by a tax benefit from our tax credit investments and interest on tax-exempt securities and loans. The effective tax rate was 22.0% for the three months ended March 31, 2023, compared to 24.0% for the same period in 2022. In accordance with ASC 740-270, Accounting for Interim Reporting, the provision for income taxes was recorded at March 31, 2023 based on the current estimate of the effective annual rate. The lower effective tax rate during the three months ended March 31, 2023 compared to the same period in 2022 was primarily the result of higher tax-exempt income and tax credits and a decrease in non-deductible merger-related expenses. These benefits were partially offset by increases in non-deductible officer compensation and non-deductible FDIC premiums. See Note 14 to the consolidated financial statements for additional information.
FINANCIAL CONDITION
Overview
At March 31, 2023, our assets were $47.8 billion, a $1.1 billion increase compared to assets of $46.8 billion at December 31, 2022. The increase was driven by disciplined loan growth and higher cash balances funded through stable deposits and higher borrowings.
Earning Assets
Our earning assets are comprised of investment securities, portfolio loans, loans held for sale, money market investments, interest earning accounts with the Federal Reserve, and equity securities. Earning assets were $42.8
55
billion at March 31, 2023, a $1.2 billion increase compared to earning assets of $41.6 billion at December 31, 2022 driven primarily by loan growth.
Investment Securities
We classify the majority of our investment securities as available-for-sale to give management the flexibility to sell the securities prior to maturity if needed, based on fluctuating interest rates or changes in our funding requirements. During 2022, we transferred $3.0 billion of securities available-for-sale to held-to-maturity due to rising interest rates and related effects on the value of our investment securities.
Equity securities are recorded at fair value and totaled $72.2 million at March 31, 2023 compared to $52.5 million at December 31, 2022.
The investment securities portfolio, including equity securities, was $10.2 billion at both March 31, 2023 and December 31, 2022. Investment securities represented 24% of earning assets at March 31, 2023, compared to 25% at December 31, 2022. At March 31, 2023, we had no intent to sell any securities that were in an unrealized loss position nor is it expected that we would be required to sell the securities prior to their anticipated recovery.
The investment securities available-for-sale portfolio had net unrealized losses of $814.5 million at March 31, 2023, compared to net unrealized losses of $844.4 million at December 31, 2022. The investment securities held-to-maturity portfolio had net unrealized losses of $407.8 million at March 31, 2023, compared to net unrealized losses of $445.5 million at December 31, 2022. Net unrealized losses decreased from December 31, 2022 to March 31, 2023 primarily due to a decline in market interest rates.
The investment securities available-for-sale portfolio including securities hedges had an effective duration of 4.43 at March 31, 2023, compared to 4.57 at December 31, 2022. The total investment securities portfolio had an effective duration of 5.57 at March 31, 2023, compared to 6.45 at December 31, 2022. Effective duration represents the percentage change in the fair value of the portfolio in response to a change in interest rates and is used to evaluate the portfolio’s price volatility at a single point in time. Generally, there is more uncertainty in interest rates over a longer average maturity, resulting in a higher duration percentage. The annualized average yields on investment securities, on a taxable equivalent basis, were 2.95% for the three months ended March 31, 2023, compared to 2.14% for the three months ended March 31, 2022.
Commercial and Commercial Real Estate Loans
Commercial and commercial real estate loans are the largest classifications within earning assets, representing 53% of earning assets at both March 31, 2023 and December 31, 2022. At March 31, 2023, commercial and commercial real estate loans were $22.7 billion, an increase of $694.3 million compared to December 31, 2022 driven by disciplined loan production in the three months ended March 31, 2023 that was well balanced across our market footprint and product lines.
56
The following table provides detail on commercial loans by industry classification (as defined by the North American Industry Classification System) and by loan size.
| March 31, 2023 | December 31, 2022 | |||||||||||||||||||
| (dollars in thousands) | Outstanding | Exposure(1) | Nonaccrual | Outstanding | Exposure(1) | Nonaccrual | ||||||||||||||
| By Industry: | ||||||||||||||||||||
| Manufacturing | $ | 1,839,041 | $ | 2,949,868 | $ | 2,218 | $ | 1,757,907 | $ | 2,803,883 | $ | 2,464 | ||||||||
| Health care and social assistance | 1,547,279 | 2,066,304 | 6,614 | 1,588,392 | 2,043,105 | 11,806 | ||||||||||||||
| Wholesale trade | 823,273 | 1,587,693 | 4,852 | 857,400 | 1,552,985 | 2,895 | ||||||||||||||
| Real estate rental and leasing | 684,762 | 975,367 | 1,121 | 642,511 | 962,549 | 1,135 | ||||||||||||||
| Construction | 557,233 | 1,311,635 | 1,360 | 556,913 | 1,307,582 | 1,517 | ||||||||||||||
| Professional, scientific, and technical services | 532,386 | 848,346 | 4,691 | 507,940 | 832,407 | 4,735 | ||||||||||||||
| Finance and insurance | 520,676 | 885,526 | 16 | 484,532 | 858,391 | 17 | ||||||||||||||
| Transportation and warehousing | 452,628 | 693,200 | 2,712 | 422,643 | 633,267 | 3,496 | ||||||||||||||
| Accommodation and food services | 419,808 | 566,248 | 541 | 399,915 | 512,025 | 596 | ||||||||||||||
| Retail trade | 404,323 | 686,379 | 7,061 | 332,367 | 538,135 | 7,386 | ||||||||||||||
| Administrative and support and waste management and remediation services | 319,715 | 488,693 | 9,889 | 315,785 | 446,655 | 13,860 | ||||||||||||||
| Public administration | 219,897 | 313,742 | — | 231,453 | 325,834 | 846 | ||||||||||||||
| Other services | 215,427 | 396,876 | 14,505 | 194,998 | 356,743 | 2,656 | ||||||||||||||
| Educational services | 213,835 | 369,592 | 3,792 | 210,850 | 378,955 | 3,750 | ||||||||||||||
| Agriculture, forestry, fishing, and hunting | 207,416 | 371,072 | 959 | 261,355 | 382,376 | 996 | ||||||||||||||
| Other | 794,176 | 1,080,282 | 505 | 743,943 | 1,122,409 | 739 | ||||||||||||||
| Total | $ | 9,751,875 | $ | 15,590,823 | $ | 60,836 | $ | 9,508,904 | $ | 15,057,301 | $ | 58,894 | ||||||||
| By Loan Size: | ||||||||||||||||||||
| Less than $200,000 | 3 | % | 2 | % | 3 | % | 3 | % | 3 | % | 3 | % | ||||||||
| $200,000 to $1,000,000 | 11 | 11 | 15 | 11 | 11 | 20 | ||||||||||||||
| $1,000,000 to $5,000,000 | 24 | 25 | 34 | 25 | 26 | 36 | ||||||||||||||
| $5,000,000 to $10,000,000 | 15 | 15 | 12 | 15 | 15 | 24 | ||||||||||||||
| $10,000,000 to $25,000,000 | 31 | 29 | 36 | 31 | 27 | 17 | ||||||||||||||
| Greater than $25,000,000 | 16 | 18 | — | 15 | 18 | — | ||||||||||||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||
(1) Includes unfunded loan commitments.
The following table provides detail on commercial real estate loans classified by property type.
| March 31, 2023 | December 31, 2022 | ||||||||||||||||||||||
| (dollars in thousands) | Outstanding | % | Outstanding | % | |||||||||||||||||||
| By Property Type: | |||||||||||||||||||||||
| Multifamily | $ | 4,321,782 | 33 | % | $ | 4,188,137 | 34 | % | |||||||||||||||
| Warehouse / Industrial | 2,110,884 | 16 | 1,976,804 | 16 | |||||||||||||||||||
| Retail | 1,876,410 | 15 | 1,808,041 | 14 | |||||||||||||||||||
| Office | 1,809,477 | 14 | 1,813,007 | 15 | |||||||||||||||||||
| Commercial development | 511,717 | 4 | 660,798 | 5 | |||||||||||||||||||
| Single family | 490,042 | 4 | 515,390 | 4 | |||||||||||||||||||
Other (1) | 1,788,068 | 14 | 1,494,893 | 12 | |||||||||||||||||||
| Total | $ | 12,908,380 | 100 | % | $ | 12,457,070 | 100 | % | |||||||||||||||
(1) Other includes agriculture real estate, hotels, self-storage, senior housing, land development, religion, and mixed-use properties.
57
Residential Real Estate Loans
At March 31, 2023, residential real estate loans held in our loan portfolio were $6.6 billion, an increase of $108.2 million compared to December 31, 2022. Future increases in interest rates could result in a decline in the level of refinancings and new originations of residential real estate loans.
Consumer Loans
Consumer loans, including automobile loans, personal, and home equity loans and lines of credit, decreased $103.8 million to $2.6 billion at March 31, 2023 compared to December 31, 2022.
Funding
The following table summarizes Old National’s total funding, comprised of deposits and wholesale borrowings:
| (dollars in thousands) | March 31, 2023 | December 31, 2022 | $ Change | % Change | ||||||||||||||||
| Deposits: | ||||||||||||||||||||
| Noninterest-bearing demand | $ | 10,995,083 | $ | 11,930,798 | $ | (935,715) | (8) | % | ||||||||||||
| Interest-bearing: | ||||||||||||||||||||
| Checking and NOW | 7,903,520 | 8,340,955 | (437,435) | (5) | % | |||||||||||||||
| Savings | 6,030,255 | 6,326,158 | (295,903) | (5) | % | |||||||||||||||
| Money market | 5,867,239 | 5,389,139 | 478,100 | 9 | % | |||||||||||||||
| Time deposits | 4,121,695 | 3,013,780 | 1,107,915 | 37 | % | |||||||||||||||
| Total deposits | 34,917,792 | 35,000,830 | (83,038) | — | % | |||||||||||||||
| Wholesale borrowings: | ||||||||||||||||||||
| Federal funds purchased and interbank borrowings | 618,955 | 581,489 | 37,466 | 6 | % | |||||||||||||||
| Securities sold under agreements to repurchase | 393,018 | 432,804 | (39,786) | (9) | % | |||||||||||||||
| Federal Home Loan Bank advances | 4,981,612 | 3,829,018 | 1,152,594 | 30 | % | |||||||||||||||
| Other borrowings | 746,869 | 743,003 | 3,866 | 1 | % | |||||||||||||||
| Total wholesale borrowings | 6,740,454 | 5,586,314 | 1,154,140 | 21 | % | |||||||||||||||
| Total funding | $ | 41,658,246 | $ | 40,587,144 | $ | 1,071,102 | 3 | % | ||||||||||||
We use wholesale funding to augment deposit funding and to help maintain our desired interest rate risk position. Wholesale funding as a percentage of total funding was 16% at March 31, 2023 and 14% at December 31, 2022.
Accrued Expenses and Other Liabilities
Accrued expenses and other liabilities at March 31, 2023 decreased $133.9 million from December 31, 2022 primarily due to incentive payments during the three months ended March 31, 2023 and lower derivative liabilities.
Capital
Shareholders’ equity totaled $5.3 billion at March 31, 2023, compared to $5.1 billion at December 31, 2022. This increase was driven by retained earnings along with changes in unrealized gains (losses) on derivatives and available-for-sale investment securities. These increases were partially offset by dividends and the repurchase of 1.8 million shares of Common Stock in the three months ended March 31, 2023 under a stock repurchase plan that was approved by the Company’s Board of Directors, which reduced equity by $29.5 million.
Capital Adequacy
Old National and the banking industry are subject to various regulatory capital requirements administered by the federal banking agencies. At March 31, 2023, Old National and its bank subsidiary exceeded the regulatory minimums and Old National Bank met the regulatory definition of “well-capitalized” based on the most recent regulatory definition.
58
Old National’s consolidated capital position remains strong as evidenced by the following comparisons of key industry ratios.
| Regulatory Guidelines Minimum | Prompt Corrective Action "Well Capitalized" Guidelines | March 31, | December 31, | |||||||||||||||||||||||||||||
| 2023 | 2022 | 2022 | ||||||||||||||||||||||||||||||
| Risk-based capital: | ||||||||||||||||||||||||||||||||
| Tier 1 capital to total average assets (leverage ratio) | 4.00 | % | N/A | % | 8.53 | % | 10.58 | % | 8.52 | % | ||||||||||||||||||||||
| Common equity Tier 1 capital to risk-adjusted total assets | 7.00 | N/A | 9.98 | 10.04 | 10.03 | |||||||||||||||||||||||||||
| Tier 1 capital to risk-adjusted total assets | 8.50 | 6.00 | 10.64 | 10.79 | 10.71 | |||||||||||||||||||||||||||
| Total capital to risk-adjusted total assets | 10.50 | 10.00 | 11.96 | 12.19 | 12.02 | |||||||||||||||||||||||||||
| Shareholders' equity to assets | N/A | N/A | 11.03 | 11.42 | 10.97 | |||||||||||||||||||||||||||
Old National Bank, Old National’s bank subsidiary, maintained a strong capital position as evidenced by the following comparisons of key industry ratios.
| Regulatory Guidelines Minimum | Prompt Corrective Action "Well Capitalized" Guidelines | March 31, | December 31, | |||||||||||||||||||||||||||||
| 2023 | 2022 | 2022 | ||||||||||||||||||||||||||||||
| Risk-based capital: | ||||||||||||||||||||||||||||||||
| Tier 1 capital to total average assets (leverage ratio) | 4.00 | % | 5.00 | % | 8.68 | % | 10.07 | % | 8.47 | % | ||||||||||||||||||||||
| Common equity Tier 1 capital to risk-adjusted total assets | 7.00 | 6.50 | 10.83 | 10.28 | 10.66 | |||||||||||||||||||||||||||
| Tier 1 capital to risk-adjusted total assets | 8.50 | 8.00 | 10.83 | 10.28 | 10.66 | |||||||||||||||||||||||||||
| Total capital to risk-adjusted total assets | 10.50 | 10.00 | 11.55 | 10.89 | 11.35 | |||||||||||||||||||||||||||
During 2020, the OCC, the Board of Governors of the Federal Reserve System, and the FDIC issued final rules to delay the estimated impact on regulatory capital stemming from the implementation of CECL. The final rules provide banking organizations the option to delay for two years an estimate of CECL’s effect on regulatory capital, relative to the incurred loss methodology’s effect on regulatory capital, followed by a three-year transition period (five-year transition option). Old National adopted the capital transition relief over the permissible five-year period.
Management views stress testing as an integral part of the Company’s risk management and strategic planning activities. Old National performs stress testing periodically throughout the year. The primary objective of the stress test is to ensure that Old National has a robust, forward-looking stress testing process and maintains sufficient capital to continue operations throughout times of economic and financial stress. Management also uses the stress testing framework to evaluate decisions relating to pricing, loan concentrations, capital deployment, and mergers and acquisitions to ensure that strategic decisions align with Old National’s risk appetite statement. Old National’s stress testing process incorporates key risks that include strategic, market, liquidity, credit, operational, regulatory, compliance, legal, and reputational risks. Old National’s stress testing policy outlines steps that will be taken if stress test results do not meet internal thresholds under severely adverse economic scenarios.
RISK MANAGEMENT
Overview
Old National has adopted a Risk Appetite Statement to enable our Board of Directors, Executive Leadership Team, and Senior Management to better assess, understand, monitor, and mitigate Old National’s risks. The Risk Appetite Statement addresses the following major risks: strategic, market, liquidity, credit, operational, talent management, compliance and regulatory, legal, and reputational. Our Chief Risk Officer is independent of all other management and provides quarterly reports to the Board’s Enterprise Risk Committee. The following discussion addresses certain of these major risks including credit, market, and liquidity. Discussion of operational, compliance and regulatory, legal, strategic, talent management, and reputational risks is provided in the section entitled “Risk Factors” in the Company’s 2022 Annual Report on Form 10-K.
59
Credit Risk
Credit risk represents the risk of loss arising from an obligor’s inability or failure to meet contractual payment or performance terms. Our primary credit risks result from our investment and lending activities.
Asset Quality
We lend to commercial and commercial real estate clients in many diverse industries including, among others, real estate rental and leasing, manufacturing, healthcare, wholesale trade, construction, and agriculture. Old National manages concentrations of credit exposure by industry, product, geography, client relationship, and loan size. At March 31, 2023, our average commercial loan size was approximately $720,000 and our average commercial real estate loan size was approximately $1,300,000. In addition, while loans to lessors of residential and non-residential real estate exceed 10% of total loans, no individual sub-segment category within those broader categories reaches the 10% threshold. At March 31, 2023, we had minimal exposure to foreign borrowers and no sovereign debt. Our policy is to concentrate our lending activity in the geographic market areas we serve, primarily in the Midwest region.
The following table presents a summary of under-performing, criticized, and classified assets:
| March 31, | December 31, | |||||||||||||||||||
| (dollars in thousands) | 2023 | 2022 | 2022 | |||||||||||||||||
| Total nonaccrual loans | $ | 234,337 | $ | 227,925 | $ | 238,178 | ||||||||||||||
TDRs still accruing (1) | N/A | 20,999 | 15,313 | |||||||||||||||||
| Loans 90 days or more past due and still accruing | 1,231 | 1,646 | 2,650 | |||||||||||||||||
| Foreclosed assets | 10,817 | 19,713 | 10,845 | |||||||||||||||||
| Total under-performing assets | $ | 246,385 | $ | 270,283 | $ | 266,986 | ||||||||||||||
Classified loans (includes nonaccrual, TDRs still accruing, past due 90 days, and other problem loans) (1) | $ | 805,797 | $ | 747,912 | $ | 745,485 | ||||||||||||||
Other classified assets (2) | 26,441 | 24,676 | 24,735 | |||||||||||||||||
| Criticized loans | 593,307 | 507,689 | 636,069 | |||||||||||||||||
| Total criticized and classified assets | $ | 1,425,545 | $ | 1,280,277 | $ | 1,406,289 | ||||||||||||||
| Asset Quality Ratios: | ||||||||||||||||||||
Nonaccrual loans/total loans (3) | 0.74 | % | 0.80 | % | 0.77 | % | ||||||||||||||
Non-performing loans/total loans (3) (4) | 0.74 | 0.88 | 0.81 | |||||||||||||||||
Under-performing assets/total loans (3) | 0.77 | 0.95 | 0.86 | |||||||||||||||||
| Under-performing assets/total assets | 0.51 | 0.59 | 0.57 | |||||||||||||||||
| Allowance for credit losses on loans/under-performing assets | 121.24 | 103.78 | 113.74 | |||||||||||||||||
| Allowance for credit losses on loans/nonaccrual loans | 127.47 | 123.07 | 127.50 | |||||||||||||||||
(1)As a result of the adoption of ASU 2022-02 on January 1, 2023, the TDR classification is no longer applicable.
(2)Includes investment securities that fell below investment grade rating.
(3)Loans exclude loans held for sale.
(4)Non-performing loans include nonaccrual loans and TDRs still accruing for periods prior to January 1, 2023.
Under-performing assets decreased to $246.4 million at March 31, 2023, compared to $270.3 million at March 31, 2022 and $267.0 million at December 31, 2022. Under-performing assets as a percentage of total loans at March 31, 2023 were 0.77%, an 18 basis point decrease from 0.95% at March 31, 2022 and a 9 basis point decrease from 0.86% at December 31, 2022.
Nonaccrual loans decreased from December 31, 2022 to March 31, 2023. As a percentage of nonaccrual loans, the allowance for credit losses on loans was 127.47% at March 31, 2023, compared to 123.07% at March 31, 2022 and 127.50% at December 31, 2022.
Total criticized and classified assets were $1.4 billion at March 31, 2023, an increase of $145.3 million and $19.3 million from March 31, 2022 and December 31, 2022, respectively. Other classified assets include investment securities that fell below investment grade rating totaling $26.4 million at March 31, 2023, compared to $24.7 million at both March 31, 2022 and December 31, 2022.
60
Allowance for Credit Losses on Loans and Unfunded Commitments
Net charge-offs on loans totaled $16.4 million during the three months ended March 31, 2023, compared to net charge-offs of $2.8 million for the same period in 2022. Annualized, net charge-offs (recoveries) to average loans were 0.21% for the three months ended March 31, 2023, compared to 0.05% for the same period in 2022. The three months ended March 31, 2023 included net charge-offs on PCD loans totaling $12.4 million, or 0.16% on an annualized basis of average loans. Management will continue its efforts to reduce the level of non-performing loans and may consider the possibility of sales of troubled and non-performing loans, which could result in additional charge-offs to the allowance for credit losses on loans.
Credit quality within the loans held for investment portfolio is continuously monitored by management and is reflected within the allowance for credit losses on loans. The allowance for credit losses is an estimate of expected losses inherent within the Company’s loans held for investment portfolio. Credit quality is assessed and monitored by evaluating various attributes and the results of those evaluations are utilized in underwriting new loans and in our process for estimating expected credit losses. Expected credit loss inherent in non-cancelable off-balance-sheet credit exposures is accounted for as a separate liability included in other liabilities on the balance sheet. The allowance for credit losses on loans held for investment and unfunded loan commitments is adjusted by a credit loss expense, which is reported in earnings, and reduced by the charge-off of loan amounts, net of recoveries. Accrued interest receivable is excluded from the estimate of credit losses.
The allowance for credit loss estimation process involves procedures to consider the unique characteristics of our loan portfolio segments. These segments are further disaggregated into loan classes based on the level at which credit risk of the loan is monitored. When computing the level of expected credit losses, credit loss assumptions are estimated using a model that categorizes loan pools based on loss history, delinquency status, and other credit trends and risk characteristics, including current conditions and reasonable and supportable forecasts about the future. Determining the appropriateness of the allowance is complex and requires judgment by management about the effect of matters that are inherently uncertain. In future periods, evaluations of the overall loan portfolio, in light of the factors and forecasts then prevailing, may result in significant changes in the allowance and credit loss expense in those future periods.
The allowance level is influenced by loan volumes, loan AQR migration or delinquency status, changes in historical loss experience, and other conditions influencing loss expectations, such as reasonable and supportable forecasts of economic conditions. The methodology for estimating the amount of expected credit losses reported in the allowance for credit losses on loans has two basic components: first, an asset-specific component involving individual loans that do not share risk characteristics with other loans and the measurement of expected credit losses for such individual loans; and second, a pooled component for estimated expected credit losses for pools of loans that share similar risk characteristics.
The allowance for credit losses on loans was $298.7 million at March 31, 2023, compared to $303.7 million at December 31, 2022. Continued loan growth in future periods, a decline in our current level of recoveries, or an increase in charge-offs could result in an increase in provision expense. Additionally, provision expense may be volatile due to changes in CECL model assumptions of credit quality, macroeconomic factors and conditions, and loan composition, which drive the allowance for credit losses balance.
We maintain an allowance for credit losses on unfunded loan commitments to provide for the risk of loss inherent in these arrangements. The allowance is computed using a methodology similar to that used to determine the allowance for credit losses on loans, modified to take into account the probability of a drawdown on the commitment. The allowance for credit losses on unfunded loan commitments is classified as a liability account on the balance sheet within accrued expenses and other liabilities, while the corresponding provision for unfunded loan commitments is included in the provision for credit losses. The allowance for credit losses on unfunded loan commitments totaled $34.2 million at March 31, 2023, compared to $32.2 million at December 31, 2022.
See the section entitled “Risk Factors” in the Company’s 2022 Annual Report on Form 10-K for further discussion of our credit risk.
Market Risk
Market risk is the risk that the estimated fair value of our assets, liabilities, and derivative financial instruments will decline as a result of changes in interest rates or financial market volatility, or that our net income will be significantly reduced by interest rate changes.
61
The objective of our interest rate management process is to maximize net interest income while operating within acceptable limits established for interest rate risk and maintaining adequate levels of funding and liquidity.
Potential cash flows, sales, or replacement value of many of our assets and liabilities, especially those that earn or pay interest, are sensitive to changes in the general level of interest rates. This interest rate risk arises primarily from our normal business activities of gathering deposits and extending loans. Many factors affect our exposure to changes in interest rates, such as general economic and financial conditions, client preferences, historical pricing relationships, and re-pricing characteristics of financial instruments. Our earnings can also be affected by the monetary and fiscal policies of the U.S. Government and its agencies, particularly the Federal Reserve.
In managing interest rate risk, we establish guidelines for asset and liability management, including measurement of short and long-term sensitivities to changes in interest rates, which are reviewed with the Enterprise Risk Committee of our Board of Directors. Based on the results of our analysis, we may use different techniques to manage changing trends in interest rates including:
•adjusting balance sheet mix or altering interest rate characteristics of assets and liabilities;
•changing product pricing strategies;
•modifying characteristics of the investment securities portfolio; or
•using derivative financial instruments, to a limited degree.
A key element in our ongoing process is to measure and monitor interest rate risk using a model to quantify the likely impact of changing interest rates on Old National’s results of operations. The model quantifies the effects of various possible interest rate scenarios on projected net interest income. The model measures the impact on net interest income relative to a base case scenario. The base case scenario assumes that the balance sheet and interest rates are held at current levels. The model shows our projected net interest income sensitivity based on interest rate changes only and does not consider other forecast assumptions.
62
The following table illustrates our projected net interest income sensitivity over a two-year cumulative horizon based on the asset/liability model at March 31, 2023 and 2022:
| Immediate Rate Decrease | Immediate Rate Increase | ||||||||||||||||||||||
| (dollars in thousands) | -300 Basis Points | -200 Basis Points | -100 Basis Points | Base | +100 Basis Points | +200 Basis Points | +300 Basis Points | ||||||||||||||||
| March 31, 2023 | |||||||||||||||||||||||
| Projected interest income: | |||||||||||||||||||||||
| Money market, other interest earning investments, and investment securities | $ | 638,159 | $ | 668,554 | $ | 711,908 | $ | 764,597 | $ | 815,964 | $ | 866,973 | $ | 918,430 | |||||||||
| Loans | 2,516,865 | 2,868,902 | 3,220,937 | 3,569,373 | 3,908,901 | 4,247,694 | 4,586,338 | ||||||||||||||||
| Total interest income | 3,155,024 | 3,537,456 | 3,932,845 | 4,333,970 | 4,724,865 | 5,114,667 | 5,504,768 | ||||||||||||||||
| Projected interest expense: | |||||||||||||||||||||||
| Deposits | 347,614 | 520,021 | 699,243 | 879,315 | 1,063,942 | 1,248,569 | 1,433,196 | ||||||||||||||||
| Borrowings | 333,258 | 441,566 | 539,054 | 636,325 | 736,439 | 836,612 | 936,862 | ||||||||||||||||
| Total interest expense | 680,872 | 961,587 | 1,238,297 | 1,515,640 | 1,800,381 | 2,085,181 | 2,370,058 | ||||||||||||||||
| Net interest income | $ | 2,474,152 | $ | 2,575,869 | $ | 2,694,548 | $ | 2,818,330 | $ | 2,924,484 | $ | 3,029,486 | $ | 3,134,710 | |||||||||
| Change from base | $ | (344,178) | $ | (242,461) | $ | (123,782) | $ | 106,154 | $ | 211,156 | $ | 316,380 | |||||||||||
| % change from base | (12.21) | % | (8.60) | % | (4.39) | % | 3.77 | % | 7.49 | % | 11.23 | % | |||||||||||
| Immediate Rate Decrease | Immediate Rate Increase | ||||||||||||||||||||||
| -50 Basis Points | Base | +100 Basis Points | +200 Basis Points | +300 Basis Points | |||||||||||||||||||
| March 31, 2022 | |||||||||||||||||||||||
| Projected interest income: | |||||||||||||||||||||||
| Money market, other interest earning investments, and investment securities | $ | 533,997 | $ | 569,202 | $ | 638,295 | $ | 707,979 | $ | 777,163 | |||||||||||||
| Loans | 1,731,088 | 1,859,527 | 2,164,693 | 2,472,574 | 2,779,620 | ||||||||||||||||||
| Total interest income | 2,265,085 | 2,428,729 | 2,802,988 | 3,180,553 | 3,556,783 | ||||||||||||||||||
| Projected interest expense: | |||||||||||||||||||||||
| Deposits | 20,705 | 44,541 | 191,499 | 338,619 | 485,736 | ||||||||||||||||||
| Borrowings | 144,111 | 171,141 | 235,103 | 301,239 | 367,374 | ||||||||||||||||||
| Total interest expense | 164,816 | 215,682 | 426,602 | 639,858 | 853,110 | ||||||||||||||||||
| Net interest income | $ | 2,100,269 | $ | 2,213,047 | $ | 2,376,386 | $ | 2,540,695 | $ | 2,703,673 | |||||||||||||
| Change from base | $ | (112,778) | $ | 163,339 | $ | 327,648 | $ | 490,626 | |||||||||||||||
| % change from base | (5.10) | % | 7.38 | % | 14.81 | % | 22.17 | % | |||||||||||||||
Our projected net interest income increased year over year due to loan growth and rising interest rates.
A key element in the measurement and modeling of interest rate risk is the re-pricing assumptions of our transaction deposit accounts, which have no contractual maturity dates. Because the models are driven by expected behavior in various interest rate scenarios and many factors besides market interest rates affect our net interest income, we recognize that model outputs are not guarantees of actual results. For this reason, we model many different combinations of interest rates and balance sheet assumptions to understand our overall sensitivity to market interest rate changes, including shocks, ramps, yield curve flattening, yield curve steepening, as well as forecasts of likely interest rate scenarios tested.
We use cash flow and fair value hedges, primarily interest rate swaps, collars, and floors, to mitigate interest rate risk. Derivatives designated as hedging instruments were in a net liability position with a fair value loss of $25.8 million at March 31, 2023, compared to a net liability position with a fair value loss of $36.1 million at December 31, 2022. See Note 15 to the consolidated financial statements for further discussion of derivative financial instruments.
63
Liquidity Risk
Liquidity risk arises from the possibility that we may not be able to satisfy current or future financial commitments or may become unduly reliant on alternative funding sources. We establish liquidity risk guidelines that we review with the Enterprise Risk Committee of our Board of Directors and monitor through our Balance Sheet Management Committee. The objective of liquidity management is to ensure we have the ability to fund balance sheet growth and meet deposit and debt obligations in a timely and cost-effective manner. Management monitors liquidity through a regular review of asset and liability maturities, funding sources, and loan and deposit forecasts. We maintain strategic and contingency liquidity plans to ensure sufficient available funding to satisfy requirements for balance sheet growth, properly manage capital markets’ funding sources and to address unexpected liquidity requirements. On June 5, 2020, we filed an automatic shelf registration statement with the SEC that permits us to issue an unspecified amount of debt or equity securities. We intend to renew this shelf registration statement with the SEC prior to its expiration in June 2023.
Loan repayments and maturing investment securities are a relatively predictable source of funds. However, deposit flows, calls of investment securities, and prepayments of loans and mortgage-related securities are not as predictable as they are strongly influenced by interest rates, the housing market, general and local economic conditions, and competition in the marketplace. We continually monitor marketplace trends to identify patterns that might improve the predictability of the timing of deposit flows or asset prepayments.
A maturity schedule for Old National Bank’s time deposits is shown in the following table at March 31, 2023.
| (dollars in thousands) | ||||||||||||||
| Maturity Bucket | Amount | Rate | ||||||||||||
| 2023 | $ | 2,354,454 | 2.60 | % | ||||||||||
| 2024 | 1,533,221 | 3.64 | ||||||||||||
| 2025 | 122,619 | 1.12 | ||||||||||||
| 2026 | 63,404 | 0.67 | ||||||||||||
| 2027 | 38,289 | 0.62 | ||||||||||||
| 2027 and beyond | 9,708 | 1.10 | ||||||||||||
| Total | $ | 4,121,695 | 2.89 | % | ||||||||||
Our ability to acquire funding at competitive prices is influenced by rating agencies’ views of our credit quality, liquidity, capital, and earnings. Moody’s Investors Service places us in an investment grade that indicates a low risk of default. On April 21, 2023, Moody’s Investors Service affirmed the long-term debt, deposit ratings, and assessments of Old National Bancorp (Old National, long-term senior unsecured debt “A3”) and its subsidiaries, including the Baseline Credit Assessment (“BCA”) of its banking subsidiary, Old National Bank (long-term deposits “Aa3 negative,” BCA “a2”). The outlooks on the senior unsecured debt rating and long-term issuer ratings of Old National and on the long-term deposit rating and issuer ratings of Old National Bank were changed to “negative” from “stable.”
The credit ratings of Old National and Old National Bank at March 31, 2023 are shown in the following table.
| Moody's Investors Service | ||||||||
| Long-term | Short-term | |||||||
| Old National | A3 | N/A | ||||||
| Old National Bank | Aa3 | P-1 | ||||||
64
Old National Bank maintains relationships in capital markets with brokers and dealers to issue certificates of deposit and short-term and medium-term bank notes as well. At March 31, 2023, Old National and its subsidiaries had the following availability of liquid funds and borrowings:
| (dollars in thousands) | Parent Company | Subsidiaries | |||||||||
| Available liquid funds: | |||||||||||
| Cash and due from banks | $ | 823,897 | $ | 290,038 | |||||||
| Unencumbered government-issued debt securities | — | 525,898 | |||||||||
| Unencumbered investment grade municipal securities | — | 39,227 | |||||||||
| Unencumbered corporate securities | — | 29,706 | |||||||||
| Availability of borrowings: | |||||||||||
| Amount available from Federal Reserve discount window* | — | 952,201 | |||||||||
| Amount available from Federal Reserve Bank Term Funding Program | — | 2,300,000 | |||||||||
| Amount available from Federal Home Loan Bank* | — | 5,310,000 | |||||||||
| Total available funds | $ | 823,897 | $ | 9,447,070 | |||||||
* Based on collateral pledged
Old National Bancorp has routine funding requirements consisting primarily of operating expenses, dividends to shareholders, debt service, net derivative cash flows, and funds used for acquisitions. Old National Bancorp can obtain funding to meet its obligations from dividends and management fees collected from its subsidiaries, operating line of credit, and through the issuance of debt securities. Additionally, Old National Bancorp has a shelf registration in place with the SEC permitting ready access to the public debt and equity markets. At March 31, 2023, Old National Bancorp’s other borrowings outstanding were $483.5 million. Management believes the Company has the ability to generate and obtain adequate amounts of liquidity to meet its requirements in the short-term and the long-term.
Federal banking laws regulate the amount of dividends that may be paid by Old National Bank to Old National Bancorp on an unconsolidated basis without obtaining prior regulatory approval. Prior regulatory approval is required if dividends to be declared in any year would exceed net earnings of the current year plus retained net profits for the preceding two years. Prior regulatory approval to pay dividends was not required in 2022 and is not currently required.
CRITICAL ACCOUNTING ESTIMATES
Our most significant accounting policies are described in Note 1 to the consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2022. Certain of these accounting policies require management to use significant judgment and estimates, which can have a material impact on the carrying value of certain assets and liabilities. We consider these policies to be our critical accounting estimates. The judgment and assumptions made are based upon historical experience, future forecasts, or other factors that management believes to be reasonable under the circumstances. Because of the nature of the judgment and assumptions, actual results could differ from estimates, which could have a material effect on our financial condition and results of operations.
For additional information regarding critical accounting estimates, see the section titled “Critical Accounting Estimates” included in Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2022. There have been no material changes in the Company’s application of critical accounting estimates since December 31, 2022.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
See Management’s Discussion and Analysis of Financial Condition and Results of Operations – Market Risk and Liquidity Risk.
65
ITEM 4. CONTROLS AND PROCEDURES
Conclusion Regarding the Effectiveness of Disclosure Controls and Procedures
Evaluation of Disclosure Controls and Procedures. Old National’s principal executive officer and principal financial officer have concluded that Old National’s disclosure controls and procedures (as defined in Exchange Act Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended), based on their evaluation of these controls and procedures as of the end of the period covered by this quarterly report on Form 10-Q, are effective at the reasonable assurance level as discussed below to ensure that information required to be disclosed by Old National in the reports it files under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC and that such information is accumulated and communicated to Old National’s management, including its principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure.
Limitations on the Effectiveness of Controls. Management, including our principal executive officer and principal financial officer, does not expect that Old National’s disclosure controls and internal controls will prevent all error and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of a simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people or by management override of the controls.
The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be only reasonable assurance that any design will succeed in achieving its stated goals under all potential future conditions. Over time, the system of controls may become inadequate because of changes in conditions or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.
Changes in Internal Control over Financial Reporting. There were no changes in Old National’s internal control over financial reporting that occurred during the period covered by this report that have materially affected, or are reasonably likely to materially affect, Old National’s internal control over financial reporting.
66
PART II
OTHER INFORMATION
ITEM 1A. RISK FACTORS
There have been no material changes from the risk factors disclosed in the section entitled “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
(c)ISSUER PURCHASES OF EQUITY SECURITIES
| Period | Total Number of Shares Purchased (1) | Average Price Paid Per Share | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs (2) | Maximum Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs (2) | |||||||||||||||||||
| 01/01/23 - 03/31/23 | 175 | $ | 17.98 | — | $ | 136,093,633 | |||||||||||||||||
| 02/01/23 - 02/28/23 | 301,426 | $ | 17.76 | 1,772,316 | $ | 170,476,849 | |||||||||||||||||
| 03/01/23 - 03/31/23 | 2,296,573 | $ | 16.72 | — | $ | 170,476,849 | |||||||||||||||||
| Total | 2,598,174 | $ | 16.84 | 1,772,316 | $ | 170,476,849 | |||||||||||||||||
(1)Consists of shares acquired pursuant to the Company’s share-based incentive programs. Under the terms of the Company’s share-based incentive programs, the Company accepts previously owned shares of common stock surrendered to satisfy tax withholding obligations associated with the vesting of restricted stock.
(2)On February 22, 2023, the Company issued a press release announcing that its Board of Directors approved a stock repurchase program that authorizes the Company to repurchase up to $200 million of the Company’s outstanding shares of common stock, as conditions warrant, through February 29, 2024.
ITEM 5. OTHER INFORMATION
(a)None
(b)There have been no material changes in the procedure by which security holders recommend nominees to the Company’s board of directors.
67
ITEM 6. EXHIBITS
Exhibit No. | Description | |||||||
| 3.1 | ||||||||
| 3.2 | ||||||||
| 3.3 | ||||||||
| 3.4 | ||||||||
| 3.5 | ||||||||
| 3.6 | ||||||||
| 31.1 | ||||||||
| 31.2 | ||||||||
| 32.1 | ||||||||
| 32.2 | ||||||||
| 101 | The following materials from Old National’s Form 10-Q Report for the quarterly period ended March 31, 2023, formatted in inline XBRL: (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Income (Loss), (iii) the Consolidated Statements of Comprehensive Income (Loss), (iv) the Consolidated Statements of Changes in Shareholders’ Equity, (v) the Consolidated Statements of Cash Flows, and (vi) the Notes to Consolidated Financial Statements. | |||||||
| 104 | The cover page from Old National’s Form 10-Q Report for the quarterly period ended March 31, 2023, formatted in inline XBRL and contained in Exhibit 101. | |||||||
68
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| OLD NATIONAL BANCORP | ||||||||
| (Registrant) | ||||||||
| By: | /s/ Brendon B. Falconer | |||||||
| Brendon B. Falconer | ||||||||
| Senior Executive Vice President and Chief Financial Officer | ||||||||
| Duly Authorized Officer and Principal Financial Officer | ||||||||
Date: May 3, 2023 | ||||||||
69