在本報告中使用的,「老國家」、「公司」、「我們」、「我們的」、「我們」和類似術語是指由Old National Bancorp及其全資子公司組成的合併實體。 Old National Bancorp僅指母公司,Old National Bank指Old National Bancorp的全資銀行子公司。
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 September 30,
Nine Months Ended September 30,
(dollars and shares in thousands, except per share data)
2024
2023
2024
2023
Interest Income
Loans including fees:
Taxable
$
561,428
$
474,387
$
1,594,411
$
1,334,658
Nontaxable
12,703
11,181
39,048
32,318
Investment securities:
Taxable
83,567
66,924
241,349
191,797
Nontaxable
10,531
10,833
31,769
33,039
Money market and other interest-earning investments
11,696
13,194
32,992
25,258
Total interest income
679,925
576,519
1,939,569
1,617,070
Interest Expense
Deposits
229,727
147,428
630,972
310,995
Federal funds purchased and interbank borrowings
292
910
3,239
11,404
Securities sold under agreements to repurchase
612
710
2,168
2,389
Federal Home Loan Bank advances
47,719
40,382
133,529
123,466
Other borrowings
9,851
12,003
33,058
30,071
Total interest expense
288,201
201,433
802,966
478,325
Net interest income
391,724
375,086
1,136,603
1,138,745
Provision for credit losses
28,497
19,068
83,602
47,292
Net interest income after provision for credit losses
363,227
356,018
1,053,001
1,091,453
Noninterest Income
Wealth and investment services fees
29,117
26,687
86,779
80,128
Service charges on deposit accounts
20,350
18,524
57,598
53,278
Debit card and ATM fees
11,362
10,818
32,409
31,453
Mortgage banking revenue
7,669
5,063
19,211
12,628
Capital markets income
7,426
5,891
15,055
19,003
Company-owned life insurance
5,315
3,740
14,488
11,624
Debt securities gains (losses), net
(76)
(241)
(90)
(5,440)
Other income
12,975
10,456
33,481
30,574
Total noninterest income
94,138
80,938
258,931
233,248
Noninterest Expense
Salaries and employee benefits
147,494
131,541
456,490
404,715
Occupancy
27,130
25,795
80,696
80,162
Equipment
9,888
8,284
27,263
23,394
Marketing
11,036
9,448
32,954
28,698
Technology
23,343
20,592
67,368
59,850
Communication
4,681
4,075
13,161
12,768
Professional fees
7,278
5,956
24,236
19,085
FDIC assessment
11,722
9,000
32,711
29,028
Amortization of intangibles
7,411
6,040
20,291
18,286
Amortization of tax credit investments
3,277
2,644
8,773
8,167
Other expense
19,023
21,401
53,656
57,918
Total noninterest expense
272,283
244,776
817,599
742,071
Income before income taxes
185,082
192,180
494,333
582,630
Income tax expense
41,280
44,304
109,018
133,118
Net income
143,802
147,876
385,315
449,512
Preferred dividends
(4,034)
(4,034)
(12,101)
(12,101)
Net income applicable to common shareholders
$
139,768
$
143,842
$
373,214
$
437,411
Net income per common share - basic
$
0.44
$
0.49
$
1.21
$
1.50
Net income per common share - diluted
0.44
0.49
1.21
1.50
Weighted average number of common shares outstanding - basic
315,622
290,648
307,426
290,763
Weighted average number of common shares outstanding - diluted
317,331
291,717
308,605
291,809
Dividends per common share
$
0.14
$
0.14
$
0.42
$
0.42
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 September 30,
Nine Months Ended September 30,
(dollars in thousands)
2024
2023
2024
2023
Net income
$
143,802
$
147,876
$
385,315
$
449,512
Other comprehensive income (loss):
Change in debt securities available-for-sale:
Unrealized holding gains (losses) for the period
216,995
(208,626)
154,498
(304,061)
Reclassification adjustment for securities (gains) losses realized in income
76
241
90
5,440
Income tax effect
(54,153)
51,903
(38,470)
83,092
Unrealized gains (losses) on available-for-sale securities
162,918
(156,482)
116,118
(215,529)
Change in securities held-to-maturity:
Amortization of unrealized losses on securities transferred from available-for-sale
4,740
5,623
13,434
16,574
Income tax effect
(1,203)
(1,430)
(3,411)
(2,861)
Changes from securities held-to-maturity
3,537
4,193
10,023
13,713
Change in hedges:
Net unrealized derivative gains (losses) on hedges
23,654
(15,574)
(2,540)
45,547
Reclassification adjustment for (gains) losses realized in net income
4,936
4,927
14,560
(19,893)
Income tax effect
(7,393)
2,754
(3,108)
(6,094)
Changes from hedges
21,197
(7,893)
8,912
19,560
Change in defined benefit pension plans:
Amortization of net (gains) losses recognized in income
—
—
—
(182)
Income tax effect
—
—
—
45
Changes from defined benefit pension plans
—
—
—
(137)
Other comprehensive income (loss), net of tax
187,652
(160,182)
135,053
(182,393)
Comprehensive income (loss)
$
331,454
$
(12,306)
$
520,368
$
267,119
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, 2022
$
230,500
$
292,903
$
4,174,265
$
1,217,349
$
(786,422)
$
5,128,595
Net income
—
—
—
146,600
—
146,600
Other comprehensive income (loss)
—
—
—
—
78,064
78,064
Cash dividends:
Common ($0.14 per share)
—
—
—
(41,088)
—
(41,088)
Preferred ($17.50 per share)
—
—
—
(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
Net income
—
—
—
155,036
—
155,036
Other comprehensive income (loss)
—
—
—
—
(100,275)
(100,275)
Cash dividends:
Common ($0.14 per share)
—
—
—
(40,932)
—
(40,932)
Preferred ($17.50 per share)
—
—
—
(4,033)
—
(4,033)
Common stock issued
—
20
252
—
—
272
Common stock repurchased
—
(8)
(97)
—
—
(105)
Share-based compensation expense
—
—
5,247
—
—
5,247
Stock activity under incentive compensation plans
—
663
(1,043)
(161)
—
(541)
Balance, June 30, 2023
230,500
292,597
4,149,089
1,428,542
(808,633)
5,292,095
Net income
—
—
—
147,876
—
147,876
Other comprehensive income (loss)
—
—
—
—
(160,182)
(160,182)
Cash dividends:
Common ($0.14 per share)
—
—
—
(40,933)
—
(40,933)
Preferred ($17.50 per share)
—
—
—
(4,034)
—
(4,034)
Common stock issued
—
20
243
—
—
263
Common stock repurchased
—
(31)
(420)
—
—
(451)
Share-based compensation expense
—
—
4,914
—
—
4,914
Stock activity under incentive compensation plans
—
—
151
(162)
—
(11)
Balance, September 30, 2023
$
230,500
$
292,586
$
4,153,977
$
1,531,289
$
(968,815)
$
5,239,537
7
OLD NATIONAL BANCORP
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (unaudited)– (Continued)
(dollars in thousands, except per share data)
Preferred Stock
Common Stock
Capital Surplus
Retained Earnings
Accumulated Other Comprehensive Income (Loss)
Total Shareholders’ Equity
December 31, 2023
$
230,500
$
292,655
$
4,159,924
$
1,618,630
$
(738,809)
$
5,562,900
Net income
—
—
—
120,284
—
120,284
Other comprehensive income (loss)
—
—
—
—
(40,819)
(40,819)
Cash dividends:
Common ($0.14 per share)
—
—
—
(41,060)
—
(41,060)
Preferred ($17.50 per share)
—
—
—
(4,034)
—
(4,034)
Common stock issued
—
17
248
—
—
265
Common stock repurchased
—
(434)
(6,748)
—
—
(7,182)
Share-based compensation expense
—
—
5,491
—
—
5,491
Stock activity under incentive compensation plans
—
1,092
(1,373)
(156)
—
(437)
Balance, March 31, 2024
230,500
293,330
4,157,542
1,693,664
(779,628)
5,595,408
Net income
—
—
—
121,229
—
121,229
Other comprehensive income (loss)
—
—
—
—
(11,780)
(11,780)
Acquisition of CapStar Financial Holdings, Inc.
—
24,014
393,584
—
—
417,598
Cash dividends:
Common ($0.14 per share)
—
—
—
(44,656)
—
(44,656)
Preferred ($17.50 per share)
—
—
—
(4,033)
—
(4,033)
Common stock issued
—
16
249
—
—
265
Common stock repurchased
—
(77)
(1,199)
—
—
(1,276)
Share-based compensation expense
—
—
9,062
—
—
9,062
Stock activity under incentive compensation plans
—
1,686
(8,273)
(158)
—
(6,745)
Balance, June 30, 2024
230,500
318,969
4,550,965
1,766,046
(791,408)
6,075,072
Net income
—
—
—
143,802
—
143,802
Other comprehensive income (loss)
—
—
—
—
187,652
187,652
Cash dividends:
Common ($0.14 per share)
—
—
—
(44,654)
—
(44,654)
Preferred ($17.50 per share)
—
—
—
(4,034)
—
(4,034)
Common stock issued
—
15
239
—
—
254
Common stock repurchased
—
(15)
(272)
—
—
(287)
Share-based compensation expense
—
—
8,703
—
—
8,703
Stock activity under incentive compensation plans
—
(14)
941
(137)
—
790
Balance, September 30, 2024
$
230,500
$
318,955
$
4,560,576
$
1,861,023
$
(603,756)
$
6,367,298
The accompanying notes to consolidated financial statements are an integral part of these statements.
8
OLD NATIONAL BANCORP
CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)
Nine Months Ended September 30,
(dollars in thousands)
2024
2023
Cash Flows From Operating Activities
Net income
$
385,315
$
449,512
Adjustments to reconcile net income to cash provided by operating activities:
Depreciation
28,449
28,162
Amortization of other intangible assets
20,291
18,286
Amortization of tax credit investments
8,773
8,167
Net premium amortization on investment securities
6,650
8,673
Accretion income related to acquired loans
(26,531)
(17,484)
Share-based compensation expense
23,256
22,903
Provision for credit losses
83,602
47,292
Debt securities (gains) losses, net
90
5,440
Net (gains) losses on sales of loans and other assets
(7,084)
(727)
Increase in cash surrender value of company-owned life insurance
(14,488)
(11,624)
Residential real estate loans originated for sale
(632,726)
(366,340)
Proceeds from sales of residential real estate loans
615,624
366,485
(Increase) decrease in interest receivable
11,447
(18,982)
(Increase) decrease in other assets
(38,458)
(56,116)
Increase (decrease) in accrued expenses and other liabilities
(77,681)
(40,132)
Net cash flows provided by (used in) operating activities
386,529
443,515
Cash Flows From Investing Activities
Cash received from merger, net
177,791
—
Purchases of investment securities available-for-sale
(1,263,354)
(626,820)
Purchases of investment securities held-to-maturity
—
(1,941)
Purchases of Federal Home Loan Bank/Federal Reserve Bank stock
(13,129)
(99,158)
Purchases of equity securities
(5,462)
(20,862)
Proceeds from maturities, prepayments, and calls of investment securities available-for-sale
755,417
614,782
Proceeds from sales of investment securities available-for-sale
297,858
54,056
Proceeds from maturities, prepayments, and calls of investment securities held-to-maturity
55,069
76,276
Proceeds from sales of Federal Home Loan Bank/Federal Reserve Bank stock
14,426
47,738
Proceeds from sales of equity securities
2,755
2,610
Loan originations and payments, net
(1,327,734)
(2,269,544)
Proceeds from sales of commercial loans
63,434
679,952
Proceeds from company-owned life insurance death benefits
10,212
5,865
Proceeds from sales of premises and equipment and other assets
1,585
3,513
Purchases of premises and equipment and other assets
(23,513)
(28,074)
Net cash flows provided by (used in) investing activities
(1,254,645)
(1,561,607)
Cash Flows From Financing Activities
Net increase (decrease) in:
Deposits
1,050,442
2,251,846
Federal funds purchased and interbank borrowings
134,873
(580,571)
Securities sold under agreements to repurchase
(40,580)
(153,743)
Other borrowings
(209,675)
114,251
Payments for maturities of Federal Home Loan Bank advances
(1,300,000)
(1,850,150)
Proceeds from Federal Home Loan Bank advances
1,400,000
2,450,000
Cash dividends paid
(142,471)
(135,054)
Common stock repurchased
(8,745)
(44,266)
Common stock issued
784
797
Net cash flows provided by (used in) financing activities
884,628
2,053,110
Net increase (decrease) in cash and cash equivalents
16,512
935,018
Cash and cash equivalents at beginning of period
1,175,058
728,412
Cash and cash equivalents at end of period
$
1,191,570
$
1,663,430
9
OLD NATIONAL BANCORP
CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)– (Continued)
Nine Months Ended September 30,
(dollars in thousands)
2024
2023
Supplemental Cash Flow Information:
Total interest paid
$
797,929
$
450,939
Total income taxes paid (net of refunds)
54,904
158,478
Noncash Investing and Financing Activities:
Common stock issued for merger, net
417,598
—
Operating lease right-of-use assets obtained in exchange for lease obligations
22,367
7,899
Finance lease right-of-use assets obtained in exchange for lease obligations
16,703
10,019
The accompanying notes to consolidated financial statements are an integral part of these statements.
10
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 September 30, 2024 and December 31, 2023, and the results of its operations for the three and nine months ended September 30, 2024 and 2023. 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, 2023.
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.
NOTE 2 – RECENT ACCOUNTING PRONOUNCEMENTS
Accounting Guidance Adopted in 2024
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, including interim periods within those fiscal years. The adoption of this guidance on January 1, 2024 did not have a material impact 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. The adoption of this guidance on a modified retrospective basis on January 1, 2024 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 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. As of September 30, 2024, substantially all of the Company’s LIBOR exposure was addressed and remaining LIBOR-based contracts are expected to transition to alternate reference rates at their next index reset dates. Old National believes the adoption of this guidance on activities subsequent to September 30, 2024 will not have a material impact on the consolidated financial statements.
11
Accounting Guidance Pending Adoption
FASB ASC 280 – In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. The amendments are intended to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses. In addition, the amendments enhance interim disclosure requirements, clarify circumstances in which an entity can disclose multiple segment measures of profit or loss, provide new segment disclosure requirements for entities with a single reportable segment, and contain other disclosure requirements. The purpose of the amendments is to enable investors to better understand an entity’s overall performance and assess potential future cash flows. A public entity should apply the amendments retrospectively to all prior periods presented in the financial statements. Upon transition, the segment expense categories and amounts disclosed in the prior periods should be based on the significant segment expense categories identified and disclosed in the period of adoption. This ASU is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted. Old National is currently evaluating the impact of adopting the new guidance on the consolidated financial statements.
FASB ASC 740 – In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. Among other things, these amendments require that public business entities on an annual basis disclose additional information in specified categories with respect to the reconciliation of the effective tax rate to the statutory rate for federal, state, and foreign income taxes. It also requires greater detail about individual reconciling items in the rate reconciliation to the extent the impact of those items exceeds a quantitative threshold (if the effect of those reconciling items is equal to or greater than 5 percent of the amount computed by multiplying pretax income (loss) by the applicable statutory income tax rate). In addition, the ASU requires information pertaining to taxes paid (net of refunds received) to be disaggregated for federal, state, and foreign taxes and further disaggregated for specific jurisdictions to the extent the related amounts are equal to or greater than 5 percent of total income taxes paid (net of refunds received). The amendments in this ASU are effective for annual periods beginning after December 15, 2024. Early adoption is permitted. Old National is currently evaluating the impact of adopting the new guidance on the consolidated financial statements.
NOTE 3 – ACQUISITION AND DIVESTITURE ACTIVITY
Acquisition
CapStar Financial Holdings, Inc.
On April 1, 2024, Old National completed its acquisition of CapStar Financial Holdings, Inc. (“CapStar”) and its wholly-owned subsidiary, CapStar Bank, in an all-stock transaction. This partnership strengthens Old National’s Nashville, Tennessee presence and adds several new high-growth markets. Pursuant to the terms of the merger agreement, each outstanding share of CapStar common stock was converted into the right to receive 1.155 shares of Old National common stock plus cash in lieu of fractional shares. All system conversions related to the transaction were completed in early July 2024.
12
The assets acquired and liabilities assumed, both intangible and tangible, were recorded at their estimated fair values as of the merger date and have been accounted for under the acquisition method of accounting. The following table presents the preliminary valuation of the assets acquired and liabilities assumed and the fair value of consideration as of the merger date:
(dollars and shares in thousands)
April 1, 2024
Assets
Cash and cash equivalents
$
177,791
Investment securities
342,490
FHLB/Federal Reserve Bank stock
14,426
Loans held-for-sale
21,159
Loans, net of allowance for credit losses
2,120,627
Premises and equipment
22,481
Goodwill
178,283
Other intangible assets
46,125
Company-owned life insurance
91,475
Other assets
94,312
Total assets
$
3,109,169
Liabilities
Deposits
$
2,560,124
Federal Home Loan Bank advances
75,000
Other borrowings
30,000
Accrued expenses and other liabilities
26,447
Total liabilities
$
2,691,571
Fair value of consideration
Common stock (24,014 shares issued at $17.41 per share)
$
417,598
Total consideration
$
417,598
Goodwill related to this merger will not be deductible for tax purposes.
Other intangible assets acquired included core deposit intangibles. The estimated fair value of the core deposit intangible was $46.1 million and is being amortized over an estimated useful life of 10 years.
The fair value of PCD assets was $610.7 million on the date of merger. The gross contractual amounts receivable relating to the PCD assets was $679.3 million. Old National estimates, on the date of the merger, that $26.7 million of the contractual cash flows specific to the PCD assets will not be collected.
Transaction and integration costs primarily associated with the CapStar merger have been expensed for the three and nine months ended September 30, 2024 totaling $6.9 million and $29.2 million, respectively, and additional transaction and integration costs will be expensed in future periods as incurred.
13
NOTE 4 – NET INCOME PER COMMON SHARE
Basic and diluted net income per common share are calculated using the two-class method. Net income 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 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 per common share:
Three Months Ended September 30,
Nine Months Ended September 30,
(dollars and shares in thousands, except per share data)
2024
2023
2024
2023
Net income
$
143,802
$
147,876
$
385,315
$
449,512
Preferred dividends
(4,034)
(4,034)
(12,101)
(12,101)
Net income applicable to common shares
$
139,768
$
143,842
$
373,214
$
437,411
Weighted average common shares outstanding:
Weighted average common shares outstanding (basic)
315,622
290,648
307,426
290,763
Effect of dilutive securities:
Restricted stock
1,709
1,069
1,179
1,045
Stock appreciation rights
—
—
—
1
Weighted average diluted shares outstanding
317,331
291,717
308,605
291,809
Basic Net Income Per Common Share
$
0.44
$
0.49
$
1.21
$
1.50
Diluted Net Income Per Common Share
$
0.44
$
0.49
$
1.21
$
1.50
NOTE 5 – INVESTMENT SECURITIES
The following table summarizes the amortized cost and fair value of the available-for-sale portfolio and the corresponding amounts of gross unrealized gains, unrealized losses, and basis adjustments in AOCI.
(dollars in thousands)
Amortized Cost
Unrealized Gains
Unrealized Losses
Basis
Adjustments (1)
Fair Value
September 30, 2024
Available-for-Sale
U.S. Treasury
$
260,893
$
157
$
(13,076)
$
(37,696)
$
210,278
U.S. government-sponsored entities and agencies
1,506,552
227
(160,832)
(51,669)
1,294,278
Mortgage-backed securities - Agency
5,608,308
20,435
(527,687)
—
5,101,056
States and political subdivisions
527,887
1,199
(21,042)
3,521
511,565
Pooled trust preferred securities
13,805
—
(2,648)
—
11,157
Other securities
315,787
786
(12,467)
—
304,106
Total available-for-sale securities
$
8,233,232
$
22,804
$
(737,752)
$
(85,844)
$
7,432,440
December 31, 2023
Available-for-Sale
U.S. Treasury
$
449,817
$
154
$
(11,941)
$
(41,297)
$
396,733
U.S. government-sponsored entities and agencies
1,487,879
33
(192,717)
(63,931)
1,231,264
Mortgage-backed securities - Agency
4,835,319
3,093
(621,852)
—
4,216,560
States and political subdivisions
554,509
878
(23,057)
2,930
535,260
Pooled trust preferred securities
13,797
—
(2,460)
—
11,337
Other securities
343,568
449
(22,116)
—
321,901
Total available-for-sale securities
$
7,684,889
$
4,607
$
(874,143)
$
(102,298)
$
6,713,055
(1) Basis adjustments represent the amount of fair value hedging adjustments included in the carrying amounts of fixed-rate investment securities assets designated in fair value hedging arrangements. See Note 15 to the consolidated financial statements for additional information regarding these derivative financial instruments.
14
The following table summarizes the amortized cost and fair value of the held-to-maturity investment securities portfolio and the corresponding amounts of gross unrecognized gains and losses.
(dollars in thousands)
Amortized Cost
Unrecognized Gains
Unrecognized Losses
Fair Value
September 30, 2024
Held-to-Maturity
U.S. government-sponsored entities and agencies
$
831,160
$
—
$
(130,687)
$
700,473
Mortgage-backed securities - Agency
984,770
—
(130,454)
854,316
States and political subdivisions
1,153,563
1,680
(105,827)
1,049,416
Allowance for securities held-to-maturity
(150)
—
—
(150)
Total held-to-maturity securities
$
2,969,343
$
1,680
$
(366,968)
$
2,604,055
December 31, 2023
Held-to-Maturity
U.S. government-sponsored entities and agencies
$
825,953
$
—
$
(154,827)
$
671,126
Mortgage-backed securities - Agency
1,029,131
—
(147,137)
881,994
States and political subdivisions
1,158,559
1,800
(112,141)
1,048,218
Allowance for securities held-to-maturity
(150)
—
—
(150)
Total held-to-maturity securities
$
3,013,493
$
1,800
$
(414,105)
$
2,601,188
Substantially all of the mortgage-backed securities in the investment portfolio are residential mortgage-backed securities.
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 September 30,
Nine Months Ended September 30,
(dollars in thousands)
2024
2023
2024
2023
Proceeds
$
22,545
$
28,531
$
370,870
$
111,419
Realized gains
90
54
98
1,002
Realized losses
(166)
(295)
(188)
(6,442)
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.
September 30, 2024
(dollars in thousands)
Amortized Cost
Fair Value
Weighted Average Yield
Maturity
Available-for-Sale
Within one year
$
408,483
$
409,578
4.31
%
One to five years
2,841,655
2,728,724
3.87
Five to ten years
3,716,071
3,257,518
2.39
Beyond ten years
1,267,023
1,036,620
2.66
Total
$
8,233,232
$
7,432,440
3.04
%
Held-to-Maturity
Within one year
$
153
$
146
2.20
%
One to five years
164,752
139,140
2.56
Five to ten years
1,248,019
1,115,473
2.65
Beyond ten years
1,556,419
1,349,296
2.72
Total
$
2,969,343
$
2,604,055
2.68
%
15
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
September 30, 2024
Available-for-Sale
U.S. Treasury
$
1,998
$
(4)
$
193,148
$
(13,072)
$
195,146
$
(13,076)
U.S. government-sponsored entities and agencies
55,754
(114)
1,209,200
(160,718)
1,264,954
(160,832)
Mortgage-backed securities - Agency
93,981
(786)
3,633,891
(526,901)
3,727,872
(527,687)
States and political subdivisions
22,970
(114)
306,635
(20,928)
329,605
(21,042)
Pooled trust preferred securities
—
—
11,157
(2,648)
11,157
(2,648)
Other securities
47,408
(157)
209,600
(12,310)
257,008
(12,467)
Total available-for-sale
$
222,111
$
(1,175)
$
5,563,631
$
(736,577)
$
5,785,742
$
(737,752)
December 31, 2023
Available-for-Sale
U.S. Treasury
$
8,937
$
(42)
$
191,027
$
(11,899)
$
199,964
$
(11,941)
U.S. government-sponsored entities and agencies
—
—
1,189,314
(192,717)
1,189,314
(192,717)
Mortgage-backed securities - Agency
90,145
(710)
3,835,552
(621,142)
3,925,697
(621,852)
States and political subdivisions
86,865
(495)
259,767
(22,562)
346,632
(23,057)
Pooled trust preferred securities
—
—
11,337
(2,460)
11,337
(2,460)
Other securities
39,032
(229)
255,888
(21,887)
294,920
(22,116)
Total available-for-sale
$
224,979
$
(1,476)
$
5,742,885
$
(872,667)
$
5,967,864
$
(874,143)
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
September 30, 2024
Held-to-Maturity
U.S. government-sponsored entities and agencies
$
—
$
—
$
700,473
$
(130,687)
$
700,473
$
(130,687)
Mortgage-backed securities - Agency
—
—
854,316
(130,454)
854,316
(130,454)
States and political subdivisions
671
(1)
978,641
(105,826)
979,312
(105,827)
Total held-to-maturity
$
671
$
(1)
$
2,533,430
$
(366,967)
$
2,534,101
$
(366,968)
December 31, 2023
Held-to-Maturity
U.S. government-sponsored entities and agencies
$
—
$
—
$
671,126
$
(154,827)
$
671,126
$
(154,827)
Mortgage-backed securities - Agency
—
—
881,994
(147,137)
881,994
(147,137)
States and political subdivisions
—
—
977,154
(112,141)
977,154
(112,141)
Total held-to-maturity
$
—
$
—
$
2,530,274
$
(414,105)
$
2,530,274
$
(414,105)
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 $114.2 million at September 30, 2024 and $127.6 million at December 31, 2023. These unrecognized losses 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 September 30, 2024 or December 31, 2023.
16
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 September 30, 2024 and December 31, 2023. Accrued interest receivable on the securities portfolio is excluded from the estimate of credit losses and totaled $42.5 million at September 30, 2024 and $50.3 million at December 31, 2023.
At September 30, 2024, Old National’s securities portfolio consisted of 3,013 securities, 2,452 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 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 September 30, 2024, 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 pooled trust preferred securities 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 nine months ended September 30, 2024 or 2023.
Equity Securities
Equity securities consist of mutual funds for Community Reinvestment Act qualified investments and diversified investment securities held in a grantor trust for participants in the Company’s nonqualified deferred compensation plan. Old National’s equity securities with readily determinable fair values totaled $89.2 million at September 30, 2024 and $80.4 million at December 31, 2023. There were gains on equity securities of $1.5 million during the three months ended September 30, 2024 and $1.4 million during the nine months ended September 30, 2024, compared to losses of $0.8 million during the three months ended September 30, 2023 and $1.4 million during the nine months ended September 30, 2023.
Alternative Investments
Old National has alternative investments without readily determinable fair values that are included in other assets totaling $580.3 million at September 30, 2024 and $449.3 million at December 31, 2023. These investments consisted of $292.6 million of illiquid investments in partnerships, limited liability companies, and other ownership interests that support affordable housing and $287.7 million of economic development and community revitalization initiatives in low-to-moderate income neighborhoods at September 30, 2024, compared to $252.2 million and $197.1 million for the same investment types, respectively, at December 31, 2023. There have been no impairments or adjustments on equity securities without readily determinable fair values, except for amortization of tax credit investments in the nine months ended September 30, 2024 and 2023. 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 and Southeast regions of the United States. Old National manages concentrations of credit exposure by industry, product, geography, client relationship, and loan size.
Old National has loan participations, which qualify as participating interests, with other financial institutions. At September 30, 2024, these loans totaled $3.4 billion, of which $1.5 billion had been sold to other financial institutions and $1.9 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
17
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.
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
Portfolio Segment After Reclassifications
(dollars in thousands)
September 30, 2024
Commercial (1)
$
10,408,095
$
(224,732)
$
10,183,363
Commercial real estate
16,356,216
(175,628)
16,180,588
BBCC
N/A
400,360
400,360
Residential real estate
6,757,896
—
6,757,896
Consumer
2,878,436
(2,878,436)
N/A
Indirect
N/A
1,096,234
1,096,234
Direct
N/A
419,201
419,201
Home equity
N/A
1,363,001
1,363,001
Total loans (2)
$
36,400,643
$
—
$
36,400,643
Allowance for credit losses on loans
(380,840)
—
(380,840)
Net loans
$
36,019,803
$
—
$
36,019,803
December 31, 2023
Commercial (1)
$
9,512,230
$
(232,764)
$
9,279,466
Commercial real estate
14,140,629
(169,058)
13,971,571
BBCC
N/A
401,822
401,822
Residential real estate
6,699,443
—
6,699,443
Consumer
2,639,625
(2,639,625)
N/A
Indirect
N/A
1,050,982
1,050,982
Direct
N/A
523,172
523,172
Home equity
N/A
1,065,471
1,065,471
Total loans (2)
$
32,991,927
$
—
$
32,991,927
Allowance for credit losses on loans
(307,610)
—
(307,610)
Net loans
$
32,684,317
$
—
$
32,684,317
(1)Includes direct finance leases of $133.6 million at September 30, 2024 and $169.7 million at December 31, 2023.
(2) Includes unearned income of $183.4 million at September 30, 2024 and $93.7 million at December 31, 2023.
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.
18
Commercial Real Estate
Commercial real estate loans are classified 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 241%, Old National Bank’s applicable investor commercial real estate loans as a percentage of its Tier 1 capital plus the allowance for credit losses attributable to loans and leases remained below the regulatory guideline limit of 300% at September 30, 2024.
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. 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 such changes as 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 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 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.
19
Home Equity
Home equity loans are generally secured by 1-4 family residences that are owner-occupied. Old National has established 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 monitoring of updated borrower credit scores.
20
Allowance for Credit Losses
Loans
Credit loss assumptions used when computing the level of expected credit losses 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. 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, global military conflicts, and global trade 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 September 30, 2024
Commercial
$
138,460
$
3,245
$
(11,512)
$
308
$
6,341
$
136,842
Commercial real estate
189,911
(442)
(2,799)
214
18,015
204,899
BBCC
2,897
—
(676)
56
415
2,692
Residential real estate
23,135
—
—
64
(1,711)
21,488
Indirect
1,233
—
(1,715)
290
5,853
5,661
Direct
3,131
—
(2,137)
475
958
2,427
Home equity
7,568
—
(126)
84
(695)
6,831
Total
$
366,335
$
2,803
$
(18,965)
$
1,491
$
29,176
$
380,840
Three Months Ended September 30, 2023
Commercial
$
127,403
$
—
$
(16,705)
$
1,616
$
12,441
$
124,755
Commercial real estate
136,897
—
(2,291)
102
10,267
144,975
BBCC
2,776
—
(1,049)
70
912
2,709
Residential real estate
20,421
—
(15)
28
346
20,780
Indirect
1,407
—
(490)
325
79
1,321
Direct
4,755
—
(2,180)
580
416
3,571
Home equity
6,896
—
(20)
341
(1,346)
5,871
Total
$
300,555
$
—
$
(22,750)
$
3,062
$
23,115
$
303,982
Nine Months Ended September 30, 2024
Commercial
$
118,333
$
17,838
$
(25,098)
$
1,104
$
24,665
$
136,842
Commercial real estate
155,099
8,041
(12,541)
1,791
52,509
204,899
BBCC
2,887
—
(1,687)
304
1,188
2,692
Residential real estate
20,837
134
—
845
(328)
21,488
Indirect
1,236
—
(3,937)
957
7,405
5,661
Direct
3,169
59
(6,449)
1,527
4,121
2,427
Home equity
6,049
653
(314)
229
214
6,831
Total
$
307,610
$
26,725
$
(50,026)
$
6,757
$
89,774
$
380,840
Nine Months Ended September 30, 2023
Commercial
$
120,612
$
—
$
(37,459)
$
3,713
$
37,889
$
124,755
Commercial real estate
138,244
—
(5,938)
1,394
11,275
144,975
BBCC
2,431
—
(1,171)
174
1,275
2,709
Residential real estate
21,916
—
(256)
153
(1,033)
20,780
Indirect
1,532
—
(2,089)
1,349
529
1,321
Direct
12,116
—
(8,018)
1,798
(2,325)
3,571
Home equity
6,820
—
(330)
471
(1,090)
5,871
Total
$
303,671
$
—
$
(55,261)
$
9,052
$
46,520
$
303,982
The allowance for credit losses on loans at September 30, 2024 included $26.7 million of allowance for credit losses on acquired PCD loans established through acquisition accounting adjustments on or after the CapStar acquisition date. In addition, the provision for credit losses on loans in the nine months ended September 30, 2024 included $15.3 million to establish an allowance for credit losses on non-PCD loans acquired in the CapStar transaction.
21
Accrued interest receivable on loans is excluded from the estimate of credit losses and totaled $174.8 million at September 30, 2024, compared to $169.8 million at December 31, 2023.
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 September 30,
Nine Months Ended September 30,
(dollars in thousands)
2024
2023
2024
2023
Allowance for credit losses on unfunded loan commitments:
Balance at beginning of period
$
25,733
$
37,007
$
31,226
$
32,188
Provision for credit losses on unfunded loan commitments acquired during the period
—
—
1,763
—
Provision (release) for credit losses on unfunded loan commitments
(679)
(4,047)
(7,935)
772
Balance at end of period
$
25,054
$
32,960
$
25,054
$
32,960
Credit Quality
Old National’s management monitors the credit quality of its loans on an ongoing basis with the AQR for commercial, commercial real estate, and BBCC 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:
Special Mention. Loans categorized as special mention 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 collectionor liquidationin 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 special mention, classified – substandard, classified – nonaccrual, or classified – doubtful.
22
The following table summarizes the amortized cost of term loans by risk category of commercial, commercial real estate, and BBCC loans by loan portfolio segment, class of loan, and origination year:
(dollars in thousands)
Origination Year
Revolving to Term
2024
2023
2022
2021
2020
Prior
Revolving
Total
September 30, 2024
Commercial:
Pass
$
1,555,665
$
1,519,627
$
1,243,415
$
734,457
$
467,036
$
636,137
$
2,560,086
$
657,716
$
9,374,139
Special Mention
34,491
62,344
43,253
14,913
18,003
12,073
120,436
25,235
330,748
Classified:
Substandard
11,204
63,668
97,872
32,674
21,667
26,861
89,643
29,742
373,331
Nonaccrual
352
812
2,723
792
637
2,354
242
4,813
12,725
Doubtful
1,460
11,485
25,610
7,640
5,726
1,226
22,294
16,979
92,420
Total
$
1,603,172
$
1,657,936
$
1,412,873
$
790,476
$
513,069
$
678,651
$
2,792,701
$
734,485
$
10,183,363
Commercial real estate:
Pass
$
1,649,355
$
2,584,786
$
3,882,068
$
2,267,541
$
1,407,050
$
1,877,393
$
143,314
$
929,671
$
14,741,178
Special Mention
47,435
35,196
105,531
126,457
49,338
68,825
4,492
56,651
493,925
Classified:
Substandard
62,087
37,197
244,297
62,366
39,810
172,429
1,018
79,285
698,489
Nonaccrual
421
708
4,267
2,881
2,763
15,942
—
361
27,343
Doubtful
7,335
5,675
4,858
53,679
25,556
75,276
—
47,274
219,653
Total
$
1,766,633
$
2,663,562
$
4,241,021
$
2,512,924
$
1,524,517
$
2,209,865
$
148,824
$
1,113,242
$
16,180,588
BBCC:
Pass
$
60,158
$
83,681
$
58,701
$
36,774
$
31,632
$
30,934
$
61,932
$
16,809
$
380,621
Special Mention
392
2,740
1,034
720
723
369
3,818
3,074
12,870
Classified:
Substandard
105
499
145
200
30
226
694
523
2,422
Nonaccrual
—
262
434
347
67
1,010
—
642
2,762
Doubtful
—
231
642
301
15
1
—
495
1,685
Total
$
60,655
$
87,413
$
60,956
$
38,342
$
32,467
$
32,540
$
66,444
$
21,543
$
400,360
Origination Year
Revolving to Term
2023
2022
2021
2020
2019
Prior
Revolving
Total
December 31, 2023
Commercial:
Pass
$
1,826,289
$
1,573,669
$
985,964
$
520,883
$
450,911
$
495,979
$
2,051,985
$
651,953
$
8,557,633
Special Mention
20,038
90,031
19,953
36,906
25,756
47,357
89,765
44,348
374,154
Classified:
Substandard
27,271
41,164
27,990
37,618
10,461
29,981
72,703
56,716
303,904
Nonaccrual
32
7,034
—
—
823
3,411
—
5,461
16,761
Doubtful
—
7,261
5,925
4,875
1,742
7,211
—
—
27,014
Total
$
1,873,630
$
1,719,159
$
1,039,832
$
600,282
$
489,693
$
583,939
$
2,214,453
$
758,478
$
9,279,466
Commercial real estate:
Pass
$
2,177,841
$
3,515,702
$
2,563,638
$
1,576,044
$
1,010,351
$
1,161,119
$
103,332
$
960,386
$
13,068,413
Special Mention
69,648
69,946
68,708
27,059
52,107
95,896
3,893
64,730
451,987
Classified:
Substandard
26,638
56,423
21,401
28,983
61,186
49,558
—
48,760
292,949
Nonaccrual
—
21,919
10,706
1,975
1,634
8,632
—
1,400
46,266
Doubtful
5,360
429
30,897
2,306
37,777
35,187
—
—
111,956
Total
$
2,279,487
$
3,664,419
$
2,695,350
$
1,636,367
$
1,163,055
$
1,350,392
$
107,225
$
1,075,276
$
13,971,571
BBCC:
Pass
$
81,102
$
64,583
$
44,307
$
38,086
$
27,557
$
19,028
$
68,807
$
33,361
$
376,831
Special Mention
—
—
857
700
1,001
349
2,144
12,728
17,779
Classified:
Substandard
436
193
252
—
—
604
15
1,006
2,506
Nonaccrual
—
—
482
—
4
1,105
—
1,402
2,993
Doubtful
302
727
254
286
60
84
—
—
1,713
Total
$
81,840
$
65,503
$
46,152
$
39,072
$
28,622
$
21,170
$
70,966
$
48,497
$
401,822
23
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)
2024
2023
2022
2021
2020
Prior
Revolving
Total
September 30, 2024
Residential real estate:
Risk Rating:
Performing
$
371,299
$
488,590
$
1,469,840
$
1,696,514
$
1,605,901
$
1,067,863
$
60
$
277
$
6,700,344
Nonperforming
157
4,145
10,655
5,381
4,283
32,931
—
—
57,552
Total
$
371,456
$
492,735
$
1,480,495
$
1,701,895
$
1,610,184
$
1,100,794
$
60
$
277
$
6,757,896
Indirect:
Risk Rating:
Performing
$
348,367
$
309,592
$
257,064
$
107,785
$
47,552
$
20,760
$
—
$
—
$
1,091,120
Nonperforming
302
1,109
1,575
1,387
413
328
—
—
5,114
Total
$
348,669
$
310,701
$
258,639
$
109,172
$
47,965
$
21,088
$
—
$
—
$
1,096,234
Direct:
Risk Rating:
Performing
$
56,302
$
68,103
$
58,794
$
53,593
$
21,871
$
56,853
$
97,352
$
2,509
$
415,377
Nonperforming
66
307
674
390
593
1,706
2
86
3,824
Total
$
56,368
$
68,410
$
59,468
$
53,983
$
22,464
$
58,559
$
97,354
$
2,595
$
419,201
Home equity:
Risk Rating:
Performing
$
—
$
—
$
262
$
203
$
1,135
$
11,759
$
1,300,266
$
28,857
$
1,342,482
Nonperforming
—
—
1,311
146
244
5,383
3,212
10,223
20,519
Total
$
—
$
—
$
1,573
$
349
$
1,379
$
17,142
$
1,303,478
$
39,080
$
1,363,001
Origination Year
Revolving to Term
2023
2022
2021
2020
2019
Prior
Revolving
Total
December 31, 2023
Residential real estate:
Risk Rating:
Performing
$
453,743
$
1,508,671
$
1,836,078
$
1,705,131
$
430,783
$
722,987
$
—
$
279
$
6,657,672
Nonperforming
116
4,563
4,004
3,375
4,078
25,635
—
—
41,771
Total
$
453,859
$
1,513,234
$
1,840,082
$
1,708,506
$
434,861
$
748,622
$
—
$
279
$
6,699,443
Indirect:
Risk Rating:
Performing
$
393,369
$
355,822
$
162,735
$
82,871
$
37,967
$
13,815
$
—
$
196
$
1,046,775
Nonperforming
372
1,472
1,207
547
318
291
—
—
4,207
Total
$
393,741
$
357,294
$
163,942
$
83,418
$
38,285
$
14,106
$
—
$
196
$
1,050,982
Direct:
Risk Rating:
Performing
$
109,372
$
90,310
$
92,491
$
48,387
$
29,659
$
67,129
$
75,080
$
4,852
$
517,280
Nonperforming
67
531
517
560
210
3,872
124
11
5,892
Total
$
109,439
$
90,841
$
93,008
$
48,947
$
29,869
$
71,001
$
75,204
$
4,863
$
523,172
Home equity:
Risk Rating:
Performing
$
290
$
164
$
160
$
140
$
679
$
4,483
$
1,019,389
$
23,918
$
1,049,223
Nonperforming
—
310
328
404
741
4,327
2,844
7,294
16,248
Total
$
290
$
474
$
488
$
544
$
1,420
$
8,810
$
1,022,233
$
31,212
$
1,065,471
24
The following table summarizes the gross charge-offs of loans by loan portfolio segment and origination year:
Origination Year
(dollars in thousands)
2024
2023
2022
2021
2020
Prior
Revolving
Total
Three Months Ended September 30, 2024
Commercial
$
1,234
$
8,031
$
633
$
297
$
840
$
55
$
422
$
11,512
Commercial real estate
—
140
61
44
—
2,554
—
2,799
BBCC
—
481
164
21
—
10
—
676
Residential real estate
—
—
—
—
—
—
—
—
Indirect
199
797
360
110
41
208
—
1,715
Direct
8
97
398
475
224
214
721
2,137
Home equity
—
—
—
—
—
126
—
126
Total gross charge-offs
$
1,441
$
9,546
$
1,616
$
947
$
1,105
$
3,167
$
1,143
$
18,965
Origination Year
2023
2022
2021
2020
2019
Prior
Revolving
Total
Three Months Ended September 30, 2023
Commercial
$
—
$
4,154
$
12,271
$
—
$
—
$
63
$
217
$
16,705
Commercial real estate
—
—
—
1,744
—
547
—
2,291
BBCC
499
501
49
—
—
—
—
1,049
Residential real estate
—
—
—
—
—
15
—
15
Indirect
75
276
86
12
10
31
—
490
Direct
19
429
423
112
270
60
867
2,180
Home equity
—
—
—
—
—
20
—
20
Total gross charge-offs
$
593
$
5,360
$
12,829
$
1,868
$
280
$
736
$
1,084
$
22,750
Origination Year
2024
2023
2022
2021
2020
Prior
Revolving
Total
Nine Months Ended September 30, 2024
Commercial
$
1,234
$
10,389
$
10,263
$
719
$
891
$
625
$
977
$
25,098
Commercial real estate
—
140
84
2,688
—
9,629
—
12,541
BBCC
—
1,086
393
56
112
40
—
1,687
Residential real estate
—
—
—
—
—
—
—
—
Indirect
253
1,698
1,209
431
80
266
—
3,937
Direct
83
292
1,368
1,351
510
609
2,236
6,449
Home equity
—
—
—
34
—
280
—
314
Total gross charge-offs
$
1,570
$
13,605
$
13,317
$
5,279
$
1,593
$
11,449
$
3,213
$
50,026
Origination Year
2023
2022
2021
2020
2019
Prior
Revolving
Total
Nine Months Ended September 30, 2023
Commercial
$
—
$
6,254
$
23,432
$
120
$
6,789
$
302
$
562
$
37,459
Commercial real estate
—
54
735
2,144
—
3,005
—
5,938
BBCC
499
548
77
47
—
—
—
1,171
Residential real estate
—
—
—
—
—
256
—
256
Indirect
85
954
640
153
137
120
—
2,089
Direct
19
1,330
1,805
570
1,011
450
2,833
8,018
Home equity
—
—
—
—
—
330
—
330
Total gross charge-offs
$
603
$
9,140
$
26,689
$
3,034
$
7,937
$
4,463
$
3,395
$
55,261
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
25
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.
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
September 30, 2024
Commercial
$
11,690
$
6,213
$
35,974
$
53,877
$
10,129,486
$
10,183,363
Commercial real estate
20,125
38,395
39,891
98,411
16,082,177
16,180,588
BBCC
1,095
—
1,361
2,456
397,904
400,360
Residential
5,817
740
2,489
9,046
6,748,850
6,757,896
Indirect
7,702
2,088
1,298
11,088
1,085,146
1,096,234
Direct
2,172
1,029
1,460
4,661
414,540
419,201
Home equity
5,339
3,791
7,187
16,317
1,346,684
1,363,001
Total
$
53,940
$
52,256
$
89,660
$
195,856
$
36,204,787
$
36,400,643
December 31, 2023
Commercial
$
16,128
$
1,332
$
4,861
$
22,321
$
9,257,145
$
9,279,466
Commercial real estate
9,081
5,254
30,660
44,995
13,926,576
13,971,571
BBCC
1,368
134
977
2,479
399,343
401,822
Residential
12,358
367
15,249
27,974
6,671,469
6,699,443
Indirect
7,025
1,854
1,342
10,221
1,040,761
1,050,982
Direct
5,436
1,455
1,787
8,678
514,494
523,172
Home equity
7,791
2,347
6,659
16,797
1,048,674
1,065,471
Total
$
59,187
$
12,743
$
61,535
$
133,465
$
32,858,462
$
32,991,927
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:
September 30, 2024
December 31, 2023
(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
$
105,145
$
32,436
$
477
$
43,775
$
13,143
$
242
Commercial real estate
246,996
40,356
90
158,222
24,507
585
BBCC
4,447
—
80
4,706
—
95
Residential
57,552
—
—
41,771
—
—
Indirect
5,114
—
160
4,207
—
8
Direct
3,824
—
25
5,892
—
31
Home equity
20,519
—
345
16,248
—
—
Total
$
443,597
$
72,792
$
1,177
$
274,821
$
37,650
$
961
Interest income recognized on nonaccrual loans was insignificant during the three and nine months ended September 30, 2024 and 2023.
26
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
September 30, 2024
Commercial
$
18,944
$
64,073
$
4,481
$
8,971
$
4,258
Commercial real estate
240,163
1,552
2,106
—
120
BBCC
3,185
842
97
323
—
Residential
57,552
—
—
—
—
Indirect
—
—
—
5,114
—
Direct
2,891
40
5
383
26
Home equity
20,519
—
—
—
—
Total loans
$
343,254
$
66,507
$
6,689
$
14,791
$
4,404
December 31, 2023
Commercial
$
14,303
$
24,729
$
2,577
$
280
$
328
Commercial real estate
146,425
—
1,167
—
6,107
BBCC
3,522
794
—
390
—
Residential
41,771
—
—
—
—
Indirect
—
—
—
4,207
—
Direct
4,727
1
3
366
29
Home equity
16,248
—
—
—
—
Total loans
$
226,996
$
25,524
$
3,747
$
5,243
$
6,464
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 forgiven is charged-off against the allowance for credit losses on loans.
27
The following table presents the amortized cost basis of financial difficulty modifications that were modified for borrowers experiencing financial difficulty, by class of loans and type of modification:
(dollars in thousands)
Term Extension
Payment Delay
Total Class of Loans
Three Months Ended September 30, 2024
Commercial
$
17,969
$
4,776
0.2
%
Commercial real estate
11,121
2,554
0.1
%
Total
$
29,090
$
7,330
0.1
%
Three Months Ended September 30, 2023
Commercial
$
3,502
$
—
0.0
%
Commercial real estate
93,844
—
0.7
%
Total
$
97,346
$
—
0.3
%
Nine Months Ended September 30, 2024
Commercial
$
27,085
$
4,776
0.3
%
Commercial real estate
56,051
2,554
0.4
%
Total
$
83,136
$
7,330
0.2
%
Nine Months Ended September 30, 2023
Commercial
$
20,811
$
—
0.2
%
Commercial real estate
116,580
$
—
0.8
%
Total
$
137,391
$
—
0.4
%
Old National closely monitors the performance of financial difficulty modifications to understand the effectiveness of its efforts. The following table presents the performance of financial difficulty modifications in the twelve months following modification:
(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
September 30, 2024
Commercial
$
—
$
—
$
3,854
$
3,854
$
31,861
$
35,715
Commercial real estate
5,707
3,726
21,463
30,896
67,421
98,317
Total
$
5,707
$
3,726
$
25,317
$
34,750
$
99,282
$
134,032
September 30, 2023
Commercial
$
—
$
—
$
2,541
$
2,541
$
18,270
$
20,811
Commercial real estate
1,086
—
—
1,086
115,494
116,580
Total
$
1,086
$
—
$
2,541
$
3,627
$
133,764
$
137,391
28
The following table summarizes the nature of the financial difficulty modifications by class of loans:
(dollars in thousands)
Weighted- Average Term Extension (in months)
Weighted- Average Payment Delay (in months)
Three Months Ended September 30, 2024
Commercial
4.4
6.0
Commercial real estate
6.5
7.0
Total
5.2
6.4
Three Months Ended September 30, 2023
Commercial
7.3
—
Commercial real estate
9.2
—
Total
9.2
—
Nine Months Ended September 30, 2024
Commercial
6.8
6.0
Commercial real estate
8.8
7.0
Total
8.2
6.4
Nine Months Ended September 30, 2023
Commercial
5.7
—
Commercial real estate
8.9
—
Total
8.4
—
There were payment defaults on $3.9 million and $25.3 million of loans during the three and nine months ended September 30, 2024, respectively, to borrowers whose loans were modified due to financial difficulties within the previous twelve months. The payment defaults did not materially impact the allowance for credit losses on loans. There were no payment defaults during the three and nine months ended September 30, 2023 on loans that had been modified within the previous twelve months.
Old National had not committed to lend any material additional funds to the borrowers whose loans were modified due to financial difficulties at September 30, 2024 or December 31, 2023.
Purchased Credit Deteriorated Loans
Old National has purchased loans, for which there was, at acquisition, evidence of more than insignificant deterioration of credit quality since origination. The carrying amount of those loans is as follows:
(dollars in thousands)
CapStar (1)
Purchase price of loans at acquisition
$
610,691
Allowance for credit losses at acquisition
26,725
Non-credit discount/(premium) at acquisition
41,886
Par value of acquired loans at acquisition
$
679,302
(1)Old National acquired CapStar effective April 1, 2024.
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.
29
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 September 30,
Nine Months Ended September 30,
(dollars in thousands)
2024
2023
2024
2023
Operating lease cost
Occupancy/Equipment expense
$
8,258
$
7,462
$
24,352
$
23,569
Finance lease cost:
Amortization of right-of-use assets
Occupancy expense
2,188
742
4,427
2,170
Interest on lease liabilities
Interest expense
318
183
752
536
Sub-lease income
Occupancy expense
(110)
(119)
(358)
(281)
Total
$
10,654
$
8,268
$
29,173
$
25,994
Supplemental balance sheet information related to leases was as follows:
(dollars in thousands)
September 30, 2024
December 31, 2023
Operating Leases
Operating lease right-of-use assets
$
188,533
$
185,506
Operating lease liabilities
206,863
204,960
Finance Leases
Premises and equipment, net
32,096
19,820
Other borrowings
33,598
20,955
Weighted-Average Remaining Lease Term (in Years)
Operating leases
8.0
8.5
Finance leases
7.0
10.5
Weighted-Average Discount Rate
Operating leases
3.13
%
3.04
%
Finance leases
3.98
%
3.90
%
Supplemental cash flow information related to leases was as follows:
Nine Months Ended September 30,
(dollars in thousands)
2024
2023
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases
$
24,849
$
23,766
Operating cash flows from finance leases
752
536
Financing cash flows from finance leases
4,061
1,893
30
The following table presents a maturity analysis of the Company’s lease liability by lease classification at September 30, 2024:
(dollars in thousands)
Operating Leases
Finance Leases
2024
$
8,418
$
2,432
2025
34,407
9,215
2026
33,720
6,477
2027
31,985
4,816
2028
28,028
3,210
Thereafter
98,614
12,612
Total undiscounted lease payments
235,172
38,762
Amounts representing interest
(28,309)
(5,164)
Lease liability
$
206,863
$
33,598
NOTE 8 – GOODWILL AND OTHER INTANGIBLE ASSETS
The following table presents the changes in the carrying amount of goodwill:
Three Months Ended September 30,
Nine Months Ended September 30,
(dollars in thousands)
2024
2023
2024
2023
Balance at beginning of period
$
2,170,709
$
1,998,716
$
1,998,716
$
1,998,716
Acquisitions and adjustments
6,290
—
178,283
—
Balance at end of period
$
2,176,999
$
1,998,716
$
2,176,999
$
1,998,716
During the nine months ended September 30, 2024, Old National recorded $178.3 million of goodwill associated with the acquisition of CapStar. The increase in goodwill for the three months ended September 30, 2024 resulted from the measurement period adjustments related to updating the fair values of the assets acquired and liabilities assumed in the acquisition of CapStar. See Note 2 to the consolidated financial statements for additional detail regarding this transaction.
Old National performed the required annual goodwill impairment test as of August 31, 2024 and there was no impairment. No events or circumstances since the August 31, 2024 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
September 30, 2024
Core deposit
$
189,636
$
(89,825)
$
99,811
Customer trust relationships
52,621
(24,347)
28,274
Total other intangible assets
$
242,257
$
(114,172)
$
128,085
December 31, 2023
Core deposit
$
143,511
$
(72,940)
$
70,571
Customer trust relationships
52,621
(20,942)
31,679
Total other intangible assets
$
196,132
$
(93,882)
$
102,250
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. During the nine months ended September 30, 2024, Old National recorded $46.1 million of core deposit
31
intangibles associated with the acquisition of CapStar. See Note 2 to the consolidated financial statements for additional detail regarding this transaction.
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 nine months ended September 30, 2024 or 2023. Total amortization expense associated with intangible assets was $7.4 million and $20.3 million for the three and nine months ended September 30, 2024, respectively, compared to $6.0 million and $18.3 million for the three and nine months ended September 30, 2023, respectively.
Estimated amortization expense for future years is as follows:
(dollars in thousands)
2024 remaining
$
7,238
2025
26,116
2026
22,474
2027
18,947
2028
15,598
Thereafter
37,712
Total
$
128,085
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 September 30, 2024, 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)
September 30, 2024
December 31, 2023
Investment
Accounting Method
Investment
Unfunded
Commitment (1)
Investment
Unfunded Commitment
LIHTC
Proportional amortization
$
202,128
$
122,826
$
114,991
$
75,981
FHTC
Proportional amortization (2)
31,459
25,535
34,220
27,421
NMTC
Consolidation
54,063
—
47,727
—
Renewable Energy
Equity
4
—
201
—
Total
$
287,654
$
148,361
$
197,139
$
103,402
(1)All commitments will be paid by Old National by December 31, 2035.
(2)Old National’s FHTC investments were previously accounted for under the Equity method of accounting prior to the adoption of ASU 2023-02 on January 1, 2024.
32
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 September 30, 2024
LIHTC
$
2,777
$
(3,739)
FHTC
738
(690)
NMTC
3,076
(3,825)
Renewable Energy
—
—
Total
$
6,591
$
(8,254)
Three Months Ended September 30, 2023
LIHTC
$
3,208
$
(3,582)
FHTC
330
(399)
NMTC
2,092
(2,611)
Renewable Energy
222
—
Total
$
5,852
$
(6,592)
Nine Months Ended September 30, 2024
LIHTC
$
8,042
$
(10,813)
FHTC
2,000
(2,043)
NMTC
8,168
(10,175)
Renewable Energy
197
—
Total
$
18,407
$
(23,031)
Nine Months Ended September 30, 2023
LIHTC
$
6,135
$
(7,398)
FHTC
1,178
(1,423)
NMTC
6,275
(7,833)
Renewable Energy
714
—
Total
$
14,302
$
(16,654)
(1)The amortization expense for the LIHTC and FHTC investments is included in our income tax expense. Prior to the adoption of ASU 2023-02 on January 1, 2024, FHTC amortization expense was included in noninterest expense. NMTC amortization is recognized in noninterest expense in correlation to the recognition of tax credits on our tax return. Amortization expense for the 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 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).
33
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 Nine Months
Ended September 30,
(dollars in thousands)
2024
2023
Outstanding at period end
$
244,626
$
279,061
Average amount outstanding during the period
261,818
351,362
Maximum amount outstanding at any month-end during the period
319,423
430,537
Weighted-average interest rate:
During the period
1.11
%
0.91
%
At period end
1.09
%
1.35
%
At December 31, 2023, securities sold under agreements to repurchase totaled $285.2 million with a weighted-average interest rate of 3.64%.
The following table presents the contractual maturity of our secured borrowings and class of collateral pledged:
At September 30, 2024
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
$
244,626
$
—
$
—
$
—
$
244,626
Total
$
244,626
$
—
$
—
$
—
$
244,626
NOTE 11 – FEDERAL HOME LOAN BANK ADVANCES
The following table summarizes Old National Bank’s FHLB advances:
(dollars in thousands)
September 30, 2024
December 31, 2023
FHLB advances (fixed rates 2.19% to 5.23%
and variable rates 4.71% to 5.24%) maturing
October 2024 to March 2044
$
4,475,528
$
4,300,528
Fair value hedge basis adjustments and unamortized prepayment fees
(4,375)
(19,847)
Total
$
4,471,153
$
4,280,681
FHLB advances had weighted-average rates of 3.64% at September 30, 2024 and 3.45% at December 31, 2023. FHLB advances are collateralized by designated assets that may include qualifying commercial real estate loans, residential and multifamily mortgages, home equity loans, and certain investment securities.
At September 30, 2024, total unamortized prepayment fees related to all FHLB advance debt modifications completed in prior years totaled $9.7 million, compared to $14.2 million at December 31, 2023.
34
Contractual maturities of FHLB advances at September 30, 2024 were as follows:
(dollars in thousands)
Due in 2024
$
150,243
Due in 2025
550,285
Due in 2026
100,000
Due in 2028
650,000
Thereafter
3,025,000
Fair value hedge basis adjustments and unamortized prepayment fees
(4,375)
Total
$
4,471,153
NOTE 12 – OTHER BORROWINGS
The following table summarizes Old National’s other borrowings:
(dollars in thousands)
September 30, 2024
December 31, 2023
Old National Bancorp:
Subordinated debentures (fixed rate 5.88%) maturing September 2026
$
150,000
$
150,000
Subordinated debentures (fixed rate 5.25%) maturing June 2030
30,000
—
Junior subordinated debentures (rates of 6.42% to 9.09%) maturing
July 2031 to September 2037
136,643
136,643
Senior unsecured notes (fixed rate 4.13%) matured August 2024
—
175,000
Unamortized debt issuance costs related to senior unsecured notes
—
(91)
Other basis adjustments
14,338
18,207
Old National Bank:
Finance lease liabilities
33,598
20,955
Subordinated debentures (3-month SOFR plus 4.618%; variable rate 9.87%)
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
186,020
154,284
Other (1)
35,455
97,872
Total other borrowings
$
598,054
$
764,870
(1)Includes overnight borrowings to collateralize certain derivative positions totaling $35.4 million at September 30, 2024 and $97.6 million at December 31, 2023.
Contractual maturities of other borrowings at September 30, 2024 were as follows:
(dollars in thousands)
Due in 2024
$
37,482
Due in 2025
20,165
Due in 2026
155,677
Due in 2027
4,207
Due in 2028
2,730
Thereafter
363,359
Unamortized debt issuance costs and other basis adjustments
14,434
Total
$
598,054
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.
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.
35
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 September 30, 2024:
(dollars in thousands)
Rate at
September 30, 2024
Name of Trust
Issuance Date
Issuance Amount
Rate
Maturity Date
Bridgeview Statutory Trust I
July 2001
$
15,464
3-month SOFR plus 3.58%
9.09%
July 31, 2031
Bridgeview Capital Trust II
December 2002
15,464
3-month SOFR plus 3.35%
8.91%
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 SOFR plus 1.75%
6.95%
March 17, 2035
Northern States Statutory Trust I
September 2005
10,310
3-month SOFR plus 1.80%
7.01%
September 15, 2035
Anchor Capital Trust III
August 2005
5,000
3-month SOFR plus 1.55%
6.42%
September 30, 2035
Great Lakes Statutory Trust II
December 2005
6,186
3-month SOFR plus 1.40%
6.61%
December 15, 2035
Home Federal Statutory Trust I
September 2006
15,464
3-month SOFR plus 1.65%
6.86%
September 15, 2036
Monroe Bancorp Capital Trust I
July 2006
3,093
3-month SOFR plus 1.60%
7.16%
October 7, 2036
Tower Capital Trust 3
December 2006
9,279
3-month SOFR plus 1.69%
6.97%
March 1, 2037
Monroe Bancorp Statutory Trust II
March 2007
5,155
3-month SOFR plus 1.60%
6.81%
June 15, 2037
Great Lakes Statutory Trust III
June 2007
8,248
3-month SOFR plus 1.70%
6.91%
September 15, 2037
Total
$
136,643
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 $33.6 million at September 30, 2024. See Note 7 to the consolidated financial statements for a maturity analysis of the Company’s finance lease liabilities.
36
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 September 30, 2024
Balance at beginning of period
$
(699,318)
$
(88,986)
$
(3,104)
$
—
$
(791,408)
Other comprehensive income (loss) before reclassifications
162,861
—
17,537
—
180,398
Amounts reclassified from AOCI to income (1)
57
3,537
3,660
—
7,254
Balance at end of period
$
(536,400)
$
(85,449)
$
18,093
$
—
$
(603,756)
Three Months Ended September 30, 2023
Balance at beginning of period
$
(701,393)
$
(103,144)
$
(4,096)
$
—
$
(808,633)
Other comprehensive income (loss) before reclassifications
(156,660)
—
(11,546)
—
(168,206)
Amounts reclassified from AOCI to income (1)
178
4,193
3,653
—
8,024
Balance at end of period
$
(857,875)
$
(98,951)
$
(11,989)
$
—
$
(968,815)
Nine Months Ended September 30, 2024
Balance at beginning of period
$
(652,518)
$
(95,472)
$
9,181
$
—
$
(738,809)
Other comprehensive income (loss) before reclassifications
116,051
—
(1,883)
—
114,168
Amounts reclassified from AOCI to income (1)
67
10,023
10,795
—
20,885
Balance at end of period
$
(536,400)
$
(85,449)
$
18,093
$
—
$
(603,756)
Nine Months Ended September 30, 2023
Balance at beginning of period
$
(642,346)
$
(112,664)
$
(31,549)
$
137
$
(786,422)
Other comprehensive income (loss) before reclassifications
(219,562)
1,325
34,279
—
(183,958)
Amounts reclassified from AOCI to income (1)
4,033
12,388
(14,719)
(137)
1,565
Balance at end of period
$
(857,875)
$
(98,951)
$
(11,989)
$
—
$
(968,815)
(1)See table below for details about reclassifications to income.
37
The following table summarizes the amounts reclassified out of each component of AOCI for the three months ended September 30, 2024 and 2023:
Three Months Ended September 30,
(dollars in thousands)
2024
2023
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
$
(76)
$
(241)
Debt securities gains (losses), net
19
63
Income tax (expense) benefit
$
(57)
$
(178)
Net income
Amortization of unrealized losses on held-to-maturity securities transferred from available-for-sale
$
(4,740)
$
(5,623)
Interest income (expense)
1,203
1,430
Income tax (expense) benefit
$
(3,537)
$
(4,193)
Net income
Gains and losses on hedges Interest rate contracts
$
(4,936)
$
(4,927)
Interest income (expense)
1,276
1,274
Income tax (expense) benefit
$
(3,660)
$
(3,653)
Net income
Total reclassifications for the period
$
(7,254)
$
(8,024)
Net income
The following table summarizes the amounts reclassified out of each component of AOCI for the nine months ended September 30, 2024 and 2023:
Nine Months Ended September 30,
(dollars in thousands)
2024
2023
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
$
(90)
$
(5,440)
Debt securities gains (losses), net
23
1,407
Income tax (expense) benefit
$
(67)
$
(4,033)
Net income
Amortization of unrealized losses on held-to-maturity securities transferred from available-for-sale
$
(13,434)
$
(16,574)
Interest income (expense)
3,411
4,186
Income tax (expense) benefit
$
(10,023)
$
(12,388)
Net income
Gains and losses on hedges Interest rate contracts
$
(14,560)
$
19,893
Interest income (expense)
3,765
(5,174)
Income tax (expense) benefit
$
(10,795)
$
14,719
Net income
Amortization of defined benefit pension items
Actuarial gains (losses)
$
—
$
182
Salaries and employee benefits
—
(45)
Income tax (expense) benefit
$
—
$
137
Net income
Total reclassifications for the period
$
(20,885)
$
(1,565)
Net income
38
NOTE 14 – INCOME TAXES
The 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 September 30,
Nine Months Ended September 30,
(dollars in thousands)
2024
2023
2024
2023
Provision at statutory rate of 21%
$
38,867
$
40,358
$
103,810
$
122,352
Tax-exempt income:
Tax-exempt interest
(4,871)
(4,625)
(14,856)
(13,716)
Section 291/265 interest disallowance
927
675
2,768
1,593
Company-owned life insurance income
(1,089)
(743)
(2,961)
(2,315)
Tax-exempt income
(5,033)
(4,693)
(15,049)
(14,438)
State income taxes
7,485
8,163
18,965
24,856
Interim period effective rate adjustment
1,096
116
1,969
(607)
Tax credit investments - federal
(3,619)
(2,071)
(9,780)
(7,122)
Officer compensation limitation
765
1,040
3,021
3,120
Non-deductible FDIC premiums
2,462
1,949
6,241
6,096
Other, net
(743)
(558)
(159)
(1,139)
Income tax expense
$
41,280
$
44,304
$
109,018
$
133,118
Effective tax rate
22.3
%
23.1
%
22.1
%
22.9
%
Net Deferred Tax Assets
Net deferred tax assets are included in other assets on the balance sheet. At September 30, 2024, net deferred tax assets totaled $401.8 million, compared to $423.3 million at December 31, 2023. No valuation allowance was required on the Company’s deferred tax assets at September 30, 2024 or December 31, 2023.
The Company’s retained earnings at September 30, 2024 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.
Old National has federal net operating loss carryforwards totaling $67.4 million at September 30, 2024 and $63.6 million at December 31, 2023. This federal net operating loss was acquired from the acquisition of Anchor BanCorp Wisconsin Inc. in 2016, First Midwest Bancorp, Inc. in 2022, and CapStar Financial Holdings, Inc. in 2024. If not used, the federal net operating loss carryforwards will begin expiring in 2032 and later. Old National has recorded state net operating loss carryforwards totaling $108.9 million at September 30, 2024 and $116.9 million at December 31, 2023. 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.
NOTE 15 – DERIVATIVE FINANCIAL INSTRUMENTS
As part of our overall interest rate risk management, Old National uses derivative instruments, including interest rate swaps, collars, 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.
39
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 September 30, 2024 and December 31, 2023. Interest rate swaps, collars, and floors related to variable-rate commercial loan pools were designated as cash flow hedges totaling $1.8 billion notional amount at September 30, 2024 and $1.6 billion notional amount at December 31, 2023. 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 $1.1 billion notional amount at September 30, 2024 and $900.0 million notional amount at December 31, 2023. Interest rate swaps of certain available-for-sale investment securities were designated as fair value hedges totaling $998.1 million notional amount at both September 30, 2024 and December 31, 2023. The hedges were determined to be effective during all periods presented and we expect them to remain effective during the remaining terms.
The following table summarizes Old National’s derivatives designated as hedges:
September 30, 2024
December 31, 2023
Fair Value
Fair Value
(dollars in thousands)
Notional
Assets (1)
Liabilities (2)
Notional
Assets (1)
Liabilities (2)
Cash flow hedges
Interest rate swaps, collars, and floors on loan pools
$
1,800,000
$
18,627
$
3,876
$
1,600,000
$
10,472
$
6,014
Interest rate swaps on borrowings (3)
150,000
—
—
150,000
—
—
Fair value hedges
Interest rate swaps on investment securities (3)
998,107
—
—
998,107
—
—
Interest rate swaps on borrowings (3)
1,100,000
7,690
—
900,000
—
—
Total
$
26,317
$
3,876
$
10,472
$
6,014
(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.
40
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
September 30, 2024
Interest rate contracts
Interest income/(expense)
$
24,495
Fixed-rate debt
Interest income/(expense)
$
(24,645)
Interest rate contracts
Interest income/(expense)
(44,845)
Fixed-rate investment securities
Interest income/(expense)
45,167
Total
$
(20,350)
$
20,522
Three Months Ended September 30, 2023
Interest rate contracts
Interest income/(expense)
$
(9,553)
Fixed-rate debt
Interest income/(expense)
$
9,566
Interest rate contracts
Interest income/(expense)
45,537
Fixed-rate investment securities
Interest income/(expense)
(46,055)
Total
$
35,984
$
(36,489)
Nine Months Ended September 30, 2024
Interest rate contracts
Interest income/(expense)
$
10,207
Fixed-rate debt
Interest income/(expense)
$
(10,246)
Interest rate contracts
Interest income/(expense)
(16,161)
Fixed-rate investment securities
Interest income/(expense)
16,454
Total
$
(5,954)
$
6,208
Nine Months Ended September 30, 2023
Interest rate contracts
Interest income/(expense)
$
(18,500)
Fixed-rate debt
Interest income/(expense)
$
18,303
Interest rate contracts
Interest income/(expense)
7,268
Fixed-rate investment securities
Interest income/(expense)
(7,671)
Total
$
(11,232)
$
10,632
The effect of derivative instruments in cash flow hedging relationships on the consolidated statements of income were as follows:
Three Months Ended September 30,
Three Months Ended September 30,
(dollars in thousands)
2024
2023
2024
2023
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)
$
23,654
$
(15,574)
$
(5,970)
$
(5,960)
Nine Months Ended September 30,
Nine Months Ended September 30,
2024
2023
2024
2023
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)
$
(2,540)
$
4,302
$
(17,661)
$
17,481
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
41
estimate that $6.1 million will be reclassified to interest income and $15.8 million will be reclassified to interest expense.
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 September 30, 2024, the notional amounts of the interest rate lock commitments were $110.6 million and forward commitments were $154.3 million. At December 31, 2023, the notional amounts of the interest rate lock commitments were $25.2 million and forward commitments were $39.5 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 $6.2 billion at September 30, 2024 and $6.0 billion at December 31, 2023. These derivative contracts do not qualify for hedge accounting. These instruments include interest rate swaps 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:
September 30, 2024
December 31, 2023
Fair Value
Fair Value
(dollars in thousands)
Notional
Assets (1)
Liabilities (2)
Notional
Assets (1)
Liabilities (2)
Interest rate lock commitments
$
110,582
$
483
$
—
$
25,151
$
291
$
—
Forward mortgage loan contracts
154,287
—
19
39,529
—
566
Customer interest rate swaps
6,246,316
60,609
147,190
5,954,216
33,182
228,750
Counterparty interest rate swaps (3)
6,246,316
76,075
60,896
5,954,216
121,969
33,346
Customer foreign currency contracts
7,221
74
24
12,455
320
59
Counterparty foreign currency contracts
7,130
28
37
12,308
68
181
Total
$
137,269
$
208,166
$
155,830
$
262,902
(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.
42
The effect of derivatives not designated as hedging instruments on the consolidated statements of income were as follows:
Three Months Ended September 30,
(dollars in thousands)
2024
2023
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)
$
(89)
$
426
Mortgage contracts
Mortgage banking revenue
114
391
Foreign currency contracts
Other income/(expense)
(27)
(3)
Total
$
(2)
$
814
Nine Months Ended September 30,
2024
2023
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)
$
319
$
1,125
Mortgage contracts
Mortgage banking revenue
158
760
Foreign currency contracts
Other income/(expense)
(108)
(16)
Total
$
369
$
1,869
(1)Includes the valuation differences between the customer and offsetting swaps.
Fair Value of Offsetting Derivatives
Certain derivative instruments are subject to master netting agreements with counterparties that provide rights of setoff. The Company records these transactions at their gross fair values and does not offset derivative assets and liabilities in the Consolidated Balance Sheet. The following table presents the fair value of the Company’s derivatives and offsetting positions:
September 30, 2024
December 31, 2023
(dollars in thousands)
Assets
Liabilities
Assets
Liabilities
Gross amounts recognized
$
163,586
$
212,042
$
166,302
$
268,916
Less: amounts offset in the Consolidated Balance Sheet
—
—
—
—
Net amount presented in the Consolidated Balance Sheet
163,586
212,042
166,302
268,916
Gross amounts not offset in the Consolidated Balance Sheet
Offsetting derivative positions
(64,772)
(64,772)
(39,360)
(39,360)
Cash collateral pledged
—
(35,589)
—
(97,840)
Net credit exposure
$
98,814
$
111,681
$
126,942
$
131,716
NOTE 16 – COMMITMENTS, CONTINGENCIES, AND FINANCIAL GUARANTEES
Litigation
At September 30, 2024, there were certain legal proceedings pending against the Company and its subsidiaries in the ordinary course of business. While the outcome of any legal proceeding is inherently uncertain, based on information currently available, the Company’s management does not expect that any potential liabilities arising from pending litigation will have a material adverse effect on the Company’s business, financial position, or results of operations.
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
43
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)
September 30, 2024
December 31, 2023
Unfunded loan commitments
$
8,822,027
$
8,912,587
Standby letters of credit (1)
197,379
192,237
(1)Notional amount, which represents the maximum amount of future funding requirements. The carrying value was $1.7 million at September 30, 2024 and $1.3 million at December 31, 2023.
At September 30, 2024, approximately 4% of the unfunded loan commitments had fixed rates, with the remainder having floating rates ranging from 0.00% to 21.99%. The allowance for unfunded loan commitments totaled $25.1 million at September 30, 2024 and $31.2 million at December 31, 2023.
Old National is a party in risk participation transactions of interest rate swaps, which had total notional amounts of $696.7 million at September 30, 2024 and $557.8 million at December 31, 2023.
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 SOFR 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.
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 market quotes developed using observable inputs as of the valuation date (Level 2).
44
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 September 30, 2024 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
$
89,249
$
89,249
$
—
$
—
Investment securities available-for-sale:
U.S. Treasury
210,278
210,278
—
—
U.S. government-sponsored entities and agencies
1,294,278
—
1,294,278
—
Mortgage-backed securities - Agency
5,101,056
—
5,101,056
—
States and political subdivisions
511,565
—
511,565
—
Pooled trust preferred securities
11,157
—
11,157
—
Other securities
304,106
—
304,106
—
Loans held-for-sale
62,376
—
62,376
—
Derivative assets
163,586
—
163,586
—
Financial Liabilities
Derivative liabilities
212,042
—
212,042
—
Fair Value Measurements at December 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
$
80,372
$
80,372
$
—
$
—
Investment securities available-for-sale:
U.S. Treasury
396,733
396,733
—
—
U.S. government-sponsored entities and agencies
1,231,264
—
1,231,264
—
Mortgage-backed securities - Agency
4,216,560
—
4,216,560
—
States and political subdivisions
535,260
—
535,260
—
Pooled trust preferred securities
11,337
—
11,337
—
Other securities
321,901
—
321,901
—
Loans held-for-sale
32,006
—
32,006
—
Derivative assets
166,302
—
166,302
—
Financial Liabilities
Derivative liabilities
268,916
—
268,916
—
Non-Recurring Basis
Assets measured at fair value at September 30, 2024 on a non-recurring basis are summarized below:
Fair Value Measurements at September 30, 2024 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
$
32,051
$
—
$
—
$
32,051
Commercial real estate loans
147,158
—
—
147,158
Foreclosed Assets:
Commercial
1,075
—
—
1,075
Residential
244
—
—
244
45
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 $228.8 million, with a valuation allowance of $49.6 million at September 30, 2024. Old National recorded provision expense associated with these loans totaling $19.4 million and $33.2 million for the three and nine months ended September 30, 2024, respectively, compared to $2.1 million and $21.9 million for the three and nine months ended September 30, 2023, respectively.
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 $1.3 million at September 30, 2024. There were write-downs on other real estate owned totaling $0.1 million and $0.5 million for the three and nine months ended September 30, 2024, respectively, compared to $26 thousand and $0.1 million for the three and nine months ended September 30, 2023, respectively.
Assets measured at fair value at December 31, 2023 on a non-recurring basis are summarized below:
Fair Value Measurements at December 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
$
11,017
$
—
$
—
$
11,017
Commercial real estate loans
95,457
—
—
95,457
Foreclosed Assets:
Commercial real estate
1,669
—
—
1,669
At December 31, 2023, commercial and commercial real estate loans that are deemed collateral dependent had a principal amount of $134.3 million, with a valuation allowance of $27.9 million. Net carrying amount of other real estate owned and other repossessed property totaled $1.7 million at December 31, 2023.
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)
September 30, 2024
Collateral Dependent Loans
Commercial loans
$
32,051
Discounted
Discount for type of property,
9% - 50% (26%)
cash flow
age of appraisal, and current status
Commercial real estate loans
147,158
Discounted
Discount for type of property,
0% - 32% (15%)
cash flow
age of appraisal, and current status
Foreclosed Assets
Commercial real estate
1,075
Fair value of
Discount for type of property,
28% - 56% (32%)
collateral
age of appraisal, and current status
Residential (2)
244
Fair value of
Discount for type of property,
24%
collateral
age of appraisal, and current status
December 31, 2023
Collateral Dependent Loans
Commercial loans
$
11,017
Discounted
Discount for type of property,
5% - 37% (27%)
cash flow
age of appraisal, and current status
Commercial real estate loans
95,457
Discounted
Discount for type of property,
2% - 38% (16%)
cash flow
age of appraisal, and current status
Foreclosed Assets
Commercial real estate
1,669
Fair value of
Discount for type of property,
4% - 8% (4%)
collateral
age of appraisal, and current status
(1)Unobservable inputs were weighted by the relative fair value of the instruments.
(2)There was only one foreclosed residential real estate property at September 30, 2024with write-downs during the nine months ended September 30, 2024, so no range or weighted average is reported.
46
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.
Loans Held-For-Sale
Old National has elected the fair value option for 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. Interest income for loans held-for-sale is included in the income statement totaling $0.7 million for three months ended September 30, 2024 and $1.5 million for the nine months ended September 30, 2024, compared to $0.4 million and $0.9 million for the three and nine months ended September 30, 2023, respectively.
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
September 30, 2024
Loans held-for-sale
$
62,376
$
1,343
$
61,033
December 31, 2023
Loans held-for-sale
$
32,006
$
621
$
31,385
Accrued interest at period end is included in the fair value of the instruments.
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 September 30, 2024
Loans held-for-sale
$
809
$
7
$
—
$
816
Three Months Ended September 30, 2023
Loans held-for-sale
$
(327)
$
12
$
—
$
(315)
Nine Months Ended September 30, 2024
Loans held-for-sale
$
712
$
13
$
(5)
$
720
Nine Months Ended September 30, 2023
Loans held-for-sale
$
(151)
$
2
$
—
$
(149)
47
Financial Instruments Not Carried at Fair Value
The carrying amounts and estimated fair values of financial instruments not carried at fair value were as follows:
Fair Value Measurements at September 30, 2024 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
$
1,191,570
$
1,191,570
$
—
$
—
Investment securities held-to-maturity:
U.S. government-sponsored entities and agencies
831,160
—
700,473
—
Mortgage-backed securities - Agency
984,770
—
854,316
—
State and political subdivisions
1,153,413
—
1,049,266
—
Loans, net:
Commercial
10,269,767
—
—
10,126,433
Commercial real estate
16,150,111
—
—
15,781,629
Residential real estate
6,736,408
—
—
6,170,208
Consumer credit
2,863,517
—
—
2,888,346
Accrued interest receivable
225,624
1,161
49,628
174,835
Financial Liabilities
Deposits:
Noninterest-bearing demand deposits
$
9,429,285
$
9,429,285
$
—
$
—
Checking, NOW, savings, and money market interest-bearing deposits
24,260,467
24,260,467
—
—
Time deposits
7,155,994
—
7,112,642
—
Federal funds purchased and interbank borrowings
135,263
135,263
—
—
Securities sold under agreements to repurchase
244,626
244,626
—
—
FHLB advances
4,471,153
—
4,502,601
—
Other borrowings
598,054
—
599,539
—
Accrued interest payable
65,836
—
65,836
—
Standby letters of credit
1,727
—
—
1,727
Off-Balance Sheet Financial Instruments
Commitments to extend credit
$
—
$
—
$
—
$
4,105
48
Fair Value Measurements at December 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
$
1,175,058
$
1,175,058
$
—
$
—
Investment securities held-to-maturity:
U.S. government-sponsored entities and agencies
825,953
—
671,126
—
Mortgage-backed securities - Agency
1,029,131
—
881,994
—
State and political subdivisions
1,158,409
—
1,048,068
—
Loans, net:
Commercial
9,392,267
—
—
9,258,193
Commercial real estate
13,984,273
—
—
13,640,868
Residential real estate
6,678,606
—
—
5,579,999
Consumer credit
2,629,171
—
—
2,555,121
Accrued interest receivable
225,159
859
54,465
169,835
Financial Liabilities
Deposits:
Noninterest-bearing demand deposits
$
9,664,247
$
9,664,247
$
—
$
—
Checking, NOW, savings, and money market interest-bearing deposits
21,991,789
21,991,789
—
—
Time deposits
5,579,144
—
5,552,538
—
Federal funds purchased and interbank borrowings
390
390
—
—
Securities sold under agreements to repurchase
285,206
285,206
—
—
FHLB advances
4,280,681
—
4,090,954
—
Other borrowings
764,870
—
755,592
—
Accrued interest payable
57,094
—
57,094
—
Standby letters of credit
1,318
—
—
1,318
Off-Balance Sheet Financial Instruments
Commitments to extend credit
$
—
$
—
$
—
$
3,839
The methods utilized to measure the fair value of financial instruments at September 30, 2024 and December 31, 2023 represent an approximation of exit price, however, an actual exit price may differ.
49
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following is an analysis and discussion of our results of operations for the three and nine months ended September 30, 2024 compared to the three and nine months ended September 30, 2023, and financial condition as of September 30, 2024 compared to December 31, 2023. This discussion and analysis should be read in conjunction with the consolidated financial statements and related notes, as well as our 2023 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 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 words such as “anticipate,” “believe,” “contemplate,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “outlook,” “plan,” “potential,” “predict,” “should,” “would,” 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, including, but not limited to: competition; government legislation, regulations and policies; the ability of Old National to execute its business plan; 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 and economic and business uncertainty 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; the expected cost savings, synergies, and other financial benefits from the merger (the “Merger”) between Old National and CapStar not being realized within the expected time frames and costs or difficulties relating to integration matters being greater than expected; potential adverse reactions or changes to business or employee relationships, including those resulting from the completion of the Merger; the potential impact of future business combinations on our performance and financial condition, including our ability to successfully integrate the businesses and the success of revenue-generating and cost reduction initiatives; 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; 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; the impacts of pandemics, epidemics, and other infectious disease outbreaks; 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, performance, or outcomes.
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. Old National does not undertake an obligation to update these forward-looking statements to reflect events or conditions 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 in our other filings with the SEC.
50
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)
September 30,
June 30,
March 31,
December 31,
September 30,
2024
2024
2024
2023
2023
Income Statement:
Net interest income
$
391,724
$
388,421
$
356,458
$
364,408
$
375,086
Taxable equivalent adjustment (1) (3)
6,144
6,340
6,253
6,100
5,837
Net interest income - taxable equivalent basis (3)
397,868
394,761
362,711
370,508
380,923
Provision for credit losses
28,497
36,214
18,891
11,595
19,068
Noninterest income
94,138
87,271
77,522
100,094
80,938
Noninterest expense
272,283
282,999
262,317
284,235
244,776
Net income available to common shareholders
139,768
117,196
116,250
128,446
143,842
Per Common Share Data:
Weighted average diluted common shares
317,331
316,461
292,207
292,029
291,717
Net income (diluted)
$
0.44
$
0.37
$
0.40
$
0.44
$
0.49
Cash dividends
0.14
0.14
0.14
0.14
0.14
Common dividend payout ratio (2)
32
%
38
%
35
%
32
%
29
%
Book value
$
19.20
$
18.28
$
18.24
$
18.18
$
17.07
Stock price
18.66
17.19
17.41
16.89
14.54
Tangible common book value (3)
11.97
11.05
11.10
11.00
9.87
Performance Ratios:
Return on average assets
1.08
%
0.92
%
0.98
%
1.09
%
1.22
%
Return on average common equity
9.40
8.17
8.74
10.20
11.39
Return on average tangible common equity (3)
15.96
14.07
14.93
18.11
20.18
Net interest margin (3)
3.32
3.33
3.28
3.39
3.49
Efficiency ratio (3)
53.83
57.17
58.34
59.05
51.66
Net charge-offs (recoveries) to average loans
0.19
0.16
0.14
0.12
0.24
Allowance for credit losses on loans to ending loans
1.05
1.01
0.95
0.93
0.93
Allowance for credit losses (4) to ending loans
1.12
1.08
1.03
1.03
1.03
Non-performing loans to ending loans
1.22
0.94
0.98
0.83
0.80
Balance Sheet:
Total loans
$
36,400,643
$
36,150,513
$
33,623,319
$
32,991,927
$
32,577,834
Total assets
53,602,293
53,119,645
49,534,918
49,089,836
49,059,448
Total deposits
40,845,746
39,999,228
37,699,418
37,235,180
37,252,676
Total borrowed funds
5,449,096
6,085,204
5,331,161
5,331,147
5,556,010
Total shareholders’ equity
6,367,298
6,075,072
5,595,408
5,562,900
5,239,537
Capital Ratios:
Risk-based capital ratios:
Tier 1 common equity
11.00
%
10.73
%
10.76
%
10.70
%
10.41
%
Tier 1
11.60
11.33
11.40
11.35
11.06
Total
12.94
12.71
12.74
12.64
12.32
Leverage ratio (to average assets)
9.05
8.90
8.96
8.83
8.70
Total equity to assets (averages)
11.60
11.31
11.32
10.81
10.88
Tangible common equity to tangible assets (3)
7.44
6.94
6.86
6.85
6.15
Nonfinancial Data:
Full-time equivalent employees
4,105
4,267
3,955
3,940
3,981
Banking centers
280
280
258
258
257
(1)Calculated using the federal statutory tax rate in effect of 21% for all periods.
(2)Cash dividends per common share divided by net income per common share (basic).
(3)Represents a non-GAAP financial measure. Refer to the “Non-GAAP Financial Measures” section for reconciliations to GAAP financial measures.
(4)Includes the allowance for credit losses on loans and unfunded loan commitments.
51
The following table sets forth certain financial highlights of Old National for the year-to-date periods:
Nine Months Ended September 30,
(dollars and shares in thousands, except per share data)
2024
2023
Income Statement:
Net interest income
$
1,136,603
$
1,138,745
Taxable equivalent adjustment (1) (3)
18,737
17,328
Net interest income - taxable equivalent basis (3)
1,155,340
1,156,073
Provision for credit losses
83,602
47,292
Noninterest income
258,931
233,248
Noninterest expense
817,599
742,071
Net income available to common shareholders
373,214
437,411
Per Common Share Data:
Weighted average diluted common shares
308,605
291,809
Net income (diluted)
$
1.21
$
1.50
Cash dividends
0.42
0.42
Common dividend payout ratio (2)
35
%
28
%
Book value
$
19.20
$
17.07
Stock price
18.66
14.54
Tangible common book value (3)
11.97
9.87
Performance Ratios:
Return on average assets
0.99
%
1.25
%
Return on average common equity
8.78
11.66
Return on average tangible common equity (3)
15.00
20.85
Net interest margin (3)
3.31
3.59
Efficiency ratio (3)
56.37
51.89
Net charge-offs (recoveries) to average loans
0.16
0.19
Allowance for credit losses on loans to ending loans
1.05
0.93
Allowance for credit losses (4) to ending loans
1.12
1.03
Non-performing loans to ending loans
1.22
0.80
Balance Sheet:
Total loans
$
36,400,643
$
32,577,834
Total assets
53,602,293
49,059,448
Total deposits
40,845,746
37,252,676
Total borrowed funds
5,449,096
5,556,010
Total shareholders’ equity
6,367,298
5,239,537
Capital Ratios:
Risk-based capital ratios:
Tier 1 common equity
11.00
%
10.41
%
Tier 1
11.60
11.06
Total
12.94
12.32
Leverage ratio (to average assets)
9.05
8.70
Total equity to assets (averages)
11.41
10.95
Tangible common equity to tangible assets (3)
7.44
6.15
Nonfinancial Data:
Full-time equivalent employees
4,105
3,981
Banking centers
280
257
(1)Calculated using the federal statutory tax rate in effect of 21% for all periods.
(2)Cash dividends per common share divided by net income per common share (basic).
(3)Represents a non-GAAP financial measure. Refer to the “Non-GAAP Financial Measures” section for reconciliations to GAAP financial measures.
(4)Includes the allowance for credit losses on loans and unfunded loan commitments.
52
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 users of the financial information 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 Company presents net income per common share and net income applicable to common shares, adjusted for certain notable items. These items include merger-related charges associated with completed and pending acquisitions, separation expense, debt securities gains/losses, CECL Day 1 non-PCD provision expense, distribution of excess pension assets expense, FDIC special assessment expense, gain on sale of Visa Class B restricted shares, contract termination charges, expenses related to the tragic April 10, 2023 event at our downtown Louisville location (“Louisville expenses”), and property optimization charges. Management believes excluding these items from net income per common share and net income applicable to common shares may be useful in assessing the Company's underlying operational performance since these items do not pertain to its core business operations and their exclusion may facilitate better comparability between periods. Management believes that excluding merger-related charges from these metrics may be useful to the Company, as well as analysts and investors, since these expenses can vary significantly based on the size, type, and structure of each acquisition. Additionally, management believes excluding these items from these metrics may enhance comparability for peer comparison purposes.
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 users of the financial information, 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 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.
53
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)
September 30,
June 30,
March 31,
December 31,
September 30,
2024
2024
2024
2023
2023
Net income per common share:
Net income applicable to common shares
$
139,768
$
117,196
$
116,250
$
128,446
$
143,842
Adjustments:
Merger-related charges
6,860
19,440
2,908
5,529
6,257
Separation expense
2,646
—
—
—
—
Debt securities (gains) losses
76
(2)
16
825
241
CECL Day 1 non-PCD provision expense
—
15,312
—
—
—
Distribution of excess pension assets expense
—
—
13,318
—
—
FDIC special assessment
—
—
2,994
19,052
—
Gain on sale of Visa Class B restricted shares
—
—
—
(21,635)
—
Contract termination charge
—
—
—
4,413
—
Less: tax effect on net total adjustments (2)
(2,134)
(7,888)
(4,695)
(1,988)
(1,082)
Net income applicable to common shares, adjusted (1)
$
147,216
$
144,058
$
130,791
$
134,642
$
149,258
Weighted average diluted common shares outstanding
317,331
316,461
292,207
292,029
291,717
Net income per common share, diluted
$
0.44
$
0.37
$
0.40
$
0.44
$
0.49
Adjusted net income per common share, diluted (1)
$
0.46
$
0.46
$
0.45
$
0.46
$
0.51
Tangible common book value:
Shareholders’ common equity
$
6,123,579
$
5,831,353
$
5,351,689
$
5,319,181
$
4,995,818
Deduct: Goodwill and intangible assets
2,305,084
2,306,204
2,095,511
2,100,966
2,106,835
Tangible shareholders’ common equity (1)
$
3,818,495
$
3,525,149
$
3,256,178
$
3,218,215
$
2,888,983
Period end common shares
318,955
318,969
293,330
292,655
292,586
Tangible common book value (1)
11.97
11.05
11.10
11.00
9.87
Return on average tangible common equity:
Net income applicable to common shares
$
139,768
$
117,196
$
116,250
$
128,446
$
143,842
Add: Intangible amortization (net of tax) (2)
5,558
5,569
4,091
4,402
4,530
Tangible net income (1)
$
145,326
$
122,765
$
120,341
$
132,848
$
148,372
Average shareholders’ common equity
$
5,946,352
$
5,735,257
$
5,321,823
$
5,037,768
$
5,050,353
Deduct: Average goodwill and intangible assets
2,304,597
2,245,405
2,098,338
2,103,935
2,109,944
Average tangible shareholders’ common equity (1)
$
3,641,755
$
3,489,852
$
3,223,485
$
2,933,833
$
2,940,409
Return on average tangible common equity (1)
15.96
%
14.07
%
14.93
%
18.11
%
20.18
%
Net interest margin:
Net interest income
$
391,724
$
388,421
$
356,458
$
364,408
$
375,086
Taxable equivalent adjustment
6,144
6,340
6,253
6,100
5,837
Net interest income - taxable equivalent basis (1)
$
397,868
$
394,761
$
362,711
$
370,508
$
380,923
Average earning assets
$
47,905,463
$
47,406,849
$
44,175,079
$
43,701,283
$
43,617,456
Net interest margin (1)
3.32
%
3.33
%
3.28
%
3.39
%
3.49
%
Efficiency ratio:
Noninterest expense
$
272,283
$
282,999
$
262,317
$
284,235
$
244,776
Deduct: Intangible amortization expense
7,411
7,425
5,455
5,869
6,040
Adjusted noninterest expense (1)
$
264,872
$
275,574
$
256,862
$
278,366
$
238,736
Net interest income - taxable equivalent basis (1)
(see above)
$
397,868
$
394,761
$
362,711
$
370,508
$
380,923
Noninterest income
94,138
87,271
77,522
100,094
80,938
Deduct: Debt securities gains (losses), net
(76)
2
(16)
(825)
(241)
Adjusted total revenue (1)
$
492,082
$
482,030
$
440,249
$
471,427
$
462,102
Efficiency ratio (1)
53.83
%
57.17
%
58.34
%
59.05
%
51.66
%
Tangible common equity to tangible assets:
Tangible shareholders’ equity (1) (see above)
$
3,818,495
$
3,525,149
$
3,256,178
$
3,218,215
$
2,888,983
Assets
$
53,602,293
$
53,119,645
$
49,534,918
$
49,089,836
$
49,059,448
Deduct: Goodwill and intangible assets
2,305,084
2,306,204
2,095,511
2,100,966
2,106,835
Tangible assets (1)
$
51,297,209
$
50,813,441
$
47,439,407
$
46,988,870
$
46,952,613
Tangible common equity to tangible assets (1)
7.44
%
6.94
%
6.86
%
6.85
%
6.15
%
(1)Represents a non-GAAP financial measure.
(2)Calculated using management’s estimate of the annual fully taxable equivalent income tax rates (federal and state).
54
The following table presents GAAP to non-GAAP reconciliations for the year-to-date periods:
Nine Months Ended September 30,
(dollars and shares in thousands, except per share data)
2024
2023
Net income per common share:
Net income applicable to common shares
$
373,214
$
437,411
Adjustments:
Merger-related charges
29,208
23,187
Separation expense
2,646
—
Debt securities (gains) losses
90
5,440
CECL Day 1 non-PCD provision expense
15,312
—
Distribution of excess pension assets expense
13,318
—
FDIC special assessment
2,994
—
Louisville expenses
—
3,361
Property optimization charges
—
1,559
Less: tax effect on net total adjustments (2)
(14,717)
(6,373)
Net income applicable to common shares, adjusted (1)
$
422,065
$
464,585
Weighted average diluted common shares outstanding
308,605
291,809
Net income per common share, diluted
$
1.21
$
1.50
Adjusted net income per common share, diluted (1)
$
1.37
$
1.59
Tangible common book value:
Shareholders’ common equity
$
6,123,579
$
4,995,818
Deduct: Goodwill and intangible assets
2,305,084
2,106,835
Tangible shareholders’ common equity (1)
$
3,818,495
$
2,888,983
Period end common shares
318,955
292,586
Tangible common book value (1)
11.97
9.87
Return on average tangible common equity:
Net income applicable to common shares
$
373,214
$
437,411
Add: Intangible amortization (net of tax) (2)
15,218
13,714
Tangible net income (1)
$
388,432
$
451,125
Average shareholders’ common equity
$
5,668,827
$
5,001,437
Deduct: Average goodwill and intangible assets
2,216,437
2,115,953
Average tangible shareholders’ common equity (1)
$
3,452,390
$
2,885,484
Return on average tangible common equity (1)
15.00
%
20.85
%
Net interest margin:
Net interest income
$
1,136,603
$
1,138,745
Taxable equivalent adjustment
18,737
17,328
Net interest income - taxable equivalent basis (1)
$
1,155,340
$
1,156,073
Average earning assets
$
46,500,942
$
42,891,660
Net interest margin (1)
3.31
%
3.59
%
Efficiency ratio:
Noninterest expense
$
817,599
$
742,071
Deduct: Intangible amortization expense
20,291
18,286
Adjusted noninterest expense (1)
$
797,308
$
723,785
Net interest income - taxable equivalent basis (1)
(see above)
$
1,155,340
$
1,156,073
Noninterest income
258,931
233,248
Deduct: Debt securities gains (losses), net
(90)
(5,440)
Adjusted total revenue (1)
$
1,414,361
$
1,394,761
Efficiency ratio (1)
56.37
%
51.89
%
Tangible common equity to tangible assets:
Tangible shareholders’ equity (1) (see above)
$
3,818,495
$
2,888,983
Assets
$
53,602,293
$
49,059,448
Deduct: Goodwill and intangible assets
2,305,084
2,106,835
Tangible assets (1)
$
51,297,209
$
46,952,613
Tangible common equity to tangible assets (1)
7.44
%
6.15
%
(1)Represents a non-GAAP financial measure.
(2)Calculated using management’s estimate of the annual fully taxable equivalent income tax rates (federal and state).
55
EXECUTIVE SUMMARY
Old National is the sixth largest commercial bank headquartered in the Midwest by asset size and ranks among the top 30 banking companies headquartered in the United States with consolidated assets of approximately $54 billion at September 30, 2024. The Company’s corporate headquarters and principal executive office is located in Evansville, Indiana with commercial and consumer banking operations headquartered in Chicago, Illinois. Through our wholly-owned banking subsidiary and non-bank affiliates, we provide a wide range of services primarily throughout the Midwest and Southeast regions of the United States. In addition to providing extensive services in consumer and commercial banking, Old National offers comprehensive wealth management and capital markets services.
Net income applicable to common shares for the third quarter of 2024 was $139.8 million, or $0.44 per diluted common share, compared to $117.2 million, or $0.37 per diluted common share, for the second quarter of 2024.
Results for the third quarter of 2024 were impacted by $6.9 million in pre-tax merger-related expenses primarily related to the April 1, 2024 acquisition of CapStar and $2.6 million of separation expense associated with a mutual separation agreement with a former executive. Results for the second quarter of 2024 were impacted by $19.4 million of merger-related expenses and $15.3 million of CECL Day 1 non-PCD provision expense related to the allowance for credit losses established on acquired non-PCD loans. Excluding these items, net income applicable to common shares for the third quarter of 2024 was $147.2 million, or $0.46 per diluted common share on an adjusted basis1, compared to $144.1 million, or $0.46 per diluted common share on an adjusted basis1, for the second quarter of 2024.
Our results for the third quarter of 2024 reflected growth in total loans and deposits, increased net interest income and noninterest income, resilient credit quality, and disciplined expense management.
Deposits: Period-end total deposits increased $846.5 million, or 8.5% annualized, to $40.8 billion at September 30, 2024 compared to June 30, 2024.
Loans: Our loan balances, excluding loans held-for-sale, increased $250.1 million, or 2.8% annualized, to $36.4 billion at September 30, 2024 compared to June 30, 2024.
Net Interest Income: Net interest income increased $3.3 million to $391.7 million compared to the second quarter of 2024 driven by loan growth as well as higher asset yields and accretion, partly offset by higher funding costs.
Provision for Credit Losses: Provision for credit losses was $28.5 million compared to $36.2 million, or $20.9 million excluding $15.3 million of CECL Day 1 non-PCD provision expense related to the allowance for credit losses established on acquired non-PCD loans in the CapStar transaction in the second quarter of 2024.
Noninterest Income: Noninterest income increased $6.9 million to $94.1 million compared to the second quarter of 2024 reflecting higher service charges, mortgage fees, capital markets income, and other income.
Noninterest Expense: Noninterest expense decreased $10.7 million compared to the second quarter of 2024. For the third quarter of 2024, noninterest expense included $6.9 million of pre-tax merger-related expenses and $2.6 million of separation expense associated with a mutual separation agreement with a former executive compared to $19.4 million of merger-related expenses in the second quarter of 2024. Excluding these expenses, noninterest expense was $262.8 million for the third quarter of 2024, consistent with $263.6 million for the second quarter of 2024.
(1)Represents a non-GAAP financial measure. Refer to “Non-GAAP Financial Measures” section for reconciliations to GAAP financial measures.
56
CAPSTAR TRANSACTION
On April 1, 2024, Old National completed its acquisition of CapStar, and its wholly-owned subsidiary, CapStar Bank. This partnership strengthens Old National’s Nashville, Tennessee presence and adds several new high-growth markets. At closing, CapStar had approximately $3.1 billion of total assets, $2.1 billion of total loans, and $2.6 billion of deposits. The consideration paid totaled $417.6 million and consisted of 24.0 million shares of Old National common stock. All system conversions related to the transaction were completed in early July 2024.
RESULTS OF OPERATIONS
The following table sets forth certain income statement information of Old National:
(dollars in thousands, except per share data)
Three Months Ended September 30,
% Change
Nine Months Ended September 30,
% Change
2024
2023
2024
2023
Income Statement Summary:
Net interest income
$
391,724
$
375,086
4.4
%
$
1,136,603
$
1,138,745
(0.2)
%
Provision for credit losses
28,497
19,068
49.4
83,602
47,292
76.8
Noninterest income
94,138
80,938
16.3
258,931
233,248
11.0
Noninterest expense
272,283
244,776
11.2
817,599
742,071
10.2
Net income applicable to common shareholders
139,768
143,842
(2.8)
373,214
437,411
(14.7)
Net income per common share - diluted
0.44
0.49
(10.2)
1.21
1.50
(19.3)
Other Data:
Return on average common equity
9.40
%
11.39
%
8.78
%
11.66
%
Return on average tangible common
equity (1)
15.96
20.18
15.00
20.85
Efficiency ratio (1)
53.83
51.66
56.37
51.89
Tier 1 leverage ratio
9.05
8.70
9.05
8.70
Net charge-offs (recoveries) to average loans
0.19
0.24
0.16
0.19
(1)Represents a non-GAAP financial measure. Refer to “Non-GAAP Financial Measures” section for reconciliations to GAAP financial measures.
Net Interest Income
Net interest income is the most significant component of our earnings, comprising 81% of revenues for the nine months ended September 30, 2024. 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.
The Federal Reserve decreased its interest rates during the third quarter of 2024. 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 of 4.83% at September 30, 2024 compared to 5.33% at September 30, 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
57
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.
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 September 30, 2024
Three Months Ended September 30, 2023
Earning Assets
Average Balance
Income (1)/
Expense
Yield/ Rate
Average Balance
Income (1)/
Expense
Yield/ Rate
Money market and other interest-earning investments
$
904,176
$
11,696
5.15
%
$
980,813
$
13,194
5.34
%
Investment securities:
Treasury and government sponsored agencies
2,255,629
21,851
3.87
%
2,376,864
23,037
3.88
%
Mortgage-backed securities
5,977,058
48,425
3.24
%
5,079,091
33,237
2.62
%
States and political subdivisions
1,668,454
14,042
3.37
%
1,737,037
14,220
3.27
%
Other securities
785,107
12,547
6.39
%
793,196
10,127
5.11
%
Total investment securities
10,686,248
96,865
3.63
%
9,986,188
80,621
3.23
%
Loans: (2)
Commercial
10,373,340
183,878
7.09
%
9,612,102
163,869
6.82
%
Commercial real estate
16,216,842
274,832
6.78
%
13,711,156
219,575
6.41
%
Residential real estate loans
6,833,597
67,084
3.93
%
6,712,269
62,775
3.74
%
Consumer
2,891,260
51,714
7.12
%
2,614,928
42,322
6.42
%
Total loans
36,315,039
577,508
6.36
%
32,650,455
488,541
5.98
%
Total earning assets
47,905,463
$
686,069
5.73
%
43,617,456
$
582,356
5.34
%
Deduct: Allowance for credit losses on loans
(366,667)
(300,071)
Non-Earning Assets
Cash and due from banks
413,583
382,755
Other assets
5,394,032
4,960,383
Total assets
$
53,346,411
$
48,660,523
Interest-Bearing Liabilities
Checking and NOW
$
7,551,264
$
29,344
1.55
%
$
7,515,439
$
25,531
1.35
%
Savings
4,860,161
5,184
0.42
%
5,414,775
4,268
0.31
%
Money market
11,064,433
106,148
3.82
%
7,979,999
65,549
3.26
%
Time deposits, excluding brokered deposits
5,928,241
64,435
4.32
%
4,229,692
37,110
3.48
%
Brokered deposits
1,829,218
24,616
5.35
%
1,183,228
14,970
5.02
%
Total interest-bearing deposits
31,233,317
229,727
2.93
%
26,323,133
147,428
2.22
%
Federal funds purchased and interbank borrowings
14,549
292
7.98
%
62,921
910
5.74
%
Securities sold under agreements to repurchase
239,524
612
1.02
%
302,305
710
0.93
%
FHLB advances
4,572,046
47,719
4.15
%
4,537,250
40,382
3.53
%
Other borrowings
754,544
9,851
5.19
%
841,307
12,003
5.66
%
Total borrowed funds
5,580,663
58,474
4.17
%
5,743,783
54,005
3.73
%
Total interest-bearing liabilities
$
36,813,980
$
288,201
3.11
%
$
32,066,916
$
201,433
2.49
%
Noninterest-Bearing Liabilities and Shareholders’ Equity
Demand deposits
$
9,371,698
$
10,338,267
Other liabilities
970,662
961,268
Shareholders’ equity
6,190,071
5,294,072
Total liabilities and shareholders’ equity
$
53,346,411
$
48,660,523
Net interest income - taxable equivalent basis
$
397,868
3.32
%
$
380,923
3.49
%
Taxable equivalent adjustment
(6,144)
(5,837)
Net interest income (GAAP)
$
391,724
3.27
%
$
375,086
3.44
%
(1)Interest income is reflected on a fully taxable equivalent basis.
(2)Includes loans held-for-sale.
58
(Tax equivalent basis, dollars in thousands)
Nine Months Ended September 30, 2024
Nine Months Ended September 30, 2023
Earning Assets
Average Balance
Income (1)/
Expense
Yield/ Rate
Average Balance
Income (1)/
Expense
Yield/ Rate
Money market and other interest-earning investments
$
825,743
$
32,992
5.34
%
$
736,225
$
25,258
4.59
%
Investment securities:
Treasury and government sponsored agencies
2,275,607
66,648
3.91
%
2,266,177
58,923
3.47
%
Mortgage-backed securities
5,721,725
135,217
3.15
%
5,268,509
102,618
2.60
%
States and political subdivisions
1,678,504
42,308
3.36
%
1,771,155
43,306
3.26
%
Other securities
781,385
37,303
6.37
%
785,474
28,726
4.88
%
Total investment securities
10,457,221
281,476
3.59
%
10,091,315
233,573
3.09
%
Loans: (2)
Commercial
10,087,322
534,566
7.07
%
9,644,541
475,210
6.57
%
Commercial real estate
15,488,010
765,325
6.59
%
13,180,509
598,337
6.05
%
Residential real estate loans
6,826,809
197,770
3.86
%
6,626,551
181,592
3.65
%
Consumer
2,815,837
146,177
6.93
%
2,612,519
120,428
6.16
%
Total loans
35,217,978
1,643,838
6.22
%
32,064,120
1,375,567
5.72
%
Total earning assets
46,500,942
$
1,958,306
5.62
%
42,891,660
$
1,634,398
5.08
%
Deduct: Allowance for credit losses on loans
(337,168)
(301,909)
Non-Earning Assets
Cash and due from banks
402,213
412,998
Other assets
5,232,807
4,917,592
Total assets
$
51,798,794
$
47,920,341
Interest-Bearing Liabilities
Checking and NOW
$
7,627,029
$
88,994
1.56
%
$
7,793,561
$
69,248
1.19
%
Savings
4,976,361
15,455
0.41
%
5,791,780
9,745
0.22
%
Money market
10,571,821
302,921
3.83
%
6,577,317
120,917
2.46
%
Time deposits, excluding brokered deposits
5,327,361
168,453
4.22
%
3,660,156
79,032
2.89
%
Brokered deposits
1,375,231
55,149
5.36
%
879,886
32,053
4.87
%
Total interest-bearing deposits
29,877,803
630,972
2.82
%
24,702,700
310,995
1.68
%
Federal funds purchased and interbank borrowings
77,262
3,239
5.60
%
306,480
11,404
4.97
%
Securities sold under agreements to repurchase
261,818
2,168
1.11
%
351,362
2,389
0.91
%
FHLB advances
4,477,851
133,529
3.98
%
4,699,074
123,466
3.51
%
Other borrowings
823,746
33,058
5.36
%
806,575
30,071
4.98
%
Total borrowed funds
5,640,677
171,994
4.07
%
6,163,491
167,330
3.63
%
Total interest-bearing liabilities
$
35,518,480
$
802,966
3.02
%
$
30,866,191
$
478,325
2.07
%
Noninterest-Bearing Liabilities and Shareholders’ Equity
Demand deposits
$
9,396,081
$
10,864,375
Other liabilities
971,687
944,619
Shareholders’ equity
5,912,546
5,245,156
Total liabilities and shareholders’ equity
$
51,798,794
$
47,920,341
Net interest income - taxable equivalent basis
$
1,155,340
3.31
%
$
1,156,073
3.59
%
Taxable equivalent adjustment
(18,737)
(17,328)
Net interest income (GAAP)
$
1,136,603
3.26
%
$
1,138,745
3.54
%
(1)Interest income is reflected on a fully taxable equivalent basis.
(2)Includes loans held-for-sale.
59
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
September 30, 2023 to Three
Months Ended September 30, 2024
From Nine Months Ended
September 30, 2023 to Nine
Months Ended September 30, 2024
Total
Change (1)
Attributed to
Total
Change (1)
Attributed to
(dollars in thousands)
Volume
Rate
Volume
Rate
Interest Income
Money market and other interest-earning investments
$
(1,498)
$
(1,027)
$
(471)
$
7,734
$
2,823
$
4,911
Investment securities (2)
16,244
5,999
10,245
47,903
9,160
38,743
Loans (3)
88,967
56,360
32,607
268,271
141,126
127,145
Total interest income
103,713
61,332
42,381
323,908
153,109
170,799
Interest Expense
Checking and NOW deposits
3,813
105
3,708
19,746
(1,702)
21,448
Savings deposits
916
(515)
1,431
5,710
(1,958)
7,668
Money market deposits
40,599
27,302
13,297
182,004
94,041
87,963
Time deposits, excluding brokered deposits
27,325
16,595
10,730
89,421
44,411
45,010
Brokered deposits
9,646
8,382
1,264
23,096
18,991
4,105
Federal funds purchased and interbank borrowings
(618)
(833)
215
(8,165)
(9,078)
913
Securities sold under agreements to repurchase
(98)
(154)
56
(221)
(675)
454
FHLB advances
7,337
299
7,038
10,063
(6,171)
16,234
Other borrowings
(2,152)
(1,199)
(953)
2,987
678
2,309
Total interest expense
86,768
49,982
36,786
324,641
138,537
186,104
Net interest income
$
16,945
$
11,350
$
5,595
$
(733)
$
14,572
$
(15,305)
(1)The variance not solely due to rate or volume is allocated equally between the rate and volume variances.
(2)Interest income on investment securities includes taxable equivalent adjustments of $2.8 million and $8.4 million during the three and nine months ended September 30, 2024, respectively, using the federal statutory rate in effect of 21%.
(3)Interest income on loans includes taxable equivalent adjustments of $3.4 million and $10.4 million during the three and nine months ended September 30, 2024, respectively, using the federal statutory rate in effect of 21%.
The increase in net interest income for the three months ended September 30, 2024 when compared to the same period in 2023 was driven by the acquisition of CapStar and loan growth as well as higher rates on loans, partially offset by higher balances and costs of average interest-bearing liabilities. The decrease in net interest income for the nine months ended September 30, 2024 when compared to the same period in 2023 was primarily due to higher balances and costs of average interest-bearing liabilities, substantially offset by loan growth as well as higher rates on loans. Accretion income associated with acquired loans and borrowings totaled $15.6 million and $32.3 million for the three and nine months ended September 30, 2024, respectively, compared to $7.5 million and $22.1 million for the same periods in 2023.
The decrease in the net interest margin on a fully taxable equivalent basis for the three and nine months ended September 30, 2024 compared to the same periods in 2023 was primarily due to higher costs of interest-bearing liabilities, partially offset by higher yields on interest earning assets. The yield on interest earning assets increased 39 basis points and the cost of interest-bearing liabilities increased 62 basis points in the three months ended September 30, 2024 compared to the same quarter a year ago. The yield on interest earning assets increased 54 basis points and the cost of interest-bearing liabilities increased 95 basis points in the nine months ended September 30, 2024 compared to the nine months ended September 30, 2023. Accretion income represented 13 basis points and 9 basis points of the net interest margin in the three and nine months ended September 30, 2024, respectively, compared to 7 basis points in both the three and nine months ended September 30, 2023.
Average earning assets were $47.9 billion and $43.6 billion for the three months ended September 30, 2024 and 2023, respectively, an increase of $4.3 billion, or 10%, primarily due to loans and securities acquired in the CapStar transaction as well as strong loan growth. Average earning assets were $46.5 billion and $42.9 billion for the nine months ended September 30, 2024 and 2023, respectively, an increase of $3.6 billion, or 8%, primarily due to loans and securities acquired in the CapStar transaction as well as strong loan growth.
60
Average loans, including loans held-for-sale, increased $3.7 billion and $3.2 billion for the three and nine months ended September 30, 2024, respectively, when compared to the same periods in 2023 primarily due to loans acquired in the CapStar transaction as well as strong commercial real estate loan growth. Loans acquired in the CapStar transaction totaled $2.1 billion.
Average noninterest-bearing deposits decreased $1.0 billion while average interest-bearing deposits increased $4.9 billion for the three months ended September 30, 2024 when compared to the same period in 2023 reflecting a mix shift as a result of the current rate environment, deposits assumed in the CapStar transaction, and organic growth. Average noninterest-bearing deposits decreased $1.5 billion while average interest-bearing deposits increased $5.2 billion for the nine months ended September 30, 2024 when compared to the same period in 2023 reflecting a mix shift as a result of the current rate environment, deposits assumed in the CapStar transaction, and organic growth. Deposits assumed in the CapStar transaction totaled $2.6 billion.
Provision for Credit Losses
The following table details the components of the provision for credit losses:
Three Months Ended September 30,
%
Nine Months Ended September 30,
%
(dollars in thousands)
2024
2023
Change
2024
2023
Change
Provision for credit losses on loans
$
29,176
$
23,115
26.2
%
$
89,774
$
46,520
93.0
%
Provision (release) for credit losses on unfunded loan commitments
(679)
(4,047)
(83.2)
(6,172)
772
(899.5)
Total provision for credit losses
$
28,497
$
19,068
49.4
%
$
83,602
$
47,292
76.8
%
Net (charge-offs) recoveries on non-PCD loans
$
(13,996)
$
(20,143)
(30.5)
%
$
(29,878)
$
(28,870)
3.5
%
Net (charge-offs) recoveries on PCD loans
(3,478)
455
(864.4)
(13,391)
(17,339)
(22.8)
Total net (charge-offs) recoveries on loans
$
(17,474)
$
(19,688)
(11.2)
%
$
(43,269)
$
(46,209)
(6.4)
%
Net charge-offs (recoveries) to average loans
0.19
%
0.24
%
(20.2)
%
0.16
%
0.19
%
(14.7)
Total provision for credit losses on loans increased in the three and nine months ended September 30, 2024 compared to the same periods in 2023 due to credit migration and allowance for credit losses on individually evaluated loans. In addition, the provision for credit losses on loans in the nine months ended September 30, 2024 included $15.3 million to establish an allowance for credit losses on non-PCD loans acquired in the CapStar transaction. 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.
61
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 September 30,
%
Nine Months Ended September 30,
%
(dollars in thousands)
2024
2023
Change
2024
2023
Change
Wealth and investment services fees
$
29,117
$
26,687
9.1
%
$
86,779
$
80,128
8.3
%
Service charges on deposit accounts
20,350
18,524
9.9
57,598
53,278
8.1
Debit card and ATM fees
11,362
10,818
5.0
32,409
31,453
3.0
Mortgage banking revenue
7,669
5,063
51.5
19,211
12,628
52.1
Capital markets income
7,426
5,891
26.1
15,055
19,003
(20.8)
Company-owned life insurance
5,315
3,740
42.1
14,488
11,624
24.6
Debt securities gains (losses), net
(76)
(241)
(68.5)
(90)
(5,440)
(98.3)
Other income
12,975
10,456
24.1
33,481
30,574
9.5
Total noninterest income
$
94,138
$
80,938
16.3
%
$
258,931
$
233,248
11.0
%
Noninterest income increased $13.2 million and $25.7 million for the three and nine months ended September 30, 2024, respectively, compared to the same periods in 2023 primarily due to the acquisition of CapStar on April 1, 2024. In addition, noninterest income for the nine months ended September 30, 2023 was impacted by $5.4 million of net losses on sales of debt securities.
Mortgage banking revenue increased $2.6 million and $6.6 million for the three and nine months ended September 30, 2024, respectively, compared to the same periods in 2023 primarily due to higher mortgage originations and increased loan sales.
Capital markets income increased $1.5 million for the three months ended September 30, 2024 compared to the same period in 2023 primarily due to higher levels of commercial real estate client interest rate swap fees. Capital markets income decreased $3.9 million for the nine months ended September 30, 2024 compared to the same period in 2023 primarily due to lower levels of commercial real estate client interest rate swap fees.
Other income increased $2.5 million and $2.9 million for the three and nine months ended September 30, 2024, respectively, compared to the same periods in 2023 primarily due to additional other income associated with the acquisition of CapStar, higher commercial loan fees, and higher income on equity securities.
Noninterest Expense
The following table details the components in noninterest expense:
Three Months Ended September 30,
%
Nine Months Ended September 30,
%
(dollars in thousands)
2024
2023
Change
2024
2023
Change
Salaries and employee benefits
$
147,494
$
131,541
12.1
%
$
456,490
$
404,715
12.8
%
Occupancy
27,130
25,795
5.2
80,696
80,162
0.7
Equipment
9,888
8,284
19.4
27,263
23,394
16.5
Marketing
11,036
9,448
16.8
32,954
28,698
14.8
Technology
23,343
20,592
13.4
67,368
59,850
12.6
Communication
4,681
4,075
14.9
13,161
12,768
3.1
Professional fees
7,278
5,956
22.2
24,236
19,085
27.0
FDIC assessment
11,722
9,000
30.2
32,711
29,028
12.7
Amortization of intangibles
7,411
6,040
22.7
20,291
18,286
11.0
Amortization of tax credit investments
3,277
2,644
23.9
8,773
8,167
7.4
Other expense
19,023
21,401
(11.1)
53,656
57,918
(7.4)
Total noninterest expense
$
272,283
$
244,776
11.2
%
$
817,599
$
742,071
10.2
%
Noninterest expense for the three months ended September 30, 2024 included $6.9 million of merger-related expenses and $2.6 million of separation expense associated with a mutual separation agreement with a former
62
executive. Noninterest expense for the three months ended September 30, 2023 included $6.3 million of merger-related expenses. Excluding these expenses, noninterest expense increased to $262.8 million for the three months ended September 30, 2024, compared to $238.5 million for the three months ended September 30, 2023. This increase was driven by the additional operating costs associated with the acquisition of CapStar, as well as higher salary and employee benefits reflective of merit increases.
Noninterest expense for the nine months ended September 30, 2024 included $29.2 million of merger-related expenses, a $13.3 million non-cash, pre-tax expense associated with the distribution of excess pension assets with the resolution of the legacy First Midwest plan, $3.0 million for the FDIC special assessment, and $2.6 million of separation expense. Noninterest expense for the nine months ended September 30, 2023 included $23.2 million of merger-related expenses, $3.4 million of expenses related to the Louisville tragedy, and $1.6 million for property optimization charges. Excluding these expenses, noninterest expense increased to $769.4 million for the nine months ended September 30, 2024, compared to $714.0 million for the nine months ended September 30, 2023. This increase was driven by the additional operating costs associated with the acquisition of CapStar, as well as higher salary and employee benefits reflective of merit increases.
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 22.3% and 22.1% for the three and nine months ended September 30, 2024, respectively, compared to 23.1% and 22.9% for the three and nine months ended September 30, 2023, respectively. The decreases in the effective tax rates for the three and nine months ended September 30, 2024 compared to the same periods in 2023 was driven by decreases in pre-tax book income and state income taxes combined with an increase in tax credits. See Note 14 to the consolidated financial statements for additional information.. In accordance with ASC 740-270, Accounting for Interim Reporting, the provision for income taxes was recorded at September 30, 2024 based on the current estimate of the effective annual rate.
FINANCIAL CONDITION
Overview
At September 30, 2024, our assets were $53.6 billion, a $4.5 billion increase compared to assets of $49.1 billion at December 31, 2023. The increase was driven primarily by the acquisition of CapStar, as well as disciplined loan growth.
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 $48.0 billion at September 30, 2024, a $4.1 billion increase compared to earning assets of $43.9 billion at December 31, 2023.
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 based on fluctuating interest rates or changes in our funding requirements.
The investment securities portfolio, including equity securities, was $10.9 billion at September 30, 2024, compared to $10.2 billion at December 31, 2023. The increase was driven primarily by the acquisition of CapStar. Investment securities represented 23% of earning assets at both September 30, 2024 and December 31, 2023. At September 30, 2024, 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 $714.9 million and $869.5 million at September 30, 2024 and December 31, 2023, respectively. The investment securities held-to-maturity portfolio had net unrealized losses of $365.3 million and $412.3 million at September 30, 2024 and December 31, 2023, respectively.
63
The investment securities available-for-sale portfolio including securities hedges had an effective duration of 3.87 at September 30, 2024, compared to 4.24 at December 31, 2023. The total investment securities portfolio had an effective duration of 4.96 at September 30, 2024, compared to 5.35 at December 31, 2023. 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 3.63% and 3.59% for the three and nine months ended September 30, 2024, respectively, compared to 3.23% and 3.09% for the three and nine months ended September 30, 2023, respectively.
Loan Portfolio
We lend to commercial and commercial real estate clients in many diverse industries including real estate rental and leasing, manufacturing, healthcare, wholesale trade, construction, and agriculture, among others. Old National manages concentrations of credit exposure by industry, product, geography, client relationship, and loan size. The following table presents the composition of the loan portfolio:
(dollars in thousands)
September 30, 2024
December 31, 2023
$ Change
% Change
Commercial
$
10,408,095
$
9,512,230
$
895,865
9.4
%
Commercial real estate
16,356,216
14,140,629
2,215,587
15.7
Residential real estate
6,757,896
6,699,443
58,453
0.9
Consumer
2,878,436
2,639,625
238,811
9.0
Total loans
$
36,400,643
$
32,991,927
$
3,408,716
10.3
%
The following table presents the composition of the loan portfolio by state:
(dollars in thousands)
Commercial
Commercial Real Estate
Residential Real Estate
Consumer
Total Loans
Percent of Total
September 30, 2024
Illinois
$
2,910,766
$
3,802,335
$
1,367,764
$
566,494
$
8,647,359
24
%
Indiana
1,619,615
1,803,405
1,043,202
895,024
5,361,246
15
%
Minnesota
977,703
2,233,650
579,926
145,543
3,936,822
11
%
Wisconsin
892,295
2,189,295
478,409
136,959
3,696,958
10
%
Michigan
587,233
1,429,184
650,923
254,036
2,921,376
8
%
Tennessee
396,432
1,244,276
186,155
253,879
2,080,742
6
%
Kentucky
475,163
611,575
256,598
391,794
1,735,130
5
%
Florida
126,819
434,259
384,611
31,556
977,245
3
%
Texas
209,103
238,816
262,180
17,633
727,732
2
%
California
177,996
25,861
427,436
43,451
674,744
2
%
Ohio
264,786
337,452
5,653
16,977
624,868
2
%
Other
1,770,184
2,006,108
1,115,039
125,090
5,016,421
14
%
Total
$
10,408,095
$
16,356,216
$
6,757,896
$
2,878,436
$
36,400,643
100
%
Geographic location in the preceding table is determined by collateral location for real estate loans and borrower location for non-real estate loans.
Commercial and Commercial Real Estate Loans
Commercial and commercial real estate loans are the largest classifications within earning assets, representing 56% of earning assets at September 30, 2024, compared to 54% at December 31, 2023. The increase in commercial and commercial real estate loans at September 30, 2024 from December 31, 2023 was driven primarily by the acquisition of CapStar, as well as disciplined loan production that was well balanced across our market footprint and product lines.
64
The following table provides detail on commercial loans by industry classification (as defined by the North American Industry Classification System) and by loan size.
September 30, 2024
December 31, 2023
(dollars in thousands)
Outstanding
Exposure(1)
Nonaccrual
Outstanding
Exposure(1)
Nonaccrual
By Industry:
Manufacturing
$
1,807,888
$
2,909,339
$
20,446
$
1,589,727
$
2,734,935
$
7,408
Health care and social assistance
1,625,990
1,962,637
280
1,567,286
1,949,250
7,390
Real estate rental and leasing
875,905
1,293,222
10,610
686,008
1,035,073
700
Wholesale trade
806,848
1,572,476
3,693
748,058
1,541,951
3,789
Construction
758,228
1,650,863
12,868
554,312
1,437,025
2,040
Finance and insurance
655,348
1,010,155
144
637,630
966,842
1
Professional, scientific, and technical services
558,928
960,659
5,582
458,133
821,738
3,825
Transportation and warehousing
549,155
709,404
18,282
453,630
703,976
1,746
Accommodation and food services
527,527
614,660
2,412
389,591
503,990
705
Retail trade
383,459
637,205
9,963
345,944
620,308
5,273
Administrative and support and waste management and remediation services
379,177
559,962
1,280
321,018
487,359
347
Educational services
266,385
383,724
5
263,539
406,867
7
Agriculture, forestry, fishing, and hunting
259,764
392,983
2,980
255,811
392,098
415
Other services
245,633
423,221
15,608
208,012
400,195
9,328
Public administration
194,259
256,286
—
216,939
285,963
—
Other
513,601
878,012
3,146
816,592
1,111,030
1,537
Total
$
10,408,095
$
16,214,808
$
107,299
$
9,512,230
$
15,398,600
$
44,511
By Loan Size:
Less than $200,000
3
%
3
%
3
%
3
%
3
%
5
%
$200,000 to $1,000,000
12
11
14
11
10
20
$1,000,000 to $5,000,000
24
25
52
24
25
48
$5,000,000 to $10,000,000
15
15
1
16
16
7
$10,000,000 to $25,000,000
29
27
30
31
28
20
Greater than $25,000,000
17
19
—
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.
September 30, 2024
December 31, 2023
(dollars in thousands)
Outstanding
Exposure(1)
Nonaccrual
Outstanding
Exposure(1)
Nonaccrual
By Property Type:
Multifamily
$
5,636,684
$
6,864,789
$
72,936
$
4,794,605
$
6,422,311
$
6,050
Warehouse / Industrial
3,010,379
3,354,809
10,248
2,704,656
3,308,273
6,459
Retail
2,317,773
2,400,249
23,348
1,886,233
1,958,254
29,823
Office
2,173,702
2,323,437
59,403
1,948,430
2,112,157
58,111
Senior housing
945,911
976,626
53,943
848,903
947,168
41,632
Single family
538,282
554,764
6,456
450,560
476,946
3,187
Other (2)
1,733,485
2,038,709
22,931
1,507,242
1,824,177
15,530
Total
$
16,356,216
$
18,513,383
$
249,265
$
14,140,629
$
17,049,286
$
160,792
(1) Includes unfunded loan commitments.
(2) Other includes commercial development, agriculture real estate, hotels, self-storage, land development, religion, and mixed-use properties.
The mix of properties securing the loans in our commercial real estate portfolio is balanced between owner-occupied and non-owner-occupied categories and is diverse in terms of type and geographic location, generally within the
65
Company’s primary market area. Approximately 27% of the commercial real estate portfolio is owner-occupied as of September 30, 2024, compared to 25% at December 31, 2023.
The Company actively reviews its broader loan portfolio in the normal course of business and has performed a targeted review of contractual maturities in its non-owner-occupied commercial real estate portfolio as part of its response to current market conditions to identify exposure to credit risk associated with renewals. At September 30, 2024, the Company held $384.1 million of non-owner-occupied commercial real estate loans, or 1% of total loans, that mature within 18 months with an interest rate below 4%.
Residential Real Estate Loans
At September 30, 2024, residential real estate loans held in our loan portfolio were $6.8 billion, an increase of $58.5 million compared to December 31, 2023 driven primarily by the acquisition of CapStar. Changes in interest rates may impact the number of refinancings and new originations of residential real estate loans. If interest rates decrease in the future, there may be an increase in refinancings and new originations of residential real estate loans. Conversely, future increases in interest rates may 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, increased $238.8 million to $2.9 billion at September 30, 2024 compared to December 31, 2023 driven primarily by the acquisition of CapStar.
Goodwill and Other Intangible Assets
Goodwill and other intangible assets at September 30, 2024 totaled $2.3 billion, an increase of $204.1 million compared to December 31, 2023 as a result of goodwill and other intangible assets recorded with the acquisition of CapStar.
Funding
The following table summarizes Old National’s total funding, comprised of deposits and wholesale borrowings:
(dollars in thousands)
September 30, 2024
December 31, 2023
$ Change
% Change
Deposits:
Noninterest-bearing demand
$
9,429,285
$
9,664,247
$
(234,962)
(2.4)
%
Interest-bearing:
Checking and NOW
7,815,463
7,331,487
483,976
6.6
%
Savings
4,781,447
5,099,186
(317,739)
(6.2)
%
Money market
11,663,557
9,561,116
2,102,441
22.0
%
Time deposits
7,155,994
5,579,144
1,576,850
28.3
%
Total deposits
40,845,746
37,235,180
3,610,566
9.7
%
Wholesale borrowings:
Federal funds purchased and interbank borrowings
135,263
390
134,873
N/M
Securities sold under agreements to repurchase
244,626
285,206
(40,580)
(14.2)
%
Federal Home Loan Bank advances
4,471,153
4,280,681
190,472
4.4
%
Other borrowings
598,054
764,870
(166,816)
(21.8)
%
Total wholesale borrowings
5,449,096
5,331,147
117,949
2.2
%
Total funding
$
46,294,842
$
42,566,327
$
3,728,515
8.8
%
The increase in total deposits was primarily due to deposits assumed in the CapStar transaction as well as organic growth. 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 12% at September 30, 2024 and 13% at December 31, 2023.
Capital
Shareholders’ equity totaled $6.4 billion at September 30, 2024 and $5.6 billion at December 31, 2023. Old National issued 24.0 million shares of Common Stock in conjunction with the acquisition of CapStar on April 1, 2024 totaling
66
$417.6 million in shareholders’ equity. Retained earnings and changes in unrealized gains (losses) on available-for-sale investment securities were partially offset by dividends during the nine months ended September 30, 2024.
Capital Adequacy
Old National and the banking industry are subject to various regulatory capital requirements administered by the federal banking agencies. At September 30, 2024, 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.
Old National’s consolidated capital position remains strong as evidenced by the following key industry ratios.
Tier 1 capital to total average assets (leverage ratio)
4.00
%
5.00
%
8.95
%
8.99
%
Common equity Tier 1 capital to risk-weighted total assets
7.00
6.50
11.48
11.57
Tier 1 capital to risk-weighted total assets
8.50
8.00
11.48
11.57
Total capital to risk-weighted total assets
10.50
10.00
12.35
12.33
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.
67
RISK MANAGEMENT
Overview
Old National has adopted a Risk Appetite Statement to enable our Board of Directors, Enterprise Risk Committee of our Board, 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 provides quarterly reports to the Board’s Enterprise Risk Committee on various risk topics. 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 2023 Annual Report on Form 10-K.
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 September 30, 2024, our average commercial loan size was approximately $725,000 and our average commercial real estate loan size was approximately $1,550,000. 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 September 30, 2024, 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 and Southeast regions of the United States.
The following table presents a summary of under-performing, special mention, and classified assets:
(dollars in thousands)
September 30, 2024
December 31, 2023
Total nonaccrual loans
$
443,597
$
274,821
Total past due loans (90 days or more and still accruing)
1,177
961
Foreclosed assets
4,077
9,434
Total under-performing assets
$
448,851
$
285,216
Classified loans (includes nonaccrual, past due 90 days, and other problem loans)
$
1,519,017
$
875,140
Other classified assets (1)
59,485
48,930
Special mention loans
837,543
843,920
Total criticized and classified assets
$
2,416,045
$
1,767,990
Asset Quality Ratios:
Nonaccrual loans/total loans (2)
1.22
%
0.83
%
Under-performing assets/total loans (2)
1.23
0.86
Under-performing assets/total assets
0.84
0.58
Allowance for credit losses on loans/under-performing assets
84.85
107.85
Allowance for credit losses on loans/nonaccrual loans
85.85
111.93
(1)Includes investment securities that fell below investment grade rating.
(2)Loans exclude loans held-for-sale.
Under-performing assets increased to $448.9 million at September 30, 2024, compared to $285.2 million at December 31, 2023. Under-performing assets as a percentage of total loans at September 30, 2024 were 1.23%, a 37 basis point increase from 0.86% at December 31, 2023.
Nonaccrual loans increased $168.8 million from December 31, 2023 to September 30, 2024 including $33.6 million of nonaccrual loans acquired in the CapStar acquisition. Excluding these loans, nonaccrual loans increased
68
$135.2 million reflecting the migration of certain borrowers primarily due to asset quality rating policy changes and the impact of the higher interest rate environment. As a percentage of nonaccrual loans, the allowance for credit losses on loans was 85.85% at September 30, 2024, compared to 111.93% at December 31, 2023.
Total criticized and classified assets were $2.4 billion at September 30, 2024, an increase of $648.1 million from December 31, 2023 including $159.8 million of criticized and classified loans related to the CapStar acquisition. Excluding these loans, total criticized and classified assets increased $488.3 million reflecting the migration of certain borrowers primarily due to asset quality rating policy changes and the impact of the higher interest rate environment. Other classified assets include investment securities that fell below investment grade rating totaling $59.5 million at September 30, 2024, compared to $48.9 million at December 31, 2023.
Allowance for Credit Losses on Loans and Unfunded Commitments
Net charge-offs on loans totaled $17.5 million during the three months ended September 30, 2024, compared to $19.7 million for the same period in 2023. Annualized, net charge-offs to average loans were 0.19% and 0.24% for the three months ended September 30, 2024 and 2023, respectively. The three months ended September 30, 2024 included net charge-offs on PCD loans totaling 0.04% on an annualized basis of average loans, compared to net recoveries on PCD loans totaling (0.01)% on an annualized basis of average loans for the three months ended September 30, 2023. Net charge-offs on loans totaled $43.3 million during the nine months ended September 30, 2024, compared to $46.2 million for the same period in 2023. Annualized, net charge-offs to average loans were 0.16% and 0.19% for the nine months ended September 30, 2024 and 2023, respectively. The nine months ended September 30, 2024 and 2023 included net charge-offs on PCD loans totaling 0.05% and 0.07% on an annualized basis of average loans, respectively.
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 $380.8 million at September 30, 2024, compared to $307.6 million at December 31, 2023. The increase reflects $26.7 million of allowance for credit losses on acquired PCD loans established through acquisition accounting adjustments as well as $15.3 million through the provision for credit losses on loans in the nine months ended September 30, 2024 to establish an allowance for credit losses on non-PCD loans, both related to the CapStar acquisition. 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.
69
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 $25.1 million at September 30, 2024, compared to $31.2 million at December 31, 2023, with the reduction driven primarily by a decrease in unfunded loan commitments that resulted from the funding of loans. We increased the allowance for credit losses on unfunded loans commitments by $1.8 million in the nine months ended September 30, 2024 as a result of the CapStar transaction.
See the section entitled “Risk Factors” in the Company’s 2023 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.
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 over a two-year cumulative horizon resulting from an immediate change in interest rates using multiple rate scenarios. 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. Due to the dynamics of future interest rate expectations, we also measure and monitor interest rate risk using the forward curve, which may be a more probable scenario of our interest rate exposure. The forward curve represents the relationship between the price of forward contracts and the time to maturity of the forward contracts at a point in time. Presentation of the forward curve model is included in the following table as of September 30, 2024.
70
The following table illustrates our projected net interest income sensitivity over a two-year cumulative horizon based on the asset/liability model at September 30, 2024 and 2023:
Immediate Rate Decrease
September 30, 2024
Forward
Curve
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
September 30, 2024
Projected interest income:
Money market, other interest earning investments, and investment securities
$
737,961
$
807,095
$
865,971
$
866,677
$
918,494
$
973,828
$
1,020,305
$
1,065,415
Loans
3,158,639
3,608,455
4,040,454
4,067,305
4,452,342
4,850,245
5,244,460
5,637,989
Total interest income
3,896,600
4,415,550
4,906,425
4,933,982
5,370,836
5,824,073
6,264,765
6,703,404
Projected interest expense:
Deposits
612,510
926,094
1,239,973
1,103,710
1,569,797
1,906,464
2,227,439
2,548,426
Borrowings
317,486
408,663
506,110
496,282
596,492
687,039
777,281
867,539
Total interest expense
929,996
1,334,757
1,746,083
1,599,992
2,166,289
2,593,503
3,004,720
3,415,965
Net interest income
$
2,966,604
$
3,080,793
$
3,160,342
$
3,333,990
$
3,204,547
$
3,230,570
$
3,260,045
$
3,287,439
Change from base
$
(237,943)
$
(123,754)
$
(44,205)
$
129,443
$
26,023
$
55,498
$
82,892
% change from base
(7.43)
%
(3.86)
%
(1.38)
%
4.04
%
0.81
%
1.73
%
2.59
%
Immediate Rate Decrease
Immediate Rate Increase
-300 Basis Points
-200 Basis Points
-100 Basis Points
Base
+100 Basis Points
+200 Basis Points
+300 Basis Points
September 30, 2023
Projected interest income:
Money market, other interest earning investments, and investment securities
$
722,474
$
777,196
$
834,683
$
890,384
$
958,522
$
1,026,439
$
1,094,063
Loans
2,966,315
3,323,529
3,684,648
4,040,544
4,393,546
4,747,308
5,100,845
Total interest income
3,688,789
4,100,725
4,519,331
4,930,928
5,352,068
5,773,747
6,194,908
Projected interest expense:
Deposits
528,719
785,519
1,047,596
1,279,764
1,547,400
1,826,990
2,100,598
Borrowings
366,090
432,424
521,008
598,589
676,220
753,909
831,590
Total interest expense
894,809
1,217,943
1,568,604
1,878,353
2,223,620
2,580,899
2,932,188
Net interest income
$
2,793,980
$
2,882,782
$
2,950,727
$
3,052,575
$
3,128,448
$
3,192,848
$
3,262,720
Change from base
$
(258,595)
$
(169,793)
$
(101,848)
$
75,873
$
140,273
$
210,145
% change from base
(8.47)
%
(5.56)
%
(3.34)
%
2.49
%
4.60
%
6.88
%
71
The following table illustrates the upper bound, Federal Funds Rate assumed in the simulation above at September 30, 2024 and 2023:
September 30, 2024
September 30, 2023
Basis Point Change Scenario
Federal Funds
Rate (1)
Month 12 (2)
Federal Funds
Rate (1)
Month 12 (2)
+300
5.0
%
8.0
%
5.5
%
8.5
%
+200
5.0
%
7.0
%
5.5
%
7.5
%
+100
5.0
%
6.0
%
5.5
%
6.5
%
Base
5.0
%
5.0
%
5.5
%
5.5
%
-100
5.0
%
4.0
%
5.5
%
4.5
%
-200
5.0
%
3.0
%
5.5
%
3.5
%
-300
5.0
%
2.0
%
5.5
%
2.5
%
(1)Represents the upper bound, Federal Funds Rate.
(2)Represents the Federal Funds Rate in month 12 given a gradual, parallel “ramp” relative to the base implied forward scenario.
Our projected net interest income increased year over year driven by loan growth and asset repricing due to current interest rates and economic conditions. Our overall strategy is consistent period over period, as we continue to manage our balance sheet toward a neutral interest rate risk position in a disciplined manner.
A key element in the measurement and modeling of interest rate risk is the re-pricing assumptions of our transaction deposit accounts, which align with our approach to deposit pricing and are consistent period over period. 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 asset position with a fair value gain of $22.4 million at September 30, 2024, compared to a net asset position with a fair value gain of $4.5 million at December 31, 2023. See Note 15 to the consolidated financial statements for further discussion of derivative financial instruments.
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 Asset/Liability Executive 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, to properly manage capital markets’ funding sources, and to address unexpected liquidity requirements. On May 31, 2023, we filed an automatic shelf registration statement with the SEC that permits us to issue an unspecified amount of debt or equity securities.
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, events at other banking organizations, 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.
72
A maturity schedule for Old National Bank’s time deposits is shown in the following table at September 30, 2024.
(dollars in thousands)
Maturity Bucket
Amount
Rate
2024
$
3,015,267
4.76
%
2025
3,860,503
4.43
2026
123,720
2.05
2027
52,401
1.54
2028
16,666
1.49
2027 and beyond
87,437
0.52
Total
$
7,155,994
4.45
%
Our ability to acquire funding at competitive prices is influenced by rating agencies’ views of our credit quality, liquidity, capital, and earnings.
The credit ratings of Old National and Old National Bank at September 30, 2024 are shown in the following table.
Moody’s Investors Service
Long-term
Short-term
Old National
Baa1
N/A
Old National Bank
A1
P-1
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 September 30, 2024, 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
$
273,201
$
918,369
Unencumbered government-issued debt securities
—
1,543,928
Unencumbered investment grade municipal securities
—
192,872
Unencumbered corporate securities
—
39,893
Availability of borrowings*:
Amount available from Federal Reserve discount window
—
4,442,859
Amount available from Federal Home Loan Bank
—
7,110,521
Total available funds
$
273,201
$
14,248,442
* 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 September 30, 2024, Old National Bancorp’s other borrowings outstanding were $331.0 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 2023 and is not currently required.
73
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, 2023. 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, 2023. There have been no material changes in the Company’s application of critical accounting estimates since December 31, 2023.
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.
74
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 the 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.
75
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, 2023.
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)
07/01/24 - 07/31/24
3,167
$
16.76
—
$
200,000,000
08/01/24 - 08/31/24
946
$
19.20
—
$
200,000,000
09/01/24 - 09/30/24
10,848
$
19.85
—
$
200,000,000
Total
14,961
$
19.15
—
$
200,000,000
(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 or performance shares earned.
(2)On February 21, 2024, the Company’s Board of Directors approved a stock repurchase program, under which the Company is authorized to repurchase up to $200 million of its outstanding common stock through February 28, 2025. This stock repurchase program replaced the prior $200 million program that expired on 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.
(c)During the three months ended September 30, 2024, no director or Section 16 officer of the Company adopted or terminated a “Rule 10b5-1 trading arrangement” or “non-Rule 10b5-1 trading arrangement,” as each term is defined in Item 408 of Regulation S-K.
The following materials from Old National’s Form 10-Q Report for the quarterly period ended September 30, 2024, formatted in inline XBRL: (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Income, (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 September 30, 2024, formatted in inline XBRL and contained in Exhibit 101.
77
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/ John V. Moran, IV
John V. Moran, IV
Senior Executive Vice President and Chief Financial Officer
Duly Authorized Officer and Principal Financial Officer