Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / ONB - Old National Bancorp Reports First Quarter 2024 Results


ONB - Old National Bancorp Reports First Quarter 2024 Results

EVANSVILLE, Ind., April 23, 2024 (GLOBE NEWSWIRE) --

Old National Bancorp (NASDAQ: ONB) reports 1Q24 net income applicable to common shares of $116.3 million, diluted EPS of $0.40; $130.8 million and $0.45 on an adjusted 1 basis, respectively.

CEO COMMENTARY :

"Old National's positive quarterly results were highlighted by continued growth in our granular, peer-leading deposit franchise, disciplined loan growth, a year-over-year tangible book value increase, and stable credit quality," said Chairman and CEO Jim Ryan. "We accomplished these strong results while driving toward a successful close (on April 1) of our partnership with Nashville-based CapStar Bank."


FIRST
QUARTER HIGHLIGHTS 2 :

Net Income
  • Net income applicable to common shares of $116.3 million; adjusted net income applicable to common shares 1 of $130.8 million
  • Earnings per diluted common share ("EPS") of $0.40; adjusted EPS 1 of $0.45
Net Interest Income/NIM
  • Net interest income on a fully taxable equivalent basis 1 of $362.7 million
  • Net interest margin on a fully taxable equivalent basis 1 ("NIM") of 3.28%, down 11 basis points ("bps")
Operating Performance
  • Pre-provision net revenue 1 (“PPNR”) of $177.9 million; adjusted PPNR 1 of $197.2 million
  • Noninterest expense of $262.3 million; adjusted noninterest expense 1 of $243.1 million
  • Efficiency ratio 1 of 58.3%; adjusted efficiency ratio 1 of 53.4%
Deposits and Funding
  • Period-end total deposits of $37.7 billion, up 5.0% annualized; core deposits up 3.2% annualized
  • Granular low-cost deposit franchise; total deposit costs of 201 bps and a cycle to date (2Q22-1Q24) total deposit beta of 38% (interest-bearing deposit beta of 50%)
Loans and Credit Quality
  • End-of-period total loans 3 of $33.6 billion, up 7.5% annualized
  • Provision for credit losses 4 ("provision") of $18.9 million
  • Net charge-offs of $11.8 million, or 14 bps of average loans; 7 bps excluding purchased credit deteriorated ("PCD") loans that had an allowance at acquisition
  • 30+ day delinquencies of 0.16% and non-performing loans of 0.98% of total loans
Return Profile & Capital
  • Return on average tangible common equity 1 of 14.9%; adjusted return on average tangible common equity 1 of 16.7%
Notable Items
  • $13.3 million pre-tax distribution of excess legacy First Midwest pension plan assets 5
  • $3.0 million pre-tax FDIC special assessment 6
  • $2.9 million of pre-tax merger-related charges

1 Non-GAAP financial measure that management believes is useful in evaluating the financial results of the Company – refer to the Non-GAAP reconciliations contained in this release 2 Comparisons are on a linked-quarter basis, unless otherwise noted 3 Includes loans held-for-sale 4 Includes the provision for unfunded commitments 5 Includes non-cash expense associated with the distribution of excess pension assets with the resolution of the legacy First Midwest Bancorp, Inc. plan 6 Represent s the Company's estimate of its FDIC special assessment using the FDIC's updated estimate of losses to its Deposit Insurance Fund


RESULTS OF OPERATIONS
2
Old National Bancorp ("Old National") reported first quarter 2024 net income applicable to common shares of $116.3 million, or $0.40 per diluted common share.

Included in first quarter results was 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, as well as pre-tax charges of $3.0 million for the FDIC special assessment and $2.9 million of merger-related charges. Excluding these transactions and realized debt securities losses from the current quarter, adjusted net income 1 was $130.8 million, or $0.45 per diluted common share.

DEPOSITS AND FUNDING
Growth in deposits including normal seasonal patterns in business checking and public funds.

  • Period-end total deposits were $37.7 billion, up $464.2 million, or 5.0% annualized; core deposits increased 3.2% annualized; includes normal seasonal patterns in business checking and public funds.
  • On average, total deposits for the first quarter were $37.1 billion, a decrease of 1.2%.
  • Granular low-cost deposit franchise; total deposit costs of 201 bps and a cycle to date total deposit beta of 38% (interest-bearing deposit beta of 50%).
  • A loan to deposit ratio of 89%, combined with existing funding sources, provides strong liquidity.

LOANS
Broad-based disciplined commercial loan growth.

  • Period-end total loans 3 were $33.6 billion, up 7.5% annualized.
  • Total commercial loan production in the first quarter was $1.1 billion; period-end commercial pipeline totaled $2.7 billion.
  • Average total loans in the first quarter were $33.2 billion, an increase of $480.3 million.

CREDIT QUALITY
Strong credit quality continues to be a hallmark of Old National.

  • Provision 4 expense was $18.9 million, compared to $11.6 million, reflecting net charge-offs and loan growth, as well as economic factors.
  • Net charge-offs were $11.8 million, or 14 bps of average loans compared to net charge-offs of 12 bps of average loans.
    • Excluding PCD loans that had an allowance for credit losses established at acquisition, net charge-offs to average loans were 7 bps.
  • 30+ day delinquencies as a percentage of loans were 0.16%, compared to 0.22%.
  • Non-performing loans as a percentage of total loans were 0.98% compared to 0.83%.
  • Loans acquired from previous acquisitions were recorded at fair value at the acquisition date. The remaining discount on these acquired loans was $75.0 million.
  • The allowance for credit losses, including the allowance for credit losses on unfunded commitments, stood at $346.0 million, or 1.03% of total loans, compared to $338.8 million, or 1.03% of total loans.

NET INTEREST INCOME AND MARGIN
Lower net interest income and margin compression reflective of the rate environment.

  • Net interest income on a fully taxable equivalent basis 1 decreased to $362.7 million compared to $370.5 million, driven by higher funding costs and fewer days in the quarter, partly offset by loan growth.
  • Net interest margin on a fully taxable equivalent basis 1 decreased 11 bps to 3.28%.
  • Accretion income on loans and borrowings was $5.1 million, or 5 bps of net interest margin 1 , compared to $6.2 million, or 6 bps of net interest margin 1 .
  • Cost of total deposits was 2.01%, increasing 16 bps and the cost of total interest-bearing deposits increased 15 bps to 2.68%.

NONINTEREST INCOME
Increased mortgage fees, wealth fees, and other income, offset by lower capital markets income.

  • Total noninterest income was $77.5 million.
  • Excluding realized debt securities gains/losses for both periods and gain on sale of Visa Class B restricted shares for the fourth quarter of 2023, adjusted noninterest income was down 2.2% due to lower capital markets income, partially offset by an increase in mortgage fees, wealth fees, and other income.

NONINTEREST EXPENSE
Disciplined expense management.

  • Noninterest expense was $262.3 million and included a $13.3 million non-cash expense associated with the distribution of excess pension assets with the resolution of the legacy First Midwest plan, as well as $3.0 million of FDIC special assessment charges and $2.9 million of merger-related charges.
  • Excluding these items, adjusted noninterest expense was $243.1 million, compared to $255.2 million; lower due to elevated performance-driven incentive accruals and higher amortization of tax credit investments for the fourth quarter of 2023, as well as lower professional fees and other expense for the first quarter of 2024, partially offset by payroll tax due to timing.
  • The efficiency ratio 1 was 58.3%, while the adjusted efficiency ratio 1 was 53.4% compared to 59.0% and 53.8%, respectively.

INCOME TAXES

  • Income tax expense was $32.5 million, resulting in an effective tax rate of 21.3% compared to 21.5%. On an adjusted fully taxable equivalent ("FTE") basis, the effective tax rate was 24.4% compared to 24.2%.
  • Income tax expense included $3.3 million of tax credit benefit.

CAPITAL
Capital ratios remain strong.

  • All regulatory capital ratios grew in the quarter with preliminary total risk-based capital up 10 bps to 12.74% and preliminary regulatory Tier 1 capital up 5 bps to 11.40%, driven by retained earnings, partly offset by strong loan growth.
  • Tangible common equity to tangible assets was 6.86% compared to 6.85%.

CAPSTAR TRANSACTION
On April 1, 2024, Old National completed its acquisition of CapStar Financial Holdings, Inc. ("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 $3.0 billion of total assets, $2.3 billion of total loans, and $2.6 billion of deposits. Old National expects system conversions related to the transaction to be completed in the third quarter of 2024.

CONFERENCE CALL AND WEBCAST
Old National will host a conference call and live webcast at 9:00 a.m. Central Time on Tuesday, April 23, 2024, to review first quarter financial results. The live audio webcast link and corresponding presentation slides will be available on the Company’s Investor Relations website at oldnational.com and will be archived there for 12 months. To listen to the live conference call, dial U.S. (800) 715-9871 or International (646) 307-1963, access code 3992332. A replay of the call will also be available from approximately noon Central Time on April 23, 2024 through May 7, 2024. To access the replay, dial U.S. (800) 770-2030 or International (647) 362-9199; Access code 3992332.

ABOUT OLD NATIONAL
Old National Bancorp (NASDAQ: ONB) is the holding company of Old National Bank, which is the sixth largest commercial bank headquartered in the Midwest. With approximately $53 billion of assets and $29 billion of assets under management (including CapStar Financial Holdings, Inc. on a pro forma basis as of December 31, 2023), Old National ranks among the top 30 banking companies headquartered in the U.S. Tracing our roots to 1834, Old National Bank has focused on community banking by building long-term, highly valued partnerships with clients and in the communities it serves. In addition to providing extensive services in retail and commercial banking, Old National offers comprehensive wealth management, investment, and capital market services. For more information and financial data, please visit Investor Relations at oldnational.com .

USE OF NON-GAAP FINANCIAL MEASURES
The Company's accounting and reporting policies conform to U.S. generally accepted accounting principles ("GAAP") and general practices within the banking industry. As a supplement to GAAP, the Company provides non-GAAP performance results, which the Company believes are useful because they assist investors in assessing the Company's operating performance. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found in the tables at the end of this release.

The Company presents EPS, the efficiency ratio, return on average common equity, return on average tangible common equity, and net income applicable to common shares, all adjusted for certain notable items. These items include gain on sale of Visa Class B restricted shares, distribution of excess pension assets expense, FDIC special assessment expense, contract termination charges, merger-related charges associated with completed and pending acquisitions, debt securities gains/losses, 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 EPS, the efficiency ratio, return on average common equity, and return on average tangible common equity 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.

Income tax expense, provision for credit losses, and the certain notable items listed above are excluded from the calculation of pre-provision net revenues, adjusted due to the fluctuation in income before income tax and the level of provision for credit losses required. Management believes pre-provision net revenues, adjusted may be useful in assessing the Company's underlying operating performance and their exclusion may facilitate better comparability between periods and for peer comparison purposes.

The Company presents adjusted noninterest expense, which excludes distribution of excess pension assets expense, FDIC special assessment expense, contract termination charges, merger-related charges, property optimization charges, Louisville expenses, as well as adjusted noninterest income, which excludes the gain on sale of Visa Class B restricted shares and debt securities gains/losses. Management believes that excluding these items from noninterest expense and noninterest income may be useful in assessing the Company’s underlying operational performance as these items either do not pertain to its core business operations or their exclusion may facilitate better comparability between periods and for peer comparison purposes.

The tax-equivalent adjustment to net interest income and net interest margin recognizes the income tax savings when comparing taxable and tax-exempt assets. Interest income and yields on tax-exempt securities and loans are presented using the current federal income tax rate of 21%. Management believes that it is standard practice in the banking industry to present net interest income and net interest margin on a fully tax-equivalent basis and that it may enhance comparability for peer comparison purposes.

In management's view, tangible common equity measures are capital adequacy metrics that may be meaningful to the Company, as well as analysts and investors, in assessing the Company's use of equity and in facilitating comparisons with peers. These non-GAAP measures are valuable indicators of a financial institution's capital strength since they eliminate intangible assets from stockholders' equity and retain the effect of accumulated other comprehensive loss in stockholders' equity.

Although intended to enhance investors' understanding of the Company's business and performance, these non-GAAP financial measures should not be considered an alternative to GAAP. In addition, these non-GAAP financial measures may differ from those used by other financial institutions to assess their business and performance. See the previously provided tables and the following reconciliations in the "Non-GAAP Reconciliations" section for details on the calculation of these measures to the extent presented herein.

FORWARD-LOOKING STATEMENTS
This communication 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 Securities and Exchange Commission ("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 Financial Holdings, Inc. 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 communication; and other factors identified in our Annual Report on Form 10-K for the year ended December 31, 2023 and other filings with the SEC. These forward-looking statements are made only as of the date of this communication and are not guarantees of future results, performance or outcomes, and Old National does not undertake an obligation to update these forward-looking statements to reflect events or conditions after the date of this communication.

CONTACTS:
Media: Kathy Schoettlin
Investors: Lynell Durchholz
(812) 465-7269
(812) 464-1366
Kathy.Schoettlin@oldnational.com
Lynell.Durchholz@oldnational.com


Financial Highlights (unaudited)
($ and shares in thousands, except per share data)
Three Months Ended
March 31,
December 31,
September 30,
June 30,
March 31,
2024
2023
2023
2023
2023
Income Statement
Net interest income
$
356,458
$
364,408
$
375,086
$
382,171
$
381,488
FTE adjustment 1,3
6,253
6,100
5,837
5,825
5,666
Net interest income - tax equivalent basis 3
362,711
370,508
380,923
387,996
387,154
Provision for credit losses
18,891
11,595
19,068
14,787
13,437
Noninterest income
77,522
100,094
80,938
81,629
70,681
Noninterest expense
262,317
284,235
244,776
246,584
250,711
Net income available to common shareholders
$
116,250
$
128,446
$
143,842
$
151,003
$
142,566
Per Common Share Data
Weighted average diluted shares
292,207
292,029
291,717
291,266
292,756
EPS, diluted
$
0.40
$
0.44
$
0.49
$
0.52
$
0.49
Cash dividends
0.14
0.14
0.14
0.14
0.14
Dividend payout ratio 2
35
%
32
%
29
%
27
%
29
%
Book value
$
18.24
$
18.18
$
17.07
$
17.25
$
17.24
Stock price
17.41
16.89
14.54
13.94
14.42
Tangible book value 3
11.10
11.00
9.87
10.03
9.98
Performance Ratios
ROAA
0.98
%
1.09
%
1.22
%
1.29
%
1.25
%
ROAE
8.7
%
10.2
%
11.4
%
12.0
%
11.6
%
ROATCE 3
14.9
%
18.1
%
20.2
%
21.4
%
21.0
%
NIM (FTE)
3.28
%
3.39
%
3.49
%
3.60
%
3.69
%
Efficiency ratio 3
58.3
%
59.0
%
51.7
%
51.2
%
52.8
%
NCOs to average loans
0.14
%
0.12
%
0.24
%
0.13
%
0.21
%
ACL on loans to EOP loans
0.95
%
0.93
%
0.93
%
0.93
%
0.94
%
ACL 4 to EOP loans
1.03
%
1.03
%
1.03
%
1.04
%
1.05
%
NPLs to EOP loans
0.98
%
0.83
%
0.80
%
0.91
%
0.74
%
Balance Sheet (EOP)
Total loans
$
33,623,319
$
32,991,927
$
32,577,834
$
32,432,473
$
31,822,374
Total assets
49,534,918
49,089,836
49,059,448
48,496,755
47,842,644
Total deposits
37,699,418
37,235,180
37,252,676
36,231,315
34,917,792
Total borrowed funds
5,331,161
5,331,147
5,556,010
6,034,008
6,740,454
Total shareholders' equity
5,595,408
5,562,900
5,239,537
5,292,095
5,277,426
Capital Ratios
Risk-based capital ratios (EOP):
Tier 1 common equity
10.76
%
10.70
%
10.41
%
10.14
%
9.98
%
Tier 1 capital
11.40
%
11.35
%
11.06
%
10.79
%
10.64
%
Total capital
12.74
%
12.64
%
12.32
%
12.14
%
11.96
%
Leverage ratio (average assets)
8.96
%
8.83
%
8.70
%
8.59
%
8.53
%
Equity to assets (averages) 3
11.32
%
10.81
%
10.88
%
10.96
%
11.00
%
TCE to TA 3
6.86
%
6.85
%
6.15
%
6.33
%
6.37
%
Nonfinancial Data
Full-time equivalent employees
3,955
3,940
3,981
4,021
4,023
Banking centers
258
258
257
256
256
1 Calculated using the federal statutory tax rate in effect of 21% for all periods.
2 Cash dividends per common share divided by net income per common share (basic).
3 Represents a non-GAAP financial measure. Refer the "Non-GAAP Measures" table for reconciliations to GAAP financial measures.
March 31, 2024 capital ratios are preliminary.
4 Includes the allowance for credit losses on loans and unfunded loan commitments.
FTE - Fully taxable equivalent basis ROAA - Return on average assets ROAE - Return on average equity ROATCE - Return on average tangible common equity
NCOs - Net Charge-offs ALL - Allowance for loan losses ACL - Allowance for Credit Losses
EOP - End of period actual balances NPLs - Non-performing Loans TCE - Tangible common equity TA - Tangible assets



Income Statement (unaudited)
($ and shares in thousands, except per share data)
Three Months Ended
March 31,
December 31,
September 30,
June 30,
March 31,
2024
2023
2023
2023
2023
Interest income
$
595,981
$
589,751
$
576,519
$
544,902
$
495,649
Less: interest expense
239,523
225,343
201,433
162,731
114,161
Net interest income
356,458
364,408
375,086
382,171
381,488
Provision for credit losses
18,891
11,595
19,068
14,787
13,437
Net interest income
after provision for credit losses
337,567
352,813
356,018
367,384
368,051
Wealth and investment services fees
28,304
27,656
26,687
26,521
26,920
Service charges on deposit accounts
17,898
18,667
18,524
17,751
17,003
Debit card and ATM fees
10,054
10,700
10,818
10,653
9,982
Mortgage banking revenue
4,478
3,691
5,063
4,165
3,400
Capital markets income
2,900
5,416
5,891
6,173
6,939
Company-owned life insurance
3,434
3,773
3,740
4,698
3,186
Gain on sale of Visa Class B restricted shares
21,635
Other income
10,470
9,381
10,456
11,651
8,467
Debt securities gains (losses), net
(16
)
(825
)
(241
)
17
(5,216
)
Total noninterest income
77,522
100,094
80,938
81,629
70,681
Salaries and employee benefits
149,803
141,649
131,541
135,810
137,364
Occupancy
27,019
26,514
25,795
26,085
28,282
Equipment
8,671
8,769
8,284
7,721
7,389
Marketing
10,634
10,813
9,448
9,833
9,417
Technology
20,023
20,493
20,592
20,056
19,202
Communication
4,000
4,212
4,075
4,232
4,461
Professional fees
6,406
8,250
5,956
6,397
6,732
FDIC assessment
11,313
27,702
9,000
9,624
10,404
Amortization of intangibles
5,455
5,869
6,040
6,060
6,186
Amortization of tax credit investments
2,749
7,200
2,644
2,762
2,761
Other expense
16,244
22,764
21,401
18,004
18,513
Total noninterest expense
262,317
284,235
244,776
246,584
250,711
Income before income taxes
152,772
168,672
192,180
202,429
188,021
Income tax expense
32,488
36,192
44,304
47,393
41,421
Net income
$
120,284
$
132,480
$
147,876
$
155,036
$
146,600
Preferred dividends
(4,034
)
(4,034
)
(4,034
)
(4,033
)
(4,034
)
Net income applicable to common shares
$
116,250
$
128,446
$
143,842
$
151,003
$
142,566
EPS, diluted
$
0.40
$
0.44
$
0.49
$
0.52
$
0.49
Weighted Average Common Shares Outstanding
Basic
290,980
290,701
290,648
290,559
291,088
Diluted
292,207
292,029
291,717
291,266
292,756
Common shares outstanding (EOP)
293,330
292,655
292,586
292,597
291,922



End of Period Balance Sheet (unaudited)
($ in thousands)
March 31,
December 31,
September 30,
June 30,
March 31,
2024
2023
2023
2023
2023
Assets
Cash and due from banks
$
350,990
$
430,866
$
381,343
$
473,023
$
386,879
Money market and other interest-earning investments
588,509
744,192
1,282,087
724,863
727,056
Investments:
Treasury and government-sponsored agencies
2,243,754
2,453,950
2,515,249
2,309,285
2,236,412
Mortgage-backed securities
5,566,881
5,245,691
4,906,290
5,168,458
5,395,680
States and political subdivisions
1,672,061
1,693,819
1,705,200
1,760,725
1,785,073
Other securities
760,847
779,048
751,404
802,323
826,575
Total investments
10,243,543
10,172,508
9,878,143
10,040,791
10,243,740
Loans held-for-sale, at fair value
19,418
32,006
122,033
114,369
10,584
Loans:
Commercial
9,648,269
9,512,230
9,333,448
9,698,241
9,751,875
Commercial and agriculture real estate
14,653,958
14,140,629
13,916,221
13,450,209
12,908,380
Residential real estate
6,661,379
6,699,443
6,696,288
6,684,480
6,568,666
Consumer
2,659,713
2,639,625
2,631,877
2,599,543
2,593,453
Total loans
33,623,319
32,991,927
32,577,834
32,432,473
31,822,374
Allowance for credit losses on loans
(319,713
)
(307,610
)
(303,982
)
(300,555
)
(298,711
)
Premises and equipment, net
564,007
565,396
565,607
564,299
566,758
Goodwill and other intangible assets
2,095,511
2,100,966
2,106,835
2,112,875
2,118,935
Company-owned life insurance
767,423
767,902
774,517
771,753
770,471
Accrued interest receivable and other assets
1,601,911
1,591,683
1,675,031
1,562,864
1,494,558
Total assets
$
49,534,918
$
49,089,836
$
49,059,448
$
48,496,755
$
47,842,644
Liabilities and Equity
Noninterest-bearing demand deposits
$
9,257,709
$
9,664,247
$
10,091,352
$
10,532,838
$
10,995,083
Interest-bearing:
Checking and NOW accounts
7,236,667
7,331,487
7,495,417
7,654,202
7,903,520
Savings accounts
5,020,095
5,099,186
5,296,985
5,578,323
6,030,255
Money market accounts
10,234,113
9,561,116
8,793,218
7,200,288
5,867,239
Other time deposits
4,760,659
4,565,137
4,398,182
4,012,813
3,361,979
Total core deposits
36,509,243
36,221,173
36,075,154
34,978,464
34,158,076
Brokered deposits
1,190,175
1,014,007
1,177,522
1,252,851
759,716
Total deposits
37,699,418
37,235,180
37,252,676
36,231,315
34,917,792
Federal funds purchased and interbank borrowings
50,416
390
918
136,060
618,955
Securities sold under agreements to repurchase
274,493
285,206
279,061
311,447
393,018
Federal Home Loan Bank advances
4,193,039
4,280,681
4,412,576
4,771,183
4,981,612
Other borrowings
813,213
764,870
863,455
815,318
746,869
Total borrowed funds
5,331,161
5,331,147
5,556,010
6,034,008
6,740,454
Accrued expenses and other liabilities
908,931
960,609
1,011,225
939,337
906,972
Total liabilities
43,939,510
43,526,936
43,819,911
43,204,660
42,565,218
Preferred stock, common stock, surplus, and retained earnings
6,375,036
6,301,709
6,208,352
6,100,728
5,985,784
Accumulated other comprehensive income (loss), net of tax
(779,628
)
(738,809
)
(968,815
)
(808,633
)
(708,358
)
Total shareholders' equity
5,595,408
5,562,900
5,239,537
5,292,095
5,277,426
Total liabilities and shareholders' equity
$
49,534,918
$
49,089,836
$
49,059,448
$
48,496,755
$
47,842,644



Average Balance Sheet and Interest Rates (unaudited)
($ in thousands)
Three Months Ended
Three Months Ended
Three Months Ended
March 31, 2024
December 31, 2023
March 31, 2023
Average
Income 1 /
Yield/
Average
Income 1 /
Yield/
Average
Income 1 /
Yield/
Earning Assets:
Balance
Expense
Rate
Balance
Expense
Rate
Balance
Expense
Rate
Money market and other interest-earning investments
$
757,244
$
9,985
5.30
%
$
1,094,196
$
14,425
5.23
%
$
497,953
$
3,098
2.52
%
Investments:
Treasury and government-sponsored agencies
2,362,477
23,266
3.94
%
2,490,793
25,848
4.15
%
2,197,426
16,531
3.01
%
Mortgage-backed securities
5,357,085
38,888
2.90
%
4,913,151
34,209
2.79
%
5,429,200
35,090
2.59
%
States and political subdivisions
1,680,175
13,976
3.33
%
1,686,119
14,541
3.45
%
1,808,316
14,690
3.25
%
Other securities
770,438
12,173
6.32
%
749,697
10,440
5.57
%
738,139
8,604
4.66
%
Total investments
10,170,175
88,303
3.47
%
9,839,760
85,038
3.46
%
10,173,081
74,915
2.95
%
Loans: 2
Commercial
9,540,385
167,263
7.01
%
9,351,344
163,921
7.01
%
9,457,089
147,620
6.24
%
Commercial and agriculture real estate
14,368,370
230,086
6.41
%
14,074,908
226,716
6.44
%
12,654,366
179,475
5.67
%
Residential real estate loans
6,693,814
63,003
3.76
%
6,706,425
62,054
3.70
%
6,523,074
58,099
3.56
%
Consumer
2,645,091
43,594
6.63
%
2,634,650
43,697
6.58
%
2,636,350
38,108
5.86
%
Total loans
33,247,660
503,946
6.07
%
32,767,327
496,388
6.06
%
31,270,879
423,302
5.42
%
Total earning assets
$
44,175,079
$
602,234
5.46
%
$
43,701,283
$
595,851
5.45
%
$
41,941,913
$
501,315
4.79
%
Less: Allowance for credit losses on loans
(313,470
)
(304,195
)
(304,393
)
Non-earning Assets:
Cash and due from banks
$
362,676
$
415,266
$
437,872
Other assets
4,961,595
5,027,892
4,907,115
Total assets
$
49,185,880
$
48,840,246
$
46,982,507
Interest-Bearing Liabilities:
Checking and NOW accounts
$
7,141,201
$
25,252
1.42
%
$
7,280,268
$
25,015
1.36
%
$
7,988,579
$
19,359
0.98
%
Savings accounts
5,025,400
5,017
0.40
%
5,184,712
5,196
0.40
%
6,183,409
2,230
0.15
%
Money market accounts
9,917,572
94,213
3.82
%
9,244,117
85,717
3.68
%
5,641,288
20,010
1.44
%
Other time deposits
4,689,136
47,432
4.07
%
4,516,432
44,397
3.90
%
3,057,870
15,289
2.03
%
Total interest-bearing core deposits
26,773,309
171,914
2.58
%
26,225,529
160,325
2.43
%
22,871,146
56,888
1.01
%
Brokered deposits
1,047,140
13,525
5.19
%
1,012,647
13,040
5.11
%
500,530
5,705
4.62
%
Total interest-bearing deposits
27,820,449
185,439
2.68
%
27,238,176
173,365
2.53
%
23,371,676
62,593
1.09
%
Federal funds purchased and interbank borrowings
69,090
961
5.59
%
620
8
5.12
%
419,291
4,839
4.68
%
Securities sold under agreements to repurchase
296,236
917
1.25
%
277,927
910
1.30
%
412,819
779
0.77
%
Federal Home Loan Bank advances
4,386,492
41,167
3.77
%
4,182,877
38,394
3.64
%
4,273,343
37,996
3.61
%
Other borrowings
825,846
11,039
5.38
%
869,644
12,666
5.78
%
781,221
7,954
4.13
%
Total borrowed funds
5,577,664
54,084
3.90
%
5,331,068
51,978
3.87
%
5,886,674
51,568
3.55
%
Total interest-bearing liabilities
$
33,398,113
$
239,523
2.88
%
$
32,569,244
$
225,343
2.74
%
$
29,258,350
$
114,161
1.58
%
Noninterest-Bearing Liabilities and Shareholders' Equity
Demand deposits
$
9,258,136
$
9,949,616
$
11,526,267
Other liabilities
964,089
1,039,899
1,031,702
Shareholders' equity
5,565,542
5,281,487
5,166,188
Total liabilities and shareholders' equity
$
49,185,880
$
48,840,246
$
46,982,507
Net interest rate spread
2.58
%
2.71
%
3.21
%
Net interest margin (GAAP)
3.23
%
3.34
%
3.64
%
Net interest margin (FTE) 3
3.28
%
3.39
%
3.69
%
FTE adjustment
$
6,253
$
6,100
$
5,666
1 Interest income is reflected on a FTE basis.
2 Includes loans held-for-sale.
3 Represents a non-GAAP financial measure. Refer the "Non-GAAP Measures" table for reconciliations to GAAP financial measures.



Asset Quality (EOP) (unaudited)
($ in thousands)
Three Months Ended
March 31,
December 31,
September 30,
June 30,
March 31,
2024
2023
2023
2023
2023
Allowance for credit losses:
Beginning allowance for credit losses on loans
$
307,610
$
303,982
$
300,555
$
298,711
$
303,671
Provision for credit losses on loans
23,853
13,329
23,115
11,936
11,469
Gross charge-offs
(14,020
)
(13,202
)
(22,750
)
(14,331
)
(18,180
)
Gross recoveries
2,270
3,501
3,062
4,239
1,751
NCOs
(11,750
)
(9,701
)
(19,688
)
(10,092
)
(16,429
)
Ending allowance for credit losses on loans
$
319,713
$
307,610
$
303,982
$
300,555
$
298,711
Beginning allowance for credit losses on unfunded commitments
$
31,226
$
32,960
$
37,007
$
34,156
$
32,188
Provision (release) for credit losses on unfunded commitments
(4,962
)
(1,734
)
(4,047
)
2,851
1,968
Ending allowance for credit losses on unfunded commitments
$
26,264
$
31,226
$
32,960
$
37,007
$
34,156
Allowance for credit losses
$
345,977
$
338,836
$
336,942
$
337,562
$
332,867
Provision for credit losses on loans
$
23,853
$
13,329
$
23,115
$
11,936
$
11,469
Provision (release) for credit losses on unfunded commitments
(4,962
)
(1,734
)
(4,047
)
2,851
1,968
Provision for credit losses
$
18,891
$
11,595
$
19,068
$
14,787
$
13,437
NCOs / average loans 1
0.14
%
0.12
%
0.24
%
0.13
%
0.21
%
Average loans 1
$
33,242,739
$
32,752,406
$
32,639,812
$
32,251,242
$
31,267,836
EOP loans 1
33,623,319
32,991,927
32,577,834
32,432,473
31,822,374
ACL on loans / EOP loans 1
0.95
%
0.93
%
0.93
%
0.93
%
0.94
%
ACL / EOP loans 1
1.03
%
1.03
%
1.03
%
1.04
%
1.05
%
Underperforming Assets:
Loans 90 days and over (still accruing)
$
2,172
$
961
$
1,192
$
303
$
1,231
Nonaccrual loans
328,645
274,821
261,346
295,509
234,337
Foreclosed assets
9,344
9,434
9,761
9,824
10,817
Total underperforming assets
$
340,161
$
285,216
$
272,299
$
305,636
$
246,385
Classified and Criticized Assets:
Nonaccrual loans
$
328,645
$
274,821
$
261,346
$
295,509
$
234,337
Substandard loans (still accruing)
626,157
599,358
563,427
524,709
570,229
Loans 90 days and over (still accruing)
2,172
961
1,192
303
1,231
Total classified loans - "problem loans"
956,974
875,140
825,965
820,521
805,797
Other classified assets
54,392
48,930
48,998
40,942
26,441
Criticized loans - "special mention loans"
827,419
843,920
775,526
614,547
593,307
Total classified and criticized assets
$
1,838,785
$
1,767,990
$
1,650,489
$
1,476,010
$
1,425,545
Loans 30-89 days past due (still accruing)
$
53,112
$
71,868
$
56,772
$
39,748
$
42,071
Nonaccrual loans / EOP loans 1
0.98
%
0.83
%
0.80
%
0.91
%
0.74
%
ACL / nonaccrual loans
105
%
123
%
129
%
114
%
142
%
Under-performing assets/EOP loans 1
1.01
%
0.86
%
0.84
%
0.94
%
0.77
%
Under-performing assets/EOP assets
0.69
%
0.58
%
0.56
%
0.63
%
0.51
%
30+ day delinquencies/EOP loans 1
0.16
%
0.22
%
0.18
%
0.12
%
0.14
%
1 Excludes loans held-for-sale.

Non-GAAP Measures (unaudited)
($ and shares in thousands, except per share data)
Three Months Ended
March 31,
December 31,
September 30,
June 30,
March 31,
2024
2023
2023
2023
2023
Earnings Per Share:
Net income applicable to common shares
$
116,250
$
128,446
$
143,842
$
151,003
$
142,566
Adjustments:
Distribution of excess pension assets
13,318
Tax effect 1
(3,250
)
Distribution excess pension assets, net
10,068
FDIC special assessment
2,994
19,052
Tax effect 1
(731
)
(4,628
)
FDIC special assessment, net
2,263
14,424
Merger-related charges
2,908
5,529
6,257
2,372
14,558
Tax effect 1
(710
)
(1,343
)
(1,042
)
(277
)
(3,172
)
Merger-related charges, net
2,198
4,186
5,215
2,095
11,386
Debt securities (gains) losses
16
825
241
(17
)
5,216
Tax effect 1
(4
)
(200
)
(40
)
2
(1,137
)
Debt securities (gains) losses, net
12
625
201
(15
)
4,079
Gain on sale of Visa Class B restricted shares
(21,635
)
Tax effect 1
5,255
Gain on sale of Visa Class B restricted shares, net
(16,380
)
Contract termination charge
4,413
Tax effect 1
(1,072
)
Contract termination charge, net
3,341
Louisville expenses
3,361
Tax effect 1
(392
)
Louisville expenses, net
2,969
Property optimization charges
242
1,317
Tax effect 1
(28
)
(287
)
Property optimization charges, net
214
1,030
Total adjustments, net
14,541
6,196
5,416
5,263
16,495
Net income applicable to common shares, adjusted
$
130,791
$
134,642
$
149,258
$
156,266
$
159,061
Weighted average diluted common shares outstanding
292,207
292,029
291,717
291,266
292,756
EPS, diluted
$
0.40
$
0.44
$
0.49
$
0.52
$
0.49
Adjusted EPS, diluted
$
0.45
$
0.46
$
0.51
$
0.54
$
0.54
NIM:
Net interest income
$
356,458
$
364,408
$
375,086
$
382,171
$
381,488
Add: FTE adjustment 2
6,253
6,100
5,837
5,825
5,666
Net interest income (FTE)
$
362,711
$
370,508
$
380,923
$
387,996
$
387,154
Average earning assets
$
44,175,079
$
43,701,283
$
43,617,456
$
43,097,198
$
41,941,913
NIM (GAAP)
3.23
%
3.34
%
3.44
%
3.55
%
3.64
%
NIM (FTE)
3.28
%
3.39
%
3.49
%
3.60
%
3.69
%
Refer to last page of Non-GAAP reconciliations for footnotes.



Non-GAAP Measures (unaudited)
($ in thousands)
Three Months Ended
March 31,
December 31,
September 30,
June 30,
March 31,
2024
2023
2023
2023
2023
PPNR:
Net interest income (FTE) 2
$
362,711
$
370,508
$
380,923
$
387,996
$
387,154
Add: Noninterest income
77,522
100,094
80,938
81,629
70,681
Total revenue (FTE)
440,233
470,602
461,861
469,625
457,835
Less: Noninterest expense
(262,317
)
(284,235
)
(244,776
)
(246,584
)
(250,711
)
PPNR
$
177,916
$
186,367
$
217,085
$
223,041
$
207,124
Adjustments:
Gain on sale of Visa Class B restricted shares
$
$
(21,635
)
$
$
$
Debt securities (gains) losses
16
825
241
(17
)
5,216
Noninterest income adjustments
16
(20,810
)
241
(17
)
5,216
Adjusted noninterest income
77,538
79,284
81,179
81,612
75,897
Adjusted revenue
$
440,249
$
449,792
$
462,102
$
469,608
$
463,051
Adjustments:
Distribution of excess pension assets
$
13,318
$
$
$
$
FDIC Special Assessment
2,994
19,052
Merger-related charges
2,908
5,529
6,257
2,372
14,558
Contract termination charges
4,413
Louisville expenses
3,361
Property optimization charges
242
1,317
Noninterest expense adjustments
19,220
28,994
6,257
5,975
15,875
Adjusted total noninterest expense
(243,097
)
(255,241
)
(238,519
)
(240,609
)
(234,836
)
Adjusted PPNR
$
197,152
$
194,551
$
223,583
$
228,999
$
228,215
Efficiency Ratio:
Noninterest expense
$
262,317
$
284,235
$
244,776
$
246,584
$
250,711
Less: Amortization of intangibles
(5,455
)
(5,869
)
(6,040
)
(6,060
)
(6,186
)
Noninterest expense, excl. amortization of intangibles
256,862
278,366
238,736
240,524
244,525
Less: Amortization of tax credit investments
(2,749
)
(7,200
)
(2,644
)
(2,762
)
(2,761
)
Less: Noninterest expense adjustments
(19,220
)
(28,994
)
(6,257
)
(5,975
)
(15,875
)
Adjusted noninterest expense, excluding amortization
$
234,893
$
242,172
$
229,835
$
231,787
$
225,889
Total revenue (FTE) 2
$
440,233
$
470,602
$
461,861
$
469,625
$
457,835
Less: Debt securities (gains) losses
16
825
241
(17
)
5,216
Total revenue excl. debt securities (gains) losses
440,249
471,427
462,102
469,608
463,051
Less: Gain on sale of Visa Class B restricted shares
(21,635
)
Total adjusted revenue
$
440,249
$
449,792
$
462,102
$
469,608
$
463,051
Efficiency Ratio
58.3
%
59.0
%
51.7
%
51.2
%
52.8
%
Adjusted Efficiency Ratio
53.4
%
53.8
%
49.7
%
49.4
%
48.8
%
Refer to last page of Non-GAAP reconciliations for footnotes.



Non-GAAP Measures (unaudited)
($ in thousands)
Three Months Ended
March 31,
December 31,
September 30,
June 30,
March 31,
2024
2023
2023
2023
2023
ROAE and ROATCE:
Net income applicable to common shares
$
116,250
$
128,446
$
143,842
$
151,003
$
142,566
Amortization of intangibles
5,455
5,869
6,040
6,060
6,186
Tax effect 1
(1,364
)
(1,467
)
(1,510
)
(1,515
)
(1,547
)
Amortization of intangibles, net
4,091
4,402
4,530
4,545
4,639
Net income applicable to common shares, excluding intangibles amortization
120,341
132,848
148,372
155,548
147,205
Total adjustments, net (see pg.12)
14,541
6,196
5,416
5,263
16,495
Adjusted net income applicable to common shares, excluding intangibles amortization
$
134,882
$
139,044
$
153,788
$
160,811
$
163,700
Average shareholders' equity
$
5,565,542
$
5,281,487
$
5,294,072
$
5,273,802
$
5,166,188
Less: Average preferred equity
(243,719
)
(243,719
)
(243,719
)
(243,719
)
(243,719
)
Average shareholders' common equity
$
5,321,823
$
5,037,768
$
5,050,353
$
5,030,083
$
4,922,469
Average goodwill and other intangible assets
(2,098,338
)
(2,103,935
)
(2,109,944
)
(2,115,894
)
(2,122,157
)
Average tangible shareholder's common equity
$
3,223,485
$
2,933,833
$
2,940,409
$
2,914,189
$
2,800,312
ROAE
8.7
%
10.2
%
11.4
%
12.0
%
11.6
%
ROAE, adjusted
9.8
%
10.7
%
11.8
%
12.4
%
12.9
%
ROATCE
14.9
%
18.1
%
20.2
%
21.4
%
21.0
%
ROATCE, adjusted
16.7
%
19.0
%
20.9
%
22.1
%
23.4
%
Refer to last page of Non-GAAP reconciliations for footnotes.



Non-GAAP Measures (unaudited)
($ in thousands)
As of
March 31,
December 31,
September 30,
June 30,
March 31,
2024
2023
2023
2023
2023
Tangible Common Equity:
Shareholders' equity
$
5,595,408
$
5,562,900
$
5,239,537
$
5,292,095
$
5,277,426
Less: Preferred equity
(243,719
)
(243,719
)
(243,719
)
(243,719
)
(243,719
)
Shareholders' common equity
$
5,351,689
$
5,319,181
$
4,995,818
$
5,048,376
$
5,033,707
Less: Goodwill and other intangible assets
(2,095,511
)
(2,100,966
)
(2,106,835
)
(2,112,875
)
(2,118,935
)
Tangible shareholders' common equity
$
3,256,178
$
3,218,215
$
2,888,983
$
2,935,501
$
2,914,772
Total assets
$
49,534,918
$
49,089,836
$
49,059,448
$
48,496,755
$
47,842,644
Less: Goodwill and other intangible assets
(2,095,511
)
(2,100,966
)
(2,106,835
)
(2,112,875
)
(2,118,935
)
Tangible assets
$
47,439,407
$
46,988,870
$
46,952,613
$
46,383,880
$
45,723,709
Risk-weighted assets 3
$
37,845,139
$
37,407,347
$
37,501,646
$
37,414,177
$
36,801,707
Tangible common equity to tangible assets
6.86
%
6.85
%
6.15
%
6.33
%
6.37
%
Tangible common equity to risk-weighted assets 3
8.60
%
8.60
%
7.70
%
7.85
%
7.92
%
Tangible Common Book Value:
Common shares outstanding
293,330
292,655
292,586
292,597
291,922
Tangible common book value
$
11.10
$
11.00
$
9.87
$
10.03
$
9.98
1 Tax-effect calculations use management's estimate of the full year FTE tax rates (federal + state).
2 Calculated using the federal statutory tax rate in effect of 21% for all periods.
3 March 31, 2024 figures are preliminary.


Stock Information

Company Name: Old National Bancorp
Stock Symbol: ONB
Market: NASDAQ
Website: oldnational.com

Menu

ONB ONB Quote ONB Short ONB News ONB Articles ONB Message Board
Get ONB Alerts

News, Short Squeeze, Breakout and More Instantly...