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 Reports 24% EPS Growth from 2Q22 11% on an Adjusted Basis(1) Driven by Robust Commercial Loan Growth and Net Interest Margin Expansion


ONB - Old National Reports 24% EPS Growth from 2Q22 11% on an Adjusted Basis(1) Driven by Robust Commercial Loan Growth and Net Interest Margin Expansion

EVANSVILLE, Ind., Oct. 25, 2022 (GLOBE NEWSWIRE) --

Old National Bancorp (NASDAQ: ONB) reports 3Q22 net income applicable to common shares of $136.1 million, diluted EPS of $0.47. Adjusted net income applicable to common shares 1 of $150.4 million, adjusted diluted EPS of $0.51.

CEO COMMENTARY :

“With adjusted EPS growth of nearly 19%, year over year, and organic growth across most business lines, Old National once again demonstrated the strength of our expanded franchise,” said CEO Jim Ryan. “The improvement in our net interest margin and our continued strong credit, capital and efficiency metrics also reflect the strength of our franchise and Management's continuing focus on the fundamentals of our business."

THIRD QUARTER HIGHLIGHTS 2 :

Net Income

  • Net income applicable to common shares of $136.1 million; adjusted net income applicable to common shares 1 of $150.4 million
  • Earnings per diluted common share ("EPS") of $0.47; adjusted EPS 1 of $0.51
Net Interest Income/NIM

  • Net interest income on a fully taxable equivalent basis 1 of $381.5 million
  • Net interest margin on a fully taxable equivalent basis 1 ("NIM") of 3.71%, up 38 basis points ("bps")
Operating Performance



  • Pre-provision net revenue 1 (“PPNR”) of $195.3 million; adjusted PPNR 1 of $220.9 million
  • Noninterest expense of $266.6 million; adjusted noninterest expense 1 of $241.2 million
  • Efficiency ratio 1 of 56.2%; adjusted efficiency ratio 1 of 50.7%
Loans and Credit Quality















  • End-of-period total loans 3 of $30.5 billion, up 13.2% annualized compared to $29.6 billion at June 30, 2022
º  Total commercial loans increased 16.6% annualized, excluding Paycheck Protection Program ("PPP") loans 1
º  Total consumer loans 4 increased 7.1% annualized
  • Total commercial production of $2.4 billion
  • Commercial loan pipeline of $5.4 billion
  • Provision for credit losses ("provision") of $11.3 million
  • Net charge-offs of $7.6 million, or 10 bps of average loans; 2 bps excluding purchased credit deteriorated ("PCD") loans that had an allowance at acquisition
  • Non-performing loans of 0.81% of total loans
Return Profile & Capital
  • Return on average tangible common equity 1 of 20.5%; adjusted return on average tangible common equity 1 of 22.6%
Notable Items

  • $22.7 million of merger-related charges
  • $2.7 million of amortization of tax credit investments

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 consumer and residential real estate loans

RESULTS OF OPERATIONS

Old National Bancorp ("Old National") reported third quarter 2022 net income applicable to common shares of $136.1 million, or $0.47 per diluted common share.

Included in the third quarter were pre-tax charges of $22.7 million related to the February 15, 2022 merger with First Midwest. Excluding these charges and debt securities losses from the current quarter, adjusted net income was $150.4 million, or $0.51 per diluted common share.

LOANS
Robust broad-based commercial and consumer loan growth.

  • Period-end total loans 3 were $30.5 billion at September 30, 2022, up 13.2% annualized from $29.6 billion at June 30, 2022, driven by strong commercial and consumer loan production.
  • PPP loans decreased $38.1 million to $43.5 million at September 30, 2022, compared to June 30, 2022.
  • Excluding PPP loans, total loans increased 13.7%, annualized, and total commercial loans increased 16.6%, annualized.
  • Total commercial loan production in the third quarter was $2.4 billion; period-end commercial pipeline totaled $5.4 billion.
  • Total consumer loans 4 were $9.0 billion at September 30, 2022, up 7.1% annualized from June 30, 2022.
    • Consumer loans decreased $31.5 million, or 4.6% annualized, to $2.7 billion and residential mortgage loans grew $188.2 million, or 12.4% annualized, to $6.3 billion, driven by strong production.
  • Average total loans in the third quarter were $29.9 billion, an increase of $1.0 billion from the second quarter of 2022.

DEPOSITS
Strong deposit franchise with higher period-end balances.

  • Period-end total deposits were $36.1 billion at September 30, 2022, compared to $35.5 billion at June 30, 2022.
  • Increase in municipal deposits; commercial and retail deposits were stable.
  • On average, total deposits for the third quarter were $35.8 billion, consistent with the second quarter of 2022.

NET INTEREST INCOME AND MARGIN
Strong loan growth and the higher rate environment favorably impact net interest income and margin.

  • Net interest income on a fully taxable equivalent basis increased to $381.5 million in the third quarter of 2022 compared to $341.8 million in the second quarter of 2022, driven by higher interest rates, loan growth, and an additional day in the quarter, partially offset by lower accretion income on loans.
  • Net interest margin on a fully taxable equivalent basis increased 38 bps to 3.71% compared to 3.33% for the second quarter of 2022.
  • Accretion income on loans and borrowings was $25.4 million, or 25 bps of net interest margin, in the third quarter of 2022 compared to $35.0 million, or 34 bps of net interest margin, in the second quarter of 2022.
  • Interest collected on nonaccrual loans was $1.2 million, or 1 bps of net interest margin, in the third quarter of 2022 compared to $3.2 million, or 3 bps of net interest margin, in the second quarter of 2022.
  • Cost of total deposits was 0.12%, increasing 6 bps and the cost of total interest-bearing deposits increased 9 bps to 0.18% in the third quarter of 2022.

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

  • Provision expense in the third quarter of 2022 was $11.3 million, compared to $9.2 million in the second quarter of 2022, reflecting strong loan growth.
  • Net charge-offs in the third quarter were $7.6 million, or 10 bps of average loans compared to net charge-offs of $1.8 million in the second quarter of 2022, or 2 bps of average loans.
    • Net charge-offs include $5.9 million, or 8 bps of average loans, of charge-offs on PCD loans that had an allowance for credit losses established at acquisition.
  • 30+ day delinquencies were 0.22% at the end of the third quarter, compared to 0.17% at the end of the second quarter.
  • Non-performing loans as a percentage of total loans were 0.81% compared to 0.78% at the end of the second quarter of 2022.
  • Loans acquired from previous acquisitions were recorded at fair value at the acquisition date. As of September 30, 2022, the remaining discount on these acquired loans was $112 million.
  • The allowance for credit losses stood at $302.3 million, or 0.99% of total loans at September 30, 2022, compared to 0.97% at June 30, 2022.

NONINTEREST INCOME
Decrease driven by lower wealth management revenue and other income.

  • Total noninterest income for the third quarter of 2022 was $80.4 million, a decrease of $8.7 million from the second quarter of 2022.
  • Wealth management fees were lower due to current market conditions and mortgage banking revenue continues to be impacted by the higher rate environment, as well as lower production and gain on sale margins.
  • Other income for the second quarter of 2022 was elevated primarily due to equity investment returns and recoveries on previously charged-off acquired loans in addition to increased proceeds from company-owned life insurance.

NONINTEREST EXPENSE
Disciplined expense management; efficiency ratio improved.

  • Noninterest expense for the third quarter of 2022 was $266.6 million and included $22.7 million of merger-related charges, as well as $2.7 million of tax credit amortization.
  • Excluding these items, adjusted noninterest expense for the third quarter was $241.3 million, compared to $239.3 million in the second quarter of 2022, up due primarily to approximately $7 million of lower deferred loan origination costs and year-to-date incentive accrual true-up, as well as $4 million of provision for unfunded commitments due to loan growth and higher marketing expense.
  • The third quarter efficiency ratio was 56.2%, while the adjusted efficiency ratio was 50.7% for the third quarter of 2022 compared to 62.7% and 53.9%, respectively, for the second quarter of 2022.

INCOME TAXES

  • On a fully taxable equivalent basis, income tax expense in the third quarter was $43.8 million, resulting in a 23.8% FTE tax rate, compared to 20.3% in the second quarter of 2022, reflective of higher pre-tax net income.
  • Income tax expense included $3.1 million of tax credit benefit.

CAPITAL AND LIQUIDITY
Capital ratios remain strong.

  • Preliminary total risk-based capital was 11.84% and preliminary regulatory Tier 1 capital was 10.58%, impacted by strong loan growth, partly offset by retained earnings. In addition, total risk-based capital was impacted by the phase-out of $30 million of Tier 2 subordinated debt.
  • Tangible common equity to tangible assets was 5.82% at the end of the third quarter compared to 6.20% in the second quarter of 2022, driven by the higher rate environment's impact on unrealized losses within the investment portfolio.
  • The Company did not repurchase any shares of common stock during the quarter.
  • A loan to deposit ratio of 84.7%, combined with existing funding sources plus available unencumbered, high-quality collateral, provides strong liquidity.

WEALTH MARKET EXPANSION
Old National has recently expanded into the Nashville, Tennessee area with the hiring of seven wealth management professionals. The experienced team, with an average tenure of over 20 years in wealth/investment services, will be led by Steve Cook, who will serve as Market President. This group will lead and operate a new wealth management office under the 1834 brand, which is the new high-net-worth brand of the Old National Wealth Group.

HEALTH SAVINGS ACCOUNTS SALE
As previously disclosed on June 27, 2022, Old National Bank, a wholly-owned subsidiary of Old National Bancorp, entered into a Custodial Transfer and Asset Purchase Agreement with UMB Bank, n.a. (“UMB”), pursuant to which UMB will acquire Old National Bank’s business of acting as a qualified custodian for, and administering, health savings accounts. Old National Bank serves as custodian for health savings accounts comprised of both investment accounts and deposit accounts. Upon completion of the sale, UMB will pay Old National a premium on deposit account balances transferred at closing, or a premium of approximately $95 million based on September 30, 2022 balances. Regulatory approval for the sale has been received. Subject to customary closing conditions, the parties anticipate completing the sale in mid-November of 2022.

SERVICE CHARGE PROGRAM ENHANCEMENTS
In early December, Old National will implement several enhancements to overdraft protection programs to provide clients with more flexibility. The changes will include the elimination of the non-sufficient fund ("NSF") fee when an item is returned, among other modifications that will benefit the consumer.

CONFERENCE CALL AND WEBCAST
Old National will host a conference call and live webcast at 9:00 a.m. Central Time on Tuesday, October 25, 2022, to review third quarter 2022 financial results. The live audio webcast link and corresponding presentation slides will be available on the Company’s Investor Relations web page at oldnational.com and will be archived there for 12 months. To listen to the live conference call, dial U.S. (844) 200-6205 or International (929) 526-1599, Access code 504244. A replay of the call will also be available from noon Central Time on October 25, 2022 through November 8, 2022. To access the replay, dial U.S. (866) 813-9403 or international +44 (204) 525-0658, Access code 902394.

ABOUT OLD NATIONAL
Old National Bancorp (NASDAQ: ONB), the holding company of Old National Bank, is the sixth largest commercial bank headquartered in the Midwest. With approximately $46 billion of assets and $27 billion of assets under management, Old National ranks among the top 35 banking companies based in the U.S. and has been recognized as a World’s Most Ethical Company by the Ethisphere Institute for eleven consecutive years.  Since its founding in 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 of this release.

The Company presents EPS, the efficiency ratio, return on average common equity, and return on average tangible common equity, all adjusted for certain notable items. These items include the CECL Day 1 non-PCD provision expense, merger related charges associated with completed acquisitions, ONB Way charges, and net securities gains. 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 and the CECL Day 1 non-PCD provision expense 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 Company presents loans excluding PPP loans. Management believes that excluding PPP loans is useful as it facilitates better comparability between periods. PPP loans are fully guaranteed by the Small Business Administration and are expected to be forgiven if the applicable criteria are met. Additionally, management believes excluding PPP loans from this item may enhance comparability for peer comparison.

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 merger related charges, ONB Way charges and amortization of tax credit investments. Management believes that excluding these items from noninterest expense 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. These statements include, but are not limited to, descriptions of Old National’s financial condition, results of operations, asset and credit quality trends, profitability and business plans or opportunities. Forward-looking statements can be identified by the use of the words "anticipate," "believe," "contemplate," "could," "estimate," "expect," "intend," "may," "outlook," "plan," "should," and "will," and other words of similar meaning. These forward-looking statements express management’s current expectations or forecasts of future events and, by their nature, are subject to risks and uncertainties. There are a number of factors that could cause actual results or outcomes to differ materially from those in such statements. Factors that might cause such a difference include, but are not limited to: the continued impact of the COVID-19 pandemic on our business as well as the business of our customers; competition; government legislation, regulations and policies; ability of Old National to execute its business plan, including the completion of the integration related to the merger between Old National and First Midwest and the achievement of the synergies and other benefits from the merger; changes in economic conditions which could materially impact credit quality trends and the ability to generate loans and gather deposits; failure or circumvention of our internal controls; significant changes in accounting, tax or regulatory practices or requirements; new legal obligations; 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; other matters discussed in this communication; and other factors identified in our Annual Report on Form 10-K for the year ended December 31, 2021 and other filings with the Securities and Exchange Commission. These forward-looking statements are made only as of the date of this communication and are not guarantees of future results or performance, 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 Walton
(812) 465-7269
(812) 464-1366
Kathy.Schoettlin@oldnational.com
Lynell.Walton@oldnational.com


Financial Highlights (unaudited)
($ and shares in thousands, except per share data)
Three Months Ended
Nine Months Ended
September 30,
June 30,
March 31,
December 31,
September 30,
September 30,
September 30,
2022
2022
2022
2021
2021
2022
2021
Income Statement
Net interest income
$
376,589
$
337,472
$
222,785
$
146,781
$
151,572
$
936,846
$
449,619
FTE adjustment 1
4,950
4,314
3,772
3,442
3,501
13,036
10,471
Net interest income - tax equivalent basis
381,539
341,786
226,557
150,223
155,073
949,882
460,090
Provision for credit losses
11,287
9,245
97,569
(1,914
)
(4,613
)
118,101
(26,898
)
Noninterest income
80,385
89,117
65,240
51,484
54,515
234,742
162,735
Noninterest expense
(266,647
)
(277,395
)
(226,756
)
(131,937
)
(121,274
)
(770,798
)
(368,632
)
Net income (loss) available to common shareholders
$
136,119
$
110,952
$
(29,603
)
$
56,188
$
71,746
$
217,468
$
221,350
Per Common Share Data
Weighted average diluted shares
292,483
291,881
227,002
166,128
165,939
271,123
165,862
EPS, diluted
$
0.47
$
0.38
$
(0.13
)
$
0.34
$
0.43
$
0.80
$
1.33
Cash dividends
0.14
0.14
0.14
0.14
0.14
0.42
0.42
Dividend payout ratio 2
30
%
37
%
(108)        %
41
%
33
%
53
%
32
%
Book value
$
16.05
$
16.51
$
17.03
$
18.16
$
18.31
$
16.05
$
18.31
Stock price
16.47
14.79
16.38
18.12
16.95
16.47
16.95
Tangible book value 3
8.75
9.23
9.71
11.70
11.83
8.75
11.83
Performance Ratios
ROAA
1.22
%
1.01
%
(0.31)        %
0.93
%
1.20
%
0.72
%
1.25
%
ROAE
11.1
%
9.1
%
(2.9)        %
7.5
%
9.5
%
6.3
%
6.3
%
ROATCE 3
20.5
%
16.9
%
(4.0)        %
12.1
%
15.1
%
11.5
%
15.8
%
NIM (FTE)
3.71
%
3.33
%
2.88
%
2.77
%
2.92
%
3.34
%
2.92
%
Efficiency ratio 3
56.2
%
62.7
%
76.2
%
64.3
%
56.9
%
63.5
%
58.1
%
NCOs (recoveries) to average loans
0.10
%
0.02
%
0.05
%
(0.04)        %
(0.09)        %
0.06
%
(0.03)        %
ACLs to EOP loans
0.99
%
0.97
%
0.99
%
0.79
%
0.79
%
0.99
%
0.79
%
NPLs to EOP loans
0.81
%
0.78
%
0.88
%
0.92
%
0.94
%
0.81
%
0.94
%
Balance Sheet (EOP)
Total loans
$
30,528,933
$
29,553,648
$
28,336,244
$
13,601,846
$
13,584,828
$
30,528,933
$
13,584,828
Total assets
46,215,526
45,748,355
45,834,648
24,453,564
24,018,733
46,215,526
24,018,733
Total deposits
36,053,663
35,538,975
35,607,390
18,569,195
18,196,149
36,053,663
18,196,149
Total borrowed funds
4,264,750
4,384,411
4,347,560
2,575,240
2,536,303
4,264,750
2,536,303
Total shareholders' equity
4,943,383
5,078,783
5,232,114
3,012,018
3,035,892
4,943,383
3,035,892
Capital Ratios 3
Risk-based capital ratios (EOP):
Tier 1 common equity
9.88
%
9.90
%
10.04
%
12.04
%
12.08
%
9.88
%
12.08
%
Tier 1 capital
10.58
%
10.63
%
10.79
%
12.04
%
12.08
%
10.58
%
12.08
%
Total capital
11.84
%
12.03
%
12.19
%
12.77
%
12.84
%
11.84
%
12.84
%
Leverage ratio (average assets)
8.26
%
8.19
%
10.58
%
8.59
%
8.54
%
8.26
%
8.54
%
Equity to assets (averages)
11.18
%
11.22
%
12.03
%
12.35
%
12.69
%
11.43
%
12.69
%
TCE to TA
5.82
%
6.20
%
6.51
%
8.30
%
8.55
%
5.82
%
8.55
%
Nonfinancial Data
Full-time equivalent employees
4,008
4,196
4,333
2,374
2,410
4,008
2,410
Banking centers
263
266
267
162
162
263
162
1 Calculated using the federal statutory tax rate in effect of 21% for all periods.
2 Cash dividends per common share divided by net income per common share (basic).
3 Represents a non-GAAP financial measure. Refer the "Non-GAAP Measures" table for reconciliations to GAAP financial measures.
September 30, 2022 capital ratios are preliminary.
FTE - Fully taxable equivalent basis ROAA - Return on average assets ROAE - Return on average equity
ROATCE - Return on average tangible common equity NCOs - Net Charge-offs ACL -Allowance for Credit Losses EOP - End of period actual balances
NPLs - Non-performing Loans TCE - Tangible common equity TA - Tangible assets


Income Statement (unaudited)
($ and shares in thousands, except per share data)
Three Months Ended
Nine Months Ended
September 30,
June 30,
March 31,
December 31,
September 30,
September 30,
September 30,
2022
2022
2022
2021
2021
2022
2021
Interest income
$
406,518
$
354,358
$
235,505
$
156,928
$
162,026
$
996,381
$
481,721
Less: interest expense
29,929
16,886
12,720
10,147
10,454
59,535
32,102
Net interest income
376,589
337,472
222,785
146,781
151,572
936,846
449,619
Provision
11,287
9,245
97,569
(1,914
)
(4,613
)
118,101
(26,898
)
Net interest income after provision
365,302
328,227
125,216
148,695
156,185
818,745
476,517
Wealth management fees
17,317
19,304
14,630
9,833
10,134
51,251
30,576
Service charges on deposit accounts
20,042
20,324
14,026
8,388
8,123
54,392
23,270
Debit card and ATM fees
10,608
11,222
7,599
5,804
5,745
29,429
17,962
Mortgage banking revenue
5,360
6,522
7,245
7,336
10,870
19,127
35,222
Investment product fees
8,042
8,568
7,322
6,258
6,475
23,932
18,381
Capital markets income
8,906
7,261
4,442
6,394
6,017
20,609
15,603
Company-owned life insurance
3,361
4,571
3,524
2,737
2,355
11,456
7,852
Other income
6,921
11,430
6,110
4,299
3,589
24,461
9,977
Gains (losses) on sales of debt securities
(172
)
(85
)
342
435
1,207
85
3,892
Total noninterest income
80,385
89,117
65,240
51,484
54,515
234,742
162,735
Salaries and employee benefits
147,203
161,817
124,147
72,336
71,005
433,167
211,762
Occupancy
26,418
26,496
21,019
13,151
12,757
73,933
41,683
Equipment
7,328
7,550
5,168
4,473
3,756
20,046
12,231
Marketing
10,361
9,119
4,276
4,723
3,267
23,756
7,961
Data processing
20,269
25,883
18,762
11,489
11,508
64,914
35,558
Communication
5,392
5,878
3,417
2,412
2,372
14,687
7,661
Professional fees
6,559
6,336
19,791
5,409
3,416
32,686
14,668
FDIC assessment
6,249
4,699
2,575
1,598
1,628
13,523
4,461
Amortization of intangibles
7,089
7,170
4,811
2,573
2,779
19,070
8,763
Amortization of tax credit investments
2,662
1,525
1,516
2,019
1,736
5,703
4,751
Other expense
27,117
20,922
21,274
11,754
7,050
69,313
19,133
Total noninterest expense
266,647
277,395
226,756
131,937
121,274
770,798
368,632
Income (loss) before income taxes
179,040
139,949
(36,300
)
68,242
89,426
282,689
270,620
Income tax expense (benefit)
38,887
24,964
(8,714
)
12,054
17,680
55,137
49,270
Net income (loss)
$
140,153
$
114,985
$
(27,586
)
$
56,188
$
71,746
$
227,552
$
221,350
Preferred dividends
(4,034
)
(4,033
)
(2,017
)
(10,084
)
Net income (loss) applicable to common shares
$
136,119
$
110,952
$
(29,603
)
$
56,188
$
71,746
$
217,468
$
221,350
EPS
$
0.47
$
0.38
$
(0.13
)
$
0.34
$
0.43
$
0.80
$
1.33
Weighted Average Common Shares Outstanding
Basic
290,961
290,862
227,002
165,278
165,258
269,843
165,144
Diluted
292,483
291,881
227,002
166,128
165,939
271,123
165,862
Common shares outstanding (EOP)
292,880
292,893
292,959
165,838
165,814
292,880
165,814


End of Period Balance Sheet (unaudited)
($ in thousands)
September 30,
June 30,
March 31,
December 31,
September 30,
2022
2022
2022
2021
2021
Earning Assets
Federal Reserve Bank account
$
328,391
$
334,570
$
1,545,389
$
627,354
$
600,581
Money market investments
6,374
7,774
12,419
22,002
16,294
Investments:
Treasury and government-sponsored agencies
2,186,551
2,461,173
2,527,568
1,778,357
1,803,273
Mortgage-backed securities
5,584,241
5,976,921
6,086,853
3,698,831
3,354,701
States and political subdivisions
1,829,561
1,839,333
1,840,823
1,654,986
1,609,283
Other securities
693,303
719,223
735,550
432,478
442,503
Total investments
10,293,656
10,996,650
11,190,794
7,564,652
7,209,760
Loans held for sale, at fair value
19,748
26,217
39,376
35,458
51,306
Loans:
Commercial
9,311,148
8,923,983
8,624,253
3,391,769
3,505,183
Commercial and agriculture real estate
12,227,888
11,796,503
11,337,735
6,380,674
6,290,632
Consumer:
Home equity
1,043,594
1,097,852
1,080,885
560,590
554,322
Other consumer loans
1,678,997
1,656,253
1,587,216
1,013,524
1,009,909
Subtotal of commercial and consumer loans
24,261,627
23,474,591
22,630,089
11,346,557
11,360,046
Residential real estate
6,267,306
6,079,057
5,706,155
2,255,289
2,224,782
Total loans
30,528,933
29,553,648
28,336,244
13,601,846
13,584,828
Total earning assets
41,177,102
40,918,859
41,124,222
21,851,312
21,462,769
Allowance for credit losses on loans
(302,254
)
(288,003
)
(280,507
)
(107,341
)
(107,868
)
Non-earning Assets:
Cash and due from banks
466,846
455,620
418,744
172,663
180,583
Premises and equipment, net
588,021
586,031
584,113
476,186
476,036
Operating lease right-of-use assets
187,626
192,196
201,802
69,560
69,912
Goodwill and other intangible assets
2,135,792
2,131,815
2,144,609
1,071,672
1,074,245
Company-owned life insurance
767,089
769,595
766,291
463,324
461,310
Other assets
1,195,304
982,242
875,374
456,188
401,746
Total non-earning assets
5,340,678
5,117,499
4,990,933
2,709,593
2,663,832
Total assets
$
46,215,526
$
45,748,355
$
45,834,648
$
24,453,564
$
24,018,733
Liabilities and Equity
Noninterest-bearing demand deposits
$
12,400,077
$
12,388,379
$
12,463,136
$
6,303,106
$
6,440,526
Interest-bearing:
Checking and NOW accounts
8,963,014
8,473,510
8,296,337
5,338,022
4,956,012
Savings accounts
6,616,512
6,796,152
6,871,767
3,798,494
3,708,807
Money market accounts
5,602,729
5,373,318
5,432,139
2,169,160
2,097,967
Other time deposits
2,393,083
2,479,304
2,544,011
960,413
992,837
Total core deposits
35,975,415
35,510,663
35,607,390
18,569,195
18,196,149
Brokered deposits
78,248
28,312
Total deposits
36,053,663
35,538,975
35,607,390
18,569,195
18,196,149
Federal funds purchased and interbank borrowings
301,031
1,561
1,721
276
34
Securities sold under agreements to repurchase
438,053
476,173
509,275
392,275
375,247
Federal Home Loan Bank advances
2,804,617
3,283,963
3,239,357
1,886,019
1,890,054
Other borrowings
721,049
622,714
597,207
296,670
270,968
Total borrowed funds
4,264,750
4,384,411
4,347,560
2,575,240
2,536,303
Operating lease liabilities
207,725
215,188
234,049
76,236
76,771
Accrued expenses and other liabilities
746,005
530,998
413,535
220,875
173,618
Total liabilities
41,272,143
40,669,572
40,602,534
21,441,546
20,982,841
Preferred stock, common stock, surplus, and retained earnings
5,751,833
5,647,916
5,570,313
3,014,393
2,979,082
Accumulated other comprehensive income (loss), net of tax
(808,450
)
(569,133
)
(338,199
)
(2,375
)
56,810
Total shareholders' equity
4,943,383
5,078,783
5,232,114
3,012,018
3,035,892
Total liabilities and shareholders' equity
$
46,215,526
$
45,748,355
$
45,834,648
$
24,453,564
$
24,018,733


Average Balance Sheet and Interest Rates (unaudited)
($ in thousands)
Three Months Ended
Three Months Ended
Three Months Ended
September 30, 2022
June 30, 2022
September 30, 2021
Average
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
$
514,362
$
935
0.72
%
$
1,088,005
$
1,830
0.67
%
$
467,572
$
177
0.15
%
Investments:
Treasury and government-sponsored agencies
2,326,070
13,212
2.27
%
2,487,717
11,818
1.90
%
1,730,553
6,968
1.61
%
Mortgage-backed securities
5,891,283
36,157
2.45
%
6,008,470
33,534
2.23
%
3,313,027
14,509
1.75
%
States and political subdivisions
1,829,322
14,631
3.20
%
1,834,189
14,571
3.18
%
1,586,743
12,609
3.18
%
Other securities
718,735
6,781
3.77
%
723,279
5,467
3.02
%
443,393
2,638
2.38
%
Total investments
10,765,410
70,781
2.63
%
11,053,655
65,390
2.37
%
7,073,716
36,724
2.08
%
Loans: 2
Commercial
9,045,009
113,491
5.02
%
8,692,646
95,743
4.36
%
3,645,197
36,139
3.88
%
Commercial and agriculture real estate
11,929,892
136,780
4.59
%
11,547,958
113,545
3.89
%
6,200,144
57,820
3.65
%
Consumer:
Home equity
947,921
14,397
6.03
%
1,000,373
11,256
4.51
%
549,229
4,448
3.21
%
Other consumer loans
1,787,929
18,652
4.14
%
1,715,550
19,222
4.49
%
1,018,385
9,690
3.77
%
Subtotal commercial and consumer loans
23,710,751
283,320
4.78
%
22,956,527
239,766
4.19
%
11,412,955
108,097
3.76
%
Residential real estate loans
6,189,503
56,432
3.65
%
5,905,151
51,686
3.50
%
2,274,347
20,529
3.61
%
Total loans
29,900,254
339,752
4.54
%
28,861,678
291,452
4.01
%
13,687,302
128,626
3.70
%
Total earning assets
$
41,180,026
$
411,468
3.99
%
$
41,003,338
$
358,672
3.48
%
$
21,228,590
$
165,527
3.08
%
Less: Allowance for credit losses on loans
(290,215
)
(282,943
)
(111,216
)
Non-earning Assets:
Cash and due from banks
$
503,841
$
277,283
$
272,855
Other assets
4,522,171
4,735,701
2,479,079
Total assets
$
45,915,823
$
45,733,379
$
23,869,308
Interest-Bearing Liabilities:
Checking and NOW accounts
$
8,681,392
$
5,751
0.26
%
$
8,445,683
$
1,786
0.08
%
$
4,873,914
$
484
0.04
%
Savings accounts
6,733,465
547
0.03
%
6,835,675
673
0.04
%
3,678,944
500
0.05
%
Money market accounts
5,344,567
2,072
0.15
%
5,317,300
1,027
0.08
%
2,110,981
438
0.08
%
Other time deposits
2,463,573
2,168
0.35
%
2,491,998
1,627
0.26
%
998,060
1,156
0.46
%
Total interest-bearing core deposits
23,222,997
10,538
0.18
%
23,090,656
5,113
0.09
%
11,661,899
2,578
0.09
%
Brokered deposits
44,579
282
2.51
%
7,447
74
0.00
%
0.00
%
Total interest-bearing deposits
23,267,576
10,820
0.18
%
23,098,103
5,187
0.09
%
11,661,899
2,578
0.09
%
Federal funds purchased and interbank borrowings
122,311
720
2.34
%
1,222
2
0.47
%
689
0.00
%
Securities sold under agreements to repurchase
436,225
106
0.10
%
466,885
85
0.07
%
384,724
90
0.09
%
Federal Home Loan Bank advances
3,025,844
13,027
1.71
%
3,053,423
6,925
0.91
%
1,890,916
5,326
1.12
%
Other borrowings
676,874
5,256
3.08
%
611,772
4,687
3.06
%
270,597
2,460
3.64
%
Total borrowed funds
4,261,254
19,109
1.78
%
4,133,302
11,699
1.14
%
2,546,926
7,876
1.23
%
Total interest-bearing liabilities
$
27,528,830
$
29,929
0.43
%
$
27,231,405
$
16,886
0.25
%
$
14,208,825
$
10,454
0.29
%
Noninterest-Bearing Liabilities and Shareholders' Equity
Demand deposits
$
12,575,011
$
12,714,946
$
6,314,100
Other liabilities
677,829
657,128
318,448
Shareholders' equity
5,134,153
5,129,900
3,027,935
Total liabilities and shareholders' equity
$
45,915,823
$
45,733,379
$
23,869,308
Net interest rate spread
3.56
%
3.23
%
2.79
%
Net interest margin (FTE)
3.71
%
3.33
%
2.92
%
FTE adjustment
$
4,950
$
4,314
$
3,501
1 Interest income is reflected on a FTE.
2 Includes loans held for sale.


Average Balance Sheet and Interest Rates (unaudited)
($ in thousands)
Nine Months Ended
Nine Months Ended
September 30, 2022
September 30, 2021
Average
Income 1 /
Yield/
Average
Income 1 /
Yield/
Earning Assets:
Balance
Expense
Rate
Balance
Expense
Rate
Money market and other interest-earning investments
$
976,579
$
3,073
0.42
%
$
357,151
$
313
0.12
%
Investments:
Treasury and government-sponsored agencies
2,336,897
33,249
1.90
%
1,509,931
17,820
1.57
%
Mortgage-backed securities
5,593,341
94,067
2.24
%
3,304,200
45,408
1.83
%
States and political subdivisions
1,801,053
42,839
3.17
%
1,523,175
37,174
3.25
%
Other securities
682,937
16,392
3.20
%
445,298
8,071
2.42
%
Total investments
$
10,414,228
$
186,547
2.39
%
$
6,782,604
$
108,473
2.13
%
Loans: 2
Commercial
7,888,730
264,517
4.47
%
3,878,630
106,421
3.62
%
Commercial and agriculture real estate
10,753,988
327,733
4.06
%
6,109,795
171,221
3.70
%
Consumer:
Home equity
911,276
33,008
4.84
%
544,111
12,801
3.15
%
Other consumer loans
1,609,845
52,434
4.35
%
1,037,038
29,613
3.82
%
Subtotal commercial and consumer loans
21,163,839
677,692
4.27
%
11,569,574
320,056
3.70
%
Residential real estate loans
5,369,844
142,105
3.53
%
2,268,142
63,350
3.72
%
Total loans
26,533,683
819,797
4.12
%
13,837,716
383,406
3.67
%
Total earning assets
$
37,924,490
$
1,009,417
3.55
%
$
20,977,471
$
492,192
3.11
%
Less: Allowance for credit losses on loans
(247,558
)
(120,619
)
Non-earning Assets:
Cash and due from banks
$
350,848
$
266,543
Other assets
4,249,986
2,495,512
Total assets
$
42,277,766
$
23,618,907
Interest-Bearing Liabilities:
Checking and NOW accounts
$
7,977,524
$
8,133
0.14
%
$
4,895,539
$
1,608
0.04
%
Savings accounts
6,295,628
1,809
0.04
%
3,608,078
1,479
0.05
%
Money market accounts
4,819,252
3,791
0.11
%
2,060,325
1,293
0.08
%
Other time deposits
2,236,206
5,112
0.31
%
1,034,389
4,058
0.52
%
Total interest-bearing core deposits
21,328,610
18,845
0.12
%
11,598,331
8,438
0.10
%
Brokered deposits
17,505
356
2.72
%
55,312
31
0.08
%
Total interest-bearing deposits
21,346,115
19,201
0.12
%
11,653,643
8,469
0.10
%
Federal funds purchased and interbank borrowings
41,993
722
2.30
%
1,096
0.00
%
Securities sold under agreements to repurchase
450,966
287
0.09
%
396,495
305
0.10
%
Federal Home Loan Bank advances
2,891,347
25,915
1.20
%
1,907,322
15,953
1.12
%
Other borrowings
574,589
13,410
3.12
%
267,650
7,375
3.67
%
Total borrowed funds
3,958,895
40,334
1.36
%
2,572,563
23,633
1.23
%
Total interest-bearing liabilities
25,305,010
59,535
0.31
%
14,226,206
32,102
0.30
%
Noninterest-Bearing Liabilities and Shareholders' Equity
Demand deposits
$
11,540,293
$
6,072,310
Other liabilities
601,619
323,310
Shareholders' equity
4,830,844
2,997,081
Total liabilities and shareholders' equity
$
42,277,766
$
23,618,907
Net interest rate spread
3.24
%
2.81
%
Net interest margin (FTE)
3.34
%
2.92
%
FTE adjustment
$
13,036
$
10,471
1 Interest income is reflected on a FTE.
2 Includes loans held for sale.


Asset Quality (EOP) (unaudited)
($ in thousands)
Three Months Ended
Nine Months Ended
September 30,
June 30,
March 31,
December 31,
September 30,
September 30,
September 30,
2022
2022
2022
2021
2021
2022
2021
Allowance for credit losses on loans:
Beginning ACL
$
288,003
$
280,507
$
107,341
$
107,868
$
109,444
$
107,341
$
131,388
Allowance established for acquired PCD loans
10,558
78,531
89,089
Provision for credit losses 1
11,288
9,254
97,409
(1,914
)
(4,613
)
117,951
(26,898
)
Gross charge-offs
(11,440
)
(4,096
)
(4,664
)
(545
)
(1,215
)
(20,200
)
(3,765
)
Gross recoveries
3,845
2,338
1,890
1,932
4,252
8,073
7,143
(NCOs) recoveries
(7,595
)
(1,758
)
(2,774
)
1,387
3,037
(12,127
)
3,378
Ending ACL
$
302,254
$
288,003
$
280,507
$
107,341
$
107,868
$
302,254
$
107,868
NCOs (recoveries) / average loans 2
0.10
%
0.02
%
0.05
%
(0.04)        %
(0.09)        %
0.06
%
(0.03)        %
Average loans 2
$
29,890,008
$
28,847,003
$
20,725,313
$
13,594,543
$
13,675,436
$
26,521,011
$
13,824,569
EOP loans 2
30,528,933
29,553,648
28,336,244
13,601,846
13,584,828
30,528,933
13,584,828
ACL / EOP loans 2
0.99
%
0.97
%
0.99
%
0.79
%
0.79
%
0.99
%
0.79
%
Underperforming Assets:
Loans 90 days and over (still accruing)
$
767
$
882
$
1,646
$
7
$
113
$
767
$
113
NPLs:
Nonaccrual loans 3
233,659
214,924
227,925
106,691
111,586
233,659
111,586
TDRs still accruing
13,674
15,665
20,999
18,378
16,420
13,674
16,420
Total NPLs
247,333
230,589
248,924
125,069
128,006
247,333
128,006
Foreclosed assets
11,967
12,618
19,713
2,030
1,943
11,967
1,943
Total underperforming assets
$
260,067
$
244,089
$
270,283
$
127,106
$
130,062
$
260,067
$
130,062
Classified and Criticized Assets:
Nonaccrual loans 3
$
233,659
$
214,924
$
227,925
$
106,691
$
111,586
$
233,659
$
111,586
Substandard loans (still accruing)
476,724
490,566
518,341
162,572
164,192
476,724
164,192
Loans 90 days and over (still accruing)
767
882
1,646
7
113
767
113
Total classified loans - "problem loans"
711,150
706,372
747,912
269,270
275,891
711,150
275,891
Other classified assets
24,773
25,004
24,676
4,338
4,300
24,773
4,300
Criticized loans - "special mention loans"
549,994
452,835
507,689
235,910
240,215
549,994
240,215
Total classified and criticized assets
$
1,285,917
$
1,184,211
$
1,280,277
$
509,518
$
520,406
$
1,285,917
$
520,406
Loans 30-89 days past due
$
65,632
$
48,889
$
94,114
$
16,347
$
13,263
$
65,632
$
13,263
NPLs / EOP loans 2
0.81
%
0.78
%
0.88
%
0.92
%
0.94
%
0.81
%
0.94
%
ACL to NPLs
122
%
125
%
113
%
86
%
84
%
122
%
84
%
Under-performing assets / EOP loans 2
0.85
%
0.83
%
0.95
%
0.93
%
0.96
%
0.85
%
0.96
%
Under-performing assets / EOP assets
0.56
%
0.53
%
0.59
%
0.52
%
0.54
%
0.56
%
0.54
%
30+ day delinquencies 2
0.22
%
0.17
%
0.34
%
0.12
%
0.10
%
0.22
%
0.10
%
1 Excludes $0.2 million of expense to establish an allowance on held-to-maturity securities during the first quarter of 2022.
2 Excludes loans held for sale.
3 Includes non-accruing TDRs totaling $23.8 million at September 30, 2022, $24.3 million at June 30, 2022, $23.8 million at March 31, 2022, $11.7 million at December 31, 2021 and $12.8 million at September 30, 2021.
PCD - Purchased credit deteriorated TDR - Troubled debt restructuring


Non-GAAP Measures (unaudited)
($ and shares in thousands, except per share data)
Three Months Ended
Nine Months Ended
September 30,
June 30,
March 31,
December 31,
September 30,
September 30,
September 30,
2022
2022
2022
2021
2021
2022
2021
Earnings Per Share:
Net income applicable to common shares
$
136,119
$
110,952
$
(29,603
)
$
56,188
$
71,746
$
217,468
$
221,350
Adjustments:
Debt Securities (gains) losses
172
85
(342
)
(435
)
(1,207
)
(85
)
(3,892
)
Tax effect 1
(65
)
(30
)
62
109
302
(32
)
973
Debt securities (gains) losses, net
107
55
(280
)
(326
)
(905
)
(117
)
(2,919
)
Day 1 non-PCD
96,270
96,270
Tax effect 1
(17,550
)
(17,550
)
Day 1 non-PCD, net
78,720
78,720
Merger related charges
22,743
36,585
52,299
6,683
1,361
111,627
7,901
Tax effect 1
(8,529
)
(13,057
)
(9,534
)
(1,671
)
(340
)
(34,016
)
(1,975
)
Merger related charges, net
14,214
23,528
42,765
5,012
1,021
77,611
5,926
ONB Way
1,952
Tax effect 1
(488
)
ONB Way, net
1,464
Total adjustments, net
14,321
23,583
121,205
4,686
116
156,214
4,471
Net income applicable to common shares, adjusted
$
150,440
$
134,535
$
91,602
$
60,874
$
71,862
$
373,682
$
225,821
Weighted average diluted common shares outstanding
292,483
291,881
227,002
166,128
165,939
271,123
165,862
EPS, diluted
$
0.47
$
0.38
$
(0.13
)
$
0.34
$
0.43
$
0.80
$
1.33
Adjusted EPS, diluted
$
0.51
$
0.46
$
0.40
$
0.37
$
0.43
$
1.38
$
1.36
NIM:
Net interest income
$
376,589
$
337,472
$
222,785
$
146,781
$
151,572
$
936,846
$
449,619
Add: FTE adjustment 1
4,950
4,314
3,772
3,442
3,501
13,036
10,471
Net interest income (FTE)
$
381,539
$
341,786
$
226,557
$
150,223
$
155,073
$
949,882
$
460,090
Average earning assets
$
41,180,026
$
41,003,338
$
31,483,553
$
21,670,723
$
21,228,590
$
37,924,490
$
20,977,471
NIM
3.66
%
3.29
%
2.83
%
2.71
%
2.86
%
3.29
%
2.86
%
NIM (FTE)
3.71
%
3.33
%
2.88
%
2.77
%
2.92
%
3.34
%
2.92
%


Non-GAAP Measures (unaudited)
($ in thousands)
Three Months Ended
Nine Months Ended
September 30,
June 30,
March 31,
December 31,
September 30,
September 30,
September 30,
2022
2022
2022
2021
2021
2022
2021
PPNR:
Net interest income (FTE) 1
$
381,539
$
341,786
$
226,557
$
150,223
$
155,073
$
949,882
$
460,090
Add: Noninterest income
80,385
89,117
65,240
51,484
54,515
234,742
162,735
Total revenue (FTE)
461,924
430,903
291,797
201,707
209,588
1,184,624
622,825
Less: Noninterest expense
(266,647
)
(277,395
)
(226,756
)
(131,937
)
(121,274
)
(770,798
)
(368,632
)
PPNR
$
195,277
$
153,508
$
65,041
$
69,770
$
88,314
$
413,826
$
254,193
Adjustments:
Debt securities (gains) losses
$
172
$
85
$
(342
)
$
(435
)
$
(1,207
)
$
(85
)
$
(3,892
)
Noninterest income adjustments
172
85
(342
)
(435
)
(1,207
)
(85
)
(3,892
)
Adjusted revenue
$
462,096
$
430,988
$
291,455
$
201,272
$
208,381
$
1,184,539
$
618,933
Adjustments:
ONB Way
$
$
$
$
$
$
$
1,952
Merger related charges
22,743
36,585
52,299
6,683
1,361
111,627
7,901
Amortization of tax credit investments
2,662
1,525
1,516
2,019
1,736
5,703
4,751
Noninterest expense adjustments
25,405
38,110
53,815
8,702
3,097
117,330
14,604
Adjusted total noninterest expense
(241,242
)
(239,285
)
(172,941
)
(123,235
)
(118,177
)
(653,468
)
(354,028
)
Adjusted PPNR
$
220,854
$
191,703
$
118,514
$
78,037
$
90,204
$
531,071
$
264,905
Efficiency Ratio:
Noninterest expense
$
266,647
$
277,395
$
226,756
$
131,937
$
121,274
$
770,798
$
368,632
Less: Amortization of intangibles
(7,089
)
(7,170
)
(4,811
)
(2,573
)
(2,779
)
(19,070
)
(8,763
)
Noninterest expense, excl. amortization of intangibles
259,558
270,225
221,945
129,364
118,495
751,728
359,869
Less: Noninterest expense adjustments
(25,405
)
(38,110
)
(53,815
)
(8,702
)
(3,097
)
(117,330
)
(14,604
)
Adjusted noninterest expense
$
234,153
$
232,115
$
168,130
$
120,662
$
115,398
$
634,398
$
345,265
Total revenue (FTE) 1
$
461,924
$
430,903
$
291,797
$
201,707
$
209,588
$
1,184,624
$
622,825
Less: Revenue adjustments
172
85
(342
)
(435
)
(1,207
)
(85
)
(3,892
)
Total adjusted revenue
$
462,096
$
430,988
$
291,455
$
201,272
$
208,381
$
1,184,539
$
618,933
Efficiency Ratio
56.17
%
62.70
%
76.15
%
64.27
%
56.86
%
63.46
%
58.14
%
Adjusted Efficiency Ratio
50.67
%
53.85
%
57.67
%
59.95
%
55.38
%
53.56
%
55.78
%


Non-GAAP Measures (unaudited)
($ in thousands)
Three Months Ended
Nine Months Ended
September 30,
June 30,
March 31,
December 31,
September 30,
September 30,
September 30,
2022
2022
2022
2021
2021
2022
2021
ROAE and ROATCE:
Net income (loss) applicable to common shares
$
136,119
$
110,952
$
(29,603
)
$
56,188
$
71,746
$
217,468
$
221,350
Amortization of intangibles
7,089
7,170
4,811
2,573
2,779
19,070
8,763
Tax effect 1
(1,772
)
(1,793
)
(877
)
(643
)
(695
)
(4,768
)
(2,191
)
Amortization of intangibles, net
5,317
5,378
3,934
1,930
2,084
14,302
6,572
Net income (loss) applicable to common shares, excluding intangible amortization
141,436
116,330
(25,669
)
58,118
73,830
231,770
227,922
Total adjustments, net
14,321
23,583
121,205
4,686
116
156,214
4,471
Adjusted tangible net income applicable to common shares
$
155,757
$
139,913
$
95,536
$
62,804
$
73,946
$
387,984
$
232,393
Average shareholders' equity
$
5,134,153
$
5,129,900
$
4,218,416
$
2,998,825
$
3,027,935
$
4,830,844
$
2,997,081
Less: Average preferred equity
(243,719
)
(243,719
)
(117,210
)
(202,013
)
Average shareholders' common equity
$
4,890,434
$
4,886,181
$
4,101,206
$
2,998,825
$
3,027,935
$
4,628,831
$
2,997,081
Average goodwill and other intangible assets
(2,129,858
)
(2,136,964
)
(1,550,624
)
(1,072,986
)
(1,075,579
)
(1,941,270
)
(1,078,441
)
Average tangible shareholder's common equity
$
2,760,576
$
2,749,217
$
2,550,582
$
1,925,839
$
1,952,356
$
2,687,561
$
1,918,640
ROAE
11.13
%
9.08
%
(2.89
)%
7.49
%
9.48
%
6.26
%
9.85
%
ROAE, adjusted
12.30
%
11.01
%
8.93
%
8.12
%
9.49
%
10.76
%
10.05
%
ROATCE
20.49
%
16.93
%
(4.03
)%
12.07
%
15.13
%
11.50
%
15.84
%
ROATCE, adjusted
22.57
%
20.36
%
14.98
%
13.04
%
15.16
%
19.25
%
16.15
%


Non-GAAP Measures (unaudited)
($ in thousands)
As of
September 30,
June 30,
March 31,
December 31,
September 30,
2022
2022
2022
2021
2021
Tangible Common Equity:
Shareholders' equity
$
4,943,383
$
5,078,783
$
5,232,114
$
3,012,018
$
3,035,892
Less: Preferred equity
(243,719
)
(243,719
)
(243,719
)
Shareholders' common equity
$
4,699,664
$
4,835,064
$
4,988,395
$
3,012,018
$
3,035,892
Less: Goodwill and other intangible assets
(2,135,792
)
(2,131,815
)
(2,144,609
)
(1,071,672
)
(1,074,245
)
Tangible shareholders' common equity
$
2,563,872
$
2,703,249
$
2,843,786
$
1,940,346
$
1,961,647
Total assets
$
46,215,526
$
45,748,355
$
45,834,648
$
24,453,564
$
24,018,733
Add: Trust overdrafts
1
116
Less: Goodwill and other intangible assets
(2,135,792
)
(2,131,815
)
(2,144,609
)
(1,071,672
)
(1,074,245
)
Tangible assets
$
44,079,734
$
43,616,540
$
43,690,040
$
23,381,892
$
22,944,604
Risk-weighted assets 2
$
34,741,765
$
33,662,205
$
32,341,335
$
16,588,469
$
16,227,070
Tangible common equity to tangible assets
5.82
%
6.20
%
6.51
%
8.30
%
8.55
%
Tangible common equity to risk-weighted assets 2
7.38
%
8.03
%
8.79
%
11.70
%
12.09
%
Tangible Common Equity:
Common shares outstanding
292,880
292,893
292,959
165,838
165,814
Tangible common book value
$
8.75
$
9.23
$
9.71
$
11.70
$
11.83
1 Tax-effect calculations use management's estimate of the full year FTE tax rates (federal + state).
2 September 30, 2022 figures are preliminary.


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...