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
adjusted1 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
HIGHLIGHTS2:
Net Income |
- Net income
applicable to common shares of $116.3 million; adjusted net income
applicable to common shares1 of $130.8 million
|
- Earnings per
diluted common share ("EPS") of $0.40; adjusted EPS1 of $0.45
|
|
|
Net Interest Income/NIM |
- Net interest
income on a fully taxable equivalent basis1 of $362.7 million
|
- Net interest
margin on a fully taxable equivalent basis1 ("NIM") of 3.28%, down
11 basis points ("bps")
|
|
|
Operating Performance |
- Pre-provision
net revenue1 (“PPNR”) of $177.9 million; adjusted PPNR1 of $197.2
million
|
- Noninterest
expense of $262.3 million; adjusted noninterest expense1 of $243.1
million
|
- Efficiency
ratio1 of 58.3%; adjusted efficiency ratio1 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 loans3 of $33.6 billion, up 7.5% annualized
|
- Provision for
credit losses4 ("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 equity1 of 14.9%; adjusted
return on average tangible common equity1 of 16.7%
|
|
|
Notable Items |
- $13.3 million pre-tax distribution of excess legacy First
Midwest pension plan assets5
|
- $3.0 million pre-tax FDIC special assessment6
|
- $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 Represents the Company's estimate of its FDIC special
assessment using the FDIC's updated estimate of losses to its
Deposit Insurance Fund
RESULTS OF OPERATIONS2Old
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 income1 was
$130.8 million, or $0.45 per diluted common share.
DEPOSITS AND FUNDINGGrowth 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.
LOANSBroad-based disciplined commercial loan
growth.
- Period-end total loans3 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.
- Provision4 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 MARGINLower net
interest income and margin compression reflective of the rate
environment.
- Net interest income on a fully taxable equivalent basis1
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 basis1
decreased 11 bps to 3.28%.
- Accretion income on loans and borrowings was $5.1 million,
or 5 bps of net interest margin1, compared to $6.2 million, or
6 bps of net interest margin1.
- 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 INCOMEIncreased 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 EXPENSEDisciplined 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 ratio1 was 58.3%, while the adjusted efficiency
ratio1 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.
CAPITALCapital 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 TRANSACTIONOn 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 WEBCASTOld 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 NATIONALOld 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 MEASURESThe 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
adjustment1,3 |
|
6,253 |
|
|
6,100 |
|
|
5,837 |
|
|
5,825 |
|
|
5,666 |
|
Net
interest income - tax equivalent basis3 |
|
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 ratio2 |
|
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 value3 |
|
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 |
% |
ROATCE3 |
|
14.9 |
% |
|
18.1 |
% |
|
20.2 |
% |
|
21.4 |
% |
|
21.0 |
% |
NIM
(FTE) |
|
3.28 |
% |
|
3.39 |
% |
|
3.49 |
% |
|
3.60 |
% |
|
3.69 |
% |
Efficiency ratio3 |
|
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 |
% |
ACL4 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 TA3 |
|
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 |
Income1/ |
Yield/ |
|
Average |
Income1/ |
Yield/ |
|
Average |
Income1/ |
Yield/ |
Earning
Assets: |
|
Balance |
Expense |
Rate |
|
Balance |
Expense |
Rate |
|
Balance |
Expense |
Rate |
Money market and other interest-earning investments |
|
$ |
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 loans1 |
|
0.14 |
% |
|
0.12 |
% |
|
0.24 |
% |
|
0.13 |
% |
|
0.21 |
% |
Average
loans1 |
$ |
33,242,739 |
|
$ |
32,752,406 |
|
$ |
32,639,812 |
|
$ |
32,251,242 |
|
$ |
31,267,836 |
|
EOP
loans1 |
|
33,623,319 |
|
|
32,991,927 |
|
|
32,577,834 |
|
|
32,432,473 |
|
|
31,822,374 |
|
ACL on
loans / EOP loans1 |
|
0.95 |
% |
|
0.93 |
% |
|
0.93 |
% |
|
0.93 |
% |
|
0.94 |
% |
ACL / EOP
loans1 |
|
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 loans1 |
|
0.98 |
% |
|
0.83 |
% |
|
0.80 |
% |
|
0.91 |
% |
|
0.74 |
% |
ACL /
nonaccrual loans |
|
105 |
% |
|
123 |
% |
|
129 |
% |
|
114 |
% |
|
142 |
% |
Under-performing assets/EOP loans1 |
|
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 loans1 |
|
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 effect1 |
|
(3,250 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Distribution excess pension assets, net |
|
10,068 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
FDIC special assessment |
|
2,994 |
|
|
19,052 |
|
|
— |
|
|
— |
|
|
— |
|
Tax effect1 |
|
(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 effect1 |
|
(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 effect1 |
|
(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 effect1 |
|
— |
|
|
5,255 |
|
|
— |
|
|
— |
|
|
— |
|
Gain on sale of Visa Class B restricted shares, net |
|
— |
|
|
(16,380 |
) |
|
— |
|
|
— |
|
|
— |
|
Contract termination charge |
|
— |
|
|
4,413 |
|
|
— |
|
|
— |
|
|
— |
|
Tax effect1 |
|
— |
|
|
(1,072 |
) |
|
— |
|
|
— |
|
|
— |
|
Contract termination charge, net |
|
— |
|
|
3,341 |
|
|
— |
|
|
— |
|
|
— |
|
Louisville expenses |
|
— |
|
|
— |
|
|
— |
|
|
3,361 |
|
|
— |
|
Tax effect1 |
|
— |
|
|
— |
|
|
— |
|
|
(392 |
) |
|
— |
|
Louisville expenses, net |
|
— |
|
|
— |
|
|
— |
|
|
2,969 |
|
|
— |
|
Property optimization charges |
|
— |
|
|
— |
|
|
— |
|
|
242 |
|
|
1,317 |
|
Tax effect1 |
|
— |
|
|
— |
|
|
— |
|
|
(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
adjustment2 |
|
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
effect1 |
|
(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 assets3 |
$ |
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 assets3 |
|
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. |
Old National Bancorp (NASDAQ:ONB)
過去 株価チャート
から 11 2024 まで 12 2024
Old National Bancorp (NASDAQ:ONB)
過去 株価チャート
から 12 2023 まで 12 2024