(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
(Address of Principal Executive Offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
Old National Bancorp (NASDAQ: ONB) reports 3Q23 net income applicable to common shares of $143.8 million, diluted EPS of $0.49; $149.3 million and $0.51 on an adjusted1 basis, respectively. | ||
"With a nearly 3% quarterly increase in total deposits, Old National once again demonstrated the strength and stability of our deposit franchise," said CEO Jim Ryan. "Additionally, our strong capital and liquidity position, disciplined expense management, and excellent credit metrics continue to position Old National to pursue our growth strategy while focusing intently on serving our clients and strengthening the communities we serve." |
Net Income | •Net income applicable to common shares of $143.8 million; adjusted net income applicable to common shares1 of $149.3 million | ||||
•Earnings per diluted common share ("EPS") of $0.49; adjusted EPS1 of $0.51 | |||||
Net Interest Income/NIM | •Net interest income on a fully taxable equivalent basis1 of $380.9 million | ||||
•Net interest margin on a fully taxable equivalent basis1 ("NIM") of 3.49%, down 11 basis points ("bps") | |||||
Operating Performance | •Pre-provision net revenue1 (“PPNR”) of $217.1 million; adjusted PPNR1 of $223.6 million | ||||
•Noninterest expense of $244.8 million; adjusted noninterest expense1 of $238.5 million | |||||
•Efficiency ratio1 of 51.7%; adjusted efficiency ratio1 of 49.7% | |||||
Deposits and Funding | •Period-end total deposits of $37.3 billion, up 2.8%; core deposits up 3.1% | ||||
•Granular low-cost deposit franchise; total deposit costs of 161 bps and a cycle to date (2Q22-3Q23) total deposit beta of 30% (interest-bearing deposit beta of 42%) | |||||
Loans and Credit Quality | •End-of-period total loans3 of $32.7 billion, up 0.5%; up 1.7% excluding commercial loan sales | ||||
•Provision for credit losses4 ("provision") of $19.1 million | |||||
•Net charge-offs of $19.7 million, or 24 bps of average loans; includes $12 million, or 15 bps, related to an isolated commercial & industrial ("C&I") credit that is not indicative of broader credit concerns in the portfolio | |||||
•30+ day delinquencies of 0.18% and non-performing loans of 0.80% of total loans | |||||
Return Profile & Capital | •Return on average tangible common equity1 of 20.2%; adjusted return on average tangible common equity1 of 20.9% | ||||
Notable Items | •$6.3 million of merger-related charges | ||||
CONTACTS: | ||||||||
Media: Kathy Schoettlin | Investors: Lynell Durchholz | |||||||
(812) 465-7269 | (812) 464-1366 | |||||||
Kathy.Schoettlin@oldnational.com | Lynell.Durchholz@oldnational.com |
Financial Highlights (unaudited) | ||||||||||||||||||||||||||
($ and shares in thousands, except per share data) | ||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
September 30, | June 30, | March 31, | December 31, | September 30, | September 30, | September 30, | ||||||||||||||||||||
2023 | 2023 | 2023 | 2022 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Income Statement | ||||||||||||||||||||||||||
Net interest income | $ | 375,086 | $ | 382,171 | $ | 381,488 | $ | 391,090 | $ | 376,589 | $ | 1,138,745 | $ | 936,846 | ||||||||||||
FTE adjustment1,4 | 5,837 | 5,825 | 5,666 | 5,378 | 4,950 | 17,328 | 13,036 | |||||||||||||||||||
Net interest income - tax equivalent basis4 | 380,923 | 387,996 | 387,154 | 396,468 | 381,539 | 1,156,073 | 949,882 | |||||||||||||||||||
Provision for credit losses2 | 19,068 | 14,787 | 13,437 | 11,408 | 15,490 | 47,292 | 133,391 | |||||||||||||||||||
Noninterest income | 80,938 | 81,629 | 70,681 | 165,037 | 80,385 | 233,248 | 234,742 | |||||||||||||||||||
Noninterest expense2 | 244,776 | 246,584 | 250,711 | 282,675 | 262,444 | 742,071 | 755,508 | |||||||||||||||||||
Net income available to common shareholders | $ | 143,842 | $ | 151,003 | $ | 142,566 | $ | 196,701 | $ | 136,119 | $ | 437,411 | $ | 217,468 | ||||||||||||
Per Common Share Data | ||||||||||||||||||||||||||
Weighted average diluted shares | 291,717 | 291,266 | 292,756 | 293,131 | 292,483 | 291,809 | 271,123 | |||||||||||||||||||
EPS, diluted | $ | 0.49 | $ | 0.52 | $ | 0.49 | $ | 0.67 | $ | 0.47 | $ | 1.50 | $ | 0.80 | ||||||||||||
Cash dividends | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.42 | 0.42 | |||||||||||||||||||
Dividend payout ratio3 | 29 | % | 27 | % | 29 | % | 21 | % | 30 | % | 28 | % | 53 | % | ||||||||||||
Book value | $ | 17.07 | $ | 17.25 | $ | 17.24 | $ | 16.68 | $ | 16.05 | $ | 17.07 | $ | 16.05 | ||||||||||||
Stock price | 14.54 | 13.94 | 14.42 | 17.98 | 16.47 | 14.54 | 16.47 | |||||||||||||||||||
Tangible book value4 | 9.87 | 10.03 | 9.98 | 9.42 | 8.75 | 9.87 | 8.75 | |||||||||||||||||||
Performance Ratios | ||||||||||||||||||||||||||
ROAA | 1.22 | % | 1.29 | % | 1.25 | % | 1.74 | % | 1.22 | % | 1.25 | % | 0.72 | % | ||||||||||||
ROAE | 11.4 | % | 12.0 | % | 11.6 | % | 16.8 | % | 11.1 | % | 11.7 | % | 6.3 | % | ||||||||||||
ROATCE4 | 20.2 | % | 21.4 | % | 21.0 | % | 31.5 | % | 20.5 | % | 20.8 | % | 11.5 | % | ||||||||||||
NIM (FTE) | 3.49 | % | 3.60 | % | 3.69 | % | 3.85 | % | 3.71 | % | 3.59 | % | 3.34 | % | ||||||||||||
Efficiency ratio4 | 51.7 | % | 51.2 | % | 52.8 | % | 49.1 | % | 55.3 | % | 51.9 | % | 62.2 | % | ||||||||||||
Efficiency ratio (prior presentation)5 | N/A | N/A | N/A | N/A | 56.2 | % | 56.20 | % | N/A | 63.5 | % | |||||||||||||||
NCOs to average loans | 0.24 | % | 0.13 | % | 0.21 | % | 0.05 | % | 0.10 | % | 0.19 | % | 0.06 | % | ||||||||||||
ACL on loans to EOP loans | 0.93 | % | 0.93 | % | 0.94 | % | 0.98 | % | 0.99 | % | 0.93 | % | 0.99 | % | ||||||||||||
ACL6 to EOP loans | 1.03 | % | 1.04 | % | 1.05 | % | 1.08 | % | 1.08 | % | 1.03 | % | 1.08 | % | ||||||||||||
NPLs to EOP loans | 0.80 | % | 0.91 | % | 0.74 | % | 0.81 | % | 0.81 | % | 0.80 | % | 0.81 | % | ||||||||||||
Balance Sheet (EOP) | ||||||||||||||||||||||||||
Total loans | $ | 32,577,834 | $ | 32,432,473 | $ | 31,822,374 | $ | 31,123,641 | $ | 30,528,933 | $ | 32,577,834 | $ | 30,528,933 | ||||||||||||
Total assets | 49,059,448 | 48,496,755 | 47,842,644 | 46,763,372 | 46,215,526 | 49,059,448 | 46,215,526 | |||||||||||||||||||
Total deposits | 37,252,676 | 36,231,315 | 34,917,792 | 35,000,830 | 36,053,663 | 37,252,676 | 36,053,663 | |||||||||||||||||||
Total borrowed funds | 5,556,010 | 6,034,008 | 6,740,454 | 5,586,314 | 4,264,750 | 5,556,010 | 4,264,750 | |||||||||||||||||||
Total shareholders' equity | 5,239,537 | 5,292,095 | 5,277,426 | 5,128,595 | 4,943,383 | 5,239,537 | 4,943,383 | |||||||||||||||||||
Capital Ratios | ||||||||||||||||||||||||||
Risk-based capital ratios (EOP): | ||||||||||||||||||||||||||
Tier 1 common equity | 10.41 | % | 10.14 | % | 9.98 | % | 10.03 | % | 9.88 | % | 10.41 | % | 9.88 | % | ||||||||||||
Tier 1 capital | 11.06 | % | 10.79 | % | 10.64 | % | 10.71 | % | 10.58 | % | 11.06 | % | 10.58 | % | ||||||||||||
Total capital | 12.32 | % | 12.14 | % | 11.96 | % | 12.02 | % | 11.84 | % | 12.32 | % | 11.84 | % | ||||||||||||
Leverage ratio (average assets) | 8.70 | % | 8.59 | % | 8.53 | % | 8.52 | % | 8.26 | % | 8.70 | % | 8.26 | % | ||||||||||||
Equity to assets (averages)4 | 10.88 | % | 10.96 | % | 11.00 | % | 10.70 | % | 11.18 | % | 10.95 | % | 11.43 | % | ||||||||||||
TCE to TA4 | 6.15 | % | 6.33 | % | 6.37 | % | 6.18 | % | 5.82 | % | 6.15 | % | 5.82 | % | ||||||||||||
Nonfinancial Data | ||||||||||||||||||||||||||
Full-time equivalent employees | 3,981 | 4,021 | 4,023 | 3,967 | 4,008 | 3,981 | 4,008 | |||||||||||||||||||
Banking centers | 257 | 256 | 256 | 263 | 263 | 257 | 263 | |||||||||||||||||||
1 Calculated using the federal statutory tax rate in effect of 21% for all periods. | ||||||||||||||||||||||||||
2 Provision for unfunded commitments is included in the provision for credit losses. The reclassification of the provision for unfunded commitments out of other expense as a component of noninterest expense was made to amounts prior to December 31, 2022 to conform to the current period presentation. | ||||||||||||||||||||||||||
3 Cash dividends per common share divided by net income per common share (basic). | ||||||||||||||||||||||||||
4 Represents a non-GAAP financial measure. Refer the "Non-GAAP Measures" table for reconciliations to GAAP financial measures. September 30, 2023 capital ratios are preliminary. | ||||||||||||||||||||||||||
5 Presented as calculated prior to December 31, 2022, which included the provision for unfunded commitments in noninterest expense. Management believes that removing the provision for unfunded commitments from this metric enhances comparability for peer comparison purposes. | ||||||||||||||||||||||||||
6 Includes the allowance for credit losses on loans and unfunded 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 | Nine Months Ended | |||||||||||||||||||||||||
September 30, | June 30, | March 31, | December 31, | September 30, | September 30, | September 30, | ||||||||||||||||||||
2023 | 2023 | 2023 | 2022 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Interest income | $ | 576,519 | $ | 544,902 | $ | 495,649 | $ | 457,821 | $ | 406,518 | $ | 1,617,070 | $ | 996,381 | ||||||||||||
Less: interest expense | 201,433 | 162,731 | 114,161 | 66,731 | 29,929 | 478,325 | 59,535 | |||||||||||||||||||
Net interest income | 375,086 | 382,171 | 381,488 | 391,090 | 376,589 | 1,138,745 | 936,846 | |||||||||||||||||||
Provision for credit losses1 | 19,068 | 14,787 | 13,437 | 11,408 | 15,490 | 47,292 | 133,391 | |||||||||||||||||||
Net interest income after provision for credit losses | 356,018 | 367,384 | 368,051 | 379,682 | 361,099 | 1,091,453 | 803,455 | |||||||||||||||||||
Wealth and investment services fees | 26,687 | 26,521 | 26,920 | 25,668 | 25,359 | 80,128 | 75,183 | |||||||||||||||||||
Service charges on deposit accounts | 18,524 | 17,751 | 17,003 | 18,109 | 20,042 | 53,278 | 54,392 | |||||||||||||||||||
Debit card and ATM fees | 10,818 | 10,653 | 9,982 | 10,798 | 10,608 | 31,453 | 29,429 | |||||||||||||||||||
Mortgage banking revenue | 5,063 | 4,165 | 3,400 | 3,888 | 5,360 | 12,628 | 19,127 | |||||||||||||||||||
Capital markets income | 5,891 | 6,173 | 6,939 | 5,377 | 8,906 | 19,003 | 20,609 | |||||||||||||||||||
Company-owned life insurance | 3,740 | 4,698 | 3,186 | 3,108 | 3,361 | 11,624 | 11,456 | |||||||||||||||||||
Gain on sale of health savings accounts | — | — | — | 90,673 | — | — | — | |||||||||||||||||||
Other income | 10,456 | 11,651 | 8,467 | 7,589 | 6,921 | 30,574 | 24,461 | |||||||||||||||||||
Gains (losses) on sales of debt securities | (241) | 17 | (5,216) | (173) | (172) | (5,440) | 85 | |||||||||||||||||||
Total noninterest income | 80,938 | 81,629 | 70,681 | 165,037 | 80,385 | 233,248 | 234,742 | |||||||||||||||||||
Salaries and employee benefits | 131,541 | 135,810 | 137,364 | 142,459 | 147,203 | 404,715 | 433,167 | |||||||||||||||||||
Occupancy | 25,795 | 26,085 | 28,282 | 26,488 | 26,418 | 80,162 | 73,933 | |||||||||||||||||||
Equipment | 8,284 | 7,721 | 7,389 | 7,591 | 7,328 | 23,394 | 20,046 | |||||||||||||||||||
Marketing | 9,448 | 9,833 | 9,417 | 8,508 | 10,361 | 28,698 | 23,756 | |||||||||||||||||||
Technology | 20,592 | 20,056 | 19,202 | 19,951 | 20,269 | 59,850 | 64,914 | |||||||||||||||||||
Communication | 4,075 | 4,232 | 4,461 | 4,159 | 5,392 | 12,768 | 14,687 | |||||||||||||||||||
Professional fees | 5,956 | 6,397 | 6,732 | 6,360 | 6,559 | 19,085 | 32,686 | |||||||||||||||||||
FDIC assessment | 9,000 | 9,624 | 10,404 | 5,809 | 6,249 | 29,028 | 13,523 | |||||||||||||||||||
Amortization of intangibles | 6,040 | 6,060 | 6,186 | 6,787 | 7,089 | 18,286 | 19,070 | |||||||||||||||||||
Amortization of tax credit investments | 2,644 | 2,762 | 2,761 | 5,258 | 2,662 | 8,167 | 5,703 | |||||||||||||||||||
Property optimization | — | 242 | 1,317 | 26,818 | — | 1,559 | — | |||||||||||||||||||
Other expense1 | 21,401 | 17,762 | 17,196 | 22,487 | 22,914 | 56,359 | 54,023 | |||||||||||||||||||
Total noninterest expense | 244,776 | 246,584 | 250,711 | 282,675 | 262,444 | 742,071 | 755,508 | |||||||||||||||||||
Income before income taxes | 192,180 | 202,429 | 188,021 | 262,044 | 179,040 | 582,630 | 282,689 | |||||||||||||||||||
Income tax expense | 44,304 | 47,393 | 41,421 | 61,309 | 38,887 | 133,118 | 55,137 | |||||||||||||||||||
Net income | $ | 147,876 | $ | 155,036 | $ | 146,600 | $ | 200,735 | $ | 140,153 | $ | 449,512 | $ | 227,552 | ||||||||||||
Preferred dividends | (4,034) | (4,033) | (4,034) | (4,034) | (4,034) | (12,101) | (10,084) | |||||||||||||||||||
Net income applicable to common shares | $ | 143,842 | $ | 151,003 | $ | 142,566 | $ | 196,701 | $ | 136,119 | $ | 437,411 | $ | 217,468 | ||||||||||||
EPS, diluted | $ | 0.49 | $ | 0.52 | $ | 0.49 | $ | 0.67 | $ | 0.47 | $ | 1.50 | $ | 0.80 | ||||||||||||
Weighted Average Common Shares Outstanding | ||||||||||||||||||||||||||
Basic | 290,648 | 290,559 | 291,088 | 291,012 | 290,961 | 290,763 | 269,843 | |||||||||||||||||||
Diluted | 291,717 | 291,266 | 292,756 | 293,131 | 292,483 | 291,809 | 271,123 | |||||||||||||||||||
Common shares outstanding (EOP) | 292,586 | 292,597 | 291,922 | 292,903 | 292,880 | 292,586 | 292,880 | |||||||||||||||||||
1 Provision for unfunded commitments is included in the provision for credit losses. The reclassification of the provision for unfunded commitments out of other expense as a component of noninterest expense was made to amounts prior to December 31, 2022 to conform to the current period presentation. | ||||||||||||||||||||||||||
End of Period Balance Sheet (unaudited) | |||||||||||||||||
($ in thousands) | |||||||||||||||||
September 30, | June 30, | March 31, | December 31, | September 30, | |||||||||||||
2023 | 2023 | 2023 | 2022 | 2022 | |||||||||||||
Assets | |||||||||||||||||
Cash and due from banks | $ | 381,343 | $ | 473,023 | $ | 386,879 | $ | 453,432 | $ | 466,846 | |||||||
Money market and other interest-earnings investments | 1,282,087 | 724,863 | 727,056 | 274,980 | 334,765 | ||||||||||||
Investments: | |||||||||||||||||
Treasury and government-sponsored agencies | 2,515,249 | 2,309,285 | 2,236,412 | 2,195,175 | 2,186,551 | ||||||||||||
Mortgage-backed securities | 4,906,290 | 5,168,458 | 5,395,680 | 5,476,719 | 5,584,241 | ||||||||||||
States and political subdivisions | 1,705,200 | 1,760,725 | 1,785,073 | 1,827,164 | 1,829,561 | ||||||||||||
Other securities | 751,404 | 802,323 | 826,575 | 730,476 | 693,303 | ||||||||||||
Total investments | 9,878,143 | 10,040,791 | 10,243,740 | 10,229,534 | 10,293,656 | ||||||||||||
Loans held-for-sale, at fair value | 122,033 | 114,369 | 10,584 | 11,926 | 19,748 | ||||||||||||
Loans: | |||||||||||||||||
Commercial | 9,333,448 | 9,698,241 | 9,751,875 | 9,508,904 | 9,311,148 | ||||||||||||
Commercial and agriculture real estate | 13,916,221 | 13,450,209 | 12,908,380 | 12,457,070 | 12,227,888 | ||||||||||||
Residential real estate | 6,696,288 | 6,684,480 | 6,568,666 | 6,460,441 | 6,267,306 | ||||||||||||
Consumer | 2,631,877 | 2,599,543 | 2,593,453 | 2,697,226 | 2,722,591 | ||||||||||||
Total loans | 32,577,834 | 32,432,473 | 31,822,374 | 31,123,641 | 30,528,933 | ||||||||||||
Allowance for credit losses on loans | (303,982) | (300,555) | (298,711) | (303,671) | (302,254) | ||||||||||||
Premises and equipment, net | 565,607 | 564,299 | 566,758 | 557,307 | 588,021 | ||||||||||||
Operating lease right-of-use assets | 179,284 | 184,700 | 183,687 | 189,714 | 187,626 | ||||||||||||
Goodwill and other intangible assets | 2,106,835 | 2,112,875 | 2,118,935 | 2,125,121 | 2,135,792 | ||||||||||||
Company-owned life insurance | 774,517 | 771,753 | 770,471 | 768,552 | 767,089 | ||||||||||||
Other assets | 1,495,747 | 1,378,164 | 1,310,871 | 1,332,836 | 1,195,304 | ||||||||||||
Total assets | $ | 49,059,448 | $ | 48,496,755 | $ | 47,842,644 | $ | 46,763,372 | $ | 46,215,526 | |||||||
Liabilities and Equity | |||||||||||||||||
Noninterest-bearing demand deposits | $ | 10,091,352 | $ | 10,532,838 | $ | 10,995,083 | $ | 11,930,798 | $ | 12,400,077 | |||||||
Interest-bearing: | |||||||||||||||||
Checking and NOW accounts | 7,495,417 | 7,654,202 | 7,903,520 | 8,340,955 | 8,963,014 | ||||||||||||
Savings accounts | 5,296,985 | 5,578,323 | 6,030,255 | 6,326,158 | 6,616,512 | ||||||||||||
Money market accounts | 8,793,218 | 7,200,288 | 5,867,239 | 5,389,139 | 5,602,729 | ||||||||||||
Other time deposits | 4,398,182 | 4,012,813 | 3,361,979 | 2,775,991 | 2,393,083 | ||||||||||||
Total core deposits | 36,075,154 | 34,978,464 | 34,158,076 | 34,763,041 | 35,975,415 | ||||||||||||
Brokered deposits | 1,177,522 | 1,252,851 | 759,716 | 237,789 | 78,248 | ||||||||||||
Total deposits | 37,252,676 | 36,231,315 | 34,917,792 | 35,000,830 | 36,053,663 | ||||||||||||
Federal funds purchased and interbank borrowings | 918 | 136,060 | 618,955 | 581,489 | 301,031 | ||||||||||||
Securities sold under agreements to repurchase | 279,061 | 311,447 | 393,018 | 432,804 | 438,053 | ||||||||||||
Federal Home Loan Bank advances | 4,412,576 | 4,771,183 | 4,981,612 | 3,829,018 | 2,804,617 | ||||||||||||
Other borrowings | 863,455 | 815,318 | 746,869 | 743,003 | 721,049 | ||||||||||||
Total borrowed funds | 5,556,010 | 6,034,008 | 6,740,454 | 5,586,314 | 4,264,750 | ||||||||||||
Operating lease liabilities | 199,937 | 206,178 | 205,249 | 211,964 | 207,725 | ||||||||||||
Accrued expenses and other liabilities | 811,288 | 733,159 | 701,723 | 835,669 | 746,005 | ||||||||||||
Total liabilities | 43,819,911 | 43,204,660 | 42,565,218 | 41,634,777 | 41,272,143 | ||||||||||||
Preferred stock, common stock, surplus, and retained earnings | 6,208,352 | 6,100,728 | 5,985,784 | 5,915,017 | 5,751,833 | ||||||||||||
Accumulated other comprehensive income (loss), net of tax | (968,815) | (808,633) | (708,358) | (786,422) | (808,450) | ||||||||||||
Total shareholders' equity | 5,239,537 | 5,292,095 | 5,277,426 | 5,128,595 | 4,943,383 | ||||||||||||
Total liabilities and shareholders' equity | $ | 49,059,448 | $ | 48,496,755 | $ | 47,842,644 | $ | 46,763,372 | $ | 46,215,526 | |||||||
Average Balance Sheet and Interest Rates (unaudited) | ||||||||||||||||||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||||||||||||
September 30, 2023 | June 30, 2023 | September 30, 2022 | ||||||||||||||||||||||||||||||||||||
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 | $ | 980,813 | $ | 13,194 | 5.34 | % | $ | 724,601 | $ | 8,966 | 4.96 | % | $ | 514,362 | $ | 935 | 0.72 | % | ||||||||||||||||||||
Investments: | ||||||||||||||||||||||||||||||||||||||
Treasury and government-sponsored agencies | 2,376,864 | 23,037 | 3.88 | % | 2,222,269 | 19,355 | 3.48 | % | 2,326,070 | 13,212 | 2.27 | % | ||||||||||||||||||||||||||
Mortgage-backed securities | 5,079,091 | 33,237 | 2.62 | % | 5,301,084 | 34,291 | 2.59 | % | 5,891,283 | 36,157 | 2.45 | % | ||||||||||||||||||||||||||
States and political subdivisions | 1,737,037 | 14,220 | 3.27 | % | 1,768,897 | 14,396 | 3.26 | % | 1,829,322 | 14,631 | 3.20 | % | ||||||||||||||||||||||||||
Other securities | 793,196 | 10,127 | 5.11 | % | 824,482 | 9,995 | 4.85 | % | 718,735 | 6,781 | 3.77 | % | ||||||||||||||||||||||||||
Total investments | 9,986,188 | 80,621 | 3.23 | % | 10,116,732 | 78,037 | 3.09 | % | 10,765,410 | 70,781 | 2.63 | % | ||||||||||||||||||||||||||
Loans:2 | ||||||||||||||||||||||||||||||||||||||
Commercial | 9,612,102 | 163,869 | 6.82 | % | 9,862,728 | 163,721 | 6.64 | % | 9,045,009 | 113,491 | 5.02 | % | ||||||||||||||||||||||||||
Commercial and agriculture real estate | 13,711,156 | 219,575 | 6.41 | % | 13,164,390 | 199,287 | 6.06 | % | 11,929,892 | 136,780 | 4.59 | % | ||||||||||||||||||||||||||
Residential real estate loans | 6,712,269 | 62,775 | 3.74 | % | 6,643,254 | 60,718 | 3.66 | % | 6,189,503 | 56,432 | 3.65 | % | ||||||||||||||||||||||||||
Consumer | 2,614,928 | 42,322 | 6.42 | % | 2,585,493 | 39,998 | 6.21 | % | 2,735,850 | 33,049 | 4.79 | % | ||||||||||||||||||||||||||
Total loans | 32,650,455 | 488,541 | 5.98 | % | 32,255,865 | 463,724 | 5.75 | % | 29,900,254 | 339,752 | 4.54 | % | ||||||||||||||||||||||||||
Total earning assets | $ | 43,617,456 | $ | 582,356 | 5.34 | % | $ | 43,097,198 | $ | 550,727 | 5.11 | % | $ | 41,180,026 | $ | 411,468 | 3.99 | % | ||||||||||||||||||||
Less: Allowance for credit losses on loans | (300,071) | (301,311) | (290,215) | |||||||||||||||||||||||||||||||||||
Non-earning Assets: | ||||||||||||||||||||||||||||||||||||||
Cash and due from banks | $ | 382,755 | $ | 418,972 | $ | 503,841 | ||||||||||||||||||||||||||||||||
Other assets | 4,960,383 | 4,884,694 | 4,522,171 | |||||||||||||||||||||||||||||||||||
Total assets | $ | 48,660,523 | $ | 48,099,553 | $ | 45,915,823 | ||||||||||||||||||||||||||||||||
Interest-Bearing Liabilities: | ||||||||||||||||||||||||||||||||||||||
Checking and NOW accounts | $ | 7,515,439 | $ | 25,531 | 1.35 | % | $ | 7,881,863 | $ | 24,358 | 1.24 | % | $ | 8,681,392 | $ | 5,751 | 0.26 | % | ||||||||||||||||||||
Savings accounts | 5,414,775 | 4,268 | 0.31 | % | 5,785,603 | 3,247 | 0.23 | % | 6,733,465 | 547 | 0.03 | % | ||||||||||||||||||||||||||
Money market accounts | 7,979,999 | 65,549 | 3.26 | % | 6,084,963 | 35,358 | 2.33 | % | 5,344,567 | 2,072 | 0.15 | % | ||||||||||||||||||||||||||
Other time deposits | 4,229,692 | 37,110 | 3.48 | % | 3,680,029 | 26,633 | 2.90 | % | 2,463,573 | 2,168 | 0.35 | % | ||||||||||||||||||||||||||
Total interest-bearing core deposits | 25,139,905 | 132,458 | 2.09 | % | 23,432,458 | 89,596 | 1.53 | % | 23,222,997 | 10,538 | 0.18 | % | ||||||||||||||||||||||||||
Brokered deposits | 1,183,228 | 14,970 | 5.02 | % | 948,397 | 11,378 | 4.81 | % | 44,579 | 282 | 2.51 | % | ||||||||||||||||||||||||||
Total interest-bearing deposits | 26,323,133 | 147,428 | 2.22 | % | 24,380,855 | 100,974 | 1.66 | % | 23,267,576 | 10,820 | 0.18 | % | ||||||||||||||||||||||||||
Federal funds purchased and interbank borrowings | 62,921 | 910 | 5.74 | % | 441,145 | 5,655 | 5.14 | % | 122,311 | 720 | 2.34 | % | ||||||||||||||||||||||||||
Securities sold under agreements to repurchase | 302,305 | 710 | 0.93 | % | 340,178 | 900 | 1.06 | % | 436,225 | 106 | 0.10 | % | ||||||||||||||||||||||||||
Federal Home Loan Bank advances | 4,537,250 | 40,382 | 3.53 | % | 5,283,728 | 45,088 | 3.42 | % | 3,025,844 | 13,027 | 1.71 | % | ||||||||||||||||||||||||||
Other borrowings | 841,307 | 12,003 | 5.66 | % | 796,536 | 10,114 | 5.09 | % | 676,874 | 5,256 | 3.08 | % | ||||||||||||||||||||||||||
Total borrowed funds | 5,743,783 | 54,005 | 3.73 | % | 6,861,587 | 61,757 | 3.61 | % | 4,261,254 | 19,109 | 1.78 | % | ||||||||||||||||||||||||||
Total interest-bearing liabilities | $ | 32,066,916 | $ | 201,433 | 2.49 | % | $ | 31,242,442 | $ | 162,731 | 2.09 | % | $ | 27,528,830 | $ | 29,929 | 0.43 | % | ||||||||||||||||||||
Noninterest-Bearing Liabilities and Shareholders' Equity | ||||||||||||||||||||||||||||||||||||||
Demand deposits | $ | 10,338,267 | $ | 10,741,646 | $ | 12,575,011 | ||||||||||||||||||||||||||||||||
Other liabilities | 961,268 | 841,663 | 677,829 | |||||||||||||||||||||||||||||||||||
Shareholders' equity | 5,294,072 | 5,273,802 | 5,134,153 | |||||||||||||||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 48,660,523 | $ | 48,099,553 | $ | 45,915,823 | ||||||||||||||||||||||||||||||||
Net interest rate spread | 2.85 | % | 3.02 | % | 3.56 | % | ||||||||||||||||||||||||||||||||
Net interest margin (GAAP) | 3.44 | % | 3.55 | % | 3.66 | % | ||||||||||||||||||||||||||||||||
Net interest margin (FTE)3 | 3.49 | % | 3.60 | % | 3.71 | % | ||||||||||||||||||||||||||||||||
FTE adjustment | $ | 5,837 | $ | 5,825 | $ | 4,950 | ||||||||||||||||||||||||||||||||
1 Interest income is reflected on a FTE. | ||||||||||||||||||||||||||||||||||||||
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. | ||||||||||||||||||||||||||||||||||||||
Average Balance Sheet and Interest Rates (unaudited) | ||||||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||
Nine Months Ended | Nine Months Ended | |||||||||||||||||||||||||
September 30, 2023 | September 30, 2022 | |||||||||||||||||||||||||
Average | Income1/ | Yield/ | Average | Income1/ | Yield/ | |||||||||||||||||||||
Earning Assets: | Balance | Expense | Rate | Balance | Expense | Rate | ||||||||||||||||||||
Money market and other interest-earning investments | $ | 736,225 | $ | 25,258 | 4.59 | % | $ | 976,579 | $ | 3,073 | 0.42 | % | ||||||||||||||
Investments: | ||||||||||||||||||||||||||
Treasury and government-sponsored agencies | 2,266,177 | 58,923 | 3.47 | % | 2,336,897 | 33,249 | 1.90 | % | ||||||||||||||||||
Mortgage-backed securities | 5,268,509 | 102,618 | 2.60 | % | 5,593,341 | 94,067 | 2.24 | % | ||||||||||||||||||
States and political subdivisions | 1,771,155 | 43,306 | 3.26 | % | 1,801,053 | 42,839 | 3.17 | % | ||||||||||||||||||
Other securities | 785,474 | 28,726 | 4.88 | % | 682,937 | 16,392 | 3.20 | % | ||||||||||||||||||
Total investments | $ | 10,091,315 | $ | 233,573 | 3.09 | % | $ | 10,414,228 | $ | 186,547 | 2.39 | % | ||||||||||||||
Loans:2 | ||||||||||||||||||||||||||
Commercial | 9,644,541 | 475,210 | 6.57 | % | 7,888,730 | 264,517 | 4.47 | % | ||||||||||||||||||
Commercial and agriculture real estate | 13,180,509 | 598,337 | 6.05 | % | 10,753,988 | 327,733 | 4.06 | % | ||||||||||||||||||
Residential real estate loans | 6,626,551 | 181,592 | 3.65 | % | 5,369,844 | 142,105 | 3.53 | % | ||||||||||||||||||
Consumer | 2,612,519 | 120,428 | 6.16 | % | 2,521,121 | 85,442 | 4.53 | % | ||||||||||||||||||
Total loans | 32,064,120 | 1,375,567 | 5.72 | % | 26,533,683 | 819,797 | 4.12 | % | ||||||||||||||||||
Total earning assets | $ | 42,891,660 | $ | 1,634,398 | 5.08 | % | $ | 37,924,490 | $ | 1,009,417 | 3.55 | % | ||||||||||||||
Less: Allowance for credit losses on loans | (301,909) | (247,558) | ||||||||||||||||||||||||
Non-earning Assets: | ||||||||||||||||||||||||||
Cash and due from banks | $ | 412,998 | $ | 350,848 | ||||||||||||||||||||||
Other assets | 4,917,592 | 4,249,986 | ||||||||||||||||||||||||
Total assets | $ | 47,920,341 | $ | 42,277,766 | ||||||||||||||||||||||
Interest-Bearing Liabilities: | ||||||||||||||||||||||||||
Checking and NOW accounts | $ | 7,793,561 | $ | 69,248 | 1.19 | % | $ | 7,977,524 | $ | 8,133 | 0.14 | % | ||||||||||||||
Savings accounts | 5,791,780 | 9,745 | 0.22 | % | 6,295,628 | 1,809 | 0.04 | % | ||||||||||||||||||
Money market accounts | 6,577,317 | 120,917 | 2.46 | % | 4,819,252 | 3,791 | 0.11 | % | ||||||||||||||||||
Other time deposits | 3,660,156 | 79,032 | 2.89 | % | 2,236,206 | 5,112 | 0.31 | % | ||||||||||||||||||
Total interest-bearing core deposits | 23,822,814 | 278,942 | 1.57 | % | 21,328,610 | 18,845 | 0.12 | % | ||||||||||||||||||
Brokered deposits | 879,886 | 32,053 | 4.87 | % | 17,505 | 356 | 2.72 | % | ||||||||||||||||||
Total interest-bearing deposits | 24,702,700 | 310,995 | 1.68 | % | 21,346,115 | 19,201 | 0.12 | % | ||||||||||||||||||
Federal funds purchased and interbank borrowings | 306,480 | 11,404 | 4.97 | % | 41,993 | 722 | 2.30 | % | ||||||||||||||||||
Securities sold under agreements to repurchase | 351,362 | 2,389 | 0.91 | % | 450,966 | 287 | 0.09 | % | ||||||||||||||||||
Federal Home Loan Bank advances | 4,699,074 | 123,466 | 3.51 | % | 2,891,347 | 25,915 | 1.20 | % | ||||||||||||||||||
Other borrowings | 806,575 | 30,071 | 4.98 | % | 574,589 | 13,410 | 3.12 | % | ||||||||||||||||||
Total borrowed funds | 6,163,491 | 167,330 | 3.63 | % | 3,958,895 | 40,334 | 1.36 | % | ||||||||||||||||||
Total interest-bearing liabilities | 30,866,191 | 478,325 | 2.07 | % | 25,305,010 | 59,535 | 0.31 | % | ||||||||||||||||||
Noninterest-Bearing Liabilities and Shareholders' Equity | ||||||||||||||||||||||||||
Demand deposits | $ | 10,864,375 | $ | 11,540,293 | ||||||||||||||||||||||
Other liabilities | 944,619 | 601,619 | ||||||||||||||||||||||||
Shareholders' equity | 5,245,156 | 4,830,844 | ||||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 47,920,341 | $ | 42,277,766 | ||||||||||||||||||||||
Net interest rate spread | 3.01 | % | 3.24 | % | ||||||||||||||||||||||
Net interest margin (GAAP) | 0.00% | 3.54 | % | 3.29 | % | |||||||||||||||||||||
Net interest margin (FTE)3 | 3.59 | % | 3.34 | % | ||||||||||||||||||||||
FTE adjustment | $ | 17,328 | $ | 13,036 | ||||||||||||||||||||||
1 Interest income is reflected on a FTE. | ||||||||||||||||||||||||||
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 | Nine Months Ended | |||||||||||||||||||||||||
September 30, | June 30, | March 31, | December 31, | September 30, | September 30, | September 30, | ||||||||||||||||||||
2023 | 2023 | 2023 | 2022 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Allowance for credit losses: | ||||||||||||||||||||||||||
Beginning allowance for credit losses on loans | $ | 300,555 | $ | 298,711 | $ | 303,671 | $ | 302,254 | $ | 288,003 | $ | 303,671 | $ | 107,341 | ||||||||||||
Allowance established for acquired PCD loans | — | — | — | — | 10,558 | — | 89,089 | |||||||||||||||||||
Provision for credit losses on loans | 23,115 | 11,936 | 11,469 | 5,389 | 11,288 | 46,520 | 117,951 | |||||||||||||||||||
Gross charge-offs | (22,750) | (14,331) | (18,180) | (7,081) | (11,440) | (55,261) | (20,200) | |||||||||||||||||||
Gross recoveries | 3,062 | 4,239 | 1,751 | 3,109 | 3,845 | 9,052 | 8,073 | |||||||||||||||||||
NCOs | (19,688) | (10,092) | (16,429) | (3,972) | (7,595) | (46,209) | (12,127) | |||||||||||||||||||
Ending allowance for credit losses on loans | $ | 303,982 | $ | 300,555 | $ | 298,711 | $ | 303,671 | $ | 302,254 | $ | 303,982 | $ | 302,254 | ||||||||||||
Beginning allowance for credit losses on unfunded commitments | $ | 37,007 | $ | 34,156 | $ | 32,188 | $ | 26,169 | $ | 21,966 | $ | 32,188 | $ | 10,879 | ||||||||||||
Provision (release) for credit losses on unfunded commitments | (4,047) | 2,851 | 1,968 | 6,019 | 4,203 | 772 | 15,290 | |||||||||||||||||||
Ending allowance for credit losses on unfunded commitments | $ | 32,960 | $ | 37,007 | $ | 34,156 | $ | 32,188 | $ | 26,169 | $ | 32,960 | $ | 26,169 | ||||||||||||
Allowance for credit losses | $ | 336,942 | $ | 337,562 | $ | 332,867 | $ | 335,859 | $ | 328,423 | $ | 336,942 | $ | 328,423 | ||||||||||||
Provision for credit losses on loans | $ | 23,115 | $ | 11,936 | $ | 11,469 | $ | 5,389 | $ | 11,288 | $ | 46,520 | $ | 117,951 | ||||||||||||
Provision (release) for credit losses on unfunded commitments1 | (4,047) | 2,851 | 1,968 | 6,019 | 4,203 | 772 | 15,290 | |||||||||||||||||||
Provision for credit losses1 | $ | 19,068 | $ | 14,787 | $ | 13,437 | $ | 11,408 | $ | 15,491 | $ | 47,292 | $ | 133,241 | ||||||||||||
NCOs / average loans2 | 0.24 | % | 0.13 | % | 0.21 | % | 0.05 | % | 0.10 | % | 0.19 | % | 0.06 | % | ||||||||||||
Average loans2 | $ | 32,639,812 | $ | 32,251,242 | $ | 31,267,836 | $ | 30,732,473 | $ | 29,890,008 | $ | 32,057,989 | $ | 26,521,011 | ||||||||||||
EOP loans2 | 32,577,834 | 32,432,473 | 31,822,374 | 31,123,641 | 30,528,933 | 32,577,834 | 30,528,933 | |||||||||||||||||||
ACL on loans / EOP loans2 | 0.93 | % | 0.93 | % | 0.94 | % | 0.98 | % | 0.99 | % | 0.93 | % | 0.99 | % | ||||||||||||
ACL / EOP loans2 | 1.03 | % | 1.04 | % | 1.05 | % | 1.08 | % | 1.08 | % | 1.03 | % | 1.08 | % | ||||||||||||
Underperforming Assets: | ||||||||||||||||||||||||||
Loans 90 days and over (still accruing) | $ | 1,192 | $ | 303 | $ | 1,231 | $ | 2,650 | $ | 767 | $ | 1,192 | $ | 767 | ||||||||||||
NPLs: | ||||||||||||||||||||||||||
Nonaccrual loans3,4 | 261,346 | 295,509 | 234,337 | 238,178 | 233,659 | 261,346 | 233,659 | |||||||||||||||||||
TDRs still accruing4 | N/A | N/A | N/A | 15,313 | 13,674 | N/A | 13,674 | |||||||||||||||||||
Total NPLs | 261,346 | 295,509 | 234,337 | 253,491 | 247,333 | 261,346 | 247,333 | |||||||||||||||||||
Foreclosed assets | 9,761 | 9,824 | 10,817 | 10,845 | 11,967 | 9,761 | 11,967 | |||||||||||||||||||
Total underperforming assets | $ | 272,299 | $ | 305,636 | $ | 246,385 | $ | 266,986 | $ | 260,067 | $ | 272,299 | $ | 260,067 | ||||||||||||
Classified and Criticized Assets: | ||||||||||||||||||||||||||
Nonaccrual loans3 | $ | 261,346 | $ | 295,509 | $ | 234,337 | $ | 238,178 | $ | 233,659 | $ | 261,346 | $ | 233,659 | ||||||||||||
Substandard loans (still accruing) | 563,427 | 524,709 | 570,229 | 504,657 | 476,724 | 563,427 | 476,724 | |||||||||||||||||||
Loans 90 days and over (still accruing) | 1,192 | 303 | 1,231 | 2,650 | 767 | 1,192 | 767 | |||||||||||||||||||
Total classified loans - "problem loans" | 825,965 | 820,521 | 805,797 | 745,485 | 711,150 | 825,965 | 711,150 | |||||||||||||||||||
Other classified assets | 48,998 | 40,942 | 26,441 | 24,735 | 24,773 | 48,998 | 24,773 | |||||||||||||||||||
Criticized loans - "special mention loans" | 775,526 | 614,547 | 593,307 | 636,069 | 549,994 | 775,526 | 549,994 | |||||||||||||||||||
Total classified and criticized assets | $ | 1,650,489 | $ | 1,476,010 | $ | 1,425,545 | $ | 1,406,289 | $ | 1,285,917 | $ | 1,650,489 | $ | 1,285,917 | ||||||||||||
Loans 30-89 days past due | $ | 56,772 | $ | 39,748 | $ | 42,071 | $ | 55,522 | $ | 65,632 | $ | 56,772 | $ | 65,632 | ||||||||||||
NPLs / EOP loans2 | 0.80 | % | 0.91 | % | 0.74 | % | 0.81 | % | 0.81 | % | 0.80 | % | 0.81 | % | ||||||||||||
ACL to NPLs | 129 | % | 114 | % | 142 | % | 132 | % | 133 | % | 129 | % | 133 | % | ||||||||||||
Under-performing assets/EOP loans2 | 0.84 | % | 0.94 | % | 0.77 | % | 0.86 | % | 0.85 | % | 0.84 | % | 0.85 | % | ||||||||||||
Under-performing assets/EOP assets | 0.56 | % | 0.63 | % | 0.51 | % | 0.57 | % | 0.56 | % | 0.56 | % | 0.56 | % | ||||||||||||
30+ day delinquencies/EOP loans2 | 0.18 | % | 0.12 | % | 0.14 | % | 0.19 | % | 0.22 | % | 0.18 | % | 0.22 | % | ||||||||||||
1 Excludes $0.2 million of expense to establish an allowance on held-to-maturity securities during the first quarter of 2022. Provision for unfunded commitments is included in the provision for credit losses. The reclassification of the provision for unfunded commitments out of other expense as a component of noninterest expense was made to amounts prior to December 31, 2022 to conform to the current period presentation. | ||||||||||||||||||||||||||
2 Excludes loans held-for-sale. | ||||||||||||||||||||||||||
3 Includes non-accruing TDRs totaling $24.0 million at December 31, 2022 and $23.8 million at September 30, 2022. | ||||||||||||||||||||||||||
4 As a result of accounting guidance adopted in 2023, the TDR classification is no longer applicable subsequent to December 31, 2022. | ||||||||||||||||||||||||||
PCD - Purchased credit deteriorated TDR - Troubled debt restructuring | ||||||||||||||||||||||||||
Non-GAAP Measures (unaudited) | ||||||||||||||||||||||||||
($ 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, | ||||||||||||||||||||
2023 | 2023 | 2023 | 2022 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Earnings Per Share: | ||||||||||||||||||||||||||
Net income applicable to common shares | $ | 143,842 | $ | 151,003 | $ | 142,566 | $ | 196,701 | $ | 136,119 | $ | 437,411 | $ | 217,468 | ||||||||||||
Adjustments: | ||||||||||||||||||||||||||
Merger-related charges2 | 6,257 | 2,372 | 14,558 | 20,314 | 22,743 | 23,187 | 111,627 | |||||||||||||||||||
Tax effect1 | (1,042) | (277) | (3,172) | (5,160) | (8,529) | (4,491) | (31,120) | |||||||||||||||||||
Merger-related charges, net | 5,215 | 2,095 | 11,386 | 15,154 | 14,214 | 18,696 | 80,507 | |||||||||||||||||||
Debt Securities (gains) losses | 241 | (17) | 5,216 | 173 | 172 | 5,440 | (85) | |||||||||||||||||||
Tax effect1 | (40) | 2 | (1,137) | (44) | (65) | (1,175) | (33) | |||||||||||||||||||
Debt securities (gains) losses, net | 201 | (15) | 4,079 | 129 | 107 | 4,265 | (118) | |||||||||||||||||||
Louisville expenses | — | 3,361 | — | — | — | 3,361 | — | |||||||||||||||||||
Tax effect1 | — | (392) | — | — | — | (392) | — | |||||||||||||||||||
Louisville expenses, net | — | 2,969 | — | — | — | 2,969 | — | |||||||||||||||||||
Property optimization charges | — | 242 | 1,317 | 26,818 | — | 1,559 | — | |||||||||||||||||||
Tax effect1 | — | (28) | (287) | (6,812) | — | (315) | — | |||||||||||||||||||
Property optimization charges, net | — | 214 | 1,030 | 20,006 | — | 1,244 | — | |||||||||||||||||||
Gain on sale of health savings accounts | — | — | — | (90,673) | — | — | — | |||||||||||||||||||
Tax effect1 | — | — | — | 23,031 | — | — | — | |||||||||||||||||||
Gain on sale of health savings accounts, net | — | — | — | (67,642) | — | — | — | |||||||||||||||||||
Day 1 non-PCD | — | — | — | — | — | — | 96,270 | |||||||||||||||||||
Tax effect1 | — | — | — | — | — | — | (17,550) | |||||||||||||||||||
Day 1 non-PCD, net | — | — | — | — | — | — | 78,720 | |||||||||||||||||||
Total adjustments, net | 5,416 | 5,263 | 16,495 | (32,353) | 14,321 | 27,174 | 159,109 | |||||||||||||||||||
Net income applicable to common shares, adjusted | $ | 149,258 | $ | 156,266 | $ | 159,061 | $ | 164,348 | $ | 150,440 | $ | 464,585 | $ | 376,577 | ||||||||||||
Weighted average diluted common shares outstanding | 291,717 | 291,266 | 292,756 | 293,131 | 292,483 | 291,809 | 271,123 | |||||||||||||||||||
EPS, diluted | $ | 0.49 | $ | 0.52 | $ | 0.49 | $ | 0.67 | $ | 0.47 | $ | 1.50 | $ | 0.80 | ||||||||||||
Adjusted EPS, diluted | $ | 0.51 | $ | 0.54 | $ | 0.54 | $ | 0.56 | $ | 0.51 | $ | 1.59 | $ | 1.39 | ||||||||||||
NIM: | ||||||||||||||||||||||||||
Net interest income | $ | 375,086 | $ | 382,171 | $ | 381,488 | $ | 391,090 | $ | 376,589 | $ | 1,138,745 | $ | 936,846 | ||||||||||||
Add: FTE adjustment3 | 5,837 | 5,825 | 5,666 | 5,378 | 4,950 | 17,328 | 13,036 | |||||||||||||||||||
Net interest income (FTE) | $ | 380,923 | $ | 387,996 | $ | 387,154 | $ | 396,468 | $ | 381,539 | $ | 1,156,073 | $ | 949,882 | ||||||||||||
Average earning assets | $ | 43,617,456 | $ | 43,097,198 | $ | 41,941,913 | $ | 41,206,695 | $ | 41,180,026 | $ | 42,891,660 | $ | 37,924,490 | ||||||||||||
NIM (GAAP) | 3.44 | % | 3.55 | % | 3.64 | % | 3.80 | % | 3.66 | % | 3.54 | % | 3.29 | % | ||||||||||||
NIM (FTE) | 3.49 | % | 3.60 | % | 3.69 | % | 3.85 | % | 3.71 | % | 3.59 | % | 3.34 | % | ||||||||||||
Refer to last page of Non-GAAP reconciliations for footnotes. | ||||||||||||||||||||||||||
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, | ||||||||||||||||||||
2023 | 2023 | 2023 | 2022 | 2022 | 2023 | 2022 | ||||||||||||||||||||
PPNR: | ||||||||||||||||||||||||||
Net interest income (FTE)3 | $ | 380,923 | $ | 387,996 | $ | 387,154 | $ | 396,468 | $ | 381,539 | $ | 1,156,073 | $ | 949,882 | ||||||||||||
Add: Noninterest income | 80,938 | 81,629 | 70,681 | 165,037 | 80,385 | 233,248 | 234,742 | |||||||||||||||||||
Total revenue (FTE) | 461,861 | 469,625 | 457,835 | 561,505 | 461,924 | 1,389,321 | 1,184,624 | |||||||||||||||||||
Less: Noninterest expense | (244,776) | (246,584) | (250,711) | (282,675) | (262,444) | (742,071) | (755,508) | |||||||||||||||||||
PPNR | $ | 217,085 | $ | 223,041 | $ | 207,124 | $ | 278,830 | $ | 199,480 | $ | 647,250 | $ | 429,116 | ||||||||||||
Adjustments: | ||||||||||||||||||||||||||
Gain on sale of health savings accounts | $ | — | $ | — | $ | — | $ | (90,673) | $ | — | $ | — | $ | — | ||||||||||||
Debt securities (gains) losses | 241 | (17) | 5,216 | 173 | 172 | 5,440 | (85) | |||||||||||||||||||
Noninterest income adjustments | 241 | (17) | 5,216 | (90,500) | 172 | 5,440 | (85) | |||||||||||||||||||
Adjusted noninterest income | 81,179 | 81,612 | 75,897 | 74,537 | 80,557 | 238,688 | 234,657 | |||||||||||||||||||
Adjusted revenue | $ | 462,102 | $ | 469,608 | $ | 463,051 | $ | 471,005 | $ | 462,096 | $ | 1,394,761 | $ | 1,184,539 | ||||||||||||
Adjustments: | ||||||||||||||||||||||||||
Merger-related charges4 | $ | 6,257 | $ | 2,372 | $ | 14,558 | $ | 20,314 | $ | 22,743 | $ | 23,187 | $ | 100,614 | ||||||||||||
Louisville expenses | — | 3,361 | — | — | — | 3,361 | — | |||||||||||||||||||
Property optimization charges | — | 242 | 1,317 | 26,818 | — | 1,559 | — | |||||||||||||||||||
Noninterest expense adjustments | 6,257 | 5,975 | 15,875 | 47,132 | 22,743 | 28,107 | 100,614 | |||||||||||||||||||
Adjusted total noninterest expense | (238,519) | (240,609) | (234,836) | (235,543) | (239,701) | (713,964) | (654,894) | |||||||||||||||||||
Adjusted PPNR | $ | 223,583 | $ | 228,999 | $ | 228,215 | $ | 235,462 | $ | 222,395 | $ | 680,797 | $ | 529,645 | ||||||||||||
Efficiency Ratio: | ||||||||||||||||||||||||||
Noninterest expense | $ | 244,776 | $ | 246,584 | $ | 250,711 | $ | 282,675 | $ | 262,444 | $ | 742,071 | $ | 755,508 | ||||||||||||
Less: Amortization of intangibles | (6,040) | (6,060) | (6,186) | (6,787) | (7,089) | (18,286) | (19,070) | |||||||||||||||||||
Noninterest expense, excl. amortization of intangibles | 238,736 | 240,524 | 244,525 | 275,888 | 255,355 | 723,785 | 736,438 | |||||||||||||||||||
Less: Amortization of tax credit investments | (2,644) | (2,762) | (2,761) | (5,258) | (2,662) | (8,167) | (5,703) | |||||||||||||||||||
Less: Noninterest expense adjustments | (6,257) | (5,975) | (15,875) | (47,132) | (22,743) | (28,107) | (100,614) | |||||||||||||||||||
Adjusted noninterest expense | $ | 229,835 | $ | 231,787 | $ | 225,889 | $ | 223,498 | $ | 229,950 | $ | 687,511 | $ | 630,121 | ||||||||||||
Total revenue (FTE)3 | $ | 461,861 | $ | 469,625 | $ | 457,835 | $ | 561,505 | $ | 461,924 | $ | 1,389,321 | $ | 1,184,624 | ||||||||||||
Less: Debt securities (gains) losses | 241 | (17) | 5,216 | 173 | 172 | 5,440 | (85) | |||||||||||||||||||
Total revenue excl. debt securities (gains) losses | 462,102 | 469,608 | 463,051 | 561,678 | 462,096 | 1,394,761 | 1,184,539 | |||||||||||||||||||
Less: Gain on sale of health savings accounts | — | — | — | (90,673) | — | — | — | |||||||||||||||||||
Total adjusted revenue | $ | 462,102 | $ | 469,608 | $ | 463,051 | $ | 471,005 | $ | 462,096 | $ | 1,394,761 | $ | 1,184,539 | ||||||||||||
Efficiency Ratio | 51.7 | % | 51.2 | % | 52.8 | % | 49.1 | % | 55.3 | % | 51.9 | % | 62.2 | % | ||||||||||||
Efficiency Ratio (prior presentation)5 | N/A | N/A | N/A | N/A | 56.2 | % | N/A | 63.5 | % | |||||||||||||||||
Adjusted Efficiency Ratio | 49.7 | % | 49.4 | % | 48.8 | % | 47.5 | % | 49.8 | % | 49.3 | % | 53.2 | % | ||||||||||||
Adjusted Efficiency Ratio (prior presentation)5 | N/A | N/A | N/A | N/A | 50.7 | % | N/A | 53.6 | % | |||||||||||||||||
Refer to last page of Non-GAAP reconciliations for footnotes. |
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, | ||||||||||||||||||||
2023 | 2023 | 2023 | 2022 | 2022 | 2023 | 2022 | ||||||||||||||||||||
ROAE and ROATCE: | ||||||||||||||||||||||||||
Net income applicable to common shares | $ | 143,842 | $ | 151,003 | $ | 142,566 | $ | 196,701 | $ | 136,119 | $ | 437,411 | $ | 217,468 | ||||||||||||
Amortization of intangibles | 6,040 | 6,060 | 6,186 | 6,787 | 7,089 | 18,286 | 19,070 | |||||||||||||||||||
Tax effect1 | (1,510) | (1,515) | (1,547) | (1,697) | (1,772) | (4,572) | (4,768) | |||||||||||||||||||
Amortization of intangibles, net | 4,530 | 4,545 | 4,639 | 5,090 | 5,317 | 13,714 | 14,302 | |||||||||||||||||||
Net income applicable to common shares, excluding intangible amortization | 148,372 | 155,548 | 147,205 | 201,791 | 141,436 | 451,125 | 231,770 | |||||||||||||||||||
Total adjustments, net (see pg.12) | 5,416 | 5,263 | 16,495 | (32,353) | 14,321 | 27,174 | 159,109 | |||||||||||||||||||
Adjusted tangible net income applicable to common shares | $ | 153,788 | $ | 160,811 | $ | 163,700 | $ | 169,438 | $ | 155,757 | $ | 478,299 | $ | 390,879 | ||||||||||||
Average shareholders' equity | $ | 5,294,072 | $ | 5,273,802 | $ | 5,166,188 | $ | 4,936,582 | $ | 5,134,153 | $ | 5,245,156 | $ | 4,830,844 | ||||||||||||
Less: Average preferred equity | (243,719) | (243,719) | (243,719) | (243,719) | (243,719) | (243,719) | (202,013) | |||||||||||||||||||
Average shareholders' common equity | $ | 5,050,353 | $ | 5,030,083 | $ | 4,922,469 | $ | 4,692,863 | $ | 4,890,434 | $ | 5,001,437 | $ | 4,628,831 | ||||||||||||
Average goodwill and other intangible assets | (2,109,944) | (2,115,894) | (2,122,157) | (2,132,480) | (2,129,858) | (2,115,953) | (1,941,270) | |||||||||||||||||||
Average tangible shareholder's common equity | $ | 2,940,409 | $ | 2,914,189 | $ | 2,800,312 | $ | 2,560,383 | $ | 2,760,576 | $ | 2,885,484 | $ | 2,687,561 | ||||||||||||
ROAE | 11.4 | % | 12.0% | 11.6% | 16.8% | 11.1% | 11.7 | % | 6.3 | % | ||||||||||||||||
ROAE, adjusted | 11.8 | % | 12.4% | 12.9% | 14.0% | 12.3% | 12.4 | % | 10.8 | % | ||||||||||||||||
ROATCE | 20.2 | % | 21.4% | 21.0% | 31.5% | 20.5% | 20.8 | % | 11.5 | % | ||||||||||||||||
ROATCE, adjusted | 20.9 | % | 22.1% | 23.4% | 26.5% | 22.6% | 22.1 | % | 19.4 | % | ||||||||||||||||
Refer to last page of Non-GAAP reconciliations for footnotes. |
Non-GAAP Measures (unaudited) | |||||||||||||||||
($ in thousands) | |||||||||||||||||
As of | |||||||||||||||||
September 30, | June 30, | March 31, | December 31, | September 30, | |||||||||||||
2023 | 2023 | 2023 | 2022 | 2022 | |||||||||||||
Tangible Common Equity: | |||||||||||||||||
Shareholders' equity | $ | 5,239,537 | $ | 5,292,095 | $ | 5,277,426 | $ | 5,128,595 | $ | 4,943,383 | |||||||
Less: Preferred equity | (243,719) | (243,719) | (243,719) | (243,719) | (243,719) | ||||||||||||
Shareholders' common equity | $ | 4,995,818 | $ | 5,048,376 | $ | 5,033,707 | $ | 4,884,876 | $ | 4,699,664 | |||||||
Less: Goodwill and other intangible assets | (2,106,835) | (2,112,875) | (2,118,935) | (2,125,121) | (2,135,792) | ||||||||||||
Tangible shareholders' common equity | $ | 2,888,983 | $ | 2,935,501 | $ | 2,914,772 | $ | 2,759,755 | $ | 2,563,872 | |||||||
Total assets | $ | 49,059,448 | $ | 48,496,755 | $ | 47,842,644 | $ | 46,763,372 | $ | 46,215,526 | |||||||
Less: Goodwill and other intangible assets | (2,106,835) | (2,112,875) | (2,118,935) | (2,125,121) | (2,135,792) | ||||||||||||
Tangible assets | $ | 46,952,613 | $ | 46,383,880 | $ | 45,723,709 | $ | 44,638,251 | $ | 44,079,734 | |||||||
Risk-weighted assets6 | $ | 37,505,361 | $ | 37,414,177 | $ | 36,801,707 | $ | 35,950,900 | $ | 34,741,765 | |||||||
Tangible common equity to tangible assets | 6.15 | % | 6.33 | % | 6.37 | % | 6.18 | % | 5.82 | % | |||||||
Tangible common equity to risk-weighted assets6 | 7.70 | % | 7.85 | % | 7.92 | % | 7.68 | % | 7.38 | % | |||||||
Tangible Common Equity: | |||||||||||||||||
Common shares outstanding | 292,586 | 292,597 | 291,922 | 292,903 | 292,880 | ||||||||||||
Tangible common book value | $ | 9.87 | $ | 10.03 | $ | 9.98 | $ | 9.42 | $ | 8.75 | |||||||
1 Tax-effect calculations use management's estimate of the full year FTE tax rates (federal + state). 2 Includes $11.0 million of provision for unfunded commitments for the nine months ended September 30, 2022. 3 Calculated using the federal statutory tax rate in effect of 21% for all periods. 4 Excludes $11.0 million of provision for unfunded commitments that is included in provision for credit losses for the nine months ended September 30, 2022. 5 Presented as calculated prior to December 31, 2022, which included the provision for unfunded commitments in noninterest expense. Management believes that removing the provision for unfunded commitments from this metric enhances comparability for peer comparison purposes. 6 September 30, 2023 figures are preliminary. |
SN&Q"A/<%NB/A+F/RCG!K0L"2B7#9D-
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MXYXFNL\N7?5-[W-7?3]J WK7+&V-Q^ ]9IPF6Z]NLR$]% '^-
-8?20$3;8T.P6BP^0"X99K>]9!:G
)8T/L/N< Q\)35M5 0TT5AL)*3(.$
MP[3FO&YZX8]1?]BO+ZJNN=ZO RR,CRJF[H1H-9'41:)-\*B2M5D6(J-9' &,
M9YU8BQ,Y=4[&TWD2V+PO2OCU8NF@662,"JV=0F=S#*D%I<0&C*NY4\(+:A7$
M, (CWRRN!82:.A ;*CB)T3^Q5P4^EL6.@\!WS:W&139V+,;2=!"1[(> 0M+=_,&L#MA B ^__2I>\ELW]I]__\T/
M'I7 __N+0/<,PS3\KD?UGF'[CF=I&K5-0W4-FW55^]_T!=P*E^?WI-ESR/[^
M8A!$%P^,O_\-=8;9Y5/@9P]OJ*K^_&+FNHS]R"Z\,+B/WHC5PK?]&/96?-V+
MPSAY\Y,J_ESR;R[ZWB (G]_\[1W]'A03KE..).NTX#AHVPMH[O8E:"U%-(ZPU /I
M0!-KLYQXI[Q@&3#JZ)B(//)@/5 F7+@<5>)M+RC@+W!1O&;2;KF=VIJK[.GV;;
MZH6FZNK2[=H #DN[<*GK+M_NH9IR'X!?7KW]\J\[Y
ITA)WX"ZS6LZ^6$-NXS:3*I?J'NMR'4N%M""W=!W/DTC/
M)7)WEINMSGU?6 7'_";2>!/-HQ+K7V!GR_)$^9N7)/)7H^AQ?*""U,QU[/&"
MBG;G&TK./ ?KW$\'L+B+J7R;G"A+JVY5MX$E-8O"X %!^Y^"6JNW/5.T%E(JJDY!J%Q#H FB8Q)5& ]NF=QU0Y
MV3@WU7OT@E#,O>##<^/!@$];Y&V:'^*0CS4\3.I&(VL)=]US+<\:-73BR&R\
M8^7IK"I#;3-1-9EV3$I459+CA21RUB0"NI IJ;5#$CEO$G$M8JN5 L1((F=*
M(KI%*#UNNOG^(7YBL>+,:[9XH?\)G'Y8RX\TA1U%Q*;(KMC'8"H(:M>BK 22.VB7"2
MPTDG5,>P>A5Z,ISUGET,%^^/QSFJQ+F!0F(- &U*J*PK"X:+MP?P]==;4NIO
M..FA.:V$U8YQ6K92E974G0::@&IS?0P?,=HXC$H.+V*T<1BUCE(?A1@]XAD]
M;L4;CG9HLCY&.Y).P:B/M8
M-"+T(M=\,1T_X@?(4^:L@93F0%
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MQ:)#0?0B%+\IC26R_THAY3;A\8RY178 ^M[I]=H:Q0#J65[' !"_B0O3_D
M&&A;RB\V?$&K?0]W<>:%R[T..^L#R_9X"J[[
$][A.PR>CC E/"69H*_
M\X8!E]G?^#<[F<(U2GC&AV 2>"WUXV]!^OV"M_:"O14'3QS)-*_!^.4GTUFH
MR]E&6E5 64LOW0=HJLC&C6AV"W&SK-3*KB=1WP4L42AL?#"((YFYUZKR1ZIV
M#$DU'=8_UFLW@#**%?QUW(V+7:GKB1@X,I+658B94QT9I_U'YEQ[*Z!RT;[S
MB,T5&F[CY$;[F5@W5#K<"QE0O78#,L-N_P21AF+&0KNSCKOA9Z;]'93L;,X)A/S5AB!>\90@\D&_?',A/MH7
M5SOP2=9.F@9]V"L'!C_WBS
R(CB94K?"Q+ET0M'#/4*3J::1E0=M8K3 )\:1+