(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 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. | ||
"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." |
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 •$2.9 million of pre-tax merger-related charges | ||||
CONTACTS: | ||||||||
Media: Kathy Schoettlin | Investors: Lynell Durchholz | |||||||
(812) 465-7269 | (812) 464-1366 | |||||||
Kathy.Schoettlin@oldnational.com | Lynell.Durchholz@oldnational.com |
Financial Highlights (unaudited) | |||||||||||||||||
($ 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. |
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
I&!WLZUC6JY9[M,@FKT? .Z0!46X
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M7?\"N=<#60?K20:PH'3 $W&>XP@6/X'#P(>/>+'_)+:41C_ 5*DAVW;J*&:3%U9*5P7"/Q\I#W7,C_;
M< Q1];1;5X[*"M2V]=*K*[-;251-IAW;H9910CM((A=-(I9)#75SHV DD 2YK"R6$"R7^0BE@R.2JIZ5_O_23Z[0@#-")8>"#D>'TRRV)4DRY? (W=NZD>A&Y"W;MB+XA'Y
MQD=1G";D@Q\G*?G'V(UA89F _L:3<9 F\T)H5J!FQS"-1E*V'6PW:C4Y^00/
M/_E!P"GY&'H=\O)F%/O!KS^IIG+--"KW\&II\:>6G4*,F^:,Z*PLCQR[XRCK
M+Z^01^MHM>OVOC_&T3CTKB98,32G>UT0,1O])
CF/1B[ODIJ!5)PA,2A4=4,!I%J"]!KQ V^JN#J168
M.%P*IC2406X*T!*XCD'U)O?NP*5RYLH ;+$_0+= ; #=Y3PU\4/
MUT5IG1]*T,F'KH=N_ CKSK$MSO+".9#?RRY/M]-1LBWEOI+\R_GECKRT<+"S
M:YK:L71U[66 VH[7+,W>Z.21EV>#N&U8>C
MG([BIC]3R03J>J=(A["HPS"SOYRUH'5O][SA)ASQ,S^SF
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M7=.T#E/,M9><.=N^2ZJ H
MAN:\K<"
-0
M- KPZ5BB50%*UFG\VPV'DEW2$0ZA].*-JE!;15WT %*XSN,W'J+4#