Indiana | 35-1539838 | |||||||||||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |||||||||||||
One Main Street | 47708 | |||||||||||||
Evansville, | Indiana | |||||||||||||
(Address of principal executive offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||||||||
Common stock, no par value | ONB | NASDAQ | Global Select Market | |||||||||||||||||
Depositary Shares, each representing a 1/40th interest in a share of Non-Cumulative Perpetual Preferred Stock, Series A | ONBPP | NASDAQ | Global Select Market | |||||||||||||||||
Depositary Shares, each representing a 1/40th interest in a share of Non-Cumulative Perpetual Preferred Stock, Series C | ONBPO | NASDAQ | Global Select Market |
Large accelerated filer | ☑ | Accelerated filer | ☐ | |||||||||||
Non-accelerated filer | ☐ | Smaller reporting company | ☐ | |||||||||||
Emerging growth company | ☐ |
Page | |||||||||||
PART I | |||||||||||
Item 1. | |||||||||||
Item 1A. | |||||||||||
Item 1B. | |||||||||||
Item 1C. | |||||||||||
Item 2. | |||||||||||
Item 3. | |||||||||||
Item 4. | |||||||||||
PART II | |||||||||||
Item 5. | |||||||||||
Item 6. | |||||||||||
Item 7. | |||||||||||
Item 7A. | |||||||||||
Item 8. | |||||||||||
Item 9. | |||||||||||
Item 9A. | |||||||||||
Item 9B. | |||||||||||
Item 9C. | |||||||||||
PART III | |||||||||||
Item 10. | |||||||||||
Item 11. | |||||||||||
Item 12. | |||||||||||
Item 13. | |||||||||||
Item 14. | |||||||||||
PART IV | |||||||||||
Item 15. | |||||||||||
Item 16. | |||||||||||
Metropolitan Statistical Area | Deposits as a Percent of Old National Bank Franchise (%) | Deposits Per Branch ($M) | 2020-2024 Population Change (%) | 2024-2029 Projected Population Change (%) | 2024 Median Household Income ($) | 2024-2029 Projected Household Income Change (%) | ||||||||||||||
Chicago-Naperville-Elgin, IL-IN-WI | 43.3 | 177.7 | (2.1) | 0.1 | 85,119 | 8.4 | ||||||||||||||
Evansville, IN-KY | 10.5 | 255.3 | 0.1 | 1.2 | 67,796 | 8.7 | ||||||||||||||
Minneapolis-St. Paul-Bloomington, MN-WI | 9.9 | 125.2 | 1.3 | 2.7 | 94,405 | 7.4 | ||||||||||||||
Indianapolis-Carmel-Anderson, IN | 5.3 | 91.5 | 2.8 | 4.0 | 76,586 | 12.5 | ||||||||||||||
Milwaukee-Waukesha, WI | 3.5 | 210.2 | (1.0) | 0.3 | 74,071 | 9.7 | ||||||||||||||
Madison, WI | 2.4 | 79.6 | 2.4 | 3.8 | 84,987 | 8.3 | ||||||||||||||
Bloomington, IN | 2.1 | 150.2 | 0.2 | 1.2 | 57,755 | 7.4 | ||||||||||||||
National average | 1.4 | 2.4 | 75,874 | 10.1 | ||||||||||||||||
Weighted average total Old National Bank | (0.7) | 1.0 | 78,604 | 8.8 |
Period | Total Number of Shares Purchased (1) | Average Price Paid Per Share | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs (2) | Maximum Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs (2) | ||||||||||
10/1/23 - 10/31/23 | 434 | $14.47 | — | $170,476,849 | ||||||||||
11/1/23 - 11/30/23 | 1,921 | 13.94 | — | 170,476,849 | ||||||||||
12/1/23 - 12/31/23 | 581 | 15.76 | — | 170,476,849 | ||||||||||
Total | 2,936 | $14.38 | — | $170,476,849 |
Page | |||||
Three Months Ended | |||||||||||||||||
(dollars and shares in thousands, except per share data) | December 31, | September 30, | June 30, | March 31, | December 31, | ||||||||||||
2023 | 2023 | 2023 | 2023 | 2022 | |||||||||||||
Income Statement: | |||||||||||||||||
Net interest income | $ | 364,408 | $ | 375,086 | $ | 382,171 | $ | 381,488 | $ | 391,090 | |||||||
Taxable equivalent adjustment (1) (3) | 6,100 | 5,837 | 5,825 | 5,666 | 5,378 | ||||||||||||
Net interest income – taxable equivalent basis (3) | 370,508 | 380,923 | 387,996 | 387,154 | 396,468 | ||||||||||||
Provision (release) for credit losses | 11,595 | 19,068 | 14,787 | 13,437 | 11,408 | ||||||||||||
Noninterest income | 100,094 | 80,938 | 81,629 | 70,681 | 165,037 | ||||||||||||
Noninterest expense | 284,235 | 244,776 | 246,584 | 250,711 | 282,675 | ||||||||||||
Net income available to common shareholders | 128,446 | 143,842 | 151,003 | 142,566 | 196,701 | ||||||||||||
Per Common Share Data: | |||||||||||||||||
Weighted average diluted common shares | 292,029 | 291,717 | 291,266 | 292,756 | 293,131 | ||||||||||||
Net income (diluted) | $ | 0.44 | $ | 0.49 | $ | 0.52 | $ | 0.49 | $ | 0.67 | |||||||
Cash dividends | 0.14 | 0.14 | 0.14 | $ | 0.14 | $ | 0.14 | ||||||||||
Common dividend payout ratio (2) | 32 | % | 29 | % | 27 | % | 29 | % | 21 | % | |||||||
Book value | $ | 18.18 | $ | 17.07 | $ | 17.25 | $ | 17.24 | $ | 16.68 | |||||||
Stock price | 16.89 | 14.54 | 13.94 | 14.42 | 17.98 | ||||||||||||
Tangible common book value (3) | 11.00 | 9.87 | 10.03 | 9.98 | 9.42 | ||||||||||||
Performance Ratios: | |||||||||||||||||
Return on average assets | 1.09 | % | 1.22 | % | 1.29 | % | 1.25 | % | 1.74 | % | |||||||
Return on average common equity | 10.20 | 11.39 | 12.01 | 11.58 | 16.77 | ||||||||||||
Return on average tangible common equity (3) | 18.11 | 20.18 | 21.35 | 21.03 | 31.53 | ||||||||||||
Net interest margin (3) | 3.39 | 3.49 | 3.60 | 3.69 | 3.85 | ||||||||||||
Efficiency ratio (3) | 59.05 | 51.66 | 51.22 | 52.81 | 49.12 | ||||||||||||
Net charge-offs to average loans | 0.12 | 0.24 | 0.13 | 0.21 | 0.05 | ||||||||||||
Allowance for credit losses on loans to ending loans | 0.93 | 0.93 | 0.93 | 0.94 | 0.98 | ||||||||||||
Allowance for credit losses (4) to ending loans | 1.03 | 1.03 | 1.04 | 1.05 | 1.08 | ||||||||||||
Non-performing loans to ending loans | 0.83 | 0.80 | 0.91 | 0.74 | 0.81 | ||||||||||||
Balance Sheet: | |||||||||||||||||
Total loans | $ | 32,991,927 | $ | 32,577,834 | $ | 32,432,473 | $ | 31,822,374 | $ | 31,123,641 | |||||||
Total assets | 49,089,836 | 49,059,448 | 48,496,755 | 47,842,644 | 46,763,372 | ||||||||||||
Total deposits | 37,235,180 | 37,252,676 | 36,231,315 | 34,917,792 | 35,000,830 | ||||||||||||
Total borrowed funds | 5,331,147 | 5,556,010 | 6,034,008 | 6,740,454 | 5,586,314 | ||||||||||||
Total shareholders’ equity | 5,562,900 | 5,239,537 | 5,292,095 | 5,277,426 | 5,128,595 | ||||||||||||
Capital Ratios: | |||||||||||||||||
Risk-based capital ratios: | |||||||||||||||||
Tier 1 common equity | 10.70 | % | 10.41 | % | 10.14 | % | 9.98 | % | 10.03 | % | |||||||
Tier 1 | 11.35 | 11.06 | 10.79 | 10.64 | 10.71 | ||||||||||||
Total | 12.64 | 12.32 | 12.14 | 11.96 | 12.02 | ||||||||||||
Leverage ratio (to average assets) | 8.83 | 8.70 | 8.59 | 8.53 | 8.52 | ||||||||||||
Total equity to assets (averages) | 10.81 | 10.88 | 10.96 | 11.00 | 10.70 | ||||||||||||
Tangible common equity to tangible assets (3) | 6.85 | 6.15 | 6.33 | 6.37 | 6.18 | ||||||||||||
Nonfinancial Data: | |||||||||||||||||
Full-time equivalent employees | 3,940 | 3,981 | 4,021 | 4,023 | 3,967 | ||||||||||||
Banking centers | 258 | 257 | 256 | 256 | 263 |
Years Ended December 31, | ||||||||
(dollars and shares in thousands, except per share data) | 2023 | 2022 | ||||||
Income Statement: | ||||||||
Net interest income | $ | 1,503,153 | $ | 1,327,936 | ||||
Taxable equivalent adjustment (1) (3) | 23,428 | 18,414 | ||||||
Net interest income – taxable equivalent basis (3) | 1,526,581 | 1,346,350 | ||||||
Provision (release) for credit losses | 58,887 | 144,799 | ||||||
Noninterest income | 333,342 | 399,779 | ||||||
Noninterest expense | 1,026,306 | 1,038,183 | ||||||
Net income available to common shareholders | 565,857 | 414,169 | ||||||
Per Common Share Data: | ||||||||
Weighted average diluted common shares | 291,855 | 276,688 | ||||||
Net income (diluted) | $ | 1.94 | $ | 1.50 | ||||
Cash dividends | $ | 0.56 | $ | 0.56 | ||||
Common dividend payout ratio (2) | 29 | % | 37 | % | ||||
Book value | $ | 18.18 | $ | 16.68 | ||||
Stock price | 16.89 | 17.98 | ||||||
Tangible common book value (3) | 11.00 | 9.42 | ||||||
Performance Ratios: | ||||||||
Return on average assets | 1.21 | % | 0.99 | % | ||||
Return on average common equity | 11.29 | 8.92 | ||||||
Return on average tangible common equity (3) | 20.15 | 16.34 | ||||||
Net interest margin (3) | 3.54 | 3.47 | ||||||
Efficiency ratio (3) | 53.70 | 57.97 | ||||||
Net charge-offs to average loans | 0.17 | 0.06 | ||||||
Allowance for credit losses on loans to ending loans | 0.93 | 0.98 | ||||||
Allowance for credit losses (4) to ending loans | 1.03 | 1.08 | ||||||
Non-performing loans to ending loans | 0.83 | 0.81 | ||||||
Balance Sheet: | ||||||||
Total loans | $ | 32,991,927 | $ | 31,123,641 | ||||
Total assets | 49,089,836 | 46,763,372 | ||||||
Total deposits | 37,235,180 | 35,000,830 | ||||||
Total borrowed funds | 5,331,147 | 5,586,314 | ||||||
Total shareholders’ equity | 5,562,900 | 5,128,595 | ||||||
Capital Ratios: | ||||||||
Risk-based capital ratios: | ||||||||
Tier 1 common equity | 10.70 | % | 10.03 | % | ||||
Tier 1 | 11.35 | 10.71 | ||||||
Total | 12.64 | 12.02 | ||||||
Leverage ratio (to average assets) | 8.83 | 8.52 | ||||||
Total equity to assets (averages) | 10.91 | 11.23 | ||||||
Tangible common equity to tangible assets (3) | 6.85 | 6.18 | ||||||
Nonfinancial Data: | ||||||||
Full-time equivalent employees | 3,940 | 3,967 | ||||||
Banking centers | 258 | 263 |
Three Months Ended | ||||||||||||||||||||||||||||||||
(dollars and shares in thousands, except per share data) | December 31, | September 30, | June 30, | March 31, | December 31, | |||||||||||||||||||||||||||
2023 | 2023 | 2023 | 2023 | 2022 | ||||||||||||||||||||||||||||
Tangible common book value: | ||||||||||||||||||||||||||||||||
Shareholders’ common equity | $ | 5,319,181 | $ | 4,995,818 | $ | 5,048,376 | $ | 5,033,707 | $ | 4,884,876 | ||||||||||||||||||||||
Deduct: Goodwill and intangible assets | 2,100,966 | 2,106,835 | 2,112,875 | 2,118,935 | 2,125,121 | |||||||||||||||||||||||||||
Tangible shareholders’ common equity (1) | $ | 3,218,215 | $ | 2,888,983 | $ | 2,935,501 | $ | 2,914,772 | $ | 2,759,755 | ||||||||||||||||||||||
Period end common shares | 292,655 | 292,586 | 292,597 | 291,922 | 292,903 | |||||||||||||||||||||||||||
Tangible common book value (1) | 11.00 | 9.87 | 10.03 | 9.98 | 9.42 | |||||||||||||||||||||||||||
Return on average tangible common equity: | ||||||||||||||||||||||||||||||||
Net income applicable to common shares | $ | 128,446 | $ | 143,842 | $ | 151,003 | $ | 142,566 | $ | 196,701 | ||||||||||||||||||||||
Add: Intangible amortization (net of tax) (2) | 4,402 | 4,530 | 4,545 | 4,639 | 5,090 | |||||||||||||||||||||||||||
Tangible net income (1) | $ | 132,848 | $ | 148,372 | $ | 155,548 | $ | 147,205 | $ | 201,791 | ||||||||||||||||||||||
Average shareholders’ common equity | $ | 5,037,768 | $ | 5,050,353 | $ | 5,030,083 | $ | 4,922,469 | $ | 4,692,863 | ||||||||||||||||||||||
Deduct: Average goodwill and intangible assets | 2,103,935 | 2,109,944 | 2,115,894 | 2,122,157 | 2,132,480 | |||||||||||||||||||||||||||
Average tangible shareholders’ common equity (1) | $ | 2,933,833 | $ | 2,940,409 | $ | 2,914,189 | $ | 2,800,312 | $ | 2,560,383 | ||||||||||||||||||||||
Return on average tangible common equity (1) | 18.11 | % | 20.18 | % | 21.35 | % | 21.03 | % | 31.53 | % | ||||||||||||||||||||||
Net interest margin: | ||||||||||||||||||||||||||||||||
Net interest income | $ | 364,408 | $ | 375,086 | $ | 382,171 | $ | 381,488 | $ | 391,090 | ||||||||||||||||||||||
Taxable equivalent adjustment | 6,100 | 5,837 | 5,825 | 5,666 | 5,378 | |||||||||||||||||||||||||||
Net interest income – taxable equivalent basis (1) | $ | 370,508 | $ | 380,923 | $ | 387,996 | $ | 387,154 | $ | 396,468 | ||||||||||||||||||||||
Average earning assets | $ | 43,701,283 | $ | 43,617,456 | $ | 43,097,198 | $ | 41,941,913 | $ | 41,206,695 | ||||||||||||||||||||||
Net interest margin (1) | 3.39 | % | 3.49 | % | 3.60 | % | 3.69 | % | 3.85 | % | ||||||||||||||||||||||
Efficiency ratio: | ||||||||||||||||||||||||||||||||
Noninterest expense | $ | 284,235 | $ | 244,776 | $ | 246,584 | $ | 250,711 | $ | 282,675 | ||||||||||||||||||||||
Deduct: Intangible amortization expense | 5,869 | 6,040 | 6,060 | 6,186 | 6,787 | |||||||||||||||||||||||||||
Adjusted noninterest expense (1) | $ | 278,366 | $ | 238,736 | $ | 240,524 | $ | 244,525 | $ | 275,888 | ||||||||||||||||||||||
Net interest income – taxable equivalent basis (1) (see above) | $ | 370,508 | $ | 380,923 | $ | 387,996 | $ | 387,154 | $ | 396,468 | ||||||||||||||||||||||
Noninterest income | 100,094 | 80,938 | 81,629 | 70,681 | 165,037 | |||||||||||||||||||||||||||
Deduct: Debt securities gains (losses), net | (825) | (241) | 17 | (5,216) | (173) | |||||||||||||||||||||||||||
Adjusted total revenue (1) | $ | 471,427 | $ | 462,102 | $ | 469,608 | $ | 463,051 | $ | 561,678 | ||||||||||||||||||||||
Efficiency ratio | 59.05 | % | 51.66 | % | 51.22 | % | 52.81 | % | 49.12 | % | ||||||||||||||||||||||
Tangible common equity to tangible assets: | ||||||||||||||||||||||||||||||||
Tangible shareholders’ equity (1) (see above) | $ | 3,218,215 | $ | 2,888,983 | $ | 2,935,501 | $ | 2,914,772 | $ | 2,759,755 | ||||||||||||||||||||||
Assets | $ | 49,089,836 | $ | 49,059,448 | $ | 48,496,755 | $ | 47,842,644 | $ | 46,763,372 | ||||||||||||||||||||||
Deduct: Goodwill and intangible assets | 2,100,966 | 2,106,835 | 2,112,875 | 2,118,935 | 2,125,121 | |||||||||||||||||||||||||||
Tangible assets (1) | $ | 46,988,870 | $ | 46,952,613 | $ | 46,383,880 | $ | 45,723,709 | $ | 44,638,251 | ||||||||||||||||||||||
Tangible common equity to tangible assets (1) | 6.85 | % | 6.15 | % | 6.33 | % | 6.37 | % | 6.18 | % |
Years Ended December 31, | |||||||||||||||||
(dollars and shares in thousands, except per share data) | 2023 | 2022 | |||||||||||||||
Tangible common book value: | |||||||||||||||||
Shareholders’ common equity | $ | 5,319,181 | $ | 4,884,876 | |||||||||||||
Deduct: Goodwill and intangible assets | 2,100,966 | 2,125,121 | |||||||||||||||
Tangible shareholders’ common equity (1) | $ | 3,218,215 | $ | 2,759,755 | |||||||||||||
Period end common shares | 292,655 | 292,903 | |||||||||||||||
Tangible common book value (1) | 11.00 | 9.42 | |||||||||||||||
Return on average tangible common equity: | |||||||||||||||||
Net income applicable to common shares | $ | 565,857 | $ | 414,169 | |||||||||||||
Add: Intangible amortization (net of tax) (2) | 18,116 | 19,718 | |||||||||||||||
Tangible net income (1) | $ | 583,973 | $ | 433,887 | |||||||||||||
Average shareholders’ common equity | $ | 5,010,594 | $ | 4,644,971 | |||||||||||||
Deduct: Average goodwill and intangible assets | 2,112,924 | 1,989,466 | |||||||||||||||
Average tangible shareholders’ common equity (1) | $ | 2,897,670 | $ | 2,655,505 | |||||||||||||
Return on average tangible common equity (1) | 20.15 | % | 16.34 | % | |||||||||||||
Net interest margin: | |||||||||||||||||
Net interest income | $ | 1,503,153 | $ | 1,327,936 | |||||||||||||
Taxable equivalent adjustment | 23,428 | 18,414 | |||||||||||||||
Net interest income – taxable equivalent basis (1) | $ | 1,526,581 | $ | 1,346,350 | |||||||||||||
Average earning assets | $ | 43,095,730 | $ | 38,751,786 | |||||||||||||
Net interest margin (1) | 3.54 | % | 3.47 | % | |||||||||||||
Efficiency ratio: | |||||||||||||||||
Noninterest expense | $ | 1,026,306 | $ | 1,038,183 | |||||||||||||
Deduct: Intangible amortization expense | 24,155 | 25,857 | |||||||||||||||
Adjusted noninterest expense (1) | $ | 1,002,151 | $ | 1,012,326 | |||||||||||||
Net interest income – taxable equivalent basis (1) (see above) | $ | 1,526,581 | $ | 1,346,350 | |||||||||||||
Noninterest income | 333,342 | 399,779 | |||||||||||||||
Deduct: Debt securities gains (losses), net | (6,265) | (88) | |||||||||||||||
Adjusted total revenue (1) | $ | 1,866,188 | $ | 1,746,217 | |||||||||||||
Efficiency ratio | 53.70 | % | 57.97 | % | |||||||||||||
Tangible common equity to tangible assets: | |||||||||||||||||
Tangible shareholders’ equity (1) (see above) | $ | 3,218,215 | $ | 2,759,755 | |||||||||||||
Assets | $ | 49,089,836 | $ | 46,763,372 | |||||||||||||
Deduct: Goodwill and intangible assets | 2,100,966 | 2,125,121 | |||||||||||||||
Tangible assets (1) | $ | 46,988,870 | $ | 44,638,251 | |||||||||||||
Tangible common equity to tangible assets (1) | 6.85 | % | 6.18 | % |
Years Ended December 31, | |||||||||||
(dollars in thousands, except per share data) | 2023 | 2022 | 2021 | ||||||||
Income Statement Summary: | |||||||||||
Net interest income | $ | 1,503,153 | $ | 1,327,936 | $ | 596,400 | |||||
Provision (release) for credit losses | 58,887 | 144,799 | (29,622) | ||||||||
Noninterest income | 333,342 | 399,779 | 214,219 | ||||||||
Noninterest expense | 1,026,306 | 1,038,183 | 501,379 | ||||||||
Net income applicable to common shareholders | 565,857 | 414,169 | 277,538 | ||||||||
Net income per common share – diluted | 1.94 | 1.50 | 1.67 | ||||||||
Other Data: | |||||||||||
Return on average common equity | 11.29 | % | 8.92 | % | 9.26 | % | |||||
Return on average tangible common equity (1) | 20.15 | % | 16.34 | % | 14.89 | % | |||||
Efficiency ratio (1) | 53.70 | % | 57.97 | % | 59.75 | % | |||||
Efficiency ratio (prior presentation) (2) | N/A | N/A | 59.65 | % | |||||||
Tier 1 leverage ratio | 8.83 | % | 8.52 | % | 8.59 | % | |||||
Net charge-offs (recoveries) to average loans | 0.17 | % | 0.06 | % | (0.03) | % |
2023 | 2022 | 2021 | |||||||||||||||||||||||||||||||||
(Taxable equivalent basis, dollars in thousands) | Average Balance | Income (1)/ Expense | Yield/ Rate | Average Balance | Income (1)/ Expense | Yield/ Rate | Average Balance | Income (1)/ Expense | Yield/ Rate | ||||||||||||||||||||||||||
Earning Assets | |||||||||||||||||||||||||||||||||||
Money market and other interest- earning investments | $ | 826,453 | $ | 39,683 | 4.80 | % | $ | 812,296 | $ | 2,814 | 0.35 | % | $ | 450,158 | $ | 589 | 0.13 | % | |||||||||||||||||
Investment securities: | |||||||||||||||||||||||||||||||||||
Treasury and government- sponsored agencies | 2,322,792 | 84,771 | 3.65 | 2,290,229 | 47,932 | 2.09 | 1,573,855 | 24,209 | 1.54 | ||||||||||||||||||||||||||
Mortgage-backed securities | 5,178,940 | 136,827 | 2.64 | 5,562,442 | 129,411 | 2.33 | 3,356,950 | 60,479 | 1.80 | ||||||||||||||||||||||||||
States and political subdivisions | 1,749,722 | 57,847 | 3.31 | 1,805,433 | 57,688 | 3.20 | 1,548,939 | 50,115 | 3.24 | ||||||||||||||||||||||||||
Other securities | 776,456 | 39,166 | 5.04 | 687,926 | 24,133 | 3.51 | 443,606 | 10,680 | 2.41 | ||||||||||||||||||||||||||
Total investment securities | 10,027,910 | 318,611 | 3.18 | 10,346,030 | 259,164 | 2.50 | 6,923,350 | 145,483 | 2.10 | ||||||||||||||||||||||||||
Loans: (2) | |||||||||||||||||||||||||||||||||||
Commercial | 9,570,639 | 639,131 | 6.68 | 8,252,237 | 397,228 | 4.81 | 3,763,099 | 138,063 | 3.67 | ||||||||||||||||||||||||||
Commercial real estate | 13,405,946 | 825,053 | 6.15 | 11,147,967 | 489,499 | 4.39 | 6,168,146 | 228,568 | 3.71 | ||||||||||||||||||||||||||
Residential real estate loans | 6,646,684 | 243,646 | 3.67 | 5,622,901 | 201,637 | 3.59 | 2,269,989 | 83,578 | 3.68 | ||||||||||||||||||||||||||
Consumer | 2,618,098 | 164,125 | 6.27 | 2,570,355 | 122,274 | 4.76 | 1,577,467 | 56,281 | 3.57 | ||||||||||||||||||||||||||
Total loans | 32,241,367 | 1,871,955 | 5.81 | 27,593,460 | 1,210,638 | 4.39 | 13,778,701 | 506,490 | 3.68 | ||||||||||||||||||||||||||
Total earning assets | 43,095,730 | $ | 2,230,249 | 5.18 | % | 38,751,786 | $ | 1,472,616 | 3.80 | % | 21,152,209 | $ | 652,562 | 3.09 | % | ||||||||||||||||||||
Less: Allowance for credit losses on loans | (302,486) | (261,534) | (117,436) | ||||||||||||||||||||||||||||||||
Non-Earning Assets | |||||||||||||||||||||||||||||||||||
Cash and due from banks | 413,569 | 355,391 | 256,860 | ||||||||||||||||||||||||||||||||
Other assets | 4,945,394 | 4,404,057 | 2,492,054 | ||||||||||||||||||||||||||||||||
Total assets | $ | 48,152,207 | $ | 43,249,700 | $ | 23,783,687 | |||||||||||||||||||||||||||||
Interest-Bearing Liabilities | |||||||||||||||||||||||||||||||||||
Checking and NOW accounts | $ | 7,664,183 | $ | 94,263 | 1.23 | % | $ | 8,104,844 | $ | 21,321 | 0.26 | % | $ | 4,945,435 | $ | 2,065 | 0.04 | % | |||||||||||||||||
Savings accounts | 5,638,766 | 14,941 | 0.26 | 6,342,697 | 3,367 | 0.05 | 3,648,019 | 2,003 | 0.05 | ||||||||||||||||||||||||||
Money market accounts | 7,249,497 | 206,634 | 2.85 | 4,961,159 | 11,882 | 0.24 | 2,080,332 | 1,750 | 0.08 | ||||||||||||||||||||||||||
Time deposits, excluding brokered deposits | 3,875,984 | 123,428 | 3.18 | 2,312,935 | 10,801 | 0.47 | 1,020,359 | 5,105 | 0.50 | ||||||||||||||||||||||||||
Brokered deposits | 913,349 | 45,094 | 4.94 | 45,796 | 1,722 | 3.76 | 41,371 | 31 | 0.08 | ||||||||||||||||||||||||||
Total interest-bearing deposits | 25,341,779 | 484,360 | 1.91 | 21,767,431 | 49,093 | 0.23 | 11,735,516 | 10,954 | 0.09 | ||||||||||||||||||||||||||
Federal funds purchased and interbank borrowings | 229,386 | 11,412 | 4.98 | 151,243 | 5,021 | 3.32 | 1,113 | — | — | ||||||||||||||||||||||||||
Securities sold under agreements to repurchase | 332,853 | 3,299 | 0.99 | 440,619 | 843 | 0.19 | 392,777 | 397 | 0.10 | ||||||||||||||||||||||||||
FHLB advances | 4,568,964 | 161,860 | 3.54 | 2,986,006 | 51,524 | 1.73 | 1,902,407 | 21,075 | 1.11 | ||||||||||||||||||||||||||
Other borrowings | 822,471 | 42,737 | 5.20 | 619,659 | 19,785 | 3.19 | 269,484 | 9,823 | 3.65 | ||||||||||||||||||||||||||
Total borrowed funds | 5,953,674 | 219,308 | 3.68 | 4,197,527 | 77,173 | 1.84 | 2,565,781 | 31,295 | 1.22 | ||||||||||||||||||||||||||
Total interest-bearing liabilities | $ | 31,295,453 | $ | 703,668 | 2.25 | % | $ | 25,964,958 | $ | 126,266 | 0.49 | % | $ | 14,301,297 | $ | 42,249 | 0.30 | % | |||||||||||||||||
Noninterest-Bearing Liabilities and Shareholders’ Equity | |||||||||||||||||||||||||||||||||||
Demand deposits | 10,633,806 | 11,750,306 | 6,163,937 | ||||||||||||||||||||||||||||||||
Other liabilities | 968,635 | 676,940 | 320,933 | ||||||||||||||||||||||||||||||||
Shareholders’ equity | 5,254,313 | 4,857,496 | 2,997,520 | ||||||||||||||||||||||||||||||||
Total liabilities and shareholders’ equity | $ | 48,152,207 | $ | 43,249,700 | $ | 23,783,687 | |||||||||||||||||||||||||||||
Net interest income - taxable equivalent basis | $ | 1,526,581 | 3.54 | % | $ | 1,346,350 | 3.47 | % | $ | 610,313 | 2.89 | % | |||||||||||||||||||||||
Taxable equivalent adjustment | (23,428) | (18,414) | (13,913) | ||||||||||||||||||||||||||||||||
Net interest income (GAAP) | $ | 1,503,153 | 3.49 | % | $ | 1,327,936 | 3.43 | % | $ | 596,400 | 2.82 | % |
From 2022 to 2023 | From 2021 to 2022 | ||||||||||||||||||||||
Total | Attributed to | Total | Attributed to | ||||||||||||||||||||
(dollars in thousands) | Change (1) | Volume | Rate | Change (1) | Volume | Rate | |||||||||||||||||
Interest Income | |||||||||||||||||||||||
Money market and other interest-earning investments | $ | 36,869 | $ | 386 | $ | 36,483 | $ | 2,225 | $ | 865 | $ | 1,360 | |||||||||||
Investment securities (2) | 59,447 | (9,039) | 68,486 | 113,681 | 78,830 | 34,851 | |||||||||||||||||
Loans (3) | 661,317 | 236,892 | 424,425 | 704,148 | 556,963 | 147,185 | |||||||||||||||||
Total interest income | 757,633 | 228,239 | 529,394 | 820,054 | 636,658 | 183,396 | |||||||||||||||||
Interest Expense | |||||||||||||||||||||||
Checking and NOW deposits | 72,942 | (3,411) | 76,353 | 19,256 | 4,745 | 14,511 | |||||||||||||||||
Savings deposits | 11,574 | (1,049) | 12,623 | 1,364 | 1,299 | 65 | |||||||||||||||||
Money market deposits | 194,752 | 35,379 | 159,373 | 10,132 | 4,560 | 5,572 | |||||||||||||||||
Time deposits, excluding brokered deposits | 112,627 | 28,646 | 83,981 | 5,696 | 1,028 | 4,668 | |||||||||||||||||
Brokered deposits | 43,372 | 37,726 | 5,646 | 1,691 | 87 | 1,604 | |||||||||||||||||
Federal funds purchased and interbank borrowings | 6,391 | 3,237 | 3,154 | 5,021 | 2,492 | 2,529 | |||||||||||||||||
Securities sold under agreements to repurchase | 2,456 | (637) | 3,093 | 446 | 70 | 376 | |||||||||||||||||
Federal Home Loan Bank advances | 110,336 | 41,837 | 68,499 | 30,449 | 15,351 | 15,098 | |||||||||||||||||
Other borrowings | 22,952 | 8,484 | 14,468 | 9,962 | 11,972 | (2,010) | |||||||||||||||||
Total interest expense | 577,402 | 150,212 | 427,190 | 84,017 | 41,604 | 42,413 | |||||||||||||||||
Net interest income | $ | 180,231 | $ | 78,027 | $ | 102,204 | $ | 736,037 | $ | 595,054 | $ | 140,983 |
Years Ended December 31, | % Change From Prior Year | |||||||||||||||||||
(dollars in thousands) | 2023 | 2022 | 2021 | 2023 | 2022 | |||||||||||||||
Provision (release) for credit losses on loans | $ | 59,849 | $ | 123,340 | $ | (28,812) | (51.5) | % | (528.1) | % | ||||||||||
Provision (release) for credit losses on unfunded loan commitments | (962) | 21,309 | (810) | (104.5) | N/M | |||||||||||||||
Provision for credit losses on held-to- maturity securities | — | 150 | — | (100.0) | N/A | |||||||||||||||
Total provision (release) for credit losses | $ | 58,887 | $ | 144,799 | $ | (29,622) | (59.3) | % | (588.8) | % | ||||||||||
Net (charge-offs) recoveries on non-PCD loans | $ | (31,432) | $ | (4,911) | $ | 4,765 | 540.0 | % | (203.1) | % | ||||||||||
Net (charge-offs) recoveries on PCD loans | (24,478) | (11,188) | — | 118.8 | N/A | |||||||||||||||
Total net (charge-offs) recoveries on loans | $ | (55,910) | $ | (16,099) | $ | 4,765 | 247.3 | % | (437.9) | % | ||||||||||
Net charge-offs (recoveries) to average loans | 0.17 | % | 0.06 | % | (0.03) | % | 183.3 | % | (300.0) | % |
Years Ended December 31, | % Change From Prior Year | |||||||||||||||||||
(dollars in thousands) | 2023 | 2022 | 2021 | 2023 | 2022 | |||||||||||||||
Wealth and investment services fees | $ | 107,784 | $ | 100,851 | $ | 65,048 | 6.9 | % | 55.0 | % | ||||||||||
Service charges on deposit accounts | 71,945 | 72,501 | 31,658 | (0.8) | 129.0 | |||||||||||||||
Debit card and ATM fees | 42,153 | 40,227 | 23,766 | 4.8 | 69.3 | |||||||||||||||
Mortgage banking revenue | 16,319 | 23,015 | 42,558 | (29.1) | (45.9) | |||||||||||||||
Capital markets income | 24,419 | 25,986 | 21,997 | (6.0) | 18.1 | |||||||||||||||
Company-owned life insurance | 15,397 | 14,564 | 10,589 | 5.7 | 37.5 | |||||||||||||||
Debt securities gains (losses), net | (6,265) | (88) | 4,327 | N/M | (102.0) | |||||||||||||||
Gain on sale of Visa Class B restricted shares | 21,635 | — | — | N/A | N/A | |||||||||||||||
Gain on sale of health savings accounts | — | 90,673 | — | (100.0) | N/A | |||||||||||||||
Other income | 39,955 | 32,050 | 14,276 | 24.7 | 124.5 | |||||||||||||||
Total noninterest income | $ | 333,342 | $ | 399,779 | $ | 214,219 | (16.6) | % | 86.6 | % | ||||||||||
Years Ended December 31, | % Change From Prior Year | |||||||||||||||||||
(dollars in thousands) | 2023 | 2022 | 2021 | 2023 | 2022 | |||||||||||||||
Salaries and employee benefits | $ | 546,364 | $ | 575,626 | $ | 284,098 | (5.1) | % | 102.6 | % | ||||||||||
Occupancy | 106,676 | 100,421 | 54,834 | 6.2 | 83.1 | |||||||||||||||
Equipment | 32,163 | 27,637 | 16,704 | 16.4 | 65.5 | |||||||||||||||
Marketing | 39,511 | 32,264 | 12,684 | 22.5 | 154.4 | |||||||||||||||
Technology | 80,343 | 84,865 | 47,047 | (5.3) | 80.4 | |||||||||||||||
Communication | 16,980 | 18,846 | 10,073 | (9.9) | 87.1 | |||||||||||||||
Professional fees | 27,335 | 39,046 | 20,077 | (30.0) | 94.5 | |||||||||||||||
FDIC assessment | 56,730 | 19,332 | 6,059 | 193.5 | 219.1 | |||||||||||||||
Amortization of intangibles | 24,155 | 25,857 | 11,336 | (6.6) | 128.1 | |||||||||||||||
Amortization of tax credit investments | 15,367 | 10,961 | 6,770 | 40.2 | 61.9 | |||||||||||||||
Property optimization | 1,559 | 26,818 | — | (94.2) | N/A | |||||||||||||||
Other expense | 79,123 | 76,510 | 31,697 | 3.4 | 141.4 | |||||||||||||||
Total noninterest expense | $ | 1,026,306 | $ | 1,038,183 | $ | 501,379 | (1.1) | % | 107.1 | % |
(dollars in thousands) | 2023 | 2022 | ||||||
Commercial | $ | 9,512,230 | $ | 9,508,904 | ||||
Commercial real estate | 14,140,629 | 12,457,070 | ||||||
Residential real estate | 6,699,443 | 6,460,441 | ||||||
Consumer | 2,639,625 | 2,697,226 | ||||||
Total loans | 32,991,927 | 31,123,641 | ||||||
Allowance for credit losses on loans | (307,610) | (303,671) | ||||||
Net loans | $ | 32,684,317 | $ | 30,819,970 |
2023 | 2022 | |||||||||||||||||||
(dollars in thousands) | Outstanding | Exposure(1) | Nonaccrual | Outstanding | Exposure(1) | Nonaccrual | ||||||||||||||
By Industry: | ||||||||||||||||||||
Manufacturing | $ | 1,589,727 | $ | 2,734,935 | $ | 7,408 | $ | 1,757,907 | $ | 2,803,883 | $ | 2,464 | ||||||||
Health care and social assistance | 1,567,286 | 1,949,250 | 7,390 | 1,588,392 | 2,043,105 | 11,806 | ||||||||||||||
Wholesale trade | 748,058 | 1,541,951 | 3,789 | 857,400 | 1,552,985 | 2,895 | ||||||||||||||
Real estate rental and leasing | 686,008 | 1,035,073 | 700 | 642,511 | 962,549 | 1,135 | ||||||||||||||
Finance and insurance | 637,630 | 966,842 | 1 | 484,532 | 858,391 | 17 | ||||||||||||||
Construction | 554,312 | 1,437,025 | 2,040 | 556,913 | 1,307,582 | 1,517 | ||||||||||||||
Professional, scientific, and technical services | 458,133 | 821,738 | 3,825 | 507,940 | 832,407 | 4,735 | ||||||||||||||
Transportation and warehousing | 453,630 | 703,976 | 1,746 | 422,643 | 633,267 | 3,496 | ||||||||||||||
Accommodation and food services | 389,591 | 503,990 | 705 | 399,915 | 512,025 | 596 | ||||||||||||||
Retail trade | 345,944 | 620,308 | 5,273 | 332,367 | 538,135 | 7,386 | ||||||||||||||
Administrative and support and waste management and remediation services | 321,018 | 487,359 | 347 | 315,785 | 446,655 | 13,860 | ||||||||||||||
Educational services | 263,539 | 406,867 | 7 | 210,850 | 378,955 | 3,750 | ||||||||||||||
Agriculture, forestry, fishing, and hunting | 255,811 | 392,098 | 415 | 261,355 | 382,376 | 996 | ||||||||||||||
Public administration | 216,939 | 285,963 | — | 231,453 | 325,834 | 846 | ||||||||||||||
Other services | 208,012 | 400,195 | 9,328 | 194,998 | 356,743 | 2,656 | ||||||||||||||
Other | 816,592 | 1,111,030 | 1,537 | 743,943 | 1,122,409 | 739 | ||||||||||||||
Total | $ | 9,512,230 | $ | 15,398,600 | $ | 44,511 | $ | 9,508,904 | $ | 15,057,301 | $ | 58,894 | ||||||||
By Loan Size: | ||||||||||||||||||||
Less than $200,000 | 3 | % | 3 | % | 5 | % | 3 | % | 3 | % | 3 | % | ||||||||
$200,000 to $1,000,000 | 11 | 10 | 20 | 11 | 11 | 20 | ||||||||||||||
$1,000,000 to $5,000,000 | 24 | 25 | 48 | 25 | 26 | 36 | ||||||||||||||
$5,000,000 to $10,000,000 | 16 | 16 | 7 | 15 | 15 | 24 | ||||||||||||||
$10,000,000 to $25,000,000 | 31 | 28 | 20 | 31 | 27 | 17 | ||||||||||||||
Greater than $25,000,000 | 15 | 18 | — | 15 | 18 | — | ||||||||||||||
Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % |
2023 | 2022 | |||||||||||||||||||
(dollars in thousands) | Outstanding | Exposure(1) | Nonaccrual | Outstanding | Exposure(1) | Nonaccrual | ||||||||||||||
By Property Type: | ||||||||||||||||||||
Multifamily | $ | 4,794,605 | $ | 6,422,311 | $ | 6,050 | $ | 4,188,137 | $ | 5,920,414 | $ | 13,749 | ||||||||
Warehouse / Industrial | 2,704,656 | 3,308,273 | 6,459 | 1,976,804 | 2,533,892 | 9,090 | ||||||||||||||
Office | 1,948,430 | 2,112,157 | 58,111 | 1,813,007 | 1,979,272 | 13,728 | ||||||||||||||
Retail | 1,886,233 | 1,958,254 | 29,823 | 1,808,041 | 1,895,345 | 18,155 | ||||||||||||||
Single family | 450,560 | 476,946 | 3,187 | 515,390 | 615,216 | 7,022 | ||||||||||||||
Other (2) | 2,356,145 | 2,771,345 | 57,162 | 2,155,691 | 2,667,780 | 61,977 | ||||||||||||||
Total | $ | 14,140,629 | $ | 17,049,286 | $ | 160,792 | $ | 12,457,070 | $ | 15,611,919 | $ | 123,721 | ||||||||
(dollars in thousands) | 2023 | 2022 | $ Change | % Change | |||||||||||||
Deposits: | |||||||||||||||||
Noninterest-bearing demand | $ | 9,664,247 | $ | 11,930,798 | $ | (2,266,551) | (19) | % | |||||||||
Interest-bearing: | |||||||||||||||||
Checking and NOW | 7,331,487 | 8,340,955 | (1,009,468) | (12) | % | ||||||||||||
Savings | 5,099,186 | 6,326,158 | (1,226,972) | (19) | % | ||||||||||||
Money market | 9,561,116 | 5,389,139 | 4,171,977 | 77 | % | ||||||||||||
Time deposits | 5,579,144 | 3,013,780 | 2,565,364 | 85 | % | ||||||||||||
Total deposits | 37,235,180 | 35,000,830 | 2,234,350 | 6 | % | ||||||||||||
Wholesale borrowings: | |||||||||||||||||
Federal funds purchased and interbank borrowings | 390 | 581,489 | (581,099) | (100) | % | ||||||||||||
Securities sold under agreements to repurchase | 285,206 | 432,804 | (147,598) | (34) | % | ||||||||||||
Federal Home Loan Bank advances | 4,280,681 | 3,829,018 | 451,663 | 12 | % | ||||||||||||
Other borrowings | 764,870 | 743,003 | 21,867 | 3 | % | ||||||||||||
Total wholesale borrowings | 5,331,147 | 5,586,314 | (255,167) | (5) | % | ||||||||||||
Total funding | $ | 42,566,327 | $ | 40,587,144 | $ | 1,979,183 | 5 | % |
(dollars in thousands) | Individual Instruments in Denominations that Meet or Exceed the FDIC Insurance Limit | Estimated Aggregate Time Deposits that Meet or Exceed the FDIC Insurance Limit and Otherwise Uninsured Time Deposits | ||||||
Three months or less | $ | 658,589 | $ | 808,951 | ||||
Over three through six months | 455,280 | 899,880 | ||||||
Over six through 12 months | 330,429 | 614,622 | ||||||
Over 12 months | 71,659 | 233,458 | ||||||
Total | $ | 1,515,957 | $ | 2,556,911 |
(dollars in thousands) | 2023 | 2022 | ||||||
Total nonaccrual loans | $ | 274,821 | $ | 238,178 | ||||
TDRs still accruing (1) | N/A | 15,313 | ||||||
Total past due loans (90 days or more and still accruing) | 961 | 2,650 | ||||||
Foreclosed assets | 9,434 | 10,845 | ||||||
Total under-performing assets | $ | 285,216 | $ | 266,986 | ||||
Classified loans (includes nonaccrual, TDRs still accruing, past due 90 days, and other problem loans) | $ | 875,140 | $ | 745,485 | ||||
Other classified assets (2) | 48,930 | 24,735 | ||||||
Criticized loans | 843,920 | 636,069 | ||||||
Total criticized and classified assets | $ | 1,767,990 | $ | 1,406,289 | ||||
Asset Quality Ratios: | ||||||||
Nonaccrual loans/total loans (3) | 0.83 | % | 0.77 | % | ||||
Non-performing loans/total loans (3) (4) | 0.83 | 0.81 | ||||||
Under-performing assets/total loans (3) | 0.86 | 0.86 | ||||||
Under-performing assets/total assets | 0.58 | 0.57 | ||||||
Allowance for credit losses on loans/under-performing assets | 107.85 | 113.74 | ||||||
Allowance for credit losses on loans/nonaccrual loans | 111.93 | 127.50 |
Statement Balance | Portfolio Segment Reclassifications | Portfolio Segment After Reclassifications | |||||||||||||||
(dollars in thousands) | |||||||||||||||||
December 31, 2023 | |||||||||||||||||
Commercial | $ | 9,512,230 | $ | (232,764) | $ | 9,279,466 | |||||||||||
Commercial real estate | 14,140,629 | (169,058) | 13,971,571 | ||||||||||||||
BBCC | N/A | 401,822 | 401,822 | ||||||||||||||
Residential real estate | 6,699,443 | — | 6,699,443 | ||||||||||||||
Consumer | 2,639,625 | (2,639,625) | N/A | ||||||||||||||
Indirect | N/A | 1,050,982 | 1,050,982 | ||||||||||||||
Direct | N/A | 523,172 | 523,172 | ||||||||||||||
Home equity | N/A | 1,065,471 | 1,065,471 | ||||||||||||||
Total | $ | 32,991,927 | $ | — | $ | 32,991,927 | |||||||||||
December 31, 2022 | |||||||||||||||||
Commercial | $ | 9,508,904 | $ | (210,280) | $ | 9,298,624 | |||||||||||
Commercial real estate | 12,457,070 | (158,322) | 12,298,748 | ||||||||||||||
BBCC | N/A | 368,602 | 368,602 | ||||||||||||||
Residential real estate | 6,460,441 | — | 6,460,441 | ||||||||||||||
Consumer | 2,697,226 | (2,697,226) | N/A | ||||||||||||||
Indirect | N/A | 1,034,257 | 1,034,257 | ||||||||||||||
Direct | N/A | 629,186 | 629,186 | ||||||||||||||
Home equity | N/A | 1,033,783 | 1,033,783 | ||||||||||||||
Total | $ | 31,123,641 | $ | — | $ | 31,123,641 |
(dollars in thousands) | 2023 | 2022 | 2021 | ||||||||
Beginning allowance for credit losses on loans | $ | 303,671 | $ | 107,341 | $ | 131,388 | |||||
Allowance established for acquired PCD loans | — | 89,089 | — | ||||||||
Loans charged-off: | |||||||||||
Commercial | 41,451 | 6,885 | 1,228 | ||||||||
Commercial real estate | 11,198 | 6,519 | 264 | ||||||||
BBCC | 1,650 | 85 | 144 | ||||||||
Residential real estate | 256 | 344 | 346 | ||||||||
Indirect | 2,948 | 2,525 | 1,087 | ||||||||
Direct | 10,517 | 10,799 | 1,159 | ||||||||
Home equity | 443 | 124 | 82 | ||||||||
Total charge-offs | 68,463 | 27,281 | 4,310 | ||||||||
Recoveries on charged-off loans: | |||||||||||
Commercial | 4,172 | 4,610 | 791 | ||||||||
Commercial real estate | 2,417 | 1,095 | 4,403 | ||||||||
BBCC | 275 | 281 | 105 | ||||||||
Residential real estate | 1,268 | 760 | 339 | ||||||||
Indirect | 1,559 | 1,263 | 1,682 | ||||||||
Direct | 2,331 | 2,557 | 777 | ||||||||
Home equity | 531 | 616 | 978 | ||||||||
Total recoveries | 12,553 | 11,182 | 9,075 | ||||||||
Net charge-offs (recoveries) | 55,910 | 16,099 | (4,765) | ||||||||
Provision (release) for credit losses on loans | 59,849 | 123,340 | (28,812) | ||||||||
Ending allowance for credit losses on loans | $ | 307,610 | $ | 303,671 | $ | 107,341 | |||||
Beginning allowance for credit losses on unfunded loan commitments | $ | 32,188 | $ | 10,879 | $ | 11,689 | |||||
Provision for credit losses on unfunded loan commitments acquired during the period | — | 11,013 | — | ||||||||
Provision (release) for provision for credit losses on unfunded loan commitments | (962) | 10,296 | (810) | ||||||||
Ending allowance for credit losses on unfunded loan commitments | $ | 31,226 | $ | 32,188 | $ | 10,879 | |||||
Allowance for credit losses | $ | 338,836 | $ | 335,859 | $ | 118,220 | |||||
Average loans for the year (1) | $ | 32,233,020 | $ | 27,582,530 | $ | 13,766,590 | |||||
Asset Quality Ratios: | |||||||||||
Allowance for credit losses on loans/year-end loans (1) | 0.93 | % | 0.98 | % | 0.79 | % | |||||
Allowance for credit losses on loans/average loans (1) | 0.95 | 1.10 | 0.78 | ||||||||
Allowance for credit losses/year-end loans (1) | 1.03 | 1.08 | 0.87 | ||||||||
Allowance for credit losses/average loans (1) | 1.05 | 1.22 | 0.86 |
(dollars in thousands) | 2023 | 2022 | 2021 | ||||||||
Commercial: | |||||||||||
Net charge-offs (recoveries) | $ | 37,279 | $ | 2,275 | $ | 437 | |||||
Average loans for the year (1) | $ | 9,338,940 | $ | 7,755,895 | $ | 3,553,527 | |||||
Net charge-offs (recoveries)/average loans | 0.40 | % | 0.03 | % | 0.01 | % | |||||
Commercial real estate: | |||||||||||
Net charge-offs (recoveries) | $ | 8,781 | $ | 5,424 | $ | (4,139) | |||||
Average loans for the year | $ | 13,248,587 | $ | 11,292,033 | $ | 6,022,408 | |||||
Net charge-offs (recoveries)/average loans | 0.07 | % | 0.05 | % | (0.07) | % | |||||
BBCC: | |||||||||||
Net charge-offs (recoveries) | $ | 1,375 | $ | (196) | $ | 39 | |||||
Average loans for the year | $ | 385,171 | $ | 352,276 | $ | 355,310 | |||||
Net charge-offs (recoveries)/average loans | 0.36 | % | (0.06) | % | 0.01 | % | |||||
Residential real estate: | |||||||||||
Net charge-offs (recoveries) | $ | (1,012) | $ | (416) | $ | 7 | |||||
Average loans for the year (1) | $ | 6,642,224 | $ | 5,618,883 | $ | 2,257,878 | |||||
Net charge-offs (recoveries)/average loans | (0.02) | % | (0.01) | % | — | % | |||||
Indirect: | |||||||||||
Net charge-offs (recoveries) | $ | 1,389 | $ | 1,262 | $ | (595) | |||||
Average loans for the year | $ | 1,013,560 | $ | 1,089,394 | $ | 879,525 | |||||
Net charge-offs (recoveries)/average loans | 0.14 | % | 0.12 | % | (0.07) | % | |||||
Direct: | |||||||||||
Net charge-offs (recoveries) | $ | 8,186 | $ | 8,242 | $ | 382 | |||||
Average loans for the year | $ | 568,345 | $ | 559,943 | $ | 150,620 | |||||
Net charge-offs (recoveries)/average loans | 1.44 | % | 1.47 | % | 0.25 | % | |||||
Home equity: | |||||||||||
Net charge-offs (recoveries) | $ | (88) | $ | (492) | $ | (896) | |||||
Average loans for the year | $ | 1,036,193 | $ | 921,018 | $ | 547,322 | |||||
Net charge-offs (recoveries)/average loans | (0.01) | % | (0.05) | % | (0.16) | % | |||||
Total loans: | |||||||||||
Net charge-offs (recoveries) | $ | 55,910 | $ | 16,099 | $ | (4,765) | |||||
Average loans for the year (1) | $ | 32,233,020 | $ | 27,589,442 | $ | 13,766,590 | |||||
Net charge-offs (recoveries)/average loans | 0.17 | % | 0.06 | % | (0.03) | % |
2023 | 2022 | ||||||||||||||||
(dollars in thousands) | Allowance Amount | % of Loans to Total Loans | Allowance Amount | % of Loans to Total Loans | |||||||||||||
Commercial | $ | 118,333 | 28.1 | % | $ | 120,612 | 29.9 | % | |||||||||
Commercial real estate | 155,099 | 42.4 | 138,244 | 39.5 | |||||||||||||
BBCC | 2,887 | 1.2 | 2,431 | 1.2 | |||||||||||||
Residential real estate | 20,837 | 20.3 | 21,916 | 20.8 | |||||||||||||
Indirect | 1,236 | 3.2 | 1,532 | 3.3 | |||||||||||||
Direct | 3,169 | 1.6 | 12,116 | 2.0 | |||||||||||||
Home equity | 6,049 | 3.2 | 6,820 | 3.3 | |||||||||||||
Total | $ | 307,610 | 100.0 | % | $ | 303,671 | 100.0 | % |
Immediate Rate Decrease | 12/31/2023 Forward Curve | Immediate Rate Increase | ||||||||||||||||||||||||
(dollars in thousands) | -300 Basis Points | -200 Basis Points | -100 Basis Points | Base | +100 Basis Points | +200 Basis Points | +300 Basis Points | |||||||||||||||||||
December 31, 2023 | ||||||||||||||||||||||||||
Projected interest income: | ||||||||||||||||||||||||||
Money market, other interest earning investments, and investment securities | $ | 697,457 | $ | 737,468 | $ | 790,456 | $ | 787,252 | $ | 846,761 | $ | 908,089 | $ | 968,265 | $ | 1,028,281 | ||||||||||
Loans | 3,060,287 | 3,427,292 | 3,793,581 | 3,776,274 | 4,151,614 | 4,507,231 | 4,863,048 | 5,218,843 | ||||||||||||||||||
Total interest income | 3,757,744 | 4,164,760 | 4,584,037 | 4,563,526 | 4,998,375 | 5,415,320 | 5,831,313 | 6,247,124 | ||||||||||||||||||
Projected interest expense: | ||||||||||||||||||||||||||
Deposits | 585,860 | 873,808 | 1,161,723 | 1,070,772 | 1,413,934 | 1,711,857 | 1,973,015 | 2,252,553 | ||||||||||||||||||
Borrowings | 339,574 | 400,223 | 482,315 | 474,785 | 568,256 | 648,438 | 728,744 | 809,100 | ||||||||||||||||||
Total interest expense | 925,434 | 1,274,031 | 1,644,038 | 1,545,557 | 1,982,190 | 2,360,295 | 2,701,759 | 3,061,653 | ||||||||||||||||||
Net interest income | $ | 2,832,310 | $ | 2,890,729 | $ | 2,939,999 | $ | 3,017,969 | $ | 3,016,185 | $ | 3,055,025 | $ | 3,129,554 | $ | 3,185,471 | ||||||||||
Change from base | $ | (183,875) | $ | (125,456) | $ | (76,186) | $ | 1,784 | $ | 38,840 | $ | 113,369 | $ | 169,286 | ||||||||||||
% change from base | (6.10) | % | (4.16) | % | (2.53) | % | 0.06 | % | 1.29 | % | 3.76 | % | 5.61 | % | ||||||||||||
Immediate Rate Decrease | Immediate Rate Increase | |||||||||||||||||||||||||
-200 Basis Points | -100 Basis Points | Base | +100 Basis Points | +200 Basis Points | +300 Basis Points | |||||||||||||||||||||
December 31, 2022 | ||||||||||||||||||||||||||
Projected interest income: | ||||||||||||||||||||||||||
Money market, other interest earning investments, and investment securities | $ | 620,880 | $ | 658,876 | $ | 698,965 | $ | 738,776 | $ | 778,162 | $ | 817,474 | ||||||||||||||
Loans | 2,664,328 | 2,996,970 | 3,340,228 | 3,676,293 | 4,007,987 | 4,339,475 | ||||||||||||||||||||
Total interest income | 3,285,208 | 3,655,846 | 4,039,193 | 4,415,069 | 4,786,149 | 5,156,949 | ||||||||||||||||||||
Projected interest expense: | ||||||||||||||||||||||||||
Deposits | 396,535 | 554,823 | 718,942 | 890,027 | 1,061,113 | 1,232,199 | ||||||||||||||||||||
Borrowings | 322,555 | 399,862 | 473,953 | 551,211 | 628,518 | 705,816 | ||||||||||||||||||||
Total interest expense | 719,090 | 954,685 | 1,192,895 | 1,441,238 | 1,689,631 | 1,938,015 | ||||||||||||||||||||
Net interest income | $ | 2,566,118 | $ | 2,701,161 | $ | 2,846,298 | $ | 2,973,831 | $ | 3,096,518 | $ | 3,218,934 | ||||||||||||||
Change from base | $ | (280,180) | $ | (145,137) | $ | 127,533 | $ | 250,220 | $ | 372,636 | ||||||||||||||||
% change from base | (9.84) | % | (5.10) | % | 4.48 | % | 8.79 | % | 13.09 | % |
(dollars in thousands) | ||||||||
Maturity Bucket | Amount | Rate | ||||||
2024 | $ | 5,081,013 | 4.44 | % | ||||
2025 | 376,189 | 3.54 | ||||||
2026 | 66,853 | 1.05 | ||||||
2027 | 33,864 | 0.74 | ||||||
2028 | 14,416 | 1.44 | ||||||
2029 and beyond | 6,809 | 1.14 | ||||||
Total | $ | 5,579,144 | 4.30 | % |
(dollars in thousands) | Parent Company | Subsidiaries | ||||||
Available liquid funds: | ||||||||
Cash and due from banks | $ | 284,294 | $ | 890,764 | ||||
Unencumbered government-issued debt securities | — | 746,944 | ||||||
Unencumbered investment grade municipal securities | — | 77,866 | ||||||
Unencumbered corporate securities | — | 49,128 | ||||||
Availability of borrowings (1): | ||||||||
Amount available from Federal Reserve discount window | — | 885,714 | ||||||
Amount available from Federal Reserve Bank Term Funding Program (2) | — | 1,339,659 | ||||||
Amount available from Federal Home Loan Bank | — | 6,912,459 | ||||||
Total available funds | $ | 284,294 | $ | 10,902,534 |
Payments Due In | ||||||||||||||
(dollars in thousands) | Note Reference | One Year or Less | Over One Year | Total | ||||||||||
Deposits without stated maturity | $ | 31,656,036 | $ | — | $ | 31,656,036 | ||||||||
IRAs, consumer deposits, and brokered certificates of deposit | 10 | 5,081,013 | 498,131 | 5,579,144 | ||||||||||
Securities sold under agreements to repurchase | 11 | 285,206 | — | 285,206 | ||||||||||
Federal Home Loan Bank advances | 12 | 125,243 | 4,155,438 | 4,280,681 | ||||||||||
Other borrowings | 13 | 275,263 | 489,607 | 764,870 |
Page | |||||
Report of Independent Registered Public Accounting Firm (PCAOB ID: 34) | |||||
Report of Independent Registered Public Accounting Firm (PCAOB ID: 173) | |||||
![]() | |||||
Crowe LLP Independent Member Crowe Global |
December 31, | |||||||||||
(dollars and shares in thousands, except per share data) | 2023 | 2022 | |||||||||
Assets | |||||||||||
Cash and due from banks | $ | 430,866 | $ | 453,432 | |||||||
Money market and other interest-earning investments | 744,192 | 274,980 | |||||||||
Total cash and cash equivalents | 1,175,058 | 728,412 | |||||||||
Equity securities, at fair value | 80,372 | 52,507 | |||||||||
Investment securities - available-for-sale, at fair value (amortized cost $7,684,889 and $7,772,603, respectively) | 6,713,055 | 6,773,712 | |||||||||
Investment securities - held-to-maturity, at amortized cost (fair value $2,601,188 and $2,643,682, respectively) | 3,013,493 | 3,089,147 | |||||||||
Federal Home Loan Bank/Federal Reserve Bank stock, at cost | 365,588 | 314,168 | |||||||||
Loans held-for-sale, at fair value | 32,006 | 11,926 | |||||||||
Loans: | |||||||||||
Commercial | 9,512,230 | 9,508,904 | |||||||||
Commercial real estate | 14,140,629 | 12,457,070 | |||||||||
Residential real estate | 6,699,443 | 6,460,441 | |||||||||
Consumer | 2,639,625 | 2,697,226 | |||||||||
Total loans, net of unearned income | 32,991,927 | 31,123,641 | |||||||||
Allowance for credit losses on loans | (307,610) | (303,671) | |||||||||
Net loans | 32,684,317 | 30,819,970 | |||||||||
Premises and equipment, net | 565,396 | 557,307 | |||||||||
Goodwill | 1,998,716 | 1,998,716 | |||||||||
Other intangible assets | 102,250 | 126,405 | |||||||||
Company-owned life insurance | 767,902 | 768,552 | |||||||||
Accrued interest receivable and other assets | 1,591,683 | 1,522,550 | |||||||||
Total assets | $ | 49,089,836 | $ | 46,763,372 | |||||||
Liabilities | |||||||||||
Deposits: | |||||||||||
Noninterest-bearing demand | $ | 9,664,247 | $ | 11,930,798 | |||||||
Interest-bearing: | |||||||||||
Checking and NOW | 7,331,487 | 8,340,955 | |||||||||
Savings | 5,099,186 | 6,326,158 | |||||||||
Money market | 9,561,116 | 5,389,139 | |||||||||
Time deposits | 5,579,144 | 3,013,780 | |||||||||
Total deposits | 37,235,180 | 35,000,830 | |||||||||
Federal funds purchased and interbank borrowings | 390 | 581,489 | |||||||||
Securities sold under agreements to repurchase | 285,206 | 432,804 | |||||||||
Federal Home Loan Bank advances | 4,280,681 | 3,829,018 | |||||||||
Other borrowings | 764,870 | 743,003 | |||||||||
Accrued expenses and other liabilities | 960,609 | 1,047,633 | |||||||||
Total liabilities | 43,526,936 | 41,634,777 | |||||||||
Commitments and contingencies (Note 20) | |||||||||||
Shareholders’ Equity | |||||||||||
Preferred stock, 2,000 shares authorized, 231 shares issued and outstanding | 230,500 | 230,500 | |||||||||
Common stock, no par value, $1.00 per share stated value, 600,000 shares authorized, 292,655 and 292,903 shares issued and outstanding, respectively | 292,655 | 292,903 | |||||||||
Capital surplus | 4,159,924 | 4,174,265 | |||||||||
Retained earnings | 1,618,630 | 1,217,349 | |||||||||
Accumulated other comprehensive income (loss), net of tax | (738,809) | (786,422) | |||||||||
Total shareholders’ equity | 5,562,900 | 5,128,595 | |||||||||
Total liabilities and shareholders’ equity | $ | 49,089,836 | $ | 46,763,372 |
Years Ended December 31, | |||||||||||||||||
(dollars and shares in thousands, except per share data) | 2023 | 2022 | 2021 | ||||||||||||||
Interest Income | |||||||||||||||||
Loans including fees: | |||||||||||||||||
Taxable | $ | 1,815,390 | $ | 1,177,816 | $ | 490,042 | |||||||||||
Nontaxable | 44,687 | 25,931 | 12,392 | ||||||||||||||
Investment securities: | |||||||||||||||||
Taxable | 263,210 | 204,004 | 98,031 | ||||||||||||||
Nontaxable | 43,851 | 43,637 | 37,595 | ||||||||||||||
Money market and other interest-earning investments | 39,683 | 2,814 | 589 | ||||||||||||||
Total interest income | 2,206,821 | 1,454,202 | 638,649 | ||||||||||||||
Interest Expense | |||||||||||||||||
Deposits | 484,360 | 49,093 | 10,954 | ||||||||||||||
Federal funds purchased and interbank borrowings | 11,412 | 5,021 | — | ||||||||||||||
Securities sold under agreements to repurchase | 3,299 | 843 | 397 | ||||||||||||||
Federal Home Loan Bank advances | 161,860 | 51,524 | 21,075 | ||||||||||||||
Other borrowings | 42,737 | 19,785 | 9,823 | ||||||||||||||
Total interest expense | 703,668 | 126,266 | 42,249 | ||||||||||||||
Net interest income | 1,503,153 | 1,327,936 | 596,400 | ||||||||||||||
Provision (release) for credit losses | 58,887 | 144,799 | (29,622) | ||||||||||||||
Net interest income after provision (release) for credit losses | 1,444,266 | 1,183,137 | 626,022 | ||||||||||||||
Noninterest Income | |||||||||||||||||
Wealth and investment services fees | 107,784 | 100,851 | 65,048 | ||||||||||||||
Service charges on deposit accounts | 71,945 | 72,501 | 31,658 | ||||||||||||||
Debit card and ATM fees | 42,153 | 40,227 | 23,766 | ||||||||||||||
Mortgage banking revenue | 16,319 | 23,015 | 42,558 | ||||||||||||||
Capital markets income | 24,419 | 25,986 | 21,997 | ||||||||||||||
Company-owned life insurance | 15,397 | 14,564 | 10,589 | ||||||||||||||
Debt securities gains (losses), net | (6,265) | (88) | 4,327 | ||||||||||||||
Gain on sale of Visa Class B restricted shares | 21,635 | — | — | ||||||||||||||
Gain on sale of health savings accounts | — | 90,673 | — | ||||||||||||||
Other income | 39,955 | 32,050 | 14,276 | ||||||||||||||
Total noninterest income | 333,342 | 399,779 | 214,219 | ||||||||||||||
Noninterest Expense | |||||||||||||||||
Salaries and employee benefits | 546,364 | 575,626 | 284,098 | ||||||||||||||
Occupancy | 106,676 | 100,421 | 54,834 | ||||||||||||||
Equipment | 32,163 | 27,637 | 16,704 | ||||||||||||||
Marketing | 39,511 | 32,264 | 12,684 | ||||||||||||||
Technology | 80,343 | 84,865 | 47,047 | ||||||||||||||
Communication | 16,980 | 18,846 | 10,073 | ||||||||||||||
Professional fees | 27,335 | 39,046 | 20,077 | ||||||||||||||
FDIC assessment | 56,730 | 19,332 | 6,059 | ||||||||||||||
Amortization of intangibles | 24,155 | 25,857 | 11,336 | ||||||||||||||
Amortization of tax credit investments | 15,367 | 10,961 | 6,770 | ||||||||||||||
Property optimization | 1,559 | 26,818 | — | ||||||||||||||
Other expense | 79,123 | 76,510 | 31,697 | ||||||||||||||
Total noninterest expense | 1,026,306 | 1,038,183 | 501,379 | ||||||||||||||
Income before income taxes | 751,302 | 544,733 | 338,862 | ||||||||||||||
Income tax expense | 169,310 | 116,446 | 61,324 | ||||||||||||||
Net income | 581,992 | 428,287 | 277,538 | ||||||||||||||
Preferred dividends | (16,135) | (14,118) | — | ||||||||||||||
Net income applicable to common shareholders | $ | 565,857 | $ | 414,169 | $ | 277,538 | |||||||||||
Net income per common share - basic | $ | 1.95 | $ | 1.51 | $ | 1.68 | |||||||||||
Net income per common share - diluted | 1.94 | 1.50 | 1.67 | ||||||||||||||
Weighted average number of common shares outstanding - basic | 290,748 | 275,179 | 165,178 | ||||||||||||||
Weighted average number of common shares outstanding - diluted | 291,855 | 276,688 | 165,929 | ||||||||||||||
Dividends per common share | $ | 0.56 | $ | 0.56 | $ | 0.56 |
Years Ended December 31, | |||||||||||||||||
(dollars in thousands) | 2023 | 2022 | 2021 | ||||||||||||||
Net income | $ | 581,992 | $ | 428,287 | $ | 277,538 | |||||||||||
Other comprehensive income (loss): | |||||||||||||||||
Change in debt securities available-for-sale: | |||||||||||||||||
Unrealized holding gains (losses) for the period | (31,355) | (1,004,054) | (187,955) | ||||||||||||||
Reclassification for securities transferred to held-to-maturity | — | 165,473 | — | ||||||||||||||
Reclassification adjustment for securities (gains) losses realized in income | 6,265 | 88 | (4,327) | ||||||||||||||
Income tax effect | 14,918 | 199,097 | 43,997 | ||||||||||||||
Unrealized gains (losses) on available-for-sale debt securities | (10,172) | (639,396) | (148,285) | ||||||||||||||
Change in securities held-to-maturity: | |||||||||||||||||
Adjustment for securities transferred from available-for-sale | — | (165,473) | — | ||||||||||||||
Amortization of unrealized losses on securities transferred from available-for-sale | 21,239 | 16,612 | — | ||||||||||||||
Income tax effect | (4,047) | 36,197 | — | ||||||||||||||
Changes from securities held-to-maturity | 17,192 | (112,664) | — | ||||||||||||||
Change in hedges: | |||||||||||||||||
Net unrealized derivative gains (losses) on hedges | 69,276 | (45,132) | 1,898 | ||||||||||||||
Reclassification adjustment for (gains) losses realized in net income | (15,067) | 2,587 | (4,605) | ||||||||||||||
Income tax effect | (13,479) | 10,453 | 666 | ||||||||||||||
Changes from hedges | 40,730 | (32,092) | (2,041) | ||||||||||||||
Change in defined benefit pension plans: | |||||||||||||||||
Amortization of net (gains) losses recognized in income | (182) | 139 | 239 | ||||||||||||||
Income tax effect | 45 | (34) | (59) | ||||||||||||||
Changes from defined benefit pension plans | (137) | 105 | 180 | ||||||||||||||
Other comprehensive income (loss), net of tax | 47,613 | (784,047) | (150,146) | ||||||||||||||
Comprehensive income (loss) | $ | 629,605 | $ | (355,760) | $ | 127,392 |
(dollars in thousands, except per share data) | Preferred Stock | Common Stock | Capital Surplus | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Total Shareholders’ Equity | |||||||||||||||||||||||||||||
Balance, December 31, 2020 | $ | — | $ | 165,367 | $ | 1,875,626 | $ | 783,892 | $ | 147,771 | $ | 2,972,656 | |||||||||||||||||||||||
Net income | — | — | — | 277,538 | — | 277,538 | |||||||||||||||||||||||||||||
Other comprehensive income (loss) | — | — | — | — | (150,146) | (150,146) | |||||||||||||||||||||||||||||
Dividends - common stock ($0.56 per share) | — | — | — | (92,829) | — | (92,829) | |||||||||||||||||||||||||||||
Common stock issued | — | 35 | 548 | — | — | 583 | |||||||||||||||||||||||||||||
Common stock repurchased | — | (208) | (3,523) | — | — | (3,731) | |||||||||||||||||||||||||||||
Share-based compensation expense | — | — | 7,497 | — | — | 7,497 | |||||||||||||||||||||||||||||
Stock activity under incentive compensation plans | — | 644 | 397 | (591) | — | 450 | |||||||||||||||||||||||||||||
Balance, December 31, 2021 | — | 165,838 | 1,880,545 | 968,010 | (2,375) | 3,012,018 | |||||||||||||||||||||||||||||
Net income | — | — | — | 428,287 | — | 428,287 | |||||||||||||||||||||||||||||
Other comprehensive income (loss) | — | — | — | — | (784,047) | (784,047) | |||||||||||||||||||||||||||||
First Midwest Bancorp, Inc. merger: | |||||||||||||||||||||||||||||||||||
Issuance of common stock | — | 129,365 | 2,316,947 | — | — | 2,446,312 | |||||||||||||||||||||||||||||
Issuance of preferred stock, net of issuance costs | 230,500 | — | 13,219 | — | — | 243,719 | |||||||||||||||||||||||||||||
Cash dividends: | |||||||||||||||||||||||||||||||||||
Common ($0.56 per share) | — | — | — | (163,505) | — | (163,505) | |||||||||||||||||||||||||||||
Preferred ($61.25 per share) | — | — | — | (14,118) | — | (14,118) | |||||||||||||||||||||||||||||
Common stock issued | — | 52 | 757 | — | — | 809 | |||||||||||||||||||||||||||||
Common stock repurchased | — | (3,960) | (67,222) | — | — | (71,182) | |||||||||||||||||||||||||||||
Share-based compensation expense | — | — | 28,656 | — | — | 28,656 | |||||||||||||||||||||||||||||
Stock activity under incentive compensation plans | — | 1,608 | 1,363 | (1,325) | — | 1,646 | |||||||||||||||||||||||||||||
Balance, December 31, 2022 | 230,500 | 292,903 | 4,174,265 | 1,217,349 | (786,422) | 5,128,595 | |||||||||||||||||||||||||||||
Net income | — | — | — | 581,992 | — | 581,992 | |||||||||||||||||||||||||||||
Other comprehensive income (loss) | — | — | — | — | 47,613 | 47,613 | |||||||||||||||||||||||||||||
Cash dividends: | |||||||||||||||||||||||||||||||||||
Common ($0.56 per share) | — | — | — | (163,895) | — | (163,895) | |||||||||||||||||||||||||||||
Preferred ($70.00 per share) | — | — | — | (16,135) | — | (16,135) | |||||||||||||||||||||||||||||
Common stock issued | — | 75 | 1,001 | — | — | 1,076 | |||||||||||||||||||||||||||||
Common stock repurchased | — | (2,640) | (41,668) | — | — | (44,308) | |||||||||||||||||||||||||||||
Share-based compensation expense | — | — | 27,910 | — | — | 27,910 | |||||||||||||||||||||||||||||
Stock activity under incentive compensation plans | — | 2,317 | (1,584) | (681) | — | 52 | |||||||||||||||||||||||||||||
Balance, December 31, 2023 | $ | 230,500 | $ | 292,655 | $ | 4,159,924 | $ | 1,618,630 | $ | (738,809) | $ | 5,562,900 |
Years Ended December 31, | |||||||||||||||||
(dollars in thousands) | 2023 | 2022 | 2021 | ||||||||||||||
Cash Flows From Operating Activities | |||||||||||||||||
Net income | $ | 581,992 | $ | 428,287 | $ | 277,538 | |||||||||||
Adjustments to reconcile net income to cash provided by operating activities: | |||||||||||||||||
Depreciation | 38,180 | 36,436 | 27,276 | ||||||||||||||
Amortization of other intangible assets | 24,155 | 25,857 | 11,336 | ||||||||||||||
Amortization of tax credit investments | 15,367 | 10,961 | 6,770 | ||||||||||||||
Net premium amortization on investment securities | 7,416 | 18,684 | 16,305 | ||||||||||||||
Accretion income related to acquired loans | (22,191) | (72,007) | (16,747) | ||||||||||||||
Share-based compensation expense | 27,910 | 28,656 | 7,497 | ||||||||||||||
Provision (release) for credit losses | 58,887 | 144,799 | (29,622) | ||||||||||||||
Debt securities (gains) losses, net | 6,265 | 88 | (4,327) | ||||||||||||||
Gain on sale of Visa Class B restricted shares | (21,635) | — | — | ||||||||||||||
Gain on sale of health savings accounts | — | (90,673) | — | ||||||||||||||
Net (gains) losses on sales of loans and other assets | (3,074) | 13,114 | (36,677) | ||||||||||||||
Increase in cash surrender value of company-owned life insurance | (15,397) | (14,564) | (10,589) | ||||||||||||||
Residential real estate loans originated for sale | (473,478) | (570,111) | (1,215,015) | ||||||||||||||
Proceeds from sales of residential real estate loans | 472,537 | 620,958 | 1,274,812 | ||||||||||||||
(Increase) decrease in interest receivable | (34,637) | (52,911) | 1,198 | ||||||||||||||
(Increase) decrease in other assets | (66,070) | (40,518) | 2,641 | ||||||||||||||
Increase (decrease) in accrued expenses and other liabilities | (79,885) | 327,369 | 17,984 | ||||||||||||||
Net cash flows provided by (used in) operating activities | 516,342 | 814,425 | 330,380 | ||||||||||||||
Cash Flows From Investing Activities | |||||||||||||||||
Cash received from merger, net | — | 1,912,629 | — | ||||||||||||||
Sale of health savings accounts | — | (290,857) | — | ||||||||||||||
Purchases of investment securities available-for-sale | (1,084,416) | (1,438,572) | (3,321,653) | ||||||||||||||
Purchases of investment securities held-to-maturity | (1,941) | (170,675) | — | ||||||||||||||
Purchases of Federal Home Loan Bank/Federal Reserve Bank stock | (99,158) | (147,394) | — | ||||||||||||||
Purchases of equity securities | (28,408) | (6,348) | (11,000) | ||||||||||||||
Proceeds from maturities, prepayments, and calls of investment securities available-for-sale | 1,066,266 | 1,284,814 | 1,511,510 | ||||||||||||||
Proceeds from sales of investment securities available-for-sale | 96,506 | 20,032 | 198,886 | ||||||||||||||
Proceeds from maturities, prepayments, and calls of investment securities held-to-maturity | 94,511 | 83,962 | — | ||||||||||||||
Proceeds from sales of Federal Home Loan Bank/Federal Reserve Bank stock | 47,738 | 108,698 | 58 | ||||||||||||||
Proceeds from sales of equity securities | 24,636 | 53,029 | 544 | ||||||||||||||
Loan originations and payments, net | (2,673,593) | (3,071,765) | 206,145 | ||||||||||||||
Proceeds from sales of commercial loans | 757,593 | — | — | ||||||||||||||
Proceeds from company-owned life insurance death benefits | 16,252 | 10,361 | 3,375 | ||||||||||||||
Proceeds from sale of premises and equipment and other assets | 3,513 | 4,480 | 29,244 | ||||||||||||||
Purchases of premises and equipment and other assets | (38,375) | (37,901) | (48,692) | ||||||||||||||
Net cash flows provided by (used in) investing activities | (1,818,876) | (1,685,507) | (1,431,583) | ||||||||||||||
Cash Flows From Financing Activities | |||||||||||||||||
Net increase (decrease) in: | |||||||||||||||||
Deposits | 2,234,350 | (435,717) | 1,531,742 | ||||||||||||||
Federal funds purchased and interbank borrowings | (581,099) | 581,213 | (890) | ||||||||||||||
Securities sold under agreements to repurchase | (147,598) | (94,665) | (38,891) | ||||||||||||||
Other borrowings | 16,938 | 177,146 | 36,187 | ||||||||||||||
Payments for maturities of Federal Home Loan Bank advances | (2,250,149) | (2,102,506) | (146,505) | ||||||||||||||
Payments for modification of Federal Home Loan Bank advances | — | — | (2,156) | ||||||||||||||
Proceeds from Federal Home Loan Bank advances | 2,700,000 | 2,900,000 | 50,000 | ||||||||||||||
Cash dividends paid | (180,030) | (177,623) | (92,829) | ||||||||||||||
Common stock repurchased | (44,308) | (71,182) | (3,731) | ||||||||||||||
Common stock issued | 1,076 | 809 | 583 | ||||||||||||||
Net cash flows provided by (used in) financing activities | 1,749,180 | 777,475 | 1,333,510 | ||||||||||||||
Net increase (decrease) in cash and cash equivalents | 446,646 | (93,607) | 232,307 | ||||||||||||||
Cash and cash equivalents at beginning of period | 728,412 | 822,019 | 589,712 | ||||||||||||||
Cash and cash equivalents at end of period | $ | 1,175,058 | $ | 728,412 | $ | 822,019 |
Years Ended December 31, | |||||||||||||||||
(dollars in thousands) | 2023 | 2022 | 2021 | ||||||||||||||
Cash payments: | |||||||||||||||||
Interest | $ | 666,121 | $ | 118,165 | $ | 42,196 | |||||||||||
Income taxes, net of refunds | 190,303 | 66,109 | 31,875 | ||||||||||||||
Noncash Investing and Financing Activities: | |||||||||||||||||
Securities transferred from available-for-sale to held-to-maturity | — | 2,986,736 | — | ||||||||||||||
Transfer of premises and equipment to assets held-for-sale | — | 7,905 | 9,539 | ||||||||||||||
Operating lease right-of-use assets obtained in exchange for lease obligations | 20,260 | 28,265 | 776 | ||||||||||||||
Finance lease right-of-use assets obtained in exchange for lease obligations | 10,019 | (966) | 7,477 |
(dollars and shares in thousands) | February 15, 2022 | ||||
Assets | |||||
Cash and cash equivalents | $ | 1,912,629 | |||
Investment securities | 3,526,278 | ||||
FHLB/Federal Reserve Bank stock | 106,097 | ||||
Loans held-for-sale | 13,809 | ||||
Loans, net of allowance for credit losses | 14,298,873 | ||||
Premises and equipment | 111,867 | ||||
Operating lease right-of-use assets | 129,698 | ||||
Accrued interest receivable | 53,502 | ||||
Goodwill | 961,722 | ||||
Other intangible assets | 117,584 | ||||
Company-owned life insurance | 301,025 | ||||
Other assets | 317,258 | ||||
Total assets | $ | 21,850,342 | |||
Liabilities | |||||
Deposits | $ | 17,249,404 | |||
Securities sold under agreements to repurchase | 135,194 | ||||
Federal Home Loan Bank advances | 1,158,623 | ||||
Other borrowings | 274,569 | ||||
Accrued expenses and other liabilities | 342,369 | ||||
Total liabilities | $ | 19,160,159 | |||
Fair value of consideration | |||||
Preferred stock | $ | 243,870 | |||
Common stock (129,365 shares issued at $18.92 per share) | 2,446,312 | ||||
Total consideration | $ | 2,690,182 |
(dollars in thousands) | Amortized Cost | Unrealized Gains | Unrealized Losses | Basis Adjustments (1) | Fair Value | ||||||||||||
December 31, 2023 | |||||||||||||||||
Available-for-Sale | |||||||||||||||||
U.S. Treasury | $ | 449,817 | $ | 154 | $ | (11,941) | $ | (41,297) | $ | 396,733 | |||||||
U.S. government-sponsored entities and agencies | 1,487,879 | 33 | (192,717) | (63,931) | 1,231,264 | ||||||||||||
Mortgage-backed securities - Agency | 4,835,319 | 3,093 | (621,852) | — | 4,216,560 | ||||||||||||
States and political subdivisions | 554,509 | 878 | (23,057) | 2,930 | 535,260 | ||||||||||||
Pooled trust preferred securities | 13,797 | — | (2,460) | — | 11,337 | ||||||||||||
Other securities | 343,568 | 449 | (22,116) | — | 321,901 | ||||||||||||
Total available-for-sale securities | $ | 7,684,889 | $ | 4,607 | $ | (874,143) | $ | (102,298) | $ | 6,713,055 | |||||||
Held-to-Maturity | |||||||||||||||||
U.S. government-sponsored entities and agencies | $ | 825,953 | $ | — | $ | (154,827) | $ | — | $ | 671,126 | |||||||
Mortgage-backed securities - Agency | 1,029,131 | — | (147,137) | — | 881,994 | ||||||||||||
States and political subdivisions | 1,158,559 | 1,800 | (112,141) | — | 1,048,218 | ||||||||||||
Allowance for securities held-to-maturity | (150) | — | — | — | (150) | ||||||||||||
Total held-to-maturity securities | $ | 3,013,493 | $ | 1,800 | $ | (414,105) | $ | — | $ | 2,601,188 | |||||||
December 31, 2022 | |||||||||||||||||
Available-for-Sale | |||||||||||||||||
U.S. Treasury | $ | 253,148 | $ | 5 | $ | (5,189) | $ | (47,037) | $ | 200,927 | |||||||
U.S. government-sponsored entities and agencies | 1,451,736 | — | (169,248) | (107,408) | 1,175,080 | ||||||||||||
Mortgage-backed securities - Agency | 4,986,354 | 976 | (617,428) | — | 4,369,902 | ||||||||||||
States and political subdivisions | 688,159 | 1,789 | (26,096) | — | 663,852 | ||||||||||||
Pooled trust preferred securities | 13,783 | — | (2,972) | — | 10,811 | ||||||||||||
Other securities | 379,423 | 258 | (26,541) | — | 353,140 | ||||||||||||
Total available-for-sale securities | $ | 7,772,603 | $ | 3,028 | $ | (847,474) | $ | (154,445) | $ | 6,773,712 | |||||||
Held-to-Maturity | |||||||||||||||||
U.S. government-sponsored entities and agencies | $ | 819,168 | $ | — | $ | (162,810) | $ | — | $ | 656,358 | |||||||
Mortgage-backed securities - Agency | 1,106,817 | — | (123,854) | — | 982,963 | ||||||||||||
States and political subdivisions | 1,163,312 | 221 | (159,022) | — | 1,004,511 | ||||||||||||
Allowance for securities held-to-maturity | (150) | — | — | — | (150) | ||||||||||||
Total held-to-maturity securities | $ | 3,089,147 | $ | 221 | $ | (445,686) | $ | — | $ | 2,643,682 |
Years Ended December 31, | |||||||||||
(dollars in thousands) | 2023 | 2022 | 2021 | ||||||||
Proceeds | $ | 154,339 | $ | 90,840 | $ | 357,704 | |||||
Realized gains | 1,006 | 531 | 4,505 | ||||||||
Realized losses | (7,271) | (619) | (178) |
At December 31, 2023 | |||||||||||
(dollars in thousands) | Amortized Cost | Fair Value | Weighted Average Yield | ||||||||
Maturity | |||||||||||
Available-for-Sale | |||||||||||
Within one year | $ | 378,992 | $ | 375,976 | 4.37 | % | |||||
One to five years | 1,875,152 | 1,736,452 | 3.14 | % | |||||||
Five to ten years | 3,944,940 | 3,408,082 | 2.39 | % | |||||||
Beyond ten years | 1,485,805 | 1,192,545 | 2.60 | % | |||||||
Total | $ | 7,684,889 | $ | 6,713,055 | 2.71 | % | |||||
Held-to-Maturity | |||||||||||
One to five years | $ | 161,440 | $ | 134,333 | 2.65 | % | |||||
Five to ten years | 1,183,893 | 1,040,925 | 2.66 | % | |||||||
Beyond ten years | 1,668,160 | 1,425,930 | 2.72 | % | |||||||
Total | $ | 3,013,493 | $ | 2,601,188 | 2.69 | % |
Less than 12 months | 12 months or longer | Total | ||||||||||||||||||||||||
(dollars in thousands) | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | ||||||||||||||||||||
December 31, 2023 | ||||||||||||||||||||||||||
Available-for-Sale | ||||||||||||||||||||||||||
U.S. Treasury | $ | 8,937 | $ | (42) | $ | 191,027 | $ | (11,899) | $ | 199,964 | $ | (11,941) | ||||||||||||||
U.S. government-sponsored entities and agencies | — | — | 1,189,314 | (192,717) | 1,189,314 | (192,717) | ||||||||||||||||||||
Mortgage-backed securities - Agency | 90,145 | (710) | 3,835,552 | (621,142) | 3,925,697 | (621,852) | ||||||||||||||||||||
States and political subdivisions | 86,865 | (495) | 259,767 | (22,562) | 346,632 | (23,057) | ||||||||||||||||||||
Pooled trust preferred securities | — | — | 11,337 | (2,460) | 11,337 | (2,460) | ||||||||||||||||||||
Other securities | 39,032 | (229) | 255,888 | (21,887) | 294,920 | (22,116) | ||||||||||||||||||||
Total available-for-sale | $ | 224,979 | $ | (1,476) | $ | 5,742,885 | $ | (872,667) | $ | 5,967,864 | $ | (874,143) | ||||||||||||||
December 31, 2022 | ||||||||||||||||||||||||||
Available-for-Sale | ||||||||||||||||||||||||||
U.S. Treasury | $ | 130,967 | $ | (3,264) | $ | 66,992 | $ | (1,925) | $ | 197,959 | $ | (5,189) | ||||||||||||||
U.S. government-sponsored entities and agencies | 454,854 | (75,795) | 720,226 | (93,453) | 1,175,080 | (169,248) | ||||||||||||||||||||
Mortgage-backed securities - Agency | 3,207,319 | (358,507) | 1,116,205 | (258,921) | 4,323,524 | (617,428) | ||||||||||||||||||||
States and political subdivisions | 414,813 | (25,555) | 2,703 | (541) | 417,516 | (26,096) | ||||||||||||||||||||
Pooled trust preferred securities | — | — | 10,811 | (2,972) | 10,811 | (2,972) | ||||||||||||||||||||
Other securities | 257,775 | (17,045) | 75,309 | (9,496) | 333,084 | (26,541) | ||||||||||||||||||||
Total available-for-sale | $ | 4,465,728 | $ | (480,166) | $ | 1,992,246 | $ | (367,308) | $ | 6,457,974 | $ | (847,474) |
Less than 12 months | 12 months or longer | Total | |||||||||||||||||||||||||||||||||
(dollars in thousands) | Fair Value | Unrecognized Losses | Fair Value | Unrecognized Losses | Fair Value | Unrecognized Losses | |||||||||||||||||||||||||||||
December 31, 2023 | |||||||||||||||||||||||||||||||||||
Held-to-Maturity | |||||||||||||||||||||||||||||||||||
U.S. government-sponsored entities and agencies | $ | — | $ | — | $ | 671,126 | $ | (154,827) | $ | 671,126 | $ | (154,827) | |||||||||||||||||||||||
Mortgage-backed securities - Agency | — | — | 881,994 | (147,137) | 881,994 | (147,137) | |||||||||||||||||||||||||||||
States and political subdivisions | — | — | 977,154 | (112,141) | 977,154 | (112,141) | |||||||||||||||||||||||||||||
Total held-to-maturity | $ | — | $ | — | $ | 2,530,274 | $ | (414,105) | $ | 2,530,274 | $ | (414,105) | |||||||||||||||||||||||
December 31, 2022 | |||||||||||||||||||||||||||||||||||
Held-to-Maturity | |||||||||||||||||||||||||||||||||||
U.S. government-sponsored entities and agencies | $ | 354,293 | $ | (110,523) | $ | 302,066 | $ | (52,287) | $ | 656,359 | $ | (162,810) | |||||||||||||||||||||||
Mortgage-backed securities - Agency | 367,849 | (42,438) | 615,114 | (81,416) | 982,963 | (123,854) | |||||||||||||||||||||||||||||
States and political subdivisions | 838,689 | (127,355) | 135,573 | (31,667) | 974,262 | (159,022) | |||||||||||||||||||||||||||||
Total held-to-maturity | $ | 1,560,831 | $ | (280,316) | $ | 1,052,753 | $ | (165,370) | $ | 2,613,584 | $ | (445,686) | |||||||||||||||||||||||
Balance Sheet Line Item | Portfolio Segment Reclassifications | Portfolio Segment After Reclassifications | |||||||||||||||
(dollars in thousands) | |||||||||||||||||
December 31, 2023 | |||||||||||||||||
Commercial (1) | $ | 9,512,230 | $ | (232,764) | $ | 9,279,466 | |||||||||||
Commercial real estate | 14,140,629 | (169,058) | 13,971,571 | ||||||||||||||
BBCC | N/A | 401,822 | 401,822 | ||||||||||||||
Residential real estate | 6,699,443 | — | 6,699,443 | ||||||||||||||
Consumer | 2,639,625 | (2,639,625) | N/A | ||||||||||||||
Indirect | N/A | 1,050,982 | 1,050,982 | ||||||||||||||
Direct | N/A | 523,172 | 523,172 | ||||||||||||||
Home equity | N/A | 1,065,471 | 1,065,471 | ||||||||||||||
Total loans (2) | 32,991,927 | — | 32,991,927 | ||||||||||||||
Allowance for credit losses on loans | (307,610) | — | (307,610) | ||||||||||||||
Net loans | $ | 32,684,317 | $ | — | $ | 32,684,317 | |||||||||||
December 31, 2022 | |||||||||||||||||
Commercial (1) | $ | 9,508,904 | $ | (210,280) | $ | 9,298,624 | |||||||||||
Commercial real estate | 12,457,070 | (158,322) | 12,298,748 | ||||||||||||||
BBCC | N/A | 368,602 | 368,602 | ||||||||||||||
Residential real estate | 6,460,441 | — | 6,460,441 | ||||||||||||||
Consumer | 2,697,226 | (2,697,226) | N/A | ||||||||||||||
Indirect | N/A | 1,034,257 | 1,034,257 | ||||||||||||||
Direct | N/A | 629,186 | 629,186 | ||||||||||||||
Home equity | N/A | 1,033,783 | 1,033,783 | ||||||||||||||
Total loans (2) | 31,123,641 | — | 31,123,641 | ||||||||||||||
Allowance for credit losses on loans | (303,671) | — | (303,671) | ||||||||||||||
Net loans | $ | 30,819,970 | $ | — | $ | 30,819,970 |
(dollars in thousands) | Balance at Beginning of Period | Allowance Established for Acquired PCD Loans | Charge-offs | Recoveries | Provision (Release) for Loan Losses | Balance at End of Period | |||||||||||||||||||||||||||||
Year Ended December 31, 2023 | |||||||||||||||||||||||||||||||||||
Commercial | $ | 120,612 | $ | — | $ | (41,451) | $ | 4,172 | $ | 35,000 | $ | 118,333 | |||||||||||||||||||||||
Commercial real estate | 138,244 | — | (11,198) | 2,417 | 25,636 | 155,099 | |||||||||||||||||||||||||||||
BBCC | 2,431 | — | (1,650) | 275 | 1,831 | 2,887 | |||||||||||||||||||||||||||||
Residential real estate | 21,916 | — | (256) | 1,268 | (2,091) | 20,837 | |||||||||||||||||||||||||||||
Indirect | 1,532 | — | (2,948) | 1,559 | 1,093 | 1,236 | |||||||||||||||||||||||||||||
Direct | 12,116 | — | (10,517) | 2,331 | (761) | 3,169 | |||||||||||||||||||||||||||||
Home equity | 6,820 | — | (443) | 531 | (859) | 6,049 | |||||||||||||||||||||||||||||
Total | $ | 303,671 | $ | — | $ | (68,463) | $ | 12,553 | $ | 59,849 | $ | 307,610 | |||||||||||||||||||||||
Year Ended December 31, 2022 | |||||||||||||||||||||||||||||||||||
Commercial | $ | 27,232 | $ | 38,780 | $ | (6,885) | $ | 4,610 | $ | 56,875 | $ | 120,612 | |||||||||||||||||||||||
Commercial real estate | 64,004 | 49,419 | (6,519) | 1,095 | 30,245 | 138,244 | |||||||||||||||||||||||||||||
BBCC | 2,458 | — | (85) | 281 | (223) | 2,431 | |||||||||||||||||||||||||||||
Residential real estate | 9,347 | 136 | (344) | 760 | 12,017 | 21,916 | |||||||||||||||||||||||||||||
Indirect | 1,743 | — | (2,525) | 1,263 | 1,051 | 1,532 | |||||||||||||||||||||||||||||
Direct | 528 | 31 | (10,799) | 2,557 | 19,799 | 12,116 | |||||||||||||||||||||||||||||
Home equity | 2,029 | 723 | (124) | 616 | 3,576 | 6,820 | |||||||||||||||||||||||||||||
Total | $ | 107,341 | $ | 89,089 | $ | (27,281) | $ | 11,182 | $ | 123,340 | $ | 303,671 | |||||||||||||||||||||||
Year Ended December 31, 2021 | |||||||||||||||||||||||||||||||||||
Commercial | $ | 30,567 | $ | — | $ | (1,228) | $ | 791 | $ | (2,898) | $ | 27,232 | |||||||||||||||||||||||
Commercial real estate | 75,810 | — | (264) | 4,403 | (15,945) | 64,004 | |||||||||||||||||||||||||||||
BBCC | 6,120 | — | (144) | 105 | (3,623) | 2,458 | |||||||||||||||||||||||||||||
Residential real estate | 12,608 | — | (346) | 339 | (3,254) | 9,347 | |||||||||||||||||||||||||||||
Indirect | 3,580 | — | (1,087) | 1,682 | (2,432) | 1,743 | |||||||||||||||||||||||||||||
Direct | 855 | — | (1,159) | 777 | 55 | 528 | |||||||||||||||||||||||||||||
Home equity | 1,848 | — | (82) | 978 | (715) | 2,029 | |||||||||||||||||||||||||||||
Total | $ | 131,388 | $ | — | $ | (4,310) | $ | 9,075 | $ | (28,812) | $ | 107,341 |
Years Ended December 31, | |||||||||||||||||
(dollars in thousands) | 2023 | 2022 | 2021 | ||||||||||||||
Balance at beginning of period | $ | 32,188 | $ | 10,879 | $ | 11,689 | |||||||||||
Provision for credit losses on unfunded loan commitments acquired during the period | — | 11,013 | — | ||||||||||||||
Provision (release) for credit losses on unfunded loan commitments | (962) | 10,296 | (810) | ||||||||||||||
Balance at end of period | $ | 31,226 | $ | 32,188 | $ | 10,879 |
Origination Year | Revolving to Term | ||||||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving | Total | |||||||||||||||||||||||||||||||||||||||||||||
December 31, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Risk Rating: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 1,826,289 | $ | 1,573,669 | $ | 985,964 | $ | 520,883 | $ | 450,911 | $ | 495,979 | $ | 2,051,985 | $ | 651,953 | $ | 8,557,633 | |||||||||||||||||||||||||||||||||||
Criticized | 20,038 | 90,031 | 19,953 | 36,906 | 25,756 | 47,357 | 89,765 | 44,348 | 374,154 | ||||||||||||||||||||||||||||||||||||||||||||
Classified: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Substandard | 27,271 | 41,164 | 27,990 | 37,618 | 10,461 | 29,981 | 72,703 | 56,716 | 303,904 | ||||||||||||||||||||||||||||||||||||||||||||
Nonaccrual | 32 | 7,034 | — | — | 823 | 3,411 | — | 5,461 | 16,761 | ||||||||||||||||||||||||||||||||||||||||||||
Doubtful | — | 7,261 | 5,925 | 4,875 | 1,742 | 7,211 | — | — | 27,014 | ||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 1,873,630 | $ | 1,719,159 | $ | 1,039,832 | $ | 600,282 | $ | 489,693 | $ | 583,939 | $ | 2,214,453 | $ | 758,478 | $ | 9,279,466 | |||||||||||||||||||||||||||||||||||
Commercial real estate: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Risk Rating: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 2,177,841 | $ | 3,515,702 | $ | 2,563,638 | $ | 1,576,044 | $ | 1,010,351 | $ | 1,161,119 | $ | 103,332 | $ | 960,386 | $ | 13,068,413 | |||||||||||||||||||||||||||||||||||
Criticized | 69,648 | 69,946 | 68,708 | 27,059 | 52,107 | 95,896 | 3,893 | 64,730 | 451,987 | ||||||||||||||||||||||||||||||||||||||||||||
Classified: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Substandard | 26,638 | 56,423 | 21,401 | 28,983 | 61,186 | 49,558 | — | 48,760 | 292,949 | ||||||||||||||||||||||||||||||||||||||||||||
Nonaccrual | — | 21,919 | 10,706 | 1,975 | 1,634 | 8,632 | — | 1,400 | 46,266 | ||||||||||||||||||||||||||||||||||||||||||||
Doubtful | 5,360 | 429 | 30,897 | 2,306 | 37,777 | 35,187 | — | — | 111,956 | ||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 2,279,487 | $ | 3,664,419 | $ | 2,695,350 | $ | 1,636,367 | $ | 1,163,055 | $ | 1,350,392 | $ | 107,225 | $ | 1,075,276 | $ | 13,971,571 | |||||||||||||||||||||||||||||||||||
BBCC: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Risk Rating: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 81,102 | $ | 64,583 | $ | 44,307 | $ | 38,086 | $ | 27,557 | $ | 19,028 | $ | 68,807 | $ | 33,361 | $ | 376,831 | |||||||||||||||||||||||||||||||||||
Criticized | — | — | 857 | 700 | 1,001 | 349 | 2,144 | 12,728 | 17,779 | ||||||||||||||||||||||||||||||||||||||||||||
Classified: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Substandard | 436 | 193 | 252 | — | — | 604 | 15 | 1,006 | 2,506 | ||||||||||||||||||||||||||||||||||||||||||||
Nonaccrual | — | — | 482 | — | 4 | 1,105 | — | 1,402 | 2,993 | ||||||||||||||||||||||||||||||||||||||||||||
Doubtful | 302 | 727 | 254 | 286 | 60 | 84 | — | — | 1,713 | ||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 81,840 | $ | 65,503 | $ | 46,152 | $ | 39,072 | $ | 28,622 | $ | 21,170 | $ | 70,966 | $ | 48,497 | $ | 401,822 |
Origination Year | Revolving to Term | ||||||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands) | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving | Total | |||||||||||||||||||||||||||||||||||||||||||||
December 31, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Risk Rating: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 2,388,618 | $ | 1,754,364 | $ | 796,340 | $ | 738,208 | $ | 362,986 | $ | 388,617 | $ | 1,988,763 | $ | 329,119 | $ | 8,747,015 | |||||||||||||||||||||||||||||||||||
Criticized | 40,856 | 30,661 | 63,557 | 33,490 | 9,195 | 5,312 | 61,036 | 4,327 | 248,434 | ||||||||||||||||||||||||||||||||||||||||||||
Classified: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Substandard | 37,223 | 47,522 | 16,540 | 22,925 | 4,844 | 21,204 | 67,402 | 25,143 | 242,803 | ||||||||||||||||||||||||||||||||||||||||||||
Nonaccrual | 3,627 | 1,453 | 566 | — | — | — | 1,634 | 6,623 | 13,903 | ||||||||||||||||||||||||||||||||||||||||||||
Doubtful | 2,821 | 17,604 | 3,720 | 8,005 | 5,968 | 8,351 | — | — | 46,469 | ||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 2,473,145 | $ | 1,851,604 | $ | 880,723 | $ | 802,628 | $ | 382,993 | $ | 423,484 | $ | 2,118,835 | $ | 365,212 | $ | 9,298,624 | |||||||||||||||||||||||||||||||||||
Commercial real estate: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Risk Rating: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 3,066,960 | $ | 2,828,758 | $ | 1,989,000 | $ | 1,219,025 | $ | 675,572 | $ | 1,018,719 | $ | 57,818 | $ | 689,553 | $ | 11,545,405 | |||||||||||||||||||||||||||||||||||
Criticized | 75,306 | 34,422 | 22,569 | 82,637 | 86,504 | 56,864 | — | 23,282 | 381,584 | ||||||||||||||||||||||||||||||||||||||||||||
Classified: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Substandard | 46,231 | 16,928 | 24,319 | 78,468 | 57,824 | 21,591 | — | 4,108 | 249,469 | ||||||||||||||||||||||||||||||||||||||||||||
Nonaccrual | 3,151 | 9,541 | 5,014 | — | 2,312 | 22,155 | — | 3,257 | 45,430 | ||||||||||||||||||||||||||||||||||||||||||||
Doubtful | 1,934 | 38,386 | 10,011 | 4,605 | 1,523 | 20,401 | — | — | 76,860 | ||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 3,193,582 | $ | 2,928,035 | $ | 2,050,913 | $ | 1,384,735 | $ | 823,735 | $ | 1,139,730 | $ | 57,818 | $ | 720,200 | $ | 12,298,748 | |||||||||||||||||||||||||||||||||||
BBCC: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Risk Rating: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 90,341 | $ | 64,161 | $ | 52,304 | $ | 36,868 | $ | 23,618 | $ | 11,333 | $ | 60,016 | $ | 18,881 | $ | 357,522 | |||||||||||||||||||||||||||||||||||
Criticized | 1,504 | 525 | 368 | 692 | 353 | — | 1,006 | 1,603 | 6,051 | ||||||||||||||||||||||||||||||||||||||||||||
Classified: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Substandard | 811 | 143 | — | 421 | — | — | 543 | 682 | 2,600 | ||||||||||||||||||||||||||||||||||||||||||||
Nonaccrual | 42 | 37 | 118 | — | 429 | 284 | — | 639 | 1,549 | ||||||||||||||||||||||||||||||||||||||||||||
Doubtful | 40 | 107 | 439 | 157 | 64 | 73 | — | — | 880 | ||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 92,738 | $ | 64,973 | $ | 53,229 | $ | 38,138 | $ | 24,464 | $ | 11,690 | $ | 61,565 | $ | 21,805 | $ | 368,602 |
Origination Year | Revolving to Term | ||||||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving | Total | |||||||||||||||||||||||||||||||||||||||||||||
December 31, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential real estate: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Performing | $ | 453,743 | $ | 1,508,671 | $ | 1,836,078 | $ | 1,705,131 | $ | 430,783 | $ | 722,987 | $ | — | $ | 279 | $ | 6,657,672 | |||||||||||||||||||||||||||||||||||
Nonperforming | 116 | 4,563 | 4,004 | 3,375 | 4,078 | 25,635 | — | — | 41,771 | ||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 453,859 | $ | 1,513,234 | $ | 1,840,082 | $ | 1,708,506 | $ | 434,861 | $ | 748,622 | $ | — | $ | 279 | $ | 6,699,443 | |||||||||||||||||||||||||||||||||||
Indirect: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Performing | $ | 393,369 | $ | 355,822 | $ | 162,735 | $ | 82,871 | $ | 37,967 | $ | 13,815 | $ | — | $ | 196 | $ | 1,046,775 | |||||||||||||||||||||||||||||||||||
Nonperforming | 372 | 1,472 | 1,207 | 547 | 318 | 291 | — | — | 4,207 | ||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 393,741 | $ | 357,294 | $ | 163,942 | $ | 83,418 | $ | 38,285 | $ | 14,106 | $ | — | $ | 196 | $ | 1,050,982 | |||||||||||||||||||||||||||||||||||
Direct: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Performing | $ | 109,372 | $ | 90,310 | $ | 92,491 | $ | 48,387 | $ | 29,659 | $ | 67,129 | $ | 75,080 | $ | 4,852 | $ | 517,280 | |||||||||||||||||||||||||||||||||||
Nonperforming | 67 | 531 | 517 | 560 | 210 | 3,872 | 124 | 11 | 5,892 | ||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 109,439 | $ | 90,841 | $ | 93,008 | $ | 48,947 | $ | 29,869 | $ | 71,001 | $ | 75,204 | $ | 4,863 | $ | 523,172 | |||||||||||||||||||||||||||||||||||
Home equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Performing | $ | 290 | $ | 164 | $ | 160 | $ | 140 | $ | 679 | $ | 4,483 | $ | 1,019,389 | $ | 23,918 | $ | 1,049,223 | |||||||||||||||||||||||||||||||||||
Nonperforming | — | 310 | 328 | 404 | 741 | 4,327 | 2,844 | 7,294 | 16,248 | ||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 290 | $ | 474 | $ | 488 | $ | 544 | $ | 1,420 | $ | 8,810 | $ | 1,022,233 | $ | 31,212 | $ | 1,065,471 | |||||||||||||||||||||||||||||||||||
Origination Year | Revolving to Term | ||||||||||||||||||||||||||||||||||||||||||||||||||||
2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving | Total | ||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential real estate: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Performing | $ | 1,327,168 | $ | 1,945,792 | $ | 1,825,762 | $ | 478,529 | $ | 136,260 | $ | 712,175 | $ | 7 | $ | 88 | $ | 6,425,781 | |||||||||||||||||||||||||||||||||||
Nonperforming | 59 | 529 | 861 | 873 | 1,826 | 30,512 | — | — | 34,660 | ||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 1,327,227 | $ | 1,946,321 | $ | 1,826,623 | $ | 479,402 | $ | 138,086 | $ | 742,687 | $ | 7 | $ | 88 | $ | 6,460,441 | |||||||||||||||||||||||||||||||||||
Indirect: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Performing | $ | 504,410 | $ | 249,407 | $ | 144,265 | $ | 82,304 | $ | 31,484 | $ | 19,095 | $ | — | $ | 62 | $ | 1,031,027 | |||||||||||||||||||||||||||||||||||
Nonperforming | 348 | 1,074 | 645 | 531 | 304 | 328 | — | — | 3,230 | ||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 504,758 | $ | 250,481 | $ | 144,910 | $ | 82,835 | $ | 31,788 | $ | 19,423 | $ | — | $ | 62 | $ | 1,034,257 | |||||||||||||||||||||||||||||||||||
Direct: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Performing | $ | 132,934 | $ | 164,126 | $ | 77,406 | $ | 57,919 | $ | 45,299 | $ | 59,212 | $ | 87,622 | $ | 671 | $ | 625,189 | |||||||||||||||||||||||||||||||||||
Nonperforming | 115 | 851 | 614 | 205 | 327 | 1,526 | 5 | 354 | 3,997 | ||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 133,049 | $ | 164,977 | $ | 78,020 | $ | 58,124 | $ | 45,626 | $ | 60,738 | $ | 87,627 | $ | 1,025 | $ | 629,186 | |||||||||||||||||||||||||||||||||||
Home equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Performing | $ | 919 | $ | 896 | $ | 1,849 | $ | 1,497 | $ | 983 | $ | 11,646 | $ | 990,001 | $ | 14,792 | $ | 1,022,583 | |||||||||||||||||||||||||||||||||||
Nonperforming | 166 | 160 | 166 | 446 | 794 | 4,308 | 1,698 | 3,462 | 11,200 | ||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 1,085 | $ | 1,056 | $ | 2,015 | $ | 1,943 | $ | 1,777 | $ | 15,954 | $ | 991,699 | $ | 18,254 | $ | 1,033,783 |
Origination Year | |||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving | Total | |||||||||||||||||||||||||||||||||||||||
Year Ended December 31, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||
Commercial | $ | — | $ | 6,475 | $ | 24,022 | $ | 120 | $ | 7,245 | $ | 2,880 | $ | 709 | $ | 41,451 | |||||||||||||||||||||||||||||||
Commercial real estate | — | 54 | 2,808 | 2,144 | — | 6,192 | — | 11,198 | |||||||||||||||||||||||||||||||||||||||
BBCC | 670 | 548 | 362 | 70 | — | — | — | 1,650 | |||||||||||||||||||||||||||||||||||||||
Residential real estate | — | — | — | — | — | 256 | — | 256 | |||||||||||||||||||||||||||||||||||||||
Indirect | 271 | 1,447 | 787 | 159 | 152 | 132 | — | 2,948 | |||||||||||||||||||||||||||||||||||||||
Direct | 173 | 1,899 | 2,367 | 746 | 1,207 | 543 | 3,582 | 10,517 | |||||||||||||||||||||||||||||||||||||||
Home equity | — | — | — | 35 | — | 408 | — | 443 | |||||||||||||||||||||||||||||||||||||||
Total gross charge-offs | $ | 1,114 | $ | 10,423 | $ | 30,346 | $ | 3,274 | $ | 8,604 | $ | 10,411 | $ | 4,291 | $ | 68,463 |
(dollars in thousands) | 30-59 Days Past Due | 60-89 Days Past Due | Past Due 90 Days or More | Total Past Due | Current | Total Loans | |||||||||||||||||||||||||||||
December 31, 2023 | |||||||||||||||||||||||||||||||||||
Commercial | $ | 16,128 | $ | 1,332 | $ | 4,861 | $ | 22,321 | $ | 9,257,145 | $ | 9,279,466 | |||||||||||||||||||||||
Commercial real estate | 9,081 | 5,254 | 30,660 | 44,995 | 13,926,576 | 13,971,571 | |||||||||||||||||||||||||||||
BBCC | 1,368 | 134 | 977 | 2,479 | 399,343 | 401,822 | |||||||||||||||||||||||||||||
Residential | 12,358 | 367 | 15,249 | 27,974 | 6,671,469 | 6,699,443 | |||||||||||||||||||||||||||||
Indirect | 7,025 | 1,854 | 1,342 | 10,221 | 1,040,761 | 1,050,982 | |||||||||||||||||||||||||||||
Direct | 5,436 | 1,455 | 1,787 | 8,678 | 514,494 | 523,172 | |||||||||||||||||||||||||||||
Home equity | 7,791 | 2,347 | 6,659 | 16,797 | 1,048,674 | 1,065,471 | |||||||||||||||||||||||||||||
Total | $ | 59,187 | $ | 12,743 | $ | 61,535 | $ | 133,465 | $ | 32,858,462 | $ | 32,991,927 | |||||||||||||||||||||||
December 31, 2022 | |||||||||||||||||||||||||||||||||||
Commercial | $ | 14,147 | $ | 4,801 | $ | 11,080 | $ | 30,028 | $ | 9,268,596 | $ | 9,298,624 | |||||||||||||||||||||||
Commercial real estate | 47,240 | 1,312 | 32,892 | 81,444 | 12,217,304 | 12,298,748 | |||||||||||||||||||||||||||||
BBCC | 730 | 365 | 603 | 1,698 | 366,904 | 368,602 | |||||||||||||||||||||||||||||
Residential | 24,181 | 5,033 | 11,753 | 40,967 | 6,419,474 | 6,460,441 | |||||||||||||||||||||||||||||
Indirect | 6,302 | 2,118 | 958 | 9,378 | 1,024,879 | 1,034,257 | |||||||||||||||||||||||||||||
Direct | 5,404 | 2,118 | 1,928 | 9,450 | 619,736 | 629,186 | |||||||||||||||||||||||||||||
Home equity | 6,585 | 1,966 | 4,707 | 13,258 | 1,020,525 | 1,033,783 | |||||||||||||||||||||||||||||
Total | $ | 104,589 | $ | 17,713 | $ | 63,921 | $ | 186,223 | $ | 30,937,418 | $ | 31,123,641 |
December 31, 2023 | December 31, 2022 | ||||||||||||||||||||||||||||||||||
(dollars in thousands) | Nonaccrual Amortized Cost | Nonaccrual With No Related Allowance | Past Due 90 Days or More and Accruing | Nonaccrual Amortized Cost | Nonaccrual With No Related Allowance | Past Due 90 Days or More and Accruing | |||||||||||||||||||||||||||||
Commercial | $ | 43,775 | $ | 13,143 | $ | 242 | $ | 60,372 | $ | 7,873 | $ | 152 | |||||||||||||||||||||||
Commercial real estate | 158,222 | 24,507 | 585 | 122,290 | 33,445 | — | |||||||||||||||||||||||||||||
BBCC | 4,706 | — | 95 | 2,429 | — | — | |||||||||||||||||||||||||||||
Residential | 41,771 | — | — | 34,660 | — | 1,808 | |||||||||||||||||||||||||||||
Indirect | 4,207 | — | 8 | 3,230 | — | 28 | |||||||||||||||||||||||||||||
Direct | 5,892 | — | 31 | 3,997 | — | 133 | |||||||||||||||||||||||||||||
Home equity | 16,248 | — | — | 11,200 | — | 529 | |||||||||||||||||||||||||||||
Total | $ | 274,821 | $ | 37,650 | $ | 961 | $ | 238,178 | $ | 41,318 | $ | 2,650 | |||||||||||||||||||||||
Type of Collateral | |||||||||||||||||||||||||||||
(dollars in thousands) | Real Estate | Blanket Lien | Investment Securities/Cash | Auto | Other | ||||||||||||||||||||||||
December 31, 2023 | |||||||||||||||||||||||||||||
Commercial | $ | 14,303 | $ | 24,729 | $ | 2,577 | $ | 280 | $ | 328 | |||||||||||||||||||
Commercial Real Estate | 146,425 | — | 1,167 | — | 6,107 | ||||||||||||||||||||||||
BBCC | 3,522 | 794 | — | 390 | — | ||||||||||||||||||||||||
Residential | 41,771 | — | — | — | — | ||||||||||||||||||||||||
Indirect | — | — | — | 4,207 | — | ||||||||||||||||||||||||
Direct | 4,727 | 1 | 3 | 366 | 29 | ||||||||||||||||||||||||
Home equity | 16,248 | — | — | — | — | ||||||||||||||||||||||||
Total | $ | 226,996 | $ | 25,524 | $ | 3,747 | $ | 5,243 | $ | 6,464 | |||||||||||||||||||
December 31, 2022 | |||||||||||||||||||||||||||||
Commercial | $ | 8,962 | $ | 42,754 | $ | 2,690 | $ | 1,611 | $ | 980 | |||||||||||||||||||
Commercial Real Estate | 108,871 | — | 1,718 | — | 6,411 | ||||||||||||||||||||||||
BBCC | 1,939 | 478 | — | 12 | — | ||||||||||||||||||||||||
Residential | 34,660 | — | — | — | — | ||||||||||||||||||||||||
Indirect | — | — | — | 3,230 | — | ||||||||||||||||||||||||
Direct | 2,991 | 13 | — | 232 | 23 | ||||||||||||||||||||||||
Home equity | 11,200 | — | — | — | — | ||||||||||||||||||||||||
Total | $ | 168,623 | $ | 43,245 | $ | 4,408 | $ | 5,085 | $ | 7,414 |
(dollars in thousands) | Term Extension | Total Class of Loans | ||||||
Year Ended December 31, 2023 | ||||||||
Commercial | $ | 21,631 | 0.2 | % | ||||
Commercial real estate | 121,529 | 0.9 | % | |||||
Total | $ | 143,160 | 0.4 | % |
(dollars in thousands) | 30-59 Days Past Due | 60-89 Days Past Due | Past Due 90 Days or More | Total Past Due | Current | Total Loans | |||||||||||||||||||||||||||||
December 31, 2023 | |||||||||||||||||||||||||||||||||||
Commercial | $ | — | $ | — | $ | — | $ | — | $ | 21,631 | $ | 21,631 | |||||||||||||||||||||||
Commercial real estate | 5,287 | — | — | 5,287 | 116,242 | 121,529 | |||||||||||||||||||||||||||||
Total | $ | 5,287 | $ | — | $ | — | $ | 5,287 | $ | 137,873 | $ | 143,160 |
(dollars in thousands) | Weighted- Average Term Extension (in months) | |||||||
Year Ended December 31, 2023 | ||||||||
Commercial | 6.1 | |||||||
Commercial real estate | 8.6 | |||||||
Total | 8.2 |
December 31, | |||||||||||
(dollars in thousands) | 2023 | 2022 | |||||||||
Land | $ | 91,568 | $ | 91,568 | |||||||
Buildings | 453,234 | 419,596 | |||||||||
Furniture, fixtures, and equipment | 148,134 | 154,719 | |||||||||
Leasehold improvements | 85,187 | 69,412 | |||||||||
Total | 778,123 | 735,295 | |||||||||
Accumulated depreciation | (212,727) | (177,988) | |||||||||
Premises and equipment, net | $ | 565,396 | $ | 557,307 |
Affected Line Item in the Statement of Income | Years Ended December 31, | |||||||||||||||||||
(dollars in thousands) | 2023 | 2022 | 2021 | |||||||||||||||||
Operating lease cost | Occupancy/Equipment expense | $ | 31,175 | $ | 29,368 | $ | 12,336 | |||||||||||||
Finance lease cost: | ||||||||||||||||||||
Amortization of right-of-use assets | Occupancy expense | 2,921 | 2,672 | 2,356 | ||||||||||||||||
Interest on lease liabilities | Interest expense | 722 | 415 | 431 | ||||||||||||||||
Sub-lease income | Occupancy expense | (387) | (448) | (438) | ||||||||||||||||
Total | $ | 34,431 | $ | 32,007 | $ | 14,685 |
December 31, | |||||||||||
(dollars in thousands) | 2023 | 2022 | |||||||||
Operating Leases | |||||||||||
$ | 185,506 | $ | 189,714 | ||||||||
204,960 | 211,964 | ||||||||||
Finance Leases | |||||||||||
19,820 | 10,799 | ||||||||||
20,955 | 13,469 | ||||||||||
Weighted-Average Remaining Lease Term (in Years) | |||||||||||
Operating leases | 8.5 | 9.1 | |||||||||
Finance leases | 10.5 | 7.2 | |||||||||
Weighted-Average Discount Rate | |||||||||||
Operating leases | 3.04 | % | 2.88 | % | |||||||
Finance leases | 3.90 | % | 3.30 | % |
Years Ended December 31, | |||||||||||||||||
(dollars in thousands) | 2023 | 2022 | 2021 | ||||||||||||||
Cash paid for amounts included in the measurement of lease liabilities: | |||||||||||||||||
Operating cash flows from operating leases | $ | 31,720 | $ | 30,340 | $ | 13,823 | |||||||||||
Operating cash flows from finance leases | 722 | 415 | 431 | ||||||||||||||
Financing cash flows from finance leases | 2,533 | 2,475 | 2,057 |
(dollars in thousands) | Operating Leases | Finance Leases | |||||||||
2024 | $ | 31,199 | $ | 3,357 | |||||||
2025 | 30,703 | 3,380 | |||||||||
2026 | 29,972 | 2,154 | |||||||||
2027 | 29,038 | 2,158 | |||||||||
2028 | 25,392 | 2,056 | |||||||||
Thereafter | 87,940 | 12,752 | |||||||||
Total undiscounted lease payments | 234,244 | 25,857 | |||||||||
Amounts representing interest | (29,284) | (4,902) | |||||||||
Lease liability | $ | 204,960 | $ | 20,955 |
Years Ended December 31, | |||||||||||||||||
(dollars in thousands) | 2023 | 2022 | 2021 | ||||||||||||||
Balance at beginning of period | $ | 1,998,716 | $ | 1,036,994 | $ | 1,036,994 | |||||||||||
Acquisitions and adjustments | — | 961,722 | — | ||||||||||||||
Balance at end of period | $ | 1,998,716 | $ | 1,998,716 | $ | 1,036,994 |
(dollars in thousands) | Gross Carrying Amount | Accumulated Amortization and Impairment | Net Carrying Amount | ||||||||||||||
December 31, 2023 | |||||||||||||||||
Core deposit | $ | 143,511 | $ | (72,940) | $ | 70,571 | |||||||||||
Customer trust relationships | 52,621 | (20,942) | 31,679 | ||||||||||||||
Total intangible assets | $ | 196,132 | $ | (93,882) | $ | 102,250 | |||||||||||
December 31, 2022 | |||||||||||||||||
Core deposit | $ | 170,642 | $ | (80,951) | $ | 89,691 | |||||||||||
Customer trust relationships | 56,243 | (19,529) | 36,714 | ||||||||||||||
Total intangible assets | $ | 226,885 | $ | (100,480) | $ | 126,405 |
(dollars in thousands) | |||||
2024 | $ | 21,239 | |||
2025 | 18,358 | ||||
2026 | 15,555 | ||||
2027 | 12,867 | ||||
2028 | 10,356 | ||||
Thereafter | 23,875 | ||||
Total | $ | 102,250 |
Years Ended December 31, | |||||||||||||||||
(dollars in thousands) | 2023 | 2022 | 2021 | ||||||||||||||
Balance at beginning of period | $ | 37,267 | $ | 30,085 | $ | 28,124 | |||||||||||
Additions (1) | 3,657 | 13,080 | 11,759 | ||||||||||||||
Amortization | (5,135) | (5,898) | (9,798) | ||||||||||||||
Balance before valuation allowance at end of period | 35,789 | 37,267 | 30,085 | ||||||||||||||
Valuation allowance: | |||||||||||||||||
Balance at beginning of period | — | (46) | (1,407) | ||||||||||||||
(Additions)/recoveries | — | 46 | 1,361 | ||||||||||||||
Balance at end of period | — | — | (46) | ||||||||||||||
Loan servicing rights, net | $ | 35,789 | $ | 37,267 | $ | 30,039 |
(dollars in thousands) | December 31, 2023 | December 31, 2022 | |||||||||||||||||||||||||||
Investment | Accounting Method | Investment | Unfunded Commitment (1) | Investment | Unfunded Commitment | ||||||||||||||||||||||||
LIHTC | Proportional amortization | $ | 114,991 | $ | 75,981 | $ | 84,428 | $ | 55,754 | ||||||||||||||||||||
FHTC | Equity | 34,220 | 27,421 | 19,316 | 9,588 | ||||||||||||||||||||||||
NMTC | Consolidation | 47,727 | — | 51,912 | — | ||||||||||||||||||||||||
Renewable Energy | Equity | 201 | — | 1,099 | — | ||||||||||||||||||||||||
Total | $ | 197,139 | $ | 103,402 | $ | 156,755 | $ | 65,342 |
(dollars in thousands) | Amortization Expense (1) | Tax Expense (Benefit) Recognized (2) | |||||||||
Year Ended December 31, 2023 | |||||||||||
LIHTC | $ | 9,343 | $ | (10,980) | |||||||
FHTC | 5,487 | (6,186) | |||||||||
NMTC | 8,982 | (11,195) | |||||||||
Renewable Energy | 898 | — | |||||||||
Total | $ | 24,710 | $ | (28,361) | |||||||
Year Ended December 31, 2022 | |||||||||||
LIHTC | $ | 4,974 | $ | (6,613) | |||||||
FHTC | 1,925 | (2,227) | |||||||||
NMTC | 8,197 | (10,225) | |||||||||
Renewable Energy | 839 | — | |||||||||
Total | $ | 15,935 | $ | (19,065) | |||||||
Year Ended December 31, 2021 | |||||||||||
LIHTC | $ | 3,450 | $ | (4,543) | |||||||
FHTC | 2,557 | (2,884) | |||||||||
NMTC | 2,887 | (3,625) | |||||||||
Renewable Energy | 1,326 | (562) | |||||||||
Total | $ | 10,220 | $ | (11,614) |
(dollars in thousands) | |||||
Due in 2024 | $ | 5,081,013 | |||
Due in 2025 | 376,189 | ||||
Due in 2026 | 66,853 | ||||
Due in 2027 | 33,864 | ||||
Due in 2028 | 14,416 | ||||
Thereafter | 6,809 | ||||
Total | $ | 5,579,144 |
(dollars in thousands) | 2023 | 2022 | |||||||||
Outstanding at year-end | $ | 285,206 | $ | 432,804 | |||||||
Average amount outstanding | 332,853 | 440,619 | |||||||||
Maximum amount outstanding at any month-end | 430,537 | 509,275 | |||||||||
Weighted-average interest rate: | |||||||||||
During year | 0.99 | % | 0.19 | % | |||||||
End of year | 3.64 | 1.31 |
At December 31, 2023 | |||||||||||||||||||||||||||||
Remaining Contractual Maturity of the Agreements | |||||||||||||||||||||||||||||
(dollars in thousands) | Overnight and Continuous | Up to 30 Days | 30-90 Days | Greater Than 90 days | Total | ||||||||||||||||||||||||
Repurchase Agreements: | |||||||||||||||||||||||||||||
U.S. Treasury and agency securities | $ | 285,206 | $ | — | $ | — | $ | — | $ | 285,206 | |||||||||||||||||||
Total | $ | 285,206 | $ | — | $ | — | $ | — | $ | 285,206 |
December 31, | |||||||||||
(dollars in thousands) | 2023 | 2022 | |||||||||
FHLB advances (fixed rates 2.19% to 5.51% and variable rates 5.34% to 5.36%) maturing January 2024 to December 2043 | $ | 4,300,528 | $ | 3,850,677 | |||||||
Fair value hedge basis adjustments and unamortized prepayment fees | (19,847) | (21,659) | |||||||||
Total other borrowings | $ | 4,280,681 | $ | 3,829,018 |
(dollars in thousands) | |||||
Due in 2024 | $ | 125,243 | |||
Due in 2025 | 550,285 | ||||
Due in 2026 | 100,000 | ||||
Due in 2028 | 850,000 | ||||
Thereafter | 2,675,000 | ||||
Fair value hedge basis adjustments and unamortized prepayment fees | (19,847) | ||||
Total | $ | 4,280,681 |
December 31, | |||||||||||
(dollars in thousands) | 2023 | 2022 | |||||||||
Old National Bancorp: | |||||||||||
Senior unsecured notes (fixed rate 4.125%) maturing August 2024 | $ | 175,000 | $ | 175,000 | |||||||
Unamortized debt issuance costs related to senior unsecured notes | (91) | (247) | |||||||||
Subordinated debentures (fixed rate 5.875%) maturing September 2026 | 150,000 | 150,000 | |||||||||
Junior subordinated debentures (rates of 6.95% to 9.22%) maturing July 2031 to September 2037 | 136,643 | 136,643 | |||||||||
Other basis adjustments | 18,207 | 23,363 | |||||||||
Old National Bank: | |||||||||||
Finance lease liabilities | 20,955 | 13,469 | |||||||||
Subordinated debentures (3-month SOFR plus 4.618%; variable rate 10.01%) maturing October 2025 | 12,000 | 12,000 | |||||||||
Leveraged loans for NMTC (fixed rates of 1.00% to 1.43%) maturing December 2046 to June 2060 | 154,284 | 143,187 | |||||||||
Other (1) | 97,872 | 89,588 | |||||||||
Total other borrowings | $ | 764,870 | $ | 743,003 |
(dollars in thousands) | |||||
Due in 2024 | $ | 275,263 | |||
Due in 2025 | 14,740 | ||||
Due in 2026 | 151,576 | ||||
Due in 2027 | 1,636 | ||||
Due in 2028 | 1,594 | ||||
Thereafter | 301,683 | ||||
Unamortized debt issuance costs and other basis adjustments | 18,378 | ||||
Total | $ | 764,870 |
(dollars in thousands) Name of Trust | Issuance Date | Issuance Amount | Rate | Rate at December 31, 2023 | Maturity Date | |||||||||||||||||||||
Bridgeview Statutory Trust I | July 2001 | $ | 15,464 | 3-month SOFR plus 3.58% | 9.22 | % | July 31, 2031 | |||||||||||||||||||
Bridgeview Capital Trust II | December 2002 | 15,464 | 3-month SOFR plus 3.35% | 9.01 | % | January 7, 2033 | ||||||||||||||||||||
First Midwest Capital Trust I | November 2003 | 37,825 | 6.95% fixed | 6.95 | % | December 1, 2033 | ||||||||||||||||||||
St. Joseph Capital Trust II | March 2005 | 5,155 | 3-month SOFR plus 1.75% | 7.39 | % | March 17, 2035 | ||||||||||||||||||||
Northern States Statutory Trust I | September 2005 | 10,310 | 3-month SOFR plus 1.80% | 7.45 | % | September 15, 2035 | ||||||||||||||||||||
Anchor Capital Trust III | August 2005 | 5,000 | 3-month SOFR plus 1.55% | 7.14 | % | September 30, 2035 | ||||||||||||||||||||
Great Lakes Statutory Trust II | December 2005 | 6,186 | 3-month SOFR plus 1.40% | 7.05 | % | December 15, 2035 | ||||||||||||||||||||
Home Federal Statutory Trust I | September 2006 | 15,464 | 3-month SOFR plus 1.65% | 7.30 | % | September 15, 2036 | ||||||||||||||||||||
Monroe Bancorp Capital Trust I | July 2006 | 3,093 | 3-month SOFR plus 1.60% | 7.26 | % | October 7, 2036 | ||||||||||||||||||||
Tower Capital Trust 3 | December 2006 | 9,279 | 3-month SOFR plus 1.69% | 7.33 | % | March 1, 2037 | ||||||||||||||||||||
Monroe Bancorp Statutory Trust II | March 2007 | 5,155 | 3-month SOFR plus 1.60% | 7.25 | % | June 15, 2037 | ||||||||||||||||||||
Great Lakes Statutory Trust III | June 2007 | 8,248 | 3-month SOFR plus 1.70% | 7.35 | % | September 15, 2037 | ||||||||||||||||||||
Total | $ | 136,643 | ||||||||||||||||||||||||
(dollars in thousands) | Unrealized Gains and Losses on Available- for-Sale Debt Securities | Unrealized Gains and Losses on Held-to- Maturity Securities | Gains and Losses on Hedges | Defined Benefit Pension Plans | Total | ||||||||||||||||||||||||
Year Ended December 31, 2023 | |||||||||||||||||||||||||||||
Balance at beginning of period | $ | (642,346) | $ | (112,664) | $ | (31,549) | $ | 137 | $ | (786,422) | |||||||||||||||||||
Other comprehensive income (loss) before reclassifications | (14,817) | 1,325 | 51,871 | — | 38,379 | ||||||||||||||||||||||||
Amounts reclassified from AOCI to income (1) | 4,645 | 15,867 | (11,141) | (137) | 9,234 | ||||||||||||||||||||||||
Balance at end of period | $ | (652,518) | $ | (95,472) | $ | 9,181 | $ | — | $ | (738,809) | |||||||||||||||||||
Year Ended December 31, 2022 | |||||||||||||||||||||||||||||
Balance at beginning of period | $ | (2,950) | $ | — | $ | 543 | $ | 32 | $ | (2,375) | |||||||||||||||||||
Other comprehensive income (loss) before reclassifications | (639,463) | (125,229) | (34,043) | — | (798,735) | ||||||||||||||||||||||||
Amounts reclassified from AOCI to income (1) | 67 | 12,565 | 1,951 | 105 | 14,688 | ||||||||||||||||||||||||
Balance at end of period | $ | (642,346) | $ | (112,664) | $ | (31,549) | $ | 137 | $ | (786,422) | |||||||||||||||||||
Year Ended December 31, 2021 | |||||||||||||||||||||||||||||
Balance at beginning of period | $ | 145,335 | $ | — | $ | 2,584 | $ | (148) | $ | 147,771 | |||||||||||||||||||
Other comprehensive income (loss) before reclassifications | (144,948) | — | 1,433 | — | (143,515) | ||||||||||||||||||||||||
Amounts reclassified from AOCI to income (1) | (3,337) | — | (3,474) | 180 | (6,631) | ||||||||||||||||||||||||
Balance at end of period | $ | (2,950) | $ | — | $ | 543 | $ | 32 | $ | (2,375) |
Years Ended December 31, | |||||||||||||||||||||||
(dollars in thousands) | 2023 | 2022 | 2021 | ||||||||||||||||||||
Details about AOCI Components | Amount Reclassified from AOCI | Affected Line Item in the Statement of Income | |||||||||||||||||||||
Unrealized gains and losses on available-for-sale debt securities | $ | (6,265) | $ | (88) | $ | 4,327 | Debt securities gains (losses), net | ||||||||||||||||
1,620 | 21 | (990) | Income tax (expense) benefit | ||||||||||||||||||||
$ | (4,645) | $ | (67) | $ | 3,337 | Net income | |||||||||||||||||
Amortization of unrealized losses on held-to-maturity securities transferred from available-for-sale | $ | (21,239) | $ | (16,612) | $ | — | Interest income (expense) | ||||||||||||||||
5,372 | 4,047 | — | Income tax (expense) benefit | ||||||||||||||||||||
$ | (15,867) | $ | (12,565) | $ | — | Net income | |||||||||||||||||
Gains and losses on hedges Interest rate contracts | $ | 15,067 | $ | (2,587) | $ | 4,605 | Interest income (expense) | ||||||||||||||||
(3,926) | 636 | (1,131) | Income tax (expense) benefit | ||||||||||||||||||||
$ | 11,141 | $ | (1,951) | $ | 3,474 | Net income | |||||||||||||||||
Amortization of defined benefit pension items | |||||||||||||||||||||||
Actuarial gains (losses) | $ | 182 | $ | (139) | $ | (239) | Salaries and employee benefits | ||||||||||||||||
(45) | 34 | 59 | Income tax (expense) benefit | ||||||||||||||||||||
$ | 137 | $ | (105) | $ | (180) | Net income | |||||||||||||||||
Total reclassifications for the period | $ | (9,234) | $ | (14,688) | $ | 6,631 | Net income |
Years Ended December 31, | |||||||||||||||||
(dollars in thousands) | 2023 | 2022 | 2021 | ||||||||||||||
Provision at statutory rate of 21% | $ | 157,774 | $ | 114,394 | $ | 71,161 | |||||||||||
Tax-exempt income: | |||||||||||||||||
Tax-exempt interest | (18,582) | (14,588) | (11,066) | ||||||||||||||
Section 291/265 interest disallowance | 2,392 | 363 | 114 | ||||||||||||||
Company-owned life insurance income | (3,125) | (2,891) | (2,138) | ||||||||||||||
Tax-exempt income | (19,315) | (17,116) | (13,090) | ||||||||||||||
State income taxes | 31,164 | 20,837 | 9,308 | ||||||||||||||
Tax credit investments - federal | (12,190) | (9,140) | (5,212) | ||||||||||||||
Officer compensation limitation | 4,685 | 5,903 | 564 | ||||||||||||||
Non-deductible FDIC premiums | 7,912 | 3,805 | 438 | ||||||||||||||
Other, net | (720) | (2,237) | (1,845) | ||||||||||||||
Income tax expense | $ | 169,310 | $ | 116,446 | $ | 61,324 | |||||||||||
Effective tax rate | 22.5 | % | 21.4 | % | 18.1 | % |
Years Ended December 31, | |||||||||||||||||
(dollars in thousands) | 2023 | 2022 | 2021 | ||||||||||||||
Current expense: | |||||||||||||||||
Federal | $ | 121,428 | $ | 106,918 | $ | 31,943 | |||||||||||
State | 37,331 | 32,898 | 8,461 | ||||||||||||||
Deferred expense: | |||||||||||||||||
Federal | 7,941 | (16,216) | 17,514 | ||||||||||||||
State | 2,610 | (7,154) | 3,406 | ||||||||||||||
Deferred income tax expense | 10,551 | (23,370) | 20,920 | ||||||||||||||
Income tax expense | $ | 169,310 | $ | 116,446 | $ | 61,324 |
December 31, | |||||||||||
(dollars in thousands) | 2023 | 2022 | |||||||||
Deferred Tax Assets | |||||||||||
Unrealized losses on available-for-sale investment securities | $ | 217,018 | $ | 202,101 | |||||||
Allowance for credit losses on loans, net of recapture | 86,224 | 85,619 | |||||||||
Operating lease liabilities | 57,996 | 58,288 | |||||||||
Unrealized losses on held-to-maturity investment securities | 32,150 | 36,197 | |||||||||
Acquired loans | 32,011 | 40,723 | |||||||||
Benefit plan accruals | 31,679 | 38,038 | |||||||||
Purchase accounting | 22,473 | 20,063 | |||||||||
Net operating loss carryforwards | 21,004 | 25,135 | |||||||||
FDIC deductible premiums | 4,891 | — | |||||||||
Unrealized losses on hedges | — | 10,277 | |||||||||
Other, net | 4,860 | 4,962 | |||||||||
Total deferred tax assets | 510,306 | 521,403 | |||||||||
Deferred Tax Liabilities | |||||||||||
Operating lease right-of-use assets | (52,710) | (51,845) | |||||||||
Premises and equipment | (12,141) | (14,844) | |||||||||
Loan servicing rights | (9,188) | (9,636) | |||||||||
Prepaid expenses | (3,856) | (2,774) | |||||||||
Unrealized gains on hedges | (3,202) | — | |||||||||
Deferred loan origination fees | (2,361) | (3,566) | |||||||||
Other, net | (3,588) | (2,983) | |||||||||
Total deferred tax liabilities | (87,046) | (85,648) | |||||||||
Net deferred tax assets | $ | 423,260 | $ | 435,755 |
Years Ended December 31, | |||||||||||||||||
(dollars in thousands) | 2023 | 2022 | 2021 | ||||||||||||||
Balance at beginning of period | $ | 11,007 | $ | — | $ | — | |||||||||||
Additions for acquired uncertain tax positions | — | 14,897 | — | ||||||||||||||
Additions based on tax positions related to prior years | 60 | — | — | ||||||||||||||
Reductions for tax positions relating to prior years | — | (2,751) | — | ||||||||||||||
Reductions due to statute of limitations expiring | (1,112) | (1,139) | — | ||||||||||||||
Balance at end of period | $ | 9,955 | $ | 11,007 | $ | — |
Years Ended December 31, | |||||||||||||||||
2023 | 2022 | ||||||||||||||||
(shares in thousands) | Shares | Weighted Average Grant-Date Fair Value | Shares | Weighted Average Grant-Date Fair Value | |||||||||||||
Unvested balance at beginning of period | 1,869 | $17.76 | 554 | $16.16 | |||||||||||||
Granted during the year | 1,042 | 15.43 | 1,916 | 18.12 | |||||||||||||
Vested during the year | (924) | 17.80 | (453) | 17.29 | |||||||||||||
Forfeited during the year | (55) | 16.84 | (148) | 17.88 | |||||||||||||
Unvested balance at end of period | 1,932 | $16.51 | 1,869 | $17.76 |
Years Ended December 31, | |||||||||||||||||
2023 | 2022 | ||||||||||||||||
(shares in thousands) | Shares | Weighted Average Grant-Date Fair Value | Shares | Weighted Average Grant-Date Fair Value | |||||||||||||
Unvested balance at beginning of period | 2,081 | $17.23 | 886 | $14.80 | |||||||||||||
Granted during the year | 355 | 18.01 | 1,935 | 17.66 | |||||||||||||
Vested during the year | (1,286) | 16.29 | (720) | 15.41 | |||||||||||||
Forfeited during the year | (8) | 17.82 | (73) | 16.73 | |||||||||||||
Dividend equivalents adjustment | 35 | 17.21 | 53 | 16.82 | |||||||||||||
Unvested balance at end of period | 1,177 | $17.50 | 2,081 | $17.23 |
Year Ended December 31, | |||||||||||
(dollars in thousands) | 2023 | 2022 | 2021 | ||||||||
Intrinsic value of options/appreciation rights exercised | $ | 70 | $ | 331 | $ | 171 | |||||
Tax benefit realized from options/appreciation rights exercises | 28 | 132 | 68 |
(dollars and shares in thousands, except per share data) | Years Ended December 31, | ||||||||||||||||
2023 | 2022 | 2021 | |||||||||||||||
Net income | $ | 581,992 | $ | 428,287 | $ | 277,538 | |||||||||||
Preferred dividends | (16,135) | (14,118) | — | ||||||||||||||
Net income applicable to common shares | $ | 565,857 | $ | 414,169 | $ | 277,538 | |||||||||||
Weighted average common shares outstanding: | |||||||||||||||||
Weighted average common shares outstanding (basic) | 290,748 | 275,179 | 165,178 | ||||||||||||||
Effect of dilutive securities: | |||||||||||||||||
Restricted stock | 1,107 | 1,502 | 729 | ||||||||||||||
Stock appreciation rights | — | 7 | 22 | ||||||||||||||
Weighted average diluted shares outstanding | 291,855 | 276,688 | 165,929 | ||||||||||||||
Basic Net Income Per Common Share | $ | 1.95 | $ | 1.51 | $ | 1.68 | |||||||||||
Diluted Net Income Per Common Share | $ | 1.94 | $ | 1.50 | $ | 1.67 |
Fair Value Measurements at December 31, 2023 Using | ||||||||||||||
(dollars in thousands) | Carrying Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||
Financial Assets | ||||||||||||||
Equity securities | $ | 80,372 | $ | 80,372 | $ | — | $ | — | ||||||
Investment securities available-for-sale: | ||||||||||||||
U.S. Treasury | 396,733 | 396,733 | — | — | ||||||||||
U.S. government-sponsored entities and agencies | 1,231,264 | — | 1,231,264 | — | ||||||||||
Mortgage-backed securities - Agency | 4,216,560 | — | 4,216,560 | — | ||||||||||
States and political subdivisions | 535,260 | — | 535,260 | — | ||||||||||
Pooled trust preferred securities | 11,337 | — | 11,337 | — | ||||||||||
Other securities | 321,901 | — | 321,901 | — | ||||||||||
Loans held-for-sale | 32,006 | — | 32,006 | — | ||||||||||
Derivative assets | 166,302 | — | 166,302 | — | ||||||||||
Financial Liabilities | ||||||||||||||
Derivative liabilities | 268,916 | — | 268,916 | — | ||||||||||
Fair Value Measurements at December 31, 2022 Using | ||||||||||||||
(dollars in thousands) | Carrying Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||
Financial Assets | ||||||||||||||
Equity securities | $ | 52,507 | $ | 52,507 | $ | — | $ | — | ||||||
Investment securities available-for-sale: | ||||||||||||||
U.S. Treasury | 200,927 | 200,927 | — | — | ||||||||||
U.S. government-sponsored entities and agencies | 1,175,080 | — | 1,175,080 | — | ||||||||||
Mortgage-backed securities - Agency | 4,369,902 | — | 4,369,902 | — | ||||||||||
States and political subdivisions | 663,852 | — | 663,852 | — | ||||||||||
Pooled trust preferred securities | 10,811 | — | 10,811 | — | ||||||||||
Other securities | 353,140 | — | 353,140 | — | ||||||||||
Loans held-for-sale | 11,926 | — | 11,926 | — | ||||||||||
Derivative assets | 169,001 | — | 169,001 | — | ||||||||||
Financial Liabilities | ||||||||||||||
Derivative liabilities | 380,704 | — | 380,704 | — |
Fair Value Measurements at December 31, 2023 Using | ||||||||||||||
(dollars in thousands) | Carrying Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||
Collateral Dependent Loans: | ||||||||||||||
Commercial loans | $ | 11,017 | $ | — | $ | — | $ | 11,017 | ||||||
Commercial real estate loans | 95,457 | — | — | 95,457 | ||||||||||
Foreclosed Assets: | ||||||||||||||
Commercial real estate | 1,669 | — | — | 1,669 | ||||||||||
Fair Value Measurements at December 31, 2022 Using | ||||||||||||||
(dollars in thousands) | Carrying Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||
Collateral Dependent Loans: | ||||||||||||||
Commercial loans | $ | 22,562 | $ | — | $ | — | $ | 22,562 | ||||||
Commercial real estate loans | 48,026 | — | — | 48,026 | ||||||||||
(dollars in thousands) | Fair Value | Valuation Techniques | Unobservable Input | Range (Weighted Average)(1) | ||||||||||
December 31, 2023 | ||||||||||||||
Collateral Dependent Loans | ||||||||||||||
Commercial loans | $ | 11,017 | Discounted cash flow | Discount for type of property, age of appraisal, and current status | 5% - 37% (27%) | |||||||||
Commercial real estate loans | 95,457 | Discounted cash flow | Discount for type of property, age of appraisal, and current status | 2% - 38% (16%) | ||||||||||
Foreclosed Assets | ||||||||||||||
Commercial real estate (1) | 1,669 | Fair value of collateral | Discount for type of property, age of appraisal, and current status | 4% - 8% (4%) | ||||||||||
December 31, 2022 | ||||||||||||||
Collateral Dependent Loans | ||||||||||||||
Commercial loans | $ | 22,562 | Discounted cash flow | Discount for type of property, age of appraisal, and current status | 10% - 47% (28%) | |||||||||
Commercial real estate loans | 48,026 | Discounted cash flow | Discount for type of property, age of appraisal, and current status | 1% - 26% (11%) |
(dollars in thousands) | Aggregate Fair Value | Difference | Contractual Principal | ||||||||
December 31, 2023 | |||||||||||
Loans held-for-sale | $ | 32,006 | $ | 621 | $ | 31,385 | |||||
December 31, 2022 | |||||||||||
Loans held-for-sale | $ | 11,926 | $ | 221 | $ | 11,705 |
(dollars in thousands) | Other Gains and (Losses) | Interest Income | Interest (Expense) | Total Changes in Fair Values Included in Current Period Earnings | ||||||||||
Year Ended December 31, 2023 | ||||||||||||||
Loans held-for-sale | $ | 402 | $ | 12 | $ | (14) | $ | 400 | ||||||
Year Ended December 31, 2022 | ||||||||||||||
Loans held-for-sale | $ | (1,127) | $ | 10 | $ | (4) | $ | (1,121) |
Fair Value Measurements at December 31, 2023 Using | ||||||||||||||
(dollars in thousands) | Carrying Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||
Financial Assets | ||||||||||||||
Cash, due from banks, money market, and other interest-earning investments | $ | 1,175,058 | $ | 1,175,058 | $ | — | $ | — | ||||||
Investment securities held-to-maturity: | ||||||||||||||
U.S. government-sponsored entities and agencies | 825,953 | — | 671,126 | — | ||||||||||
Mortgage-backed securities - Agency | 1,029,131 | — | 881,994 | — | ||||||||||
State and political subdivisions | 1,158,409 | — | 1,048,068 | — | ||||||||||
Loans, net: | ||||||||||||||
Commercial | 9,392,267 | — | — | 9,258,193 | ||||||||||
Commercial real estate | 13,984,273 | — | — | 13,640,868 | ||||||||||
Residential real estate | 6,678,606 | — | — | 5,579,999 | ||||||||||
Consumer | 2,629,171 | — | — | 2,555,121 | ||||||||||
Accrued interest receivable | 225,159 | 859 | 54,465 | 169,835 | ||||||||||
Financial Liabilities | ||||||||||||||
Deposits: | ||||||||||||||
Noninterest-bearing demand deposits | $ | 9,664,247 | $ | 9,664,247 | $ | — | $ | — | ||||||
Checking, NOW, savings, and money market interest-bearing deposits | 21,991,789 | 21,991,789 | — | — | ||||||||||
Time deposits | 5,579,144 | — | 5,552,538 | — | ||||||||||
Federal funds purchased and interbank borrowings | 390 | 390 | — | — | ||||||||||
Securities sold under agreements to repurchase | 285,206 | 285,206 | — | — | ||||||||||
FHLB advances | 4,280,681 | — | 4,090,954 | — | ||||||||||
Other borrowings | 764,870 | — | 755,592 | — | ||||||||||
Accrued interest payable | 57,094 | — | 57,094 | — | ||||||||||
Standby letters of credit | 1,318 | — | — | 1,318 | ||||||||||
Off-Balance Sheet Financial Instruments | ||||||||||||||
Commitments to extend credit | $ | — | $ | — | $ | — | $ | 3,839 |
Fair Value Measurements at December 31, 2022 Using | ||||||||||||||
(dollars in thousands) | Carrying Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||
Financial Assets | ||||||||||||||
Cash, due from banks, money market, and other interest-earning investments | $ | 728,412 | $ | 728,412 | $ | — | $ | — | ||||||
Investment securities held-to-maturity: | ||||||||||||||
U.S. government-sponsored entities and agencies | 819,168 | — | 656,358 | — | ||||||||||
Mortgage-backed securities - Agency | 1,106,817 | — | 982,963 | — | ||||||||||
State and political subdivisions | 1,163,162 | — | 1,004,361 | — | ||||||||||
Loans, net: | ||||||||||||||
Commercial | 9,386,862 | — | — | 9,066,583 | ||||||||||
Commercial real estate | 12,317,825 | — | — | 11,867,851 | ||||||||||
Residential real estate | 6,438,525 | — | — | 5,372,491 | ||||||||||
Consumer | 2,676,758 | — | — | 2,557,115 | ||||||||||
Accrued interest receivable | 190,521 | 758 | 52,081 | 137,682 | ||||||||||
Financial Liabilities | ||||||||||||||
Deposits: | ||||||||||||||
Noninterest-bearing demand deposits | $ | 11,930,798 | $ | 11,930,798 | $ | — | $ | — | ||||||
Checking, NOW, savings, and money market interest-bearing deposits | 20,056,252 | 20,056,252 | — | — | ||||||||||
Time deposits | 3,013,780 | — | 2,976,389 | — | ||||||||||
Federal funds purchased and interbank borrowings | 581,489 | 581,489 | — | — | ||||||||||
Securities sold under agreements to repurchase | 432,804 | 432,804 | — | — | ||||||||||
FHLB advances | 3,829,018 | — | 3,739,780 | — | ||||||||||
Other borrowings | 743,003 | — | 703,156 | — | ||||||||||
Accrued interest payable | 19,547 | — | 19,547 | — | ||||||||||
Standby letters of credit | 755 | — | — | 755 | ||||||||||
Off-Balance Sheet Financial Instruments | ||||||||||||||
Commitments to extend credit | $ | — | $ | — | $ | — | $ | 3,666 |
December 31, 2023 | December 31, 2022 | ||||||||||||||||||||||||||||||||||
Fair Value | Fair Value | ||||||||||||||||||||||||||||||||||
(dollars in thousands) | Notional | Assets (1) | Liabilities (2) | Notional | Assets (1) | Liabilities (2) | |||||||||||||||||||||||||||||
Cash flow hedges: | |||||||||||||||||||||||||||||||||||
Interest rate collars and floors on loan pools | $ | 1,600,000 | $ | 10,472 | $ | 6,014 | $ | 1,900,000 | $ | 11,764 | $ | 47,859 | |||||||||||||||||||||||
Interest rate swaps on borrowings (3) | 150,000 | — | — | 150,000 | — | — | |||||||||||||||||||||||||||||
Fair value hedges: | |||||||||||||||||||||||||||||||||||
Interest rate swaps on investment securities (3) | 998,107 | — | — | 909,957 | — | — | |||||||||||||||||||||||||||||
Interest rate swaps on borrowings (3) | 900,000 | — | — | 300,000 | — | — | |||||||||||||||||||||||||||||
Total | $ | 10,472 | $ | 6,014 | $ | 11,764 | $ | 47,859 |
(dollars in thousands) | Gain (Loss) Recognized in Income on Related Hedged Items | |||||||||||||||||||
Derivatives in Fair Value Hedging Relationships | Location of Gain or (Loss) Recognized in Income on Derivative | Gain (Loss) Recognized in Income on Derivative | Hedged Items in Fair Value Hedging Relationships | Location of Gain or (Loss) Recognized in in Income on Related Hedged Item | ||||||||||||||||
Year Ended December 31, 2023 | ||||||||||||||||||||
Interest rate contracts | Interest income/(expense) | $ | (1,769) | Fixed-rate debt | Interest income/(expense) | $ | 1,684 | |||||||||||||
Interest rate contracts | Interest income/(expense) | (52,625) | Fixed-rate investment securities | Interest income/(expense) | 52,148 | |||||||||||||||
Total | $ | (54,394) | $ | 53,832 | ||||||||||||||||
Year Ended December 31, 2022 | ||||||||||||||||||||
Interest rate contracts | Interest income/(expense) | $ | (6,245) | Fixed-rate debt | Interest income/(expense) | $ | 6,585 | |||||||||||||
Interest rate contracts | Interest income/(expense) | 157,741 | Fixed-rate investment securities | Interest income/(expense) | (158,431) | |||||||||||||||
Total | $ | 151,496 | $ | (151,846) | ||||||||||||||||
Year Ended December 31, 2021 | ||||||||||||||||||||
Interest rate contracts | Interest income/(expense) | $ | (6,413) | Fixed-rate debt | Interest income/(expense) | $ | 6,296 | |||||||||||||
Interest rate contracts | Interest income/(expense) | (4,656) | Fixed-rate investment securities | Interest income/(expense) | 4,954 | |||||||||||||||
Total | $ | (11,069) | $ | 11,250 | ||||||||||||||||
Years Ended December 31, | Years Ended December 31, | ||||||||||||||||||||||||||||||||||
2023 | 2022 | 2021 | 2023 | 2022 | 2021 | ||||||||||||||||||||||||||||||
Derivatives in Cash Flow Hedging Relationships | Location of Gain or (Loss) Reclassified from AOCI into Income | Gain (Loss) Recognized in Other Comprehensive Income on Derivative | Gain (Loss) Reclassified from AOCI into Income | ||||||||||||||||||||||||||||||||
Interest rate contracts | Interest income/(expense) | $ | 28,029 | $ | (45,132) | $ | 1,898 | $ | 11,621 | $ | (2,587) | $ | 4,605 |
December 31, 2023 | December 31, 2022 | ||||||||||||||||||||||||||||||||||
Fair Value | Fair Value | ||||||||||||||||||||||||||||||||||
(dollars in thousands) | Notional | Assets (1) | Liabilities (2) | Notional | Assets (1) | Liabilities (2) | |||||||||||||||||||||||||||||
Interest rate lock commitments | $ | 25,151 | $ | 291 | $ | — | $ | 21,401 | $ | 93 | $ | — | |||||||||||||||||||||||
Forward mortgage loan contracts | 39,529 | — | 566 | 30,330 | 32 | — | |||||||||||||||||||||||||||||
Customer interest rate swaps | 5,954,216 | 33,182 | 228,750 | 5,220,363 | 5,676 | 326,924 | |||||||||||||||||||||||||||||
Counterparty interest rate swaps (3) | 5,954,216 | 121,969 | 33,346 | 5,220,363 | 151,111 | 5,711 | |||||||||||||||||||||||||||||
Customer foreign currency forward contracts | 12,455 | 320 | 59 | 8,341 | 253 | 42 | |||||||||||||||||||||||||||||
Counterparty foreign currency forward contracts | 12,308 | 68 | 181 | 8,297 | 72 | 168 | |||||||||||||||||||||||||||||
Total | $ | 155,830 | $ | 262,902 | $ | 157,237 | $ | 332,845 |
Years Ended December 31, | ||||||||||||||||||||
(dollars in thousands) | 2023 | 2022 | 2021 | |||||||||||||||||
Derivatives Not Designated as Hedging Instruments | Location of Gain or (Loss) Recognized in Income on Derivative | Gain (Loss) Recognized in Income on Derivative | ||||||||||||||||||
Interest rate contracts (1) | Other income/(expense) | $ | 457 | $ | 883 | $ | 279 | |||||||||||||
Mortgage contracts | Mortgage banking revenue | (401) | (2,468) | (4,446) | ||||||||||||||||
Foreign currency contracts | Other income/(expense) | (45) | 98 | (104) | ||||||||||||||||
Total | $ | 11 | $ | (1,487) | $ | (4,271) | ||||||||||||||
December 31, | |||||||||||||||||||||||
2023 | 2022 | ||||||||||||||||||||||
(dollars in thousands) | Assets | Liabilities | Assets | Liabilities | |||||||||||||||||||
Gross amounts recognized | $ | 166,302 | $ | 268,916 | $ | 169,001 | $ | 380,704 | |||||||||||||||
Less: amounts offset in the Consolidated Balance Sheet | — | — | — | — | |||||||||||||||||||
Net amount presented in the Consolidated Balance Sheet | 166,302 | 268,916 | 169,001 | 380,704 | |||||||||||||||||||
Gross amounts not offset in the Consolidated Balance Sheet | |||||||||||||||||||||||
Offsetting derivative positions | (39,360) | (39,360) | (54,054) | (54,054) | |||||||||||||||||||
Cash collateral pledged | — | (97,840) | (418) | (88,860) | |||||||||||||||||||
Net credit exposure | $ | 126,942 | $ | 131,716 | $ | 114,529 | $ | 237,790 |
December 31, | |||||||||||
(dollars in thousands) | 2023 | 2022 | |||||||||
Unfunded loan commitments | $ | 8,912,587 | $ | 8,979,334 | |||||||
Standby letters of credit (1) | 192,237 | 174,070 |
Actual | Regulatory Minimum (1) | Prompt Corrective Action “Well Capitalized” Guidelines (2) | |||||||||||||||||||||||||||||||||
(dollars in thousands) | Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||||||||||||||
December 31, 2023 | |||||||||||||||||||||||||||||||||||
Total capital to risk-weighted assets | |||||||||||||||||||||||||||||||||||
Old National Bancorp | $ | 4,727,216 | 12.64 | % | $ | 3,927,771 | 10.50 | % | $ | 3,740,735 | 10.00 | % | |||||||||||||||||||||||
Old National Bank | 4,591,734 | 12.33 | 3,911,089 | 10.50 | 3,724,847 | 10.00 | |||||||||||||||||||||||||||||
Common equity Tier 1 capital to risk-weighted assets | |||||||||||||||||||||||||||||||||||
Old National Bancorp | 4,003,694 | 10.70 | 2,618,514 | 7.00 | N/A | N/A | |||||||||||||||||||||||||||||
Old National Bank | 4,308,574 | 11.57 | 2,607,393 | 7.00 | 2,421,150 | 6.50 | |||||||||||||||||||||||||||||
Tier 1 capital to risk-weighted assets | |||||||||||||||||||||||||||||||||||
Old National Bancorp | 4,247,413 | 11.35 | 3,179,625 | 8.50 | 2,244,441 | 6.00 | |||||||||||||||||||||||||||||
Old National Bank | 4,308,574 | 11.57 | 3,166,120 | 8.50 | 2,979,878 | 8.00 | |||||||||||||||||||||||||||||
Tier 1 capital to average assets | |||||||||||||||||||||||||||||||||||
Old National Bancorp | 4,247,413 | 8.83 | 1,923,360 | 4.00 | N/A | N/A | |||||||||||||||||||||||||||||
Old National Bank | 4,308,574 | 8.99 | 1,916,002 | 4.00 | 2,395,003 | 5.00 | |||||||||||||||||||||||||||||
December 31, 2022 | |||||||||||||||||||||||||||||||||||
Total capital to risk-weighted assets | |||||||||||||||||||||||||||||||||||
Old National Bancorp | $ | 4,321,716 | 12.02 | % | $ | 3,774,845 | 10.50 | % | $ | 3,595,090 | 10.00 | % | |||||||||||||||||||||||
Old National Bank | 4,063,363 | 11.35 | 3,759,671 | 10.50 | 3,580,639 | 10.00 | |||||||||||||||||||||||||||||
Common equity Tier 1 capital to risk-weighted assets | |||||||||||||||||||||||||||||||||||
Old National Bancorp | 3,605,393 | 10.03 | 2,516,563 | 7.00 | N/A | N/A | |||||||||||||||||||||||||||||
Old National Bank | 3,817,402 | 10.66 | 2,506,448 | 7.00 | 2,327,416 | 6.50 | |||||||||||||||||||||||||||||
Tier 1 capital to risk-weighted assets | |||||||||||||||||||||||||||||||||||
Old National Bancorp | 3,849,112 | 10.71 | 3,055,827 | 8.50 | 2,157,054 | 6.00 | |||||||||||||||||||||||||||||
Old National Bank | 3,817,402 | 10.66 | 3,043,544 | 8.50 | 2,864,512 | 8.00 | |||||||||||||||||||||||||||||
Tier 1 capital to average assets | |||||||||||||||||||||||||||||||||||
Old National Bancorp | 3,849,112 | 8.52 | 1,808,108 | 4.00 | N/A | N/A | |||||||||||||||||||||||||||||
Old National Bank | 3,817,402 | 8.47 | 1,803,426 | 4.00 | 2,254,282 | 5.00 |
OLD NATIONAL BANCORP (PARENT COMPANY ONLY) CONDENSED BALANCE SHEETS | |||||||||||
December 31, | |||||||||||
(dollars in thousands) | 2023 | 2022 | |||||||||
Assets | |||||||||||
Deposits in affiliate bank | $ | 284,294 | $ | 418,959 | |||||||
Equity securities | 51,241 | 30,717 | |||||||||
Investment securities - available-for-sale | 15,886 | 16,814 | |||||||||
Investment in affiliates: | |||||||||||
Banking subsidiaries | 5,530,637 | 5,000,153 | |||||||||
Non-banks | 44,395 | 44,938 | |||||||||
Goodwill | 59,506 | 59,506 | |||||||||
Other assets | 127,540 | 135,025 | |||||||||
Total assets | $ | 6,113,499 | $ | 5,706,112 | |||||||
Liabilities and Shareholders’ Equity | |||||||||||
Other liabilities | $ | 70,840 | $ | 92,758 | |||||||
Other borrowings | 479,759 | 484,759 | |||||||||
Shareholders’ equity | 5,562,900 | 5,128,595 | |||||||||
Total liabilities and shareholders’ equity | $ | 6,113,499 | $ | 5,706,112 |
OLD NATIONAL BANCORP (PARENT COMPANY ONLY) CONDENSED STATEMENTS OF INCOME | |||||||||||||||||
Years Ended December 31, | |||||||||||||||||
(dollars in thousands) | 2023 | 2022 | 2021 | ||||||||||||||
Income | |||||||||||||||||
Dividends from affiliates | $ | 150,000 | $ | — | $ | 125,000 | |||||||||||
Other income | 2,919 | 1,733 | 3,364 | ||||||||||||||
Other income from affiliates | 5 | 5 | 5 | ||||||||||||||
Total income | 152,924 | 1,738 | 128,369 | ||||||||||||||
Expense | |||||||||||||||||
Interest on borrowings | 20,700 | 16,662 | 8,285 | ||||||||||||||
Other expenses | 43,185 | 37,629 | 13,951 | ||||||||||||||
Total expense | 63,885 | 54,291 | 22,236 | ||||||||||||||
Income (loss) before income taxes and equity in undistributed earnings of affiliates | 89,039 | (52,553) | 106,133 | ||||||||||||||
Income tax expense (benefit) | (11,325) | (9,901) | (5,113) | ||||||||||||||
Income (loss) before equity in undistributed earnings of affiliates | 100,364 | (42,652) | 111,246 | ||||||||||||||
Equity in undistributed earnings of affiliates | 481,628 | 470,939 | 166,292 | ||||||||||||||
Net income | 581,992 | 428,287 | 277,538 | ||||||||||||||
Preferred dividends | (16,135) | (14,118) | — | ||||||||||||||
Net income applicable to common shareholders | $ | 565,857 | $ | 414,169 | $ | 277,538 |
OLD NATIONAL BANCORP (PARENT COMPANY ONLY) CONDENSED STATEMENT OF CASH FLOWS | |||||||||||||||||
Years Ended December 31, | |||||||||||||||||
(dollars in thousands) | 2023 | 2022 | 2021 | ||||||||||||||
Cash Flows From Operating Activities | |||||||||||||||||
Net income | $ | 581,992 | $ | 428,287 | $ | 277,538 | |||||||||||
Adjustments to reconcile net income to cash provided by operating activities: | |||||||||||||||||
Depreciation | 18 | 26 | 30 | ||||||||||||||
Share-based compensation expense | 27,910 | 28,656 | 7,497 | ||||||||||||||
(Increase) decrease in other assets | (19,353) | (40,620) | 10,213 | ||||||||||||||
Increase (decrease) in other liabilities | (2,561) | 10,455 | (4,918) | ||||||||||||||
Equity in undistributed earnings of affiliates | (481,628) | (470,939) | (166,292) | ||||||||||||||
Net cash flows provided by (used in) operating activities | 106,378 | (44,135) | 124,068 | ||||||||||||||
Cash Flows From Investing Activities | |||||||||||||||||
Net cash and cash equivalents of acquisitions | — | 573,099 | — | ||||||||||||||
Proceeds from sales of investment securities | — | — | 1,000 | ||||||||||||||
Proceeds from sales of equity securities | — | 44,038 | 540 | ||||||||||||||
Purchase of equity securities | (17,773) | — | — | ||||||||||||||
Purchases of investment securities | — | (9,000) | (15) | ||||||||||||||
Purchases of premises and equipment | (8) | — | (3) | ||||||||||||||
Net cash flows provided by (used in) investing activities | (17,781) | 608,137 | 1,522 | ||||||||||||||
Cash Flows From Financing Activities | |||||||||||||||||
Cash dividends paid | (180,030) | (177,623) | (92,829) | ||||||||||||||
Common stock repurchased | (44,308) | (71,182) | (3,731) | ||||||||||||||
Common stock issued | 1,076 | 809 | 583 | ||||||||||||||
Net cash flows provided by (used in) financing activities | (223,262) | (247,996) | (95,977) | ||||||||||||||
Net increase (decrease) in cash and cash equivalents | (134,665) | 316,006 | 29,613 | ||||||||||||||
Cash and cash equivalents at beginning of period | 418,959 | 102,953 | 73,340 | ||||||||||||||
Cash and cash equivalents at end of period | $ | 284,294 | $ | 418,959 | $ | 102,953 |
Name | Positions and Offices | Age | ||||||
Chady M. AlAhmar | Chief Executive Officer, Wealth Management of the Company since January 2020. Previously, Senior Vice President and Head of Strategy and Business Development of U.S. Bank from December 2013 to January 2020. | 49 | ||||||
Nicholas J. Chulos | Chief Legal Officer and Corporate Secretary of the Company since February 2022. Previously, Executive Vice President, General Counsel and Corporate Secretary of First Midwest from January 2013 to February 2022. | 64 | ||||||
Scott J. Evernham | Chief Risk Officer of the Company since August 2019. Previously, Executive Vice President, Wealth Management from May 2016 to August 2019. President of Old National Insurance from December 2014 to May 2016. Senior Vice President, Assistant General Counsel from October 2012 to December 2014. | 46 | ||||||
Brendon B. Falconer | Chief Financial Officer of the Company since May 2019. Previously, Senior Vice President and Treasurer of the Company from November 2016 to May 2019. Senior Vice President and Director of Credit Operations from March 2013 to November 2016. Loss Share President from January 2012 to March 2013. Vice President and Bank Controller from April 2009 to January 2012. | 48 | ||||||
John V. Moran, IV | Chief Strategy Officer of the Company since 2021. Previously, Chief Financial Officer for NBT Bancorp from 2019 to 2021. Director of Corporate Development and Strategy of the Company from 2017 to 2019. Senior Equity Analyst at Macquarie Capital (USA) from 2010 to 2017. | 48 | ||||||
Angela L. Putnam | Chief Accounting Officer of the Company since February 2022. Previously, Senior Vice President and Chief Accounting Officer of First Midwest from December 2014 to February 2022. Vice President and Financial Reporting Manager of First Midwest from April 2013 to November 2014. Director in the Assurance Services practice of McGladrey LLP from September 2006 to April 2013. | 45 | ||||||
James C. Ryan, III | Chairman of the Board of Directors of the Company since February 2024. Chief Executive Officer of the Company since May 2019. Chairman and CEO of the Company from May 2019 to February 2022. Senior Executive Vice President and Chief Financial Officer of the Company from May 2016 to May 2019. Director of Corporate Development and Mortgage Banking of the Company from July 2009 to May 2016, Integration Executive of the Company from February 2006 to July 2009. Treasurer of the Company from March 2005 to February 2007. | 52 | ||||||
Mark G. Sander | President and Chief Operating Officer of the Company since February 2022. Previously, President and Chief Operating Officer of First Midwest from 2019 to February 2022. Director at First Midwest from 2014 to February 2022. Senior Executive Vice President and Chief Operating Officer of First Midwest from 2011 to 2019. Previously held executive level positions in Commercial Banking with Associated Banc-Corp, Bank of America, and LaSalle Bank. | 65 | ||||||
James A. Sandgren | Chief Executive Officer, Commercial Banking of the Company since February 2022. Previously, President and Chief Operating Officer of the Company from May 2016 to February 2022. Executive Vice President and Chief Banking Officer of the Company from April 2014 to May 2016. Executive Vice President and Regional CEO of the Company from May 2007 to April 2014. Executive Vice President and Southern Division Chief Credit Officer from January 2004 to May 2007. | 57 | ||||||
Brent R. Tischler | Chief Executive Officer, Community Banking of the Company since August 2022. Previously, Executive Vice President and Head of Retail Banking at Associated Bank from June 2016 to August 2022. Executive Vice President and Head of Payments & Direct Channels at Associated Bank from February 2014 to May 2016. Senior Vice President and Director of Channel Optimization at Associated Bank from April 2011 to January 2014. | 48 | ||||||
Kendra L. Vanzo | Chief Administrative Officer of the Company since March 2021. Executive Vice President, Chief Administrative Officer of the Company from January 2020 to March 2021. Executive Vice President and Chief People Officer from May 2018 to January 2020. Executive Vice President, Associate Engagement and Integrations Officer from June 2014 to May 2018. Executive Vice President and Chief Human Resources Officer from January 2010 to June 2014. Senior Vice President and Chief Human Resources Officer from March 2007 to January 2010. | 57 |
Number of securities to be issued upon exercise of outstanding options, warrants, and rights | Weighted-average exercise price of outstanding options, warrants, and rights | Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) | |||||||||
Plan Category | (a) | (b) | (c) | ||||||||
Equity compensation plans approved by security holders | 3,108,473 | $16.88 | 7,635,825 | ||||||||
Equity compensation plans not approved by security holders | — | — | — | ||||||||
Total | 3,108,473 | $16.88 | 7,635,825 |
Exhibit Number | ||||||||
2.1 | ||||||||
2.2 | ||||||||
3.1 | ||||||||
3.2 | ||||||||
3.3 | ||||||||
3.4 | ||||||||
3.5 | ||||||||
3.6 | ||||||||
4.1 | ||||||||
4.2 | Description of Old National Bancorp debt securities (incorporated by reference to Exhibit 4.2 of Old National’s Annual Report on Form 10-K for the year ended December 31, 2019). | |||||||
4.3 | ||||||||
4.4 | ||||||||
4.5 | ||||||||
4.6 | ||||||||
4.7 | Certain instruments defining the rights of holders of long-term debt securities of Old National and its subsidiaries are omitted pursuant to Item 601(b)(4)(iii) of Regulation S-K. The Registrant hereby undertakes to furnish to the SEC, upon request, copies of any such instruments. | |||||||
10.1(1) | ||||||||
10.2(1) | ||||||||
10.3(1) | ||||||||
10.4(1) | ||||||||
10.5(1) | ||||||||
10.6(1) | ||||||||
10.7(1) | ||||||||
10.8(1) | ||||||||
10.9(1) | ||||||||
10.10(1) | ||||||||
10.11(1) | ||||||||
10.12(1) | ||||||||
10.13(1) | ||||||||
10.14(1) | ||||||||
10.15(1) | ||||||||
10.16(1) | ||||||||
10.17(1) | ||||||||
10.18(1) | ||||||||
10.19(1) | ||||||||
10.20(1) | ||||||||
10.21(1) | ||||||||
10.22(1) | ||||||||
10.23(1) | ||||||||
By: | /s/ James C. Ryan, III | Date: | February 22, 2024 | |||||||||||
James C. Ryan, III, | ||||||||||||||
Chairman and Chief Executive Officer | ||||||||||||||
(Principal Executive Officer) |
By: | /s/ Brendon B. Falconer | By: | /s/ Thomas E. Salmon | ||||||||||||||
Brendon B. Falconer, | Thomas E. Salmon, Director | ||||||||||||||||
Senior Executive Vice President and Chief | |||||||||||||||||
Financial Officer (Principal Financial Officer) | By: | /s/ Rebecca S. Skillman | |||||||||||||||
Rebecca S. Skillman, Lead Independent | |||||||||||||||||
By: | /s/ Barbara A. Boigegrain | Director | |||||||||||||||
Barbara A. Boigegrain, Director | |||||||||||||||||
By: | /s/ Michael J. Small | ||||||||||||||||
By: | /s/ Thomas L. Brown | Michael J. Small, Director | |||||||||||||||
Thomas L. Brown, Director | |||||||||||||||||
By: | /s/ Derrick J. Stewart | ||||||||||||||||
By: | /s/ Kathryn J. Hayley | Derrick J. Stewart, Director | |||||||||||||||
Kathryn J. Hayley, Director | |||||||||||||||||
By: | /s/ Stephen C. Van Arsdell | ||||||||||||||||
By: | /s/ Peter J. Henseler | Stephen C. Van Arsdell, Director | |||||||||||||||
Peter J. Henseler, Director | |||||||||||||||||
By: | /s/ Katherine E. White | ||||||||||||||||
By: | /s/ Daniel S. Hermann | Katherine E. White, Director | |||||||||||||||
Daniel S. Hermann, Director | |||||||||||||||||
By: | /s/ Angela L. Putnam | ||||||||||||||||
By: | /s/ Ryan C. Kitchell | Angela L. Putnam, | |||||||||||||||
Ryan C. Kitchell, Director | Senior Vice President and Chief Accounting | ||||||||||||||||
Officer (Principal Accounting Officer) | |||||||||||||||||
By: | /s/ Austin M. Ramirez | ||||||||||||||||
Austin M. Ramirez, Director | |||||||||||||||||
By: | /s/ Ellen A. Rudnick | ||||||||||||||||
Ellen A. Rudnick, Director | |||||||||||||||||
By: | /s/ James C. Ryan, III | ||||||||||||||||
James C. Ryan, III, | |||||||||||||||||
Chairman and Chief Executive Officer | |||||||||||||||||
(Principal Executive Officer) |
Name of Subsidiary | Jurisdiction of Incorporation | Business Name of Subsidiary | ||||||
1834 Investment Advisors Co. | Wisconsin | 1834 Investment Advisors Co. | ||||||
Old National Bank | United States of America | Old National Bank | ||||||
Old National Realty Company, Inc. | Indiana | Old National Realty Company, Inc. | ||||||
/s/ Crowe LLP | ||||||||
Louisville, Kentucky | ||||||||
February 22, 2024 | ||||||||
Date: | February 22, 2024 | By: | /s/ James C. Ryan, III | |||||||||||
James C. Ryan, III | ||||||||||||||
Chairman and Chief Executive Officer | ||||||||||||||
(Principal Executive Officer) |
Date: | February 22, 2024 | By: | /s/ Brendon B. Falconer | |||||||||||
Brendon B. Falconer | ||||||||||||||
Chief Financial Officer | ||||||||||||||
(Principal Financial Officer) |
By: | /s/ James C. Ryan, III | |||||||
James C. Ryan, III | ||||||||
Chairman and Chief Executive Officer | ||||||||
(Principal Executive Officer) | ||||||||
Date: | February 22, 2024 |
By: | /s/ Brendon B. Falconer | |||||||
Brendon B. Falconer | ||||||||
Chief Financial Officer | ||||||||
(Principal Financial Officer) | ||||||||
Date: | February 22, 2024 |
Clawback Policy |
Clawback Policy 1 | Page |
Clawback Policy 2 | Page |
Clawback Policy 3 | Page |
Clawback Policy 4 | Page |