|
Indiana
(State or other jurisdiction of
incorporation or organization) |
| |
6022
(Primary Standard Industrial
Classification Code Number) |
| |
35-1539838
(I.R.S. Employer
Identification Number) |
|
|
James J. Barresi
Alison N. LaBruyere Squire Patton Boggs (US) LLP 201 E. Fourth Street, Suite 1900 Cincinnati, OH 45202 (513) 361-1200 |
| |
Jeanne H. Crain
President and Chief Executive Officer Bremer Financial Corporation 380 St. Peter Street, Suite 500 St. Paul, MN 55102 (651) 964-7145 |
| |
Matthew M. Guest
Eric M. Feinstein Wachtell, Lipton, Rosen & Katz 51 West 52nd Street New York, NY 10019 (212) 403-1000 |
|
|
Large accelerated filer
☒
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☐
|
| |
Smaller reporting company
☐
|
|
| | | |
Emerging growth company
☐
|
|
| | |
PAGE
|
| |||
| | | | 1 | | | |
| | | | 8 | | | |
| | | | 16 | | | |
| | | | 18 | | | |
| | | | 22 | | | |
| | | | 22 | | | |
| | | | 23 | | | |
| | | | 23 | | | |
| | | | 23 | | | |
| | | | 31 | | | |
| | | | 31 | | | |
| | | | 31 | | | |
| | | | 31 | | | |
| | | | 31 | | | |
| | | | 31 | | | |
| | | | 32 | | | |
| | | | 32 | | | |
| | | | 33 | | | |
| | | | 34 | | | |
| | | | 34 | | | |
| | | | 34 | | | |
| | | | 35 | | | |
| | | | 35 | | | |
| | | | 35 | | | |
| | | | 36 | | | |
| | | | 37 | | | |
| | | | 38 | | | |
| | | | 38 | | | |
| | | | 39 | | | |
| | | | 42 | | | |
| | | | 44 | | | |
| | | | 53 | | | |
| | | | 55 | | | |
| | | | 56 | | | |
| | | | 58 | | | |
| | | | 58 | | | |
| | | | 62 | | | |
| | | | 62 | | | |
| | | | 62 | | | |
| | | | 63 | | |
| | |
PAGE
|
| |||
| | | | 63 | | | |
| | | | 63 | | | |
| | | | 63 | | | |
| | | | 64 | | | |
| | | | 65 | | | |
| | | | 66 | | | |
| | | | 71 | | | |
| | | | 72 | | | |
| | | | 73 | | | |
| | | | 74 | | | |
| | | | 74 | | | |
| | | | 75 | | | |
| | | | 75 | | | |
| | | | 75 | | | |
| | | | 75 | | | |
| | | | 76 | | | |
| | | | 76 | | | |
| | | | 76 | | | |
| | | | 76 | | | |
| | | | 77 | | | |
| | | | 78 | | | |
| | | | 78 | | | |
| | | | 80 | | | |
| | | | 81 | | | |
| | | | 82 | | | |
| | | | 82 | | | |
| | | | 85 | | | |
| | | | 87 | | | |
| | | | 101 | | | |
| | | | 103 | | | |
| | | | 103 | | | |
| | | | 104 | | | |
| | | | 104 | | | |
| | | | F-1 | | | |
| | | | A-1 | | | |
| | | | B-1 | | | |
| | | | C-1 | | | |
| | | | D-1 | | | |
| | | | E-1 | | |
| | |
Old National
Common Stock |
| |
Implied
Value of Merger Consideration For Each Share |
| ||||||
November 22, 2024
|
| | | $ | 21.65 | | | | | $ | 116.76 | | |
[ ], 2025
|
| | | $ | [ ] | | | | | $ | [ ] | | |
| | |
September 30, 2024
|
| ||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | |
Transaction Accounting
Adjustments |
| | | | | | | | | | |||||||||
(dollars in thousands)
|
| |
Historical
ONB |
| |
Historical
Bremer |
| |
Fair
Value |
| |
Other
|
| |
Reference
|
| |
Pro Forma
Combined |
| |||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 498,120 | | | | | $ | 301,387 | | | | | $ | (315,000) | | | | | $ | 307,000 | | | |
A, B, C
|
| | | $ | 791,507 | | |
Money market and other interest-earning
investments |
| | | | 693,450 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 693,450 | | |
Investment securities
|
| | | | 10,869,749 | | | | | | 3,611,145 | | | | | | (384,000) | | | | | | — | | | |
D
|
| | | | 14,096,894 | | |
Loans held for sale
|
| | | | 62,376 | | | | | | 11,375 | | | | | | — | | | | | | — | | | | | | | | | 73,751 | | |
Loans
|
| | | | 36,400,643 | | | | | | 11,524,549 | | | | | | (665,000) | | | | | | — | | | |
E
|
| | | | 47,260,192 | | |
Allowance for credit losses
|
| | | | (380,840) | | | | | | (105,797) | | | | | | (4,203) | | | | | | (80,000) | | | |
F, G
|
| | | | (570,840) | | |
Net loans
|
| | | | 36,019,803 | | | | | | 11,418,752 | | | | | | (669,203) | | | | | | (80,000) | | | | | | | | | 46,689,352 | | |
Premises and equipment, net
|
| | | | 599,528 | | | | | | 151,345 | | | | | | — | | | | | | — | | | | | | | | | 750,873 | | |
Goodwill
|
| | | | 2,176,999 | | | | | | 112,686 | | | | | | 265,679 | | | | | | — | | | |
H
|
| | | | 2,555,364 | | |
Other intangible assets
|
| | | | 128,085 | | | | | | 648 | | | | | | 498,868 | | | | | | — | | | |
I
|
| | | | 627,601 | | |
Company-owned life
insurance |
| | | | 863,723 | | | | | | 177,935 | | | | | | — | | | | | | — | | | | | | | | | 1,041,658 | | |
Accrued interest receivable and
other assets |
| | | | 1,690,460 | | | | | | 423,606 | | | | | | 263,000 | | | | | | 21,250 | | | |
J, K
|
| | | | 2,398,316 | | |
Total assets
|
| | | $ | 53,602,293 | | | | | $ | 16,208,879 | | | | | $ | (340,656) | | | | | $ | 248,250 | | | | | | | | $ | 69,718,766 | | |
Liabilities and shareholders’ equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest-bearing demand deposits
|
| | | $ | 9,429,285 | | | | | $ | 3,756,503 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 13,185,788 | | |
Interest-bearing deposits
|
| | | | 31,416,461 | | | | | | 9,472,453 | | | | | | — | | | | | | — | | | | | | | | | 40,888,914 | | |
Borrowings
|
| | | | 5,449,096 | | | | | | 1,161,759 | | | | | | 18,000 | | | | | | — | | | |
L
|
| | | | 6,628,855 | | |
Accrued expenses and other liabilities
|
| | | | 940,153 | | | | | | 302,253 | | | | | | 122,000 | | | | | | 5,000 | | | |
M, N
|
| | | | 1,369,406 | | |
Total liabilities
|
| | | | 47,234,995 | | | | | | 14,692,968 | | | | | | 140,000 | | | | | | 5,000 | | | | | | | | | 62,072,963 | | |
Preferred stock
|
| | | | 230,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 230,500 | | |
Common stock
|
| | | | 318,955 | | | | | | 123,892 | | | | | | (73,710) | | | | | | 21,905 | | | |
O, B
|
| | | | 391,042 | | |
Capital surplus
|
| | | | 4,560,576 | | | | | | — | | | | | | 985,073 | | | | | | 438,095 | | | |
O, B
|
| | | | 5,983,744 | | |
Retained earnings
|
| | | | 1,861,023 | | | | | | 1,574,294 | | | | | | (1,574,294) | | | | | | (216,750) | | | |
O, P
|
| | | | 1,644,273 | | |
Accumulated other
comprehensive income (loss), net of tax |
| | | | (603,756) | | | | | | (182,275) | | | | | | 182,275 | | | | | | — | | | |
O
|
| | | | (603,756) | | |
Total shareholders’
equity |
| | | | 6,367,298 | | | | | | 1,515,911 | | | | | | (480,656) | | | | | | 243,250 | | | | | | | | | 7,645,803 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 53,602,293 | | | | | $ | 16,208,879 | | | | | $ | (340,656) | | | | | $ | 248,250 | | | | | | | | $ | 69,718,766 | | |
| | |
For the Nine Months Ended September 30, 2024
|
| ||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | |
Transaction Accounting
Adjustments |
| | | | | | | | | | |||||||||
(dollars and shares in thousands, except per share
data) |
| |
Historical
ONB |
| |
Historical
Bremer |
| |
Fair
Value |
| |
Other
|
| |
Reference
|
| |
Pro Forma
Combined |
| |||||||||||||||
Interest income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans, including fees
|
| | | $ | 1,633,459 | | | | | $ | 491,790 | | | | | $ | 106,875 | | | | | $ | — | | | |
Q
|
| | | $ | 2,232,124 | | |
Investment securities
|
| | | | 273,118 | | | | | | 76,804 | | | | | | 57,600 | | | | | | — | | | |
R
|
| | | | 407,522 | | |
Other
|
| | | | 32,992 | | | | | | 12,148 | | | | | | — | | | | | | — | | | | | | | | | 45,140 | | |
Total interest income
|
| | | | 1,939,569 | | | | | | 580,742 | | | | | | 164,475 | | | | | | — | | | | | | | | | 2,684,786 | | |
Interest expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 630,972 | | | | | | 215,258 | | | | | | — | | | | | | — | | | | | | | | | 846,230 | | |
Borrowings
|
| | | | 171,994 | | | | | | 55,569 | | | | | | (5,400) | | | | | | — | | | |
S
|
| | | | 222,163 | | |
Total interest expense
|
| | | | 802,966 | | | | | | 270,827 | | | | | | (5,400) | | | | | | — | | | | | | | | | 1,068,393 | | |
Net interest income
|
| | | | 1,136,603 | | | | | | 309,915 | | | | | | 169,875 | | | | | | — | | | | | | | | | 1,616,393 | | |
Provision for credit losses
|
| | | | 83,602 | | | | | | 16,682 | | | | | | — | | | | | | — | | | | | | | | | 100,284 | | |
Net interest income after provision for credit losses
|
| | | | 1,053,001 | | | | | | 293,233 | | | | | | 169,875 | | | | | | — | | | | | | | | | 1,516,109 | | |
Wealth and investment services fees
|
| | | | 86,779 | | | | | | 28,040 | | | | | | — | | | | | | — | | | | | | | | | 114,819 | | |
Service charges on deposit accounts
|
| | | | 57,598 | | | | | | 13,733 | | | | | | — | | | | | | — | | | | | | | | | 71,331 | | |
Debit card and ATM fees
|
| | | | 32,409 | | | | | | 9,267 | | | | | | — | | | | | | — | | | | | | | | | 41,676 | | |
Mortgage banking revenue
|
| | | | 19,211 | | | | | | 7,361 | | | | | | — | | | | | | — | | | | | | | | | 26,572 | | |
Other income
|
| | | | 62,934 | | | | | | 39,679 | | | | | | — | | | | | | — | | | | | | | | | 102,613 | | |
Total noninterest income
|
| | | | 258,931 | | | | | | 98,080 | | | | | | — | | | | | | — | | | | | | | | | 357,011 | | |
Salaries and employee benefits
|
| | | | 456,490 | | | | | | 161,408 | | | | | | — | | | | | | — | | | | | | | | | 617,898 | | |
Occupancy
|
| | | | 80,696 | | | | | | 13,864 | | | | | | — | | | | | | — | | | | | | | | | 94,560 | | |
Equipment
|
| | | | 27,263 | | | | | | 19,666 | | | | | | — | | | | | | — | | | | | | | | | 46,929 | | |
Technology
|
| | | | 67,368 | | | | | | 15,276 | | | | | | — | | | | | | — | | | | | | | | | 82,644 | | |
Professional fees
|
| | | | 24,236 | | | | | | 20,226 | | | | | | — | | | | | | — | | | | | | | | | 44,462 | | |
Amortization of intangibles
|
| | | | 20,291 | | | | | | 87 | | | | | | 60,886 | | | | | | — | | | |
T
|
| | | | 81,264 | | |
Other expense
|
| | | | 141,255 | | | | | | 51,049 | | | | | | — | | | | | | — | | | | | | | | | 192,304 | | |
Total noninterest expense
|
| | | | 817,599 | | | | | | 281,576 | | | | | | 60,886 | | | | | | — | | | | | | | | | 1,160,061 | | |
Income before income taxes
|
| | | | 494,333 | | | | | | 109,737 | | | | | | 108,989 | | | | | | — | | | | | | | | | 713,059 | | |
Income tax expense
|
| | | | 109,018 | | | | | | 18,605 | | | | | | 27,247 | | | | | | — | | | |
U
|
| | | | 154,870 | | |
Net income
|
| | | | 385,315 | | | | | | 91,132 | | | | | | 81,742 | | | | | | — | | | | | | | | | 558,189 | | |
Preferred dividends
|
| | | | (12,101) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (12,101) | | |
Net income applicable to common shareholders
|
| | | $ | 373,214 | | | | | $ | 91,132 | | | | | $ | 81,742 | | | | | $ | — | | | | | | | | $ | 546,088 | | |
Net income per common share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 1.21 | | | | | $ | 7.59 | | | | | | | | | | | | | | | | | | | | $ | 1.44 | | |
Diluted
|
| | | $ | 1.21 | | | | | $ | 7.59 | | | | | | | | | | | | | | | | | | | | $ | 1.43 | | |
Average common shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 307,426 | | | | | | 12,000 | | | | | | 38,182 | | | | | | 21,905 | | | |
V, B
|
| | | | 379,513 | | |
Diluted
|
| | | | 308,605 | | | | | | 12,000 | | | | | | 38,182 | | | | | | 21,905 | | | |
V, B
|
| | | | 380,692 | | |
| | |
For the Year Ended December 31, 2023
|
| ||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | |
Transaction Accounting
Adjustments |
| | | | | | | | | | |||||||||
(dollars and shares in thousands, except per share
data) |
| |
Historical
ONB |
| |
Historical
Bremer |
| |
Fair
Value |
| |
Other
|
| |
Reference
|
| |
Pro Forma
Combined |
| |||||||||||||||
Interest income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans, including fees
|
| | | $ | 1,860,077 | | | | | $ | 589,495 | | | | | $ | 166,250 | | | | | $ | — | | | |
Q
|
| | | $ | 2,615,822 | | |
Investment securities
|
| | | | 307,061 | | | | | | 97,591 | | | | | | 76,800 | | | | | | — | | | |
R
|
| | | | 481,452 | | |
Other
|
| | | | 39,683 | | | | | | 23,279 | | | | | | — | | | | | | — | | | | | | | | | 62,962 | | |
Total interest income
|
| | | | 2,206,821 | | | | | | 710,365 | | | | | | 243,050 | | | | | | — | | | | | | | | | 3,160,236 | | |
Interest expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 484,360 | | | | | | 191,529 | | | | | | — | | | | | | — | | | | | | | | | 675,889 | | |
Borrowings
|
| | | | 219,308 | | | | | | 80,455 | | | | | | (7,200) | | | | | | — | | | |
S
|
| | | | 292,563 | | |
Total interest expense
|
| | | | 703,668 | | | | | | 271,984 | | | | | | (7,200) | | | | | | — | | | | | | | | | 968,452 | | |
Net interest income
|
| | | | 1,503,153 | | | | | | 438,381 | | | | | | 250,250 | | | | | | — | | | | | | | | | 2,191,784 | | |
Provision for credit losses
|
| | | | 58,887 | | | | | | 19,187 | | | | | | — | | | | | | 85,000 | | | |
G, N
|
| | | | 163,074 | | |
Net interest income after provision
for credit losses |
| | | | 1,444,266 | | | | | | 419,194 | | | | | | 250,250 | | | | | | (85,000) | | | | | | | | | 2,028,710 | | |
Wealth and investment services fees
|
| | | | 107,784 | | | | | | 37,106 | | | | | | — | | | | | | — | | | | | | | | | 144,890 | | |
Service charges on deposit accounts
|
| | | | 71,945 | | | | | | 18,290 | | | | | | — | | | | | | — | | | | | | | | | 90,235 | | |
Debit card and ATM fees
|
| | | | 42,153 | | | | | | 9,925 | | | | | | — | | | | | | — | | | | | | | | | 52,078 | | |
Mortgage banking revenue
|
| | | | 16,319 | | | | | | 10,486 | | | | | | — | | | | | | — | | | | | | | | | 26,805 | | |
Other income
|
| | | | 95,141 | | | | | | 31,888 | | | | | | — | | | | | | — | | | | | | | | | 127,029 | | |
Total noninterest income
|
| | | | 333,342 | | | | | | 107,695 | | | | | | — | | | | | | — | | | | | | | | | 441,037 | | |
Salaries and employee benefits
|
| | | | 546,364 | | | | | | 207,595 | | | | | | — | | | | | | — | | | | | | | | | 753,959 | | |
Occupancy
|
| | | | 106,676 | | | | | | 20,794 | | | | | | — | | | | | | — | | | | | | | | | 127,470 | | |
Equipment
|
| | | | 32,163 | | | | | | 23,172 | | | | | | — | | | | | | — | | | | | | | | | 55,335 | | |
Technology
|
| | | | 80,343 | | | | | | 17,531 | | | | | | — | | | | | | — | | | | | | | | | 97,874 | | |
Professional fees
|
| | | | 27,335 | | | | | | 26,647 | | | | | | — | | | | | | — | | | | | | | | | 53,982 | | |
Amortization of intangibles
|
| | | | 24,155 | | | | | | 153 | | | | | | 90,124 | | | | | | — | | | |
T
|
| | | | 114,432 | | |
Merger-related costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | 194,000 | | | |
C
|
| | | | 194,000 | | |
Other expense
|
| | | | 209,270 | | | | | | 74,581 | | | | | | — | | | | | | — | | | | | | | | | 283,851 | | |
Total noninterest expense
|
| | | | 1,026,306 | | | | | | 370,473 | | | | | | 90,124 | | | | | | 194,000 | | | | | | | | | 1,680,903 | | |
Income before income taxes
|
| | | | 751,302 | | | | | | 156,416 | | | | | | 160,126 | | | | | | (279,000) | | | | | | | | | 788,844 | | |
Income tax expense
|
| | | | 169,310 | | | | | | 32,408 | | | | | | 40,031 | | | | | | (69,750) | | | |
U
|
| | | | 171,999 | | |
Net income
|
| | | | 581,992 | | | | | | 124,008 | | | | | | 120,095 | | | | | | (209,250) | | | | | | | | | 616,845 | | |
Preferred dividends
|
| | | | (16,135) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (16,135) | | |
Net income applicable to common
shareholders |
| | | $ | 565,857 | | | | | $ | 124,008 | | | | | $ | 120,095 | | | | | $ | (209,250) | | | | | | | | $ | 600,710 | | |
Net income per common share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 1.95 | | | | | $ | 10.33 | | | | | | | | | | | | | | | | | | | | $ | 1.66 | | |
Diluted
|
| | | $ | 1.94 | | | | | $ | 10.33 | | | | | | | | | | | | | | | | | | | | $ | 1.65 | | |
Average common shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 290,748 | | | | | | 12,000 | | | | | | 38,182 | | | | | | 21,905 | | | |
V, B
|
| | | | 362,835 | | |
Diluted
|
| | | | 291,855 | | | | | | 12,000 | | | | | | 38,182 | | | | | | 21,905 | | | |
V, B
|
| | | | 363,942 | | |
(dollars in thousands, except per share data)
|
| |
January 10,
2025 |
| |
10% Increase
|
| |
10% Decrease
|
| |||||||||
Common shares of Bremer
|
| | | | 12,000,000 | | | | | | 12,000,000 | | | | | | 12,000,000 | | |
Exchange ratio
|
| | | | 4.182 | | | | | | 4.182 | | | | | | 4.182 | | |
Old National shares issued
|
| | | | 50,182,000 | | | | | | 50,182,000 | | | | | | 50,182,000 | | |
Price per share of Old National common stock
|
| | | $ | 20.63 | | | | | $ | 22.69 | | | | | $ | 18.57 | | |
Preliminary fair value of consideration for common stock
|
| | | $ | 1,035,255 | | | | | $ | 1,138,630 | | | | | $ | 931,880 | | |
Cash consideration paid
|
| | | | 315,000 | | | | | | 315,000 | | | | | | 315,000 | | |
Total pro forma purchase price consideration
|
| | | $ | 1,350,255 | | | | | $ | 1,453,630 | | | | | $ | 1,246,880 | | |
Preliminary goodwill
|
| | | $ | 378,365 | | | | | $ | 481,740 | | | | | $ | 274,990 | | |
| Assets | | | | | | | |
|
Cash and due from banks(1)
|
| | | $ | (13,613) | | |
|
Money market and other interest-earning investments
|
| | | | — | | |
|
Investment securities
|
| | | | 3,227,145 | | |
|
Loans held for sale
|
| | | | 11,375 | | |
|
Loans, net of allowance for credit losses
|
| | | | 10,749,549 | | |
|
Premises and equipment
|
| | | | 151,345 | | |
|
Other intangible assets
|
| | | | 499,516 | | |
|
Company-owned life insurance
|
| | | | 177,935 | | |
|
Accrued interest receivable and other assets
|
| | | | 686,606 | | |
|
Total assets acquired
|
| | | $ | 15,489,858 | | |
| Liabilities and shareholders’ equity | | | | | | | |
|
Noninterest-bearing demand deposits
|
| | | $ | 3,756,503 | | |
|
Interest-bearing deposits
|
| | | | 9,472,453 | | |
|
Total borrowings
|
| | | | 1,179,759 | | |
|
Other liabilities
|
| | | | 424,253 | | |
|
Total liabilities
|
| | | | 14,832,968 | | |
|
Net assets acquired
|
| | | | 656,890 | | |
|
Preliminary goodwill
|
| | | $ | 378,365 | | |
| Adjustments to loans | | | | | | | |
|
To record fair value related to the interest rate component of the loan portfolio
|
| | | $ | (585,000) | | |
|
To record fair value related to the credit component of the loan portfolio
|
| | | | (190,000) | | |
|
To record the purchased credit deteriorated loan CECL gross-up
|
| | | | 110,000 | | |
|
Total adjustment to loans
|
| | | $ | (665,000) | | |
| Adjustments to allowance for credit losses on loans | | | | | | | |
|
Eliminate Bremer’s allowance for credit losses at closing
|
| | | $ | 105,797 | | |
|
Increase in the allowance for credit losses for gross-up for estimate of lifetime credit losses for purchased credit deteriorated (“PCD”) loans
|
| | | | (110,000) | | |
|
Total fair value adjustments to allowance for credit losses
|
| | | | (4,203) | | |
|
Provision for estimated lifetime credit losses for non-PCD loans
|
| | | | (80,000) | | |
|
Total transaction accounting adjustments to allowance for credit losses
|
| | | $ | (84,203) | | |
| | |
Implied Exchange Ratios
|
| |||
| | |
Low
|
| |
High
|
|
Price/2025E EPS
|
| |
3.2472x
|
| |
6.4818x
|
|
Dividend Discount Model
|
| |
3.4800x
|
| |
5.4090x
|
|
(dollars in millions, except per share amounts)
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| ||||||||||||||||||
Net Income
|
| | | $ | 130 | | | | | $ | 155 | | | | | $ | 162 | | | | | $ | 166 | | | | | $ | 169 | | | | | $ | 172 | | |
Earnings Per Share
|
| | | $ | 10.80 | | | | | $ | 12.89 | | | | | $ | 13.53 | | | | | $ | 13.80 | | | | | $ | 14.08 | | | | | $ | 14.36 | | |
Average Assets
|
| | | $ | 16,286 | | | | | $ | 16,945 | | | | | $ | 17,454 | | | | | $ | 17,803 | | | | | $ | 18,159 | | | | | $ | 18,522 | | |
Risk-weighted assets
|
| | | $ | 12,597 | | | | | $ | 13,057 | | | | | $ | 13,625 | | | | | $ | 14,078 | | | | | $ | 14,543 | | | | | $ | 15,021 | | |
| | |
Bremer Governing Documents
|
| |
Old National Governing Documents
|
|
Number of Authorized and Outstanding Shares
|
| |
Bremer is authorized to issue up to (i) 12,000,000 shares of Bremer Class A common stock, no par value, and (ii) 10,800,000 shares of Bremer Class B common stock, no par value. As of the record date for the special meeting of Bremer shareholders, there were [ ] shares of Bremer Class A common stock outstanding and [ ] shares of Bremer Class B common stock outstanding.
The Bremer articles of incorporation provide that Bremer may not issue any additional shares of Bremer Class A common stock if such an issuance would reduce the remaining authorized but unissued shares of Bremer Class A common stock to an amount that is less than the total amount of shares of outstanding Bremer Class B common stock.
Except with respect to voting and conversion rights, the Bremer Class A common stock and Bremer Class B common stock have the same rights and privileges and rank equally, share ratably and are identical in all respects as to all matters, including the right to share equally in any dividends declared Bremer and the right to share equally in liquidation proceeds.
|
| | Old National is authorized to issue up to (i) 600,000,000 shares of common stock, without par value and (ii) 2,000,000 shares of preferred stock, without par value. As of January [ ], 2025 there were [292,654,953] shares of Old National common stock outstanding and 231,000 shares of Old National preferred stock outstanding. | |
| | |
Bremer Governing Documents
|
| |
Old National Governing Documents
|
|
Voting Limitations
|
| | Holders of Bremer Class A common stock are entitled to one vote per share on each matter voted on at a meeting of Bremer shareholders. Holders of Bremer Class B common stock are not entitled to vote on any issue properly subject to vote by the Bremer shareholders, except that Holders of Bremer Class B common stock are entitled to vote on an equivalent per share basis with the holders of Bremer Class A common stock with respect to the following extraordinary corporate transactions, (i) any vote of Bremer shareholders relative to a merger, consolidation, liquidation, dissolution or a proposed sale of all or substantially all of the assets of Bremer, and (ii) any vote relative to an amendment to the Bremer articles of incorporation purporting to change the capital structure of Bremer or the voting power of the Bremer Class A common stock or the Bremer Class B common stock. | | | Each share of Old National common stock is entitled to one vote on each matter voted on at a meeting of Old National’s shareholders. | |
Rights of Preferred Stock
|
| | Not applicable. | | |
The Old National articles of incorporation provide that shares of preferred stock may be issued from time to time in one or more additional series. Such shares of preferred stock may be redeemed, purchased, or otherwise acquired by Old National, subject to any limitation or restriction, if any, as contained in the express terms of any series, and may be reissued except as otherwise provided by law.
As of January [ ], 2025, there were 231,000 shares of Old National preferred stock outstanding. The designations, powers, preferences, limitations, restrictions and relative rights of such preferred stock are set forth in the Old National articles of incorporation.
|
|
| | |
Bremer Governing Documents
|
| |
Old National Governing Documents
|
|
Size of Board of Directors
|
| | The Bremer bylaws provide that the number of directors serving on the Bremer board of directors shall be fixed by resolution of the shareholders and that, unless otherwise prohibited by the shareholders, the directors may increase or decrease the size of the Bremer board of directors. The Bremer board of directors is currently comprised of nine directors. | | | The Old National articles of incorporation provide that the number of directors on the Old National board of directors, excluding directors who may be elected by the holders of any preferred stock, shall not be less than seven or more than twenty-five, with the exact number to fixed from time to time by the Old National bylaws, which provide that the Old National board of directors currently is comprised of 15 directors, subject to any changes approved by the board of directors. | |
Classes of Directors
|
| | The Bremer board of directors consists of one class. All directors serve for a term that expires at the next regular meeting of shareholders and until their respective successors are elected and qualified or their earlier death, resignation, removal or disqualification. | | | The Old National board of directors consists of one class. All directors serve a one-year term, expiring at the next annual meeting of shareholders, or until their respective successors are duly elected and qualified or their earlier resignation, death, or removal. | |
Removal of Directors
|
| | Bremer’s amended and restated bylaws provide that shareholders may remove any or all of the directors, with or without cause, upon the affirmative vote of shareholders holding a majority of shares entitled to vote at an election of directors. Any director named by the board of directors to fill a vacancy may be removed at any time, without or without cause, by the affirmative vote of a majority of the remaining directors if the shareholders have not elected directors in the interim between the time of the appointment to fill such vacancy and the time of the removal. | | | The Old National bylaws provide that directors may be removed, with or without cause, only by (i) the affirmative vote of the holders of not less than two-thirds of the issued and outstanding shares of common stock entitled to vote on the removal, or (ii) the affirmative vote of not less than two-thirds of the actual number of directors elected and qualified and then in office. | |
Vacancies on the Board of Directors
|
| | The Bremer bylaws provide that the affirmative vote of a majority of remaining directors then in office (even if less than a quorum) may fill a vacancy resulting from the death, resignation, removal or disqualification of a director. A vacancy resulting from an increase in the size of the board of directors may be filled by a | | | The Old National bylaws provide that a vacancy occurring in the board of directors for any reason may be filled for the remaining portion of the term by the affirmative vote of a majority of the remaining directors, whether or not the remaining directors constitute a quorum. | |
| | |
Bremer Governing Documents
|
| |
Old National Governing Documents
|
|
| | | majority of the directors then in office at the time of such increase. A director elected to fill a vacancy will be a director until such director’s successor is elected by the Bremer shareholders at their next regular or special meeting. | | | | |
Special Meetings of Shareholders
|
| | The Bremer bylaws provide that special meetings of the shareholders, unless otherwise prescribed by statute or the Bremer articles of incorporation, may be called by the Chief Executive Officer, President, Chief Financial Officer, any two or more directors, or by a shareholder or shareholders holding 10% or more of the voting power of all shares entitled to vote, except that a special meeting for the purpose of considering any action to directly or indirectly facilitate or effect a business combination, including any action to change or otherwise affect the composition of the Bremer board of directors for that purpose, must be called by 25% or more of the voting power of all share entitled to vote. | | | The Old National bylaws provide that, except as otherwise provided by law or by the Old National articles of incorporation, special meetings of shareholders (i) may be called by the board of directors, the chairman of the board of directors, the chief executive officer, or the president and (ii) shall be called by the chairman of the board of directors, the chief executive officer, the president, or the secretary at the request, in writing, of (a) a majority of the board of directors or (b) the holders of at least 25% of the shares entitled to vote on the matter to be considered at the special meeting. | |
Quorum
|
| | The Bremer bylaws provide that a majority of the voting power of the shares entitled to vote at the meeting constitute a quorum at a meeting of shareholders. | | | Under the Old National bylaws, except as otherwise provided by law or by the Old National articles of incorporation, the holders of record of a majority of the issued and outstanding stock of Old National entitled to vote at the meeting, present in person or by proxy, shall constitute a quorum at a meeting of shareholders. | |
Notice of Shareholder Meetings
|
| | The Bremer bylaws provide that notice of each shareholder meeting must be given to each shareholder entitled to vote not less than five days, nor more than 60 days before, the date of the meeting. For any shareholder meeting at which a plan or agreement of merger is to be considered, notice must be given to all shareholders of record not less than fourteen days nor more than 60 days before the date of the meeting. | | | The Old National bylaws provide that written notice of the purpose, date, time and place, or means of remote communication of each meeting of Old National’s shareholders will be given not less than ten days nor more than 60 days before the meeting date to each shareholder of record entitled to vote at the meeting. | |
| | |
Bremer Governing Documents
|
| |
Old National Governing Documents
|
|
Advance Notice of Shareholder Nominations and Shareholder Proposals
|
| | Not applicable. | | |
The Old National bylaws provide that for director nominee suggestions to be brought properly before the board of directors by a shareholder, the shareholder must submit such suggestion, in writing, to the corporate governance and nominating committee of the board of directors at least 120 days before the date of the meeting. A shareholder’s written suggestion must set forth (i) the name and address of the shareholder making the suggestion; (ii) the number and class of shares owned by the shareholder; (iii) the name, address, and age of the nominee for election as director; (iv) the nominee’s principal occupation during the five years preceding the date of the suggestion; (v) all other information concerning the nominee which would be required in the proxy statement used to solicit proxies for the election of the nominee; (vi) a consent of the nominee to serve as director of Old National, if elected; and (vii) such other information as the corporate governance and nominating committee may reasonably request.
The Old National board of directors, after considering the recommendations of the corporate governance and nominating committee, shall have the sole authority for nominating persons to stand for election as directors at any meeting of shareholders.
|
|
Limitation of Liability for Officers and Directors
|
| | The Bremer articles of incorporation eliminate a director’s personal liability to the fullest extent permitted by the MBCA. The MBCA provides that a director’s personal liability to the corporation or its shareholders for monetary damages for breach of fiduciary duty as a director may be eliminated except the articles may not eliminate or limit the liability | | | The Old National articles of incorporation and bylaws do not provide for any limitation of liability for officers and directors. However, Chapter 35 of the IBCL provides that a director is not liable for any action taken as a director, or any failure to take any action, regardless of the nature of the alleged breach of duty, including alleged breaches of the | |
| | |
Bremer Governing Documents
|
| |
Old National Governing Documents
|
|
| | | of a director: (i) for any breach of the director’s duty of loyalty to the corporation or its shareholders, (ii) for acts or omissions not in good faith or that involve intentional misconduct or a knowing violation of law, (iii) certain illegal distributions or fraudulent investment advice, (iv) for any transaction from which the director derived an improper personal benefit, or (v) for any act or omission occurring prior to the date when the provision in the Bremer articles of incorporation eliminating or limiting liability becomes effective. | | |
duty of care, the duty of loyalty, and the duty of good faith, unless (i) the director has breached or failed to perform the duties of the director’s office in compliance with the IBCL and (ii) the breach or failure to perform constitutes willful misconduct or recklessness.
Old National’s officers and directors are indemnified under Indiana law, the Old National articles of incorporation and bylaws against certain liabilities.
|
|
Indemnification of Officers and Directors
|
| | The Bremer bylaws provide that Bremer shall indemnify such persons, for such expenses and liabilities as permitted by §302A.521 of the MBCA. The MBCA provides that a corporation will indemnify a person made or threatened to be made a party to a proceeding by reason of the former or present capacity as a director, officer or employee, or such person who is or was serving at the request of the corporation, as a director, officer, partner, trustee, governor, manager, employee, or agent of another organization or employee benefit plan, against judgments, penalties, fines, settlements, and reasonable expenses, including attorneys’ fees and disbursements, incurred by the person in connection with the proceeding, if, with respect to the acts or omissions of the person complained of in the proceeding, the person : (i) has not been indemnified by another organization or employee benefit plan for the same judgments, penalties, fines, settlements, and reasonable expenses, (ii) acted in good faith, (iii) received no improper personal benefit and the MBCA section with respect to director conflicts of interests, if | | |
The Old National articles of incorporation require Old National to indemnify its officers and directors to the fullest extent authorized by the IBCL and to pay for or reimburse reasonable expenses incurred before the final disposition of the proceeding as authorized by the IBCL. The Old National articles of incorporation also authorize Old National to maintain insurance at its expense to protect itself and any of its directors, officers, employees or agents or those of another corporation, partnership, joint venture, trust, or other entity against expense, liability or loss, whether or not Old National would have the power to indemnify such person against such expense, liability or loss under the IBCL. Old National currently maintains directors’ and officers’ liability insurance.
Insofar as indemnification for liabilities arising under the Securities Act may be permitted to Old National directors, officers and controlling persons pursuant to the foregoing provisions, or otherwise, Old National has been advised that in the opinion of the SEC such indemnification is against public policy as expressed
|
|
| | |
Bremer Governing Documents
|
| |
Old National Governing Documents
|
|
| | |
applicable, has been satisfied, (iv) in the case of a criminal proceeding, had no reasonable cause to believe the conduct was unlawful, and (v) in the case of acts or omissions by directors, officers and employees, reasonably believed that the conduct was in the best interests of the corporation.
The MBCA provides that such persons are entitled, to payment or reimbursement by the corporation of reasonable expenses, including attorneys’ fees and disbursements, incurred by the person in advance of the final disposition of the proceeding, (i) upon receipt by the corporation of a written affirmation by the person of a good faith belief that the criteria for indemnification set forth in the MBCA have been satisfied and a written undertaking by the person to repay all amounts so paid or reimbursed by the corporation, if it is ultimately determined that the criteria for indemnification have not been satisfied, and (ii) after a determination that the facts then known to those making the determination would not preclude indemnification under the MBCA.
|
| | in the Securities Act and is, therefore, unenforceable. | |
Amendments to Organizational Documents
|
| | The Bremer articles of incorporation may be amended pursuant to the procedures specified in the MBCA. Pursuant to the MBCA, an amendment to the Bremer articles of incorporation may be submitted to the Bremer shareholders by a resolution approved by the affirmative vote of a majority of the directors present or by a shareholder or shareholders holding three percent or more of the voting power of the shares entitled to vote. The proposed amendment is adopted upon the affirmative vote of the holders of the greater of (i) a majority of the voting power of the shares present | | |
Under the IBCL, the Old National articles of incorporation may be amended by the affirmative vote of a majority of all votes entitled to be cast on the matter at any shareholder meeting.
The Old National articles of incorporation provide that the Old National bylaws may be amended by either (i) the affirmative vote of a majority of the actual number of directors elected and qualified or (ii) the affirmative vote of a majority of all votes entitled to be cast on the matter at any shareholder meeting, provided that the proposed amendment is contained in the notice of such shareholder meeting.
|
|
| | |
Bremer Governing Documents
|
| |
Old National Governing Documents
|
|
| | | entitled to vote on that action. | | | shareholders entitled to vote entitled to vote with respect to the subject matter of the action. Any such written consent must be filed with the minutes of the proceedings of the shareholders. | |
Share Conversion
|
| |
Upon the occurrence of the following events, each share of Bremer Class B common stock will be converted into one full paid and nonassessable share of Bremer Class A common stock:
at the affirmative election of the transferee upon the transfer of Bremer Class B common stock from the holder thereof to any third party or entity; or
at the affirmative election of the holder of Bremer Class B common stock, if cash dividends have not been paid on the Bremer Class A common stock and the Bremer Class B common stock with respect to any fiscal year of Bremer in an amount equal to at least 5% of Bremer’s consolidated net book value as of the last date of the immediately preceding fiscal year.
|
| | Not applicable. | |
Transfer of Shares
|
| |
Bremer purchase option
In the event that a holder of Bremer Class A common stock proposes to dispose of or transfer its stock (or any interest therein) to a third party or upon the death, retirement or termination of employment with Bremer of such holder, such holder must provide written notice to Bremer of such event, and Bremer or its assignee will have the option to purchase the Bremer Class A common stock for a cash purchase price equal to its book value per share as shown on Bremer’s consolidated balance sheet as of the last day of the immediately preceding fiscal quarter (the “Bremer purchase option”). The Bremer purchase option commences on the date of the event giving rise to the Bremer
|
| | Not applicable. | |
| | |
Bremer Governing Documents
|
| |
Old National Governing Documents
|
|
| | |
purchase option and continues until 60 days after Bremer receives written notice of the event giving rise to the Bremer purchase option. The closing of any purchase and sale of Bremer Class A common stock contemplated by the Bremer purchase option must occur not later than 120 days after Bremer exercises its right, or such longer period as reasonably required to obtain any necessary regulatory approvals. If Bremer or its assignee fails to exercise the Bremer purchase option within the option period, the holder of the Bremer Class A common stock may transfer the Bremer Class A common stock in their sole discretion.
Transferee’s option
In the event of a sale of all or substantially all of the shares of Bremer Class B common stock held by the Otto Bremer Trust, the Otto Bremer Trust, its assignee or the transferee of such stock has the right (the “transferee’s option”), to purchase all shares of Bremer Class A common stock that are outstanding at a cash purchase price equal to the greater of the below:
the book value per share as set forth on Bremer’s consolidated balance sheet as of the day of the immediately preceding fiscal quarter;
the average price per share realized by the Otto Bremer Trust for the sale of its Bremer Class A common stock and Bremer Class B common stock; or
with respect to any Bremer Class A common stock owned by the Bremer ESOP or any stock owned by a former Bremer ESOP participant which stock was distributed from the Bremer ESOP to such participant within the
|
| | | |
| | |
Bremer Governing Documents
|
| |
Old National Governing Documents
|
|
| | |
preceding 15 months, the fair market value of the stock as established by its most recent annual appraisal.
The transferee’s option is effective upon written notice of exercise of the option to the holders of Bremer Class A common stock on or subsequent to the date upon which the Otto Bremer Trust and the transferee execute a definitive purchase agreement for the Bremer Class B common stock. The period to exercise the transferee’s option will continue for 60 days following the effective date of the sale of Bremer Class B common stock. The purchase and sale of Bremer Class A common stock pursuant to the transferee’s option must occur within 120 days following the exercise of the transferee’s option, or such longer period as reasonably required to obtain any necessary regulatory approvals.
Put option to transferee
In the event of a sale of all or substantially all of the shares of Bremer Class B common stock held by the Otto Bremer Trust, each holder of Bremer Class A common stock has the right (the “put option to transferee”), to sell all of its Bremer Class A common stock shares to the Otto Bremer Trust or the Otto Bremer Trust’s designated assignee for a total cash purchase price per share equal to the average sales price per share realized by the Otto Bremer Trust for the sale of its Bremer Class A common stock and Bremer Class B common stock. The put option to transferee is effective commencing with the date on which the Otto Bremer Trust and its transferee execute an agreement providing for the sale of the Bremer Class B common stock and will continue for 30 days following the date on which the
|
| | | |
| | |
Bremer Governing Documents
|
| |
Old National Governing Documents
|
|
| | |
holder of Bremer Class A common stock receives written notice from the Otto Bremer Trust of the event giving rise to the put option to transferee. Holders of Bremer Class A common stock that wish to exercise their put option to transferee must provide written notice to the Otto Bremer Trust, its assignee or the transferee of such intent during the option period. The closing of the purchase and sale of Bremer Class A common stock pursuant to the put option to transferee (as determined by the Otto Bremer Trust, its assignee or transferee as the case may be) must occur on or before 60 days following the closing date of the sale of Bremer Class B common stock by the Otto Bremer Trust, or such later date as reasonably required to obtain any necessary regulatory approvals.
Put option to Bremer
Upon the occurrence of certain events described below, which we call “put events”, each holder of Bremer Class A common stock has the right, which we call the “put option to Bremer”, to require Bremer or Bremer’s assignee to repurchase all shares of Bremer Class A common stock then owned. The put option to Bremer arises from the following put events:
for a shareholder who is a former Bremer ESOP participant, at the affirmative election of the shareholder anytime within 15 months after each distribution of Bremer Class A common stock from the Bremer ESOP to such former participant, except that the put option to Bremer only applies to the Bremer Class A common stock received pursuant to such distribution (a “Bremer ESOP distribution put event”); and
for any shareholder of Bremer
|
| | | |
| | |
Bremer Governing Documents
|
| |
Old National Governing Documents
|
|
| | |
Class A common stock who is a Bremer employee, upon the death, “permanent disability” or retirement at “normal retirement age” (both as defined in the Bremer ESOP) of such shareholder’s Bremer Class A common stock (a “death, disability or retirement put event”).
The put option to Bremer may be exercised upon written notice to Bremer within 90 days following the occurrence of a put event. The purchase price for the Bremer Class A common stock subject to the put option to Bremer will be in cash in the following amounts:
for Bremer Class A common stock sold pursuant to a put option to Bremer arising from a Bremer ESOP distribution put event, the price per share will be equal to the fair market value as established by the most recent annual appraisal; and
for Bremer Class A common stock sold pursuant to a put option to Bremer arising from a death, disability or retirement put event, the price per share will be equal to the book value per share as shown on Bremer’s consolidated financial statements as of the last day of the immediately preceding fiscal quarter.
The closing of the purchase and sale of Bremer Class A common stock contemplated by the put option to Bremer must occur within 120 days following the shareholder’s exercise of its rights under the put option, or such longer period as is reasonably required to obtain any necessary regulatory approvals.
Bremer is not required to repurchase any Bremer Class A common stock pursuant to the exercise of the put option to Bremer if the consideration for
|
| | | |
| | |
Bremer Governing Documents
|
| |
Old National Governing Documents
|
|
| | | such purchase, when added to the consideration paid by Bremer for all previous purchases of Bremer Class A common stock during the preceding 12-month period, would exceed 10% of Bremer’s net worth as of the date of purchase. | | | | |
Title of Class
|
| |
Name and Address of
Beneficial Owner |
| |
Position with
Bremer |
| |
Number of
Shares |
| |
Percentage
of Class |
|
Class A common stock | | |
Otto Bremer Trust
30 E. 7th Street Suite 2900 St. Paul, Minnesota 55101 |
| | | | |
240,000
|
| |
12.47%
|
|
Class A common stock | | |
Patriot Financial
Partners III, L.P. 100 Matsonford Road, Suite 210 Randor, PA 19087 |
| | | | |
120,835
|
| |
6.28%
|
|
Class A common stock | | |
Jeanne H. Crain
380 St. Peter Street, Suite 500 St. Paul, MN 55102 |
| | Director; President and Chief Executive Officer | | |
20,575.30
|
| |
1.07%
|
|
Class A common stock | | |
Mitch Bleske
380 St. Peter Street, Suite 500 St. Paul, MN 55102 |
| | Chief Operating Officer/Chief Financial Officer | | |
17,091.73
|
| |
0.89%
|
|
Class A common stock | | |
Ronald James
380 St. Peter Street, Suite 500 St. Paul, MN 55102 |
| |
Chair of the Board
|
| |
6,000
|
| |
*
|
|
Class A common stock | | |
Mary Brainerd
380 St. Peter Street, Suite 500 St. Paul, MN 55102 |
| | Director | | |
1,000
|
| |
*
|
|
Class A common stock | | |
Glenn D. McCoy
380 St. Peter Street, Suite 500 St. Paul, MN 55102 |
| | Director | | |
1,000
|
| |
*
|
|
Class A common stock | | |
Anthony Heredia
380 St. Peter Street, Suite 500 St. Paul, MN 55102 |
| | Director | | |
83
|
| |
*
|
|
Class A common stock | | |
Liwanag Ojala
380 St. Peter Street, Suite 500 St. Paul, MN 55102 |
| | Director | | |
9
|
| |
*
|
|
Class A common stock | | |
MayKao Hang
380 St. Peter Street, Suite 500 St. Paul, MN 55102 |
| | Director | | |
9
|
| |
*
|
|
Class A common stock | | |
Francis M. Miley
380 St. Peter Street, Suite 500 St. Paul, MN 55102 |
| | Director | | |
0
|
| |
*
|
|
Class A common stock | | |
Daniel Reardon
380 St. Peter Street, Suite 500 St. Paul, MN 55102 |
| | Director | | |
0
|
| |
*
|
|
Title of Class
|
| |
Name and Address of
Beneficial Owner |
| |
Position with
Bremer |
| |
Number of
Shares |
| |
Percentage
of Class |
|
Class A common stock | | | Directors and executive officers as a group (10 persons) | | | | | |
45,768.03
|
| |
2.38%
|
|
Class B common stock | | |
Otto Bremer Trust
30 E. 7th Street, Suite 2900 St. Paul, MN 55101 |
| | | | |
10,075,000
|
| |
100%
|
|
| | |
Page
|
| |||
Audited Consolidated Financial Statements | | | | | | | |
Fiscal Year Ended December 31, 2023 and 2022 | | | | | | | |
| | | | F-3 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
| | | | F-9 | | | |
| | | | F-10 | | | |
Interim Consolidated Financial Statements (Unaudited) | | | |||||
Nine Months Ended September 30, 2024 | | | | | | | |
| | | | F-52 | | | |
| | | | F-53 | | |
| | | | | F-3 | | | |
| Consolidated Financial Statements | | | | | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | | |
| | | | | F-9 | | | |
| Notes to Consolidated Financial Statements | | | | | | | |
| | | | | F-10 | | | |
| | | | | F-10 | | | |
| | | | | F-18 | | | |
| | | | | F-21 | | | |
| | | | | F-21 | | | |
| | | | | F-24 | | | |
| | | | | F-29 | | | |
| | | | | F-31 | | | |
| | | | | F-31 | | | |
| | | | | F-32 | | | |
| | | | | F-32 | | | |
| | | | | F-33 | | | |
| | | | | F-34 | | | |
| | | | | F-38 | | | |
| | | | | F-38 | | | |
| | | | | F-39 | | | |
| | | | | F-40 | | | |
| | | | | F-41 | | | |
| | | | | F-44 | | | |
| | | | | F-45 | | | |
| | | | | F-46 | | | |
| | | | | F-51 | | |
At December 31 (Dollars in Thousands)
|
| |
2023
|
| |
2022
|
| ||||||
Assets | | | | | | | | | | | | | |
Cash, cash equivalents, and due from banks
|
| | |
$
|
391,470
|
| | | | $ | 713,841 | | |
Investment securities | | | | | | | | | | | | | |
Available-for-sale
|
| | |
|
1,623,960
|
| | | | | 1,754,823 | | |
Held-to-maturity (fair value $1,788,900 and $1,827,650, respectively; $78,478 and $59,954 pledged as collateral, respectively)(A)
|
| | |
|
2,104,572
|
| | | | | 2,175,723 | | |
Loans held for sale
|
| | |
|
10,334
|
| | | | | 11,851 | | |
Loans held for investment | | | | | | | | | | | | | |
Loans
|
| | |
|
11,454,296
|
| | | | | 10,621,894 | | |
Less allowance for loan losses
|
| | |
|
(102,751)
|
| | | | | (112,832) | | |
Net loans held for investment
|
| | |
|
11,351,545
|
| | | | | 10,509,062 | | |
Premises and equipment, net
|
| | |
|
140,969
|
| | | | | 129,349 | | |
Goodwill and other intangibles, net
|
| | |
|
136,731
|
| | | | | 138,904 | | |
Bank owned life insurance
|
| | |
|
173,037
|
| | | | | 170,155 | | |
Other assets
|
| | |
|
443,112
|
| | | | | 387,085 | | |
Total assets
|
| | |
$
|
16,375,730
|
| | | | $ | 15,990,793 | | |
Liabilities and Shareholders’ Equity | | | | | | | | | | | | | |
Deposits | | | | | | | | | | | | | |
Noninterest-bearing
|
| | |
$
|
3,967,525
|
| | | | $ | 4,906,954 | | |
Interest-bearing
|
| | |
|
8,962,601
|
| | | | | 8,276,598 | | |
Total deposits
|
| | |
|
12,930,126
|
| | | | | 13,183,552 | | |
Short-term borrowings
|
| | |
|
659,230
|
| | | | | 860,946 | | |
Long-term debt
|
| | |
|
1,023,118
|
| | | | | 241,664 | | |
Accrued expenses and other liabilities
|
| | |
|
314,756
|
| | | | | 341,800 | | |
Total liabilities
|
| | |
|
14,927,230
|
| | | | | 14,627,962 | | |
Redeemable Class A common stock, 960,000 shares issued and outstanding
|
| | |
|
115,880
|
| | | | | 109,026 | | |
Shareholders’ equity | | | | | | | | | | | | | |
Common stock
|
| | | | | | | | | | | | |
Class A, no par, 12,000,000 shares authorized; 240,000 shares issued and
outstanding |
| | |
|
57
|
| | | | | 57 | | |
Class B, no par, 10,800,000 shares authorized, issued, and outstanding
|
| | |
|
2,562
|
| | | | | 2,562 | | |
Retained earnings
|
| | |
|
1,538,586
|
| | | | | 1,483,556 | | |
Accumulated other comprehensive income (loss)
|
| | |
|
(208,585)
|
| | | | | (232,370) | | |
Total shareholders’ equity
|
| | |
|
1,332,620
|
| | | | | 1,253,805 | | |
Total liabilities and shareholders’ equity
|
| | |
$
|
16,375,730
|
| | | | $ | 15,990,793 | | |
Year Ended December 31 (Dollars in Thousands)
|
| |
2023
|
| |
2022
|
| ||||||
Interest Income | | | | | | | | | | | | | |
Loans, including loans held for sale
|
| | |
$
|
589,495
|
| | | | $ | 412,233 | | |
Investment securities
|
| | |
|
97,591
|
| | | | | 92,789 | | |
Other interest income
|
| | |
|
23,279
|
| | | | | 9,764 | | |
Total interest income
|
| | |
|
710,365
|
| | | | | 514,786 | | |
Interest Expense | | | | | | | | | | | | | |
Deposits
|
| | |
|
191,529
|
| | | | | 37,644 | | |
Short-term borrowings
|
| | |
|
47,342
|
| | | | | 4,312 | | |
Long-term debt
|
| | |
|
31,402
|
| | | | | 7,541 | | |
Other
|
| | |
|
1,711
|
| | | | | 404 | | |
Total interest expense
|
| | |
|
271,984
|
| | | | | 49,901 | | |
Net interest income
|
| | |
|
438,381
|
| | | | | 464,885 | | |
Provision for credit losses
|
| | |
|
19,187
|
| | | | | (9,030) | | |
Net interest income after provision for credit losses
|
| | |
|
419,194
|
| | | | | 473,915 | | |
Noninterest Income | | | | | | | | | | | | | |
Service charges
|
| | |
|
28,215
|
| | | | | 28,663 | | |
Insurance revenue
|
| | |
|
15,986
|
| | | | | 13,794 | | |
Investment management and trust fees
|
| | |
|
18,829
|
| | | | | 19,971 | | |
Brokerage revenue
|
| | |
|
18,277
|
| | | | | 19,027 | | |
Mortgage banking and loan fees
|
| | |
|
10,486
|
| | | | | 21,427 | | |
Realized gains (losses) on investment securities
|
| | |
|
(2,578)
|
| | | | | 134 | | |
Other
|
| | |
|
18,480
|
| | | | | 26,086 | | |
Total noninterest income
|
| | |
|
107,695
|
| | | | | 129,102 | | |
Noninterest Expense | | | | | | | | | | | | | |
Compensation and employee benefits
|
| | |
|
207,595
|
| | | | | 220,654 | | |
Occupancy and equipment, net
|
| | |
|
43,966
|
| | | | | 48,880 | | |
Data processing fees
|
| | |
|
17,531
|
| | | | | 21,033 | | |
FDIC premiums and examination fees
|
| | |
|
17,544
|
| | | | | 10,163 | | |
Other
|
| | |
|
83,837
|
| | | | | 54,195 | | |
Total noninterest expense
|
| | |
|
370,473
|
| | | | | 354,925 | | |
Income before taxes
|
| | |
|
156,416
|
| | | | | 248,092 | | |
Applicable income taxes
|
| | |
|
32,408
|
| | | | | 49,632 | | |
Net income
|
| | |
$
|
124,008
|
| | | | $ | 198,460 | | |
Year Ended December 31 (Dollars in Thousands)
|
| |
2023
|
| |
2022
|
| ||||||
Net income
|
| | |
$
|
124,008
|
| | | | $ | 198,460 | | |
Reclassifications of realized losses (gains) to earnings, net of tax | | | | | | | | | | | | | |
Realized losses (gains) on available-for-sale securities
|
| | |
|
1,882
|
| | | | | (98) | | |
Other employee benefit plan amortization
|
| | |
|
7,447
|
| | | | | 821 | | |
Other comprehensive income (loss), net of tax | | | | | | | | | | | | | |
Unrealized gains (losses) on available-for-sale securities
|
| | |
|
18,915
|
| | | | | (196,585) | | |
Unrealized gains (losses) on derivatives and hedging activities
|
| | |
|
(1,960)
|
| | | | | (881) | | |
Net gains (losses) arising during period related to employee benefit plans
|
| | |
|
(430)
|
| | | | | (42,463) | | |
Other comprehensive income (loss)
|
| | |
|
25,854
|
| | | | | (239,206) | | |
Comprehensive income (loss)
|
| | |
$
|
149,862
|
| | | | $ | (40,746) | | |
(Dollars in Thousands)
|
| |
Common Stock
|
| |
Retained
Earnings |
| |
Accumulated Other
Comprehensive (Loss) Income |
| |
Total Equity
|
| ||||||||||||||||||
|
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||
Balance December 31, 2021
|
| | | $ | 57 | | | | | $ | 2,562 | | | | | $ | 1,369,421 | | | | | $ | (12,301) | | | | | $ | 1,359,739 | | |
Net income
|
| | |
|
—
|
| | | |
|
—
|
| | | | | 198,460 | | | | | | — | | | | | | 198,460 | | |
Other comprehensive income (loss)
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | (239,206) | | | | | | (239,206) | | |
Dividends, $5.84 per share
|
| | |
|
—
|
| | | |
|
—
|
| | | | | (74,400) | | | | | | — | | | | | | (74,400) | | |
Allocation to redeemable Class A common stock(A)
|
| | |
|
—
|
| | | |
|
—
|
| | | | | (9,925) | | | | | | 19,137 | | | | | | 9,212 | | |
Balance December 31, 2022
|
| | | | 57 | | | | | | 2,562 | | | | | $ | 1,483,556 | | | | | | (232,370) | | | | | | 1,253,805 | | |
Change in accounting principle(B)
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
16,927
|
| | | |
|
—
|
| | | |
|
16,927
|
| |
Net income
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
124,008
|
| | | |
|
—
|
| | | |
|
124,008
|
| |
Other comprehensive income (loss)
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
25,854
|
| | | |
|
25,854
|
| |
Dividends, $6.76 per share
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
(81,120)
|
| | | |
|
—
|
| | | |
|
(81,120)
|
| |
Allocation to redeemable Class A common stock(A)
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
(4,785)
|
| | | |
|
(2,069)
|
| | | |
|
(6,854)
|
| |
Balance December 31, 2023
|
| | | $ | 57 | | | | | $ | 2,562 | | | | | $ | 1,538,586 | | | | | $ | (208,585) | | | | | $ | 1,332,620 | | |
Year Ended December 31 (Dollars in Thousands)
|
| |
2023
|
| |
2022
|
| ||||||
Operating Activities | | | | | | | | | | | | | |
Net income
|
| | |
$
|
124,008
|
| | | | $ | 198,460 | | |
Adjustments to reconcile net income to net cash provided by operating activities
|
| | | | | | | | | | | | |
Provision for credit losses
|
| | |
|
19,187
|
| | | | | (9,030) | | |
Depreciation and amortization
|
| | |
|
12,518
|
| | | | | 13,959 | | |
Amortization and accretion, net
|
| | |
|
9,128
|
| | | | | 6,503 | | |
Deferred income tax provision
|
| | |
|
(2,233)
|
| | | | | 8,182 | | |
Change in fair value of MSRs
|
| | |
|
3,339
|
| | | | | (2,792) | | |
Investment securities losses (gains), net
|
| | |
|
2,578
|
| | | | | (134) | | |
Loan sales losses (gains), net
|
| | |
|
(5,906)
|
| | | | | 1,392 | | |
Proceeds from sales of loans originated for sale
|
| | |
|
198,222
|
| | | | | 325,574 | | |
Loans originated for sale
|
| | |
|
(188,117)
|
| | | | | (284,004) | | |
Other, net
|
| | |
|
(73,315)
|
| | | | | 173,435 | | |
Net cash provided by (used in) operating activities
|
| | |
|
99,409
|
| | | | | 431,545 | | |
Investing Activities | | | | | | | | | | | | | |
Purchases of available-for-sale investment securities
|
| | |
|
(60,000)
|
| | | | | (381,527) | | |
Purchases of held-to-maturity investment securities
|
| | |
|
(131,182)
|
| | | | | (342,396) | | |
Proceeds from maturities of available-for-sale investment securities
|
| | |
|
136,572
|
| | | | | 216,220 | | |
Proceeds from maturities of held-to-maturity investment securities
|
| | |
|
201,189
|
| | | | | 226,798 | | |
Proceeds from sales and calls of available-for-sale investment securities
|
| | |
|
76,655
|
| | | | | 25,782 | | |
Net change in loans held for investment
|
| | |
|
(865,797)
|
| | | | | (451,371) | | |
Purchase of premises and equipment
|
| | |
|
(39,644)
|
| | | | | (12,908) | | |
Proceeds from sale of premises and equipment
|
| | |
|
12,741
|
| | | | | 1,767 | | |
Other, net
|
| | |
|
1,037
|
| | | | | 1,081 | | |
Net cash provided by (used in) investing activities
|
| | |
|
(668,429)
|
| | | | | (716,554) | | |
Financing Activities | | | | | | | | | | | | | |
Net change in noninterest-bearing deposits
|
| | |
|
(939,429)
|
| | | | | (238,253) | | |
Net change in interest-bearing deposits
|
| | |
|
686,003
|
| | | | | (1,071,031) | | |
Net change in short-term borrowings
|
| | |
|
(201,716)
|
| | | | | 659,977 | | |
Proceeds from issuance of long-term debt
|
| | |
|
782,911
|
| | | | | 24,625 | | |
Common stock dividends paid
|
| | |
|
(81,120)
|
| | | | | (74,400) | | |
Net cash provided by (used in) financing activities
|
| | |
|
246,649
|
| | | | | (699,082) | | |
Net increase (decrease) in cash, cash equivalents, and due from banks
|
| | |
|
(322,371)
|
| | | | | (984,091) | | |
Cash, cash equivalents, and due from banks at beginning of year
|
| | |
|
713,841
|
| | | | | 1,697,932 | | |
Cash, cash equivalents, and due from banks at end of year
|
| | |
$
|
391,470
|
| | | | $ | 713,841 | | |
Supplemental Disclosures of Cash Flow Information | | | | | | | | | | | | | |
Cash paid for interest
|
| | |
$
|
254,129
|
| | | | $ | 43,024 | | |
Cash paid for income taxes
|
| | |
|
30,926
|
| | | | | 37,452 | | |
Non-cash transfer of loans to other assets
|
| | |
|
229
|
| | | | | 157 | | |
Non-cash acquisition of operating leases
|
| | |
|
157
|
| | | | | 13,248 | | |
Standard
|
| |
Description
|
| |
Effective Date and Financial Statement
Impact |
|
ASU 2023-09 — Income Taxes (Topic 740): Improvements to Income Tax Disclosures | | | In December of 2023, the FASB issued new accounting guidance related to income tax disclosures. The amendments in this update require additional income tax rate reconciliation and income taxes paid disclosures. The guidance may be adopted on a prospective or retrospective basis. | | | The guidance is effective fiscal years beginning after December 15, 2024 with early adoption permitted. The Company is evaluating the impact of the guidance on its consolidated financial statements. | |
ASU 2023-02 — Investments — Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method | | | In March of 2023, the FASB issued new accounting guidance related to accounting for tax credit investments. Under the new guidance, an entity may elect, on a program-by-program basis, to account for tax credit investments using the proportional amortization method if certain conditions are met. The guidance may be adopted on a modified retrospective or retrospective basis. | | | The guidance is effective fiscal years beginning after December 15, 2023, including interim periods within those fiscal years. The Company is evaluating the impact of the guidance on its consolidated financial statements. | |
ASU 2022-02 — Financial Instruments — Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures | | | In March of 2022, the FASB issued new accounting guidance related to troubled debt restructurings (TDR) and vintage disclosures. The guidance eliminates TDR accounting while enhancing disclosure requirements for certain loan modifications made to borrowers experiencing financial difficulty. It also requires disclosure of current period gross charge-offs by year of origination for financing receivables. | | | The Company adopted the guidance as of January 1, 2023 on a modified retrospective basis. The adoption of this guidance is not material to the Company’s consolidated financial statements. | |
ASU 2022-01 — Derivatives and Hedging (Topic 815): Fair Value Heding — Portfolio Layer | | | In March of 2022, the FASB issued new accounting guidance related to fair value hedge accounting of portfolios of financial assets. Under the new guidance, the current last-of-layer method is expanded to allow for multiple hedge layers in a single closed portfolio and, as a result, was renamed the portfolio layer method. It also expands the scope of this method to non- prepayable financial assets. | | | The Company adopted the guidance as of January 1, 2023 on a prospective basis. The adoption of this guidance is not material to the Company’s consolidated financial statements. | |
Standard
|
| |
Description
|
| |
Effective Date and Financial Statement
Impact |
|
ASU 2020-04 — Facilitation of the Effects of Reference Rate Reform on Financial Reporting
ASU 2022-06 — Deferral of the Sunset Date of Topic 848
|
| |
In March 2020, the FASB issued new accounting guidance to provide optional expedients and exceptions for applying US GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. The amendments apply only to contracts, hedging relationships, and other transactions that reference LIBOR or another reference rate expected to be discontinued because of reference rate reform. The following expedients are provided for modified contracts whose reference rate is changed: 1) receivables and debt contracts are accounted for prospectively by adjusting the effective interest rate, 2) leases are accounted for as a continuation of the existing contracts with no reassessments of the lease classification and discount rate or remeasurements of lease payments that otherwise would be required, and 3) an entity is not required to reassess its original conclusion about whether that contract contains an embedded derivative that is clearly and closely related to the economic characteristics and risks of the host contract. When elected the expedients must be applied consistently for all eligible contracts or transactions.
In December 2022, the FASB issued guidance to defer the sunset date of ASU 2020-04 from December 31, 2022 to December 31, 2024 and to make the optional expedients available through the LIBOR transition date of June 30, 2023.
|
| | The guidance is subject to election as of March 12, 2020 and can be elected through December 31, 2024. The Company has made certain elections under the guidance. The elections made did not have a material impact on the consolidated financial statements | |
ASU 2016-13 — Financial Instruments — Credit Losses | | | In June 2016, the FASB issued new accounting guidance related to the recognition of credit losses on loans and other financial instruments based on an expected loss model (CECL), replacing the | | | The Company adopted CECL as of January 1, 2023, using the modified retrospective method for all financial assets measured at amortized cost and off- balance sheet credit exposures. The | |
Standard
|
| |
Description
|
| |
Effective Date and Financial Statement
Impact |
|
| | |
incurred loss model that is currently in use. Under the new guidance, an entity will measure all expected credit losses for financial instruments held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. The expected loss model will apply to loans and leases, unfunded lending commitments, held-to- maturity debt securities and other debt instruments measured at amortized cost. The impairment model for available-for-sale debt securities will require the recognition of credit losses through a valuation allowance when fair value is less than amortized cost and the decline is due to credit-related factors, regardless of whether the impairment is considered to be other-than-temporary.
The guidance was effective on January 1, 2023, with a cumulative-effect adjustment to retained earnings as of that date.
|
| | adoption of CECL resulted in a decrease in the Company’s allowance for credit losses and the liability for expected credit losses on commitments to extend credit as a result of changing from the “incurred loss” model, which encompassed allowances for current known and inherent losses within the portfolio, to the “expected loss” model, which encompasses allowances for losses expected to be incurred over the contractual life of the portfolio. The adoption impacts were applied through a cumulative-effect adjustment to retained earnings of $16.9 million as of January 1, 2023. The transition adjustment included a decrease in the allowance for credit losses of $23.2 million net of the corresponding decrease in deferred tax assets of $6.3 million. The adoption of CECL did not have a material impact on the Company’s investment securities portfolio. | |
(Dollars in Thousands)
|
| |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
2023 | | | | | | | | | | | | | | | | | | | | | | | | | |
Available-for-sale | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S Treasury securities
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Obligations of U.S. government agencies
|
| | |
|
45,133
|
| | | |
|
5
|
| | | |
|
284
|
| | | |
|
44,854
|
| |
Obligations of state and political subdivisions
|
| | |
|
328,909
|
| | | |
|
515
|
| | | |
|
9,855
|
| | | |
|
319,569
|
| |
Agency mortgage-backed securities | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | |
|
1,212,216
|
| | | |
|
—
|
| | | |
|
177,771
|
| | | |
|
1,034,445
|
| |
Commercial
|
| | |
|
111,874
|
| | | |
|
1
|
| | | |
|
6,713
|
| | | |
|
105,162
|
| |
(Dollars in Thousands)
|
| |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
Non-agency residential mortgage-backed securities
|
| | |
|
104,475
|
| | | |
|
—
|
| | | |
|
12,460
|
| | | |
|
92,015
|
| |
Corporate debt securities
|
| | |
|
33,839
|
| | | |
|
—
|
| | | |
|
5,924
|
| | | |
|
27,915
|
| |
Total available-for-sale
|
| | |
$
|
1,836,446
|
| | | |
$
|
521
|
| | | |
$
|
213,007
|
| | | |
$
|
1,623,960
|
| |
Held-to-maturity | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury securities
|
| | | $ | 78,478 | | | | | $ | 115 | | | | | $ | — | | | | | $ | 78,593 | | |
Agency mortgage-backed securities | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | |
|
1,963,778
|
| | | |
|
318
|
| | | |
|
310,780
|
| | | |
|
1,653,316
|
| |
Commercial
|
| | |
|
62,316
|
| | | |
|
—
|
| | | |
|
5,325
|
| | | |
|
56,991
|
| |
Total held-to-maturity
|
| | |
$
|
2,104,572
|
| | | |
$
|
433
|
| | | |
$
|
316,105
|
| | | |
$
|
1,788,900
|
| |
2022 | | | | | | | | | | | | | | | | | | | | | | | | | |
Available-for-sale | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury securities
|
| | | $ | 100 | | | | | $ | — | | | | | $ | — | | | | | $ | 100 | | |
Obligations of U.S. government agencies
|
| | | | 6,295 | | | | | | 20 | | | | | | 368 | | | | | | 5,947 | | |
Obligations of state and political subdivisions
|
| | | | 399,472 | | | | | | 1,180 | | | | | | 16,075 | | | | | | 384,577 | | |
Agency mortgage-backed securities | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | | | 1,314,951 | | | | | | — | | | | | | 198,482 | | | | | | 1,116,469 | | |
Commercial
|
| | | | 127,243 | | | | | | 1 | | | | | | 8,298 | | | | | | 118,946 | | |
Non-agency residential mortgage-backed securities
|
| | | | 113,907 | | | | | | — | | | | | | 14,181 | | | | | | 99,726 | | |
Corporate debt securities
|
| | | | 33,831 | | | | | | — | | | | | | 4,773 | | | | | | 29,058 | | |
Total available-for-sale
|
| | | $ | 1,995,799 | | | | | $ | 1,201 | | | | | $ | 242,177 | | | | | $ | 1,754,823 | | |
Held-to-maturity | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury securities
|
| | | $ | 59,954 | | | | | $ | — | | | | | $ | 1,766 | | | | | $ | 58,188 | | |
Agency mortgage-backed securities | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | | | 2,052,699 | | | | | | — | | | | | | 340,001 | | | | | | 1,712,698 | | |
Commercial
|
| | | | 63,070 | | | | | | — | | | | | | 6,306 | | | | | | 56,764 | | |
Total held-to-maturity
|
| | | $ | 2,175,723 | | | | | $ | — | | | | | $ | 348,073 | | | | | $ | 1,827,650 | | |
|
Year Ended December 31 (Dollars in Thousands)
|
| |
2023
|
| |
2022
|
| ||||||
Taxable
|
| | |
$
|
88,520
|
| | | | $ | 82,103 | | |
Non-taxable
|
| | |
|
9,071
|
| | | | | 10,686 | | |
Total interest income from investment securities
|
| | |
$
|
97,591
|
| | | | $ | 92,789 | | |
Year Ended December 31 (Dollars in Thousands)
|
| |
2023
|
| |
2022
|
| ||||||
Realized gains
|
| | |
$
|
495
|
| | | | $ | 150 | | |
Realized losses .
|
| | |
|
(3,073)
|
| | | | | (16) | | |
Net realized gains (losses) .
|
| | |
$
|
(2,578)
|
| | | | $ | 134 | | |
Income tax expense (benefit) on net realized gains (losses)
|
| | |
$
|
(696)
|
| | | | $ | 36 | | |
| | |
Less than 12 Months
|
| | |
12 Months or More
|
| | |
Total
|
| |||||||||||||||||||||||||||
(Dollars in Thousands)
|
| |
Fair
Value |
| |
Unrealized
Losses |
| | |
Fair
Value |
| |
Unrealized
Losses |
| | |
Fair
Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
Available-for-sale | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Obligations of U.S. government agencies
|
| | | $ | — | | | | | $ | — | | | | | | $ | 4,230 | | | | | $ | 284 | | | | | | $ | 4,230 | | | | | $ | 284 | | |
Obligations of state and political subdivisions
|
| | | | 11,615 | | | | | | 625 | | | | | | | 131,209 | | | | | | 9,230 | | | | | | | 142,824 | | | | | | 9,855 | | |
Agency mortgage-backed securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | | | — | | | | | | — | | | | | | | 1,018,482 | | | | | | 177,771 | | | | | | | 1,018,482 | | | | | | 177,771 | | |
Commercial
|
| | | | 790 | | | | | | 5 | | | | | | | 94,948 | | | | | | 6,708 | | | | | | | 95,738 | | | | | | 6,713 | | |
Non-agency residential mortgage-
backed securities |
| | | | — | | | | | | — | | | | | | | 92,014 | | | | | | 12,460 | | | | | | | 92,014 | | | | | | 12,460 | | |
Corporate debt securities
|
| | | | — | | | | | | — | | | | | | | 27,915 | | | | | | 5,924 | | | | | | | 27,915 | | | | | | 5,924 | | |
Total available-for-sale
|
| | | $ | 12,405 | | | | | $ | 630 | | | | | | $ | 1,368,798 | | | | | $ | 212,377 | | | | | | $ | 1,381,203 | | | | | $ | 213,007 | | |
| | |
Available-for-sale
|
| |
Held-to-maturity
|
| ||||||||||||||||||
(Dollars in Thousands)
|
| |
Amortized Cost
|
| |
Fair Value
|
| |
Amortized Cost
|
| |
Fair Value
|
| ||||||||||||
Within 1 year
|
| | | $ | 14,469 | | | | | $ | 14,461 | | | | | $ | 78,477 | | | | | $ | 78,594 | | |
1 – 5 years
|
| | | | 199,279 | | | | | | 196,163 | | | | | | 24,697 | | | | | | 23,183 | | |
5 – 10 years
|
| | | | 252,606 | | | | | | 237,605 | | | | | | 15,571 | | | | | | 14,206 | | |
After 10 years
|
| | | | 1,370,092 | | | | | | 1,175,731 | | | | | | 1,985,827 | | | | | | 1,672,917 | | |
Total investment securities
|
| | | $ | 1,836,446 | | | | | $ | 1,623,960 | | | | | $ | 2,104,572 | | | | | $ | 1,788,900 | | |
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
(Dollars in Thousands)
|
| |
Amount
|
| |
Percent of
Total LHFI |
| |
Amount
|
| |
Percent of
Total LHFI |
| ||||||||||||
Commercial .
|
| | |
$
|
2,698,306
|
| | | |
|
23.5%
|
| | | | $ | 2,427,072 | | | | | | 22.9% | | |
Commercial real estate | | | | | | | | | | | | | | | | | | | | | | | | | |
Owner occupied
|
| | |
|
2,382,295
|
| | | |
|
20.8
|
| | | | | 2,227,106 | | | | | | 21.0 | | |
Income producing
|
| | |
|
3,144,775
|
| | | |
|
27.5
|
| | | | | 2,946,746 | | | | | | 27.7 | | |
Construction, development, and other
|
| | |
|
22,466
|
| | | |
|
0.2
|
| | | | | 19,741 | | | | | | 0.2 | | |
Total commercial real estate .
|
| | |
|
5,549,536
|
| | | |
|
48.5
|
| | | | | 5,193,593 | | | | | | 48.9 | | |
Agriculture
|
| | |
|
1,164,967
|
| | | |
|
10.2
|
| | | | | 1,139,405 | | | | | | 10.7 | | |
Residential mortgage | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential mortgage, first lien .
|
| | |
|
1,754,803
|
| | | |
|
15.3
|
| | | | | 1,545,038 | | | | | | 14.5 | | |
Home equity, first lien
|
| | |
|
67,342
|
| | | |
|
0.6
|
| | | | | 79,726 | | | | | | 0.8 | | |
Total residential mortgage
|
| | |
|
1,822,145
|
| | | |
|
15.9
|
| | | | | 1,624,764 | | | | | | 15.3 | | |
Retail | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity, second lien
|
| | |
|
127,378
|
| | | |
|
1.1
|
| | | | | 126,514 | | | | | | 1.2 | | |
Other consumer
|
| | |
|
91,964
|
| | | |
|
0.8
|
| | | | | 110,546 | | | | | | 1.0 | | |
Total retail
|
| | |
|
219,342
|
| | | |
|
1.9
|
| | | | | 237,060 | | | | | | 2.2 | | |
Total loans held for investment
|
| | |
$
|
11,454,296
|
| | | |
|
100.0%
|
| | | | $ | 10,621,894 | | | | | | 100.0% | | |
(Dollars in Thousands)
|
| |
Commercial
|
| |
Commercial
Real Estate |
| |
Agriculture
|
| |
Residential
Mortgage |
| |
Retail
|
| |
Total
|
| ||||||||||||||||||
Balance December 31, 2021
|
| | | $ | 27,615 | | | | | $ | 68,509 | | | | | $ | 13,004 | | | | | $ | 11,262 | | | | | $ | 3,257 | | | | | $ | 123,647 | | |
Provision for loan losses
|
| | | | 1,072 | | | | | | (961) | | | | | | (3,594) | | | | | | (4,945) | | | | | | (602) | | | | | | (9,030) | | |
Charge-offs and recoveries | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Charge-offs
|
| | | | (539) | | | | | | (2,819) | | | | | | (241) | | | | | | (503) | | | | | | (963) | | | | | | (5,065) | | |
Recoveries
|
| | | | 385 | | | | | | 1,124 | | | | | | 551 | | | | | | 150 | | | | | | 1,070 | | | | | | 3,280 | | |
Net (charge-offs) recoveries
|
| | | | (154) | | | | | | (1,695) | | | | | | 310 | | | | | | (353) | | | | | | 107 | | | | | | (1,785) | | |
Balance December 31, 2022
|
| | | | 28,533 | | | | | | 65,853 | | | | | | 9,720 | | | | | | 5,964 | | | | | | 2,762 | | | | | | 112,832 | | |
Adoption of ASU 2016-13
|
| | |
|
(5,577)
|
| | | |
|
(29,255)
|
| | | |
|
(3,445)
|
| | | |
|
14,985
|
| | | |
|
4,235
|
| | | |
|
(19,057)
|
| |
Provision for loan losses
|
| | |
|
8,124
|
| | | |
|
10,442
|
| | | |
|
813
|
| | | |
|
3,202
|
| | | |
|
(2,306)
|
| | | |
|
20,275
|
| |
Charge-offs and recoveries | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Charge-offs
|
| | |
|
(3,749)
|
| | | |
|
(11,115)
|
| | | |
|
(62)
|
| | | |
|
(65)
|
| | | |
|
(773)
|
| | | |
|
(15,764)
|
| |
Recoveries
|
| | |
|
460
|
| | | |
|
2,943
|
| | | |
|
43
|
| | | |
|
176
|
| | | |
|
843
|
| | | |
|
4,465
|
| |
Net (charge-offs) recoveries
|
| | |
|
(3,289)
|
| | | |
|
(8,172)
|
| | | |
|
(19)
|
| | | |
|
111
|
| | | |
|
70
|
| | | |
|
(11,299)
|
| |
Balance December 31, 2023
|
| | | $ | 27,791 | | | | | $ | 38,868 | | | | | $ | 7,069 | | | | | $ | 24,262 | | | | | $ | 4,761 | | | | | $ | 102,751 | | |
(Dollars in Thousands)
|
| |
Commercial
|
| |
Commercial
Real Estate |
| |
Agriculture
|
| |
Residential
Mortgage |
| |
Retail
|
| |
Total
|
| ||||||||||||||||||
Originated in 2023
|
| | | $ | 406 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 246 | | | | | $ | 652 | | |
Originated in 2022
|
| | | | 2,068 | | | | | | 2,340 | | | | | | — | | | | | | — | | | | | | 84 | | | | | | 4,492 | | |
Originated in 2021
|
| | | | 59 | | | | | | 434 | | | | | | — | | | | | | — | | | | | | 10 | | | | | | 503 | | |
Originated in 2020
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7 | | | | | | 1 | | | | | | 8 | | |
Originated in 2019
|
| | | | 46 | | | | | | 1,881 | | | | | | — | | | | | | — | | | | | | 4 | | | | | | 1,931 | | |
Originated prior to 2019
|
| | | | — | | | | | | 6,460 | | | | | | 62 | | | | | | 52 | | | | | | 33 | | | | | | 6,607 | | |
Revolving .
|
| | | | 1,170 | | | | | | — | | | | | | — | | | | | | — | | | | | | 369 | | | | | | 1,539 | | |
Revolving converted to term
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6 | | | | | | 26 | | | | | | 32 | | |
Total charge-offs .
|
| | | $ | 3,749 | | | | | $ | 11,115 | | | | | $ | 62 | | | | | $ | 65 | | | | | $ | 773 | | | | | $ | 15,764 | | |
| | |
Accruing and Days Past Due
|
| | | | | | | | | | | | | |||||||||||||||
(Dollars in Thousands)
|
| |
Current or Less Than 30
Days Past Due |
| |
30 to 89
Days Past Due |
| |
90 Days
and Over |
| |
Nonaccrual(1)
|
| |
Total
|
| |||||||||||||||
2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial .
|
| | | $ | 2,658,433 | | | | | $ | 9,213 | | | | | $ | 786 | | | | | $ | 29,874 | | | | | $ | 2,698,306 | | |
Commercial real estate
|
| | |
|
5,534,401
|
| | | |
|
3,081
|
| | | |
|
—
|
| | | |
|
12,054
|
| | | |
|
5,549,536
|
| |
Agriculture
|
| | |
|
1,160,441
|
| | | |
|
2,985
|
| | | |
|
—
|
| | | |
|
1,541
|
| | | |
|
1,164,967
|
| |
Residential mortgage
|
| | |
|
1,801,312
|
| | | |
|
12,256
|
| | | |
|
—
|
| | | |
|
8,577
|
| | | |
|
1,822,145
|
| |
Retail
|
| | |
|
217,183
|
| | | |
|
636
|
| | | |
|
29
|
| | | |
|
1,494
|
| | | |
|
219,342
|
| |
Total
|
| | |
$
|
11,371,770
|
| | | |
$
|
28,171
|
| | | |
$
|
815
|
| | | |
$
|
53,540
|
| | | |
$
|
11,454,296
|
| |
2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial .
|
| | | $ | 2,409,914 | | | | | $ | 3,352 | | | | | $ | 222 | | | | | $ | 13,584 | | | | | $ | 2,427,072 | | |
Commercial real estate
|
| | | | 5,169,888 | | | | | | 9,990 | | | | | | — | | | | | | 13,715 | | | | | | 5,193,593 | | |
Agriculture
|
| | | | 1,136,758 | | | | | | 1,012 | | | | | | — | | | | | | 1,635 | | | | | | 1,139,405 | | |
Residential mortgage
|
| | | | 1,604,738 | | | | | | 8,499 | | | | | | — | | | | | | 11,527 | | | | | | 1,624,764 | | |
Retail
|
| | | | 234,855 | | | | | | 790 | | | | | | — | | | | | | 1,415 | | | | | | 237,060 | | |
Total
|
| | | $ | 10,556,153 | | | | | $ | 23,643 | | | | | $ | 222 | | | | | $ | 41,876 | | | | | $ | 10,621,894 | | |
| | |
At December 31, 2023
|
| |||||||||||||||||||||||||||
| | |
Pass
|
| |
Criticized
|
| |
Total
|
| |||||||||||||||||||||
(Dollars in Thousands)
|
| |
Special
Mention |
| |
Classified
|
| |
Total
Criticized |
| |||||||||||||||||||||
Commercial | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Originated in 2023
|
| | | $ | 569,777 | | | | | $ | 6,917 | | | | | $ | 2,451 | | | | | $ | 9,368 | | | | | $ | 579,145 | | |
Originated in 2022
|
| | | | 469,522 | | | | | | 12,617 | | | | | | 33,911 | | | | | | 46,528 | | | | | | 516,050 | | |
Originated in 2021
|
| | | | 376,824 | | | | | | 16,271 | | | | | | 5,482 | | | | | | 21,753 | | | | | | 398,577 | | |
Originated in 2020
|
| | | | 241,051 | | | | | | 349 | | | | | | 4,469 | | | | | | 4,818 | | | | | | 245,869 | | |
Originated in 2019
|
| | | | 114,444 | | | | | | 63 | | | | | | 5,391 | | | | | | 5,454 | | | | | | 119,898 | | |
Originated prior to 2019
|
| | | | 277,132 | | | | | | 15,623 | | | | | | 12,635 | | | | | | 28,258 | | | | | | 305,390 | | |
Revolving .
|
| | | | 418,320 | | | | | | 62,707 | | | | | | 52,350 | | | | | | 115,057 | | | | | | 533,377 | | |
Total commercial
|
| | | | 2,467,070 | | | | | | 114,547 | | | | | | 116,689 | | | | | | 231,236 | | | | | | 2,698,306 | | |
| | |
At December 31, 2023
|
| |||||||||||||||||||||||||||
| | |
Pass
|
| |
Criticized
|
| |
Total
|
| |||||||||||||||||||||
(Dollars in Thousands)
|
| |
Special
Mention |
| |
Classified
|
| |
Total
Criticized |
| |||||||||||||||||||||
Commercial real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Originated in 2023
|
| | | | 508,743 | | | | | | 4,887 | | | | | | 500 | | | | | | 5,387 | | | | | | 514,130 | | |
Originated in 2022
|
| | | | 793,619 | | | | | | 25,286 | | | | | | 8,407 | | | | | | 33,693 | | | | | | 827,312 | | |
Originated in 2021
|
| | | | 802,574 | | | | | | 2,829 | | | | | | 125,744 | | | | | | 128,573 | | | | | | 931,147 | | |
Originated in 2020
|
| | | | 707,961 | | | | | | 22,778 | | | | | | 19,689 | | | | | | 42,467 | | | | | | 750,428 | | |
Originated in 2019
|
| | | | 572,291 | | | | | | 4,117 | | | | | | 71,147 | | | | | | 75,264 | | | | | | 647,555 | | |
Originated prior to 2019
|
| | | | 1,675,946 | | | | | | 43,376 | | | | | | 134,295 | | | | | | 177,671 | | | | | | 1,853,617 | | |
Revolving .
|
| | | | 21,841 | | | | | | — | | | | | | 3,506 | | | | | | 3,506 | | | | | | 25,347 | | |
Total commercial real estate
|
| | | | 5,082,975 | | | | | | 103,273 | | | | | | 363,288 | | | | | | 466,561 | | | | | | 5,549,536 | | |
Agriculture | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Originated in 2023
|
| | | | 156,547 | | | | | | 270 | | | | | | 2,345 | | | | | | 2,615 | | | | | | 159,162 | | |
Originated in 2022
|
| | | | 152,732 | | | | | | 77 | | | | | | 4,913 | | | | | | 4,990 | | | | | | 157,722 | | |
Originated in 2021
|
| | | | 112,755 | | | | | | 690 | | | | | | 4,545 | | | | | | 5,235 | | | | | | 117,990 | | |
Originated in 2020
|
| | | | 95,730 | | | | | | 1,654 | | | | | | 2,084 | | | | | | 3,738 | | | | | | 99,468 | | |
Originated in 2019
|
| | | | 66,324 | | | | | | 825 | | | | | | 1,024 | | | | | | 1,849 | | | | | | 68,173 | | |
Originated prior to 2019
|
| | | | 255,155 | | | | | | 1,238 | | | | | | 5,542 | | | | | | 6,780 | | | | | | 261,935 | | |
Revolving .
|
| | | | 291,814 | | | | | | 3,491 | | | | | | 5,212 | | | | | | 8,703 | | | | | | 300,517 | | |
Total agriculture
|
| | | | 1,131,057 | | | | | | 8,245 | | | | | | 25,665 | | | | | | 33,910 | | | | | | 1,164,967 | | |
Residential mortgages | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Originated in 2023
|
| | | | 235,055 | | | | | | — | | | | | | 148 | | | | | | 148 | | | | | | 235,203 | | |
Originated in 2022
|
| | | | 425,476 | | | | | | — | | | | | | 163 | | | | | | 163 | | | | | | 425,639 | | |
Originated in 2021
|
| | | | 477,601 | | | | | | — | | | | | | 3,596 | | | | | | 3,596 | | | | | | 481,197 | | |
Originated in 2020
|
| | | | 427,411 | | | | | | — | | | | | | 1,453 | | | | | | 1,453 | | | | | | 428,864 | | |
Originated in 2019
|
| | | | 89,938 | | | | | | — | | | | | | 112 | | | | | | 112 | | | | | | 90,050 | | |
Originated prior to 2019
|
| | | | 106,272 | | | | | | — | | | | | | 2,889 | | | | | | 2,889 | | | | | | 109,161 | | |
Revolving .
|
| | | | 38,602 | | | | | | — | | | | | | 732 | | | | | | 732 | | | | | | 39,334 | | |
Revolving converted to term
|
| | | | 12,030 | | | | | | 65 | | | | | | 602 | | | | | | 667 | | | | | | 12,697 | | |
Total residential mortgage
|
| | | | 1,812,385 | | | | | | 65 | | | | | | 9,695 | | | | | | 9,760 | | | | | | 1,822,145 | | |
Retail | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Originated in 2023
|
| | | | 13,000 | | | | |
|
—
|
| | | | | 36 | | | | | | 36 | | | | | | 13,036 | | |
Originated in 2022
|
| | | | 11,440 | | | | | | — | | | | | | 2 | | | | | | 2 | | | | | | 11,442 | | |
Originated in 2021
|
| | | | 12,382 | | | | | | — | | | | | | 19 | | | | | | 19 | | | | | | 12,401 | | |
Originated in 2020
|
| | | | 6,179 | | | | | | — | | | | | | 13 | | | | | | 13 | | | | | | 6,192 | | |
Originated in 2019
|
| | | | 2,279 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,279 | | |
Originated prior to 2019
|
| | | | 21,914 | | | | | | — | | | | | | 683 | | | | | | 683 | | | | | | 22,597 | | |
Revolving .
|
| | | | 134,218 | | | | | | 4 | | | | | | 777 | | | | | | 781 | | | | | | 134,999 | | |
Revolving converted to term
|
| | | | 15,896 | | | | | | — | | | | | | 500 | | | | | | 500 | | | | | | 16,396 | | |
Total retail
|
| | | | 217,308 | | | | | | 4 | | | | | | 2,030 | | | | | | 2,034 | | | | | | 219,342 | | |
Total loans
|
| | | $ | 10,710,795 | | | | | $ | 226,134 | | | | | $ | 517,367 | | | | | $ | 743,501 | | | | | $ | 11,454,296 | | |
|
| | |
At December 31, 2022
|
| |||||||||||||||||||||||||||
| | | | | | | | |
Criticized
|
| | | | | | | |||||||||||||||
(Dollars in Thousands)
|
| |
Pass
|
| |
Special
Mention |
| |
Classified
|
| |
Total
Criticized |
| |
Total
|
| |||||||||||||||
Commercial | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Originated in 2023
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Originated in 2022
|
| | | | 590,731 | | | | | | 2,658 | | | | | | 3,455 | | | | | | 6,113 | | | | | | 596,844 | | |
Originated in 2021
|
| | | | 475,172 | | | | | | 516 | | | | | | 1,830 | | | | | | 2,346 | | | | | | 477,518 | | |
Originated in 2020
|
| | | | 298,256 | | | | | | 1,551 | | | | | | 6,295 | | | | | | 7,846 | | | | | | 306,102 | | |
Originated in 2019
|
| | | | 151,885 | | | | | | 941 | | | | | | 5,688 | | | | | | 6,629 | | | | | | 158,514 | | |
Originated prior to 2019
|
| | | | 333,617 | | | | | | 1,711 | | | | | | 15,163 | | | | | | 16,874 | | | | | | 350,491 | | |
Revolving .
|
| | | | 491,375 | | | | | | 20,479 | | | | | | 25,749 | | | | | | 46,228 | | | | | | 537,603 | | |
Total commercial
|
| | | | 2,341,036 | | | | | | 27,856 | | | | | | 58,180 | | | | | | 86,036 | | | | | | 2,427,072 | | |
Commercial real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Originated in 2023
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Originated in 2022
|
| | | | 556,037 | | | | | | 684 | | | | | | 3,160 | | | | | | 3,844 | | | | | | 559,881 | | |
Originated in 2021
|
| | | | 886,620 | | | | | | — | | | | | | 14,129 | | | | | | 14,129 | | | | | | 900,749 | | |
Originated in 2020
|
| | | | 800,467 | | | | | | 4,648 | | | | | | 62,541 | | | | | | 67,189 | | | | | | 867,656 | | |
Originated in 2019
|
| | | | 661,117 | | | | | | 8,070 | | | | | | 46,972 | | | | | | 55,042 | | | | | | 716,159 | | |
Originated prior to 2019
|
| | | | 1,832,464 | | | | | | 41,438 | | | | | | 252,757 | | | | | | 294,195 | | | | | | 2,126,659 | | |
Revolving .
|
| | | | 16,973 | | | | | | 1,865 | | | | | | 3,651 | | | | | | 5,516 | | | | | | 22,489 | | |
Total commercial real estate
|
| | | | 4,753,678 | | | | | | 56,705 | | | | | | 383,210 | | | | | | 439,915 | | | | | | 5,193,593 | | |
Agriculture | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Originated in 2023
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Originated in 2022
|
| | | | 203,827 | | | | | | 882 | | | | | | 4,572 | | | | | | 5,454 | | | | | | 209,281 | | |
Originated in 2021
|
| | | | 133,852 | | | | | | 519 | | | | | | 4,377 | | | | | | 4,896 | | | | | | 138,748 | | |
Originated in 2020
|
| | | | 114,754 | | | | | | 2,056 | | | | | | 1,762 | | | | | | 3,818 | | | | | | 118,572 | | |
Originated in 2019
|
| | | | 76,289 | | | | | | 881 | | | | | | 1,188 | | | | | | 2,069 | | | | | | 78,358 | | |
Originated prior to 2019
|
| | | | 285,735 | | | | | | 2,149 | | | | | | 8,942 | | | | | | 11,091 | | | | | | 296,826 | | |
Revolving .
|
| | | | 292,576 | | | | | | 766 | | | | | | 4,278 | | | | | | 5,044 | | | | | | 297,620 | | |
Total agriculture
|
| | | | 1,107,033 | | | | | | 7,253 | | | | | | 25,119 | | | | | | 32,372 | | | | | | 1,139,405 | | |
Residential mortgages | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Originated in 2023
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Originated in 2022
|
| | | | 355,192 | | | | | | — | | | | | | 685 | | | | | | 685 | | | | | | 355,877 | | |
Originated in 2021
|
| | | | 518,536 | | | | | | 73 | | | | | | 3,947 | | | | | | 4,020 | | | | | | 522,556 | | |
Originated in 2020
|
| | | | 463,024 | | | | | | — | | | | | | 870 | | | | | | 870 | | | | | | 463,894 | | |
Originated in 2019
|
| | | | 97,317 | | | | | | — | | | | | | 980 | | | | | | 980 | | | | | | 98,297 | | |
Originated prior to 2019
|
| | | | 119,172 | | | | | | — | | | | | | 4,958 | | | | | | 4,958 | | | | | | 124,130 | | |
Revolving .
|
| | | | 46,131 | | | | | | — | | | | | | 979 | | | | | | 979 | | | | | | 47,110 | | |
Revolving converted to term
|
| | | | 12,189 | | | | | | 68 | | | | | | 643 | | | | | | 711 | | | | | | 12,900 | | |
Total residential mortgage .
|
| | | | 1,611,561 | | | | | | 141 | | | | | | 13,062 | | | | | | 13,203 | | | | | | 1,624,764 | | |
| | |
At December 31, 2022
|
| |||||||||||||||||||||||||||
| | | | | | | | |
Criticized
|
| | | | | | | |||||||||||||||
(Dollars in Thousands)
|
| |
Pass
|
| |
Special
Mention |
| |
Classified
|
| |
Total
Criticized |
| |
Total
|
| |||||||||||||||
Retail | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Originated in 2023
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Originated in 2022
|
| | | | 19,515 | | | | | | — | | | | | | 10 | | | | | | 10 | | | | | | 19,525 | | |
Originated in 2021
|
| | | | 18,108 | | | | | | — | | | | | | 28 | | | | | | 28 | | | | | | 18,136 | | |
Originated in 2020
|
| | | | 10,434 | | | | | | — | | | | | | 12 | | | | | | 12 | | | | | | 10,446 | | |
Originated in 2019
|
| | | | 3,802 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,802 | | |
Originated prior to 2019
|
| | | | 29,315 | | | | | | 3 | | | | | | 1,167 | | | | | | 1,170 | | | | | | 30,485 | | |
Revolving .
|
| | | | 136,075 | | | | | | 109 | | | | | | 701 | | | | | | 810 | | | | | | 136,885 | | |
Revolving converted to term
|
| | | | 17,576 | | | | | | — | | | | | | 205 | | | | | | 205 | | | | | | 17,781 | | |
Total retail
|
| | | | 234,825 | | | | | | 112 | | | | | | 2,123 | | | | | | 2,235 | | | | | | 237,060 | | |
Total loans
|
| | | $ | 10,048,133 | | | | | $ | 92,067 | | | | | $ | 481,694 | | | | | $ | 573,761 | | | | | $ | 10,621,894 | | |
|
Year Ended December 31 (Dollars in Thousands)
|
| |
2023
|
| |
2022
|
| ||||||
Balance at beginning of period
|
| | |
$
|
25,331
|
| | | | $ | 19,458 | | |
Origination of servicing assets
|
| | |
|
1,318
|
| | | | | 3,081 | | |
Change in fair value of MSRs
|
| | | | | | | | | | | | |
Due to market changes
|
| | |
|
(1,270)
|
| | | | | 5,635 | | |
Due to loan portfolio runoff
|
| | |
|
(2,069)
|
| | | | | (2,843) | | |
Balance at end of period
|
| | |
$
|
23,310
|
| | | | $ | 25,331 | | |
(Dollars in Thousands)
|
| |
2023
|
| |
2022
|
| ||||||
Federal National Mortgage Association
|
| | |
$
|
1,704,661
|
| | | | $ | 1,737,312 | | |
Federal Home Loan Mortgage Corporation
|
| | |
|
376,213
|
| | | | | 384,479 | | |
Federal Home Loan Bank and other
|
| | |
|
409
|
| | | | | 452 | | |
| | | |
$
|
2,081,283
|
| | | | $ | 2,122,243 | | |
(Dollars in Thousands)
|
| |
2023
|
| |
2022
|
| ||||||
Unpaid principal balance of servicing portfolio
|
| | |
$
|
2,081,283
|
| | | | $ | 2,122,243 | | |
Fair value
|
| | |
$
|
23,310
|
| | | | $ | 25,331 | | |
Value (fair value divided by servicing portfolio, in basis points)
|
| | |
|
112
|
| | | | | 119 | | |
Weighted average expected prepayment (constant prepayment
rate) |
| | |
|
8.6%
|
| | | | | 7.3% | | |
Weighted average discount rate
|
| | |
|
10.3%
|
| | | | | 10.0% | | |
(Dollars in Thousands)
|
| |
2023
|
| |
2022
|
| ||||||
Land
|
| | |
$
|
23,366
|
| | | | $ | 25,872 | | |
Buildings and improvements
|
| | |
|
148,421
|
| | | | | 134,153 | | |
Furniture and equipment
|
| | |
|
68,597
|
| | | | | 72,620 | | |
Construction in progress
|
| | |
|
1,313
|
| | | | | 5,171 | | |
Right of use assets
|
| | |
|
17,497
|
| | | | | 19,591 | | |
Total premises and equipment
|
| | |
|
259,194
|
| | | | | 257,407 | | |
Less: accumulated depreciation and amortization
|
| | |
|
118,225
|
| | | | | 128,058 | | |
Premises and equipment, net
|
| | |
$
|
140,969
|
| | | | $ | 129,349 | | |
(Dollars in Thousands)
|
| | | | | | |
2024
|
| | | $ | 2,876 | | |
2025
|
| | | | 2,525 | | |
2026
|
| | | | 1,922 | | |
2027
|
| | | | 1,984 | | |
2028
|
| | | | 1,930 | | |
2029 and thereafter
|
| | | | 12,389 | | |
| | |
2023
|
| | |
2022
|
| ||||||||||||||||||||||||||||||
(Dollars in Thousands)
|
| |
Gross
Carrying Value |
| |
Accumulated
Amortization |
| |
Net
Carrying Value |
| | |
Gross
Carrying Value |
| |
Accumulated
Amortization |
| |
Net
Carrying Value |
| ||||||||||||||||||
Goodwill
|
| | |
$
|
112,686
|
| | | |
$
|
—
|
| | | |
$
|
112,686
|
| | | | | $ | 112,686 | | | | | $ | — | | | | | $ | 112,686 | | |
Core deposit premiums
|
| | |
|
3,498
|
| | | |
|
3,498
|
| | | |
|
—
|
| | | | | | 3,498 | | | | | | 3,462 | | | | | | 36 | | |
MSRs
|
| | |
|
23,310
|
| | | |
|
—
|
| | | |
|
23,310
|
| | | | | | 25,331 | | | | | | — | | | | | | 25,331 | | |
Other intangibles
|
| | |
|
2,105
|
| | | |
|
1,370
|
| | | |
|
735
|
| | | | | | 2,105 | | | | | | 1,254 | | | | | | 851 | | |
Total
|
| | |
$
|
141,599
|
| | | |
$
|
4,868
|
| | | |
$
|
136,731
|
| | | | | $ | 143,620 | | | | | $ | 4,716 | | | | | $ | 138,904 | | |
(Dollars in Thousands)
|
| | | | | | |
2024
|
| | | $ | 116 | | |
2025
|
| | | | 116 | | |
2026
|
| | | | 116 | | |
2027
|
| | | | 112 | | |
2028
|
| | | | 95 | | |
(Dollars in Thousands)
|
| |
2023
|
| |
2022
|
| ||||||
Noninterest-bearing
|
| | |
$
|
3,967,525
|
| | | | $ | 4,906,954 | | |
Non-maturity interest-bearing
|
| | |
|
7,693,554
|
| | | | | 7,576,110 | | |
Time certificates of deposit | | | | | | | | | | | | | |
Balance $250,000 or less
|
| | |
|
960,849
|
| | | | | 520,247 | | |
Balance more than $250,000
|
| | |
|
308,198
|
| | | | | 180,241 | | |
Total deposits
|
| | |
$
|
12,930,126
|
| | | | $ | 13,183,552 | | |
| | |
Balances Greater Than $250,000
|
| |
Balances $250,000 or Less
|
| ||||||||||||||||||
(Dollars in Thousands)
|
| |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
3 months or less
|
| | |
$
|
44,735
|
| | | | $ | 54,131 | | | | |
$
|
194,982
|
| | | | $ | 145,801 | | |
3 months to 6 months
|
| | |
|
68,743
|
| | | | | 43,385 | | | | |
|
169,766
|
| | | | | 79,102 | | |
6 months to 12 months
|
| | |
|
154,458
|
| | | | | 55,447 | | | | |
|
365,076
|
| | | | | 174,860 | | |
Over 12 months
|
| | |
|
40,262
|
| | | | | 27,278 | | | | |
|
231,025
|
| | | | | 120,484 | | |
Total time certificates
|
| | |
$
|
308,198
|
| | | | $ | 180,241 | | | | |
$
|
960,849
|
| | | | $ | 520,247 | | |
Year Ended December 31 (Dollars in Thousands)
|
| |
Federal Funds
and Repurchase Agreements |
| |
FHLB
Borrowings |
| ||||||
Balance at December 31 | | | | | | | | | | | | | |
2023
|
| | | $ | 64,230 | | | | | $ | 595,000 | | |
2022
|
| | | $ | 85,946 | | | | | $ | 775,000 | | |
Weighted average interest rate at December 31 | | | | | | | | | | | | | |
2023
|
| | | | 0.05% | | | | | | 5.59% | | |
2022
|
| | | | 0.09% | | | | | | 4.71% | | |
Maximum amount outstanding at any month-end | | | | | | | | | | | | | |
2023
|
| | | $ | 82,380 | | | | | $ | 1,450,000 | | |
2022
|
| | | $ | 107,228 | | | | | $ | 775,000 | | |
Average amount outstanding during year | | | | | | | | | | | | | |
2023
|
| | | $ | 76,714 | | | | | $ | 886,327 | | |
2022
|
| | | $ | 101,845 | | | | | $ | 109,201 | | |
Weighted average interest rate during year | | | | | | | | | | | | | |
2023
|
| | | | 0.07% | | | | | | 5.34% | | |
2022
|
| | | | 0.07% | | | | | | 3.89% | | |
(Dollars in Thousands)
|
| |
2023
|
| |
2022
|
| ||||||
Junior subordinated deferrable interest debentures
|
| | |
$
|
61,856
|
| | | | $ | 61,856 | | |
Subordinated notes
|
| | |
|
100,000
|
| | | | | 100,000 | | |
FHLB borrowings
|
| | |
|
755,000
|
| | | |
|
—
|
| |
Tax credit related borrowings
|
| | |
|
104,750
|
| | | | | 76,838 | | |
Other(A) | | | |
|
1,512
|
| | | | | 2,970 | | |
Total long-term debt
|
| | |
$
|
1,023,118
|
| | | | $ | 241,664 | | |
(Dollars in Thousands)
|
| | | | | | |
2024
|
| | | $ | 486,512 | | |
2025
|
| | | | 145,000 | | |
2026
|
| | | | 115,000 | | |
2027
|
| | | | 85,000 | | |
2028 and later
|
| | | | 191,606 | | |
Total
|
| | | $ | 1,023,118 | | |
(Dollars in Thousands)
|
| |
Pension
Benefits |
| |
Other
Postretirement Benefits |
| ||||||
Gain (loss), net
|
| | | $ | 9,460 | | | | | $ | (712) | | |
| | |
Pension Benefits
|
| | |
Other Postretirement Benefits
|
| ||||||||||||||||||
(Dollars in Thousands)
|
| |
2023
|
| |
2022
|
| | |
2023
|
| |
2022
|
| ||||||||||||
Change in Projected Benefit Obligation | | | | | | | | | | | | | | | | | | | | | | | | | | |
Benefit obligation at beginning of period
|
| | |
$
|
260,543
|
| | | | $ | 358,890 | | | | | |
$
|
4,997
|
| | | | $ | 6,564 | | |
Service cost
|
| | |
|
7,608
|
| | | | | 12,400 | | | | | |
|
215
|
| | | | | 287 | | |
Interest cost
|
| | |
|
14,230
|
| | | | | 10,956 | | | | | |
|
263
|
| | | | | 192 | | |
Participants’ contributions
|
| | |
|
—
|
| | | | | — | | | | | |
|
648
|
| | | | | 895 | | |
Actuarial loss (gain)
|
| | |
|
13,663
|
| | | | | (110,972) | | | | | |
|
(820)
|
| | | | | (1,366) | | |
Benefit payments
|
| | |
|
(11,246)
|
| | | | | (10,731) | | | | | |
|
(749)
|
| | | | | (1,575) | | |
Benefit obligation at end of period
|
| | |
$
|
284,798
|
| | | | $ | 260,543 | | | | | |
$
|
4,554
|
| | | | $ | 4,997 | | |
Change in Fair Value of Plan Assets | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fair value at beginning of period
|
| | |
$
|
313,824
|
| | | | $ | 464,843 | | | | | |
$
|
—
|
| | | | $ | — | | |
Actual return on plan assets
|
| | |
|
33,814
|
| | | | | (140,634) | | | | | |
|
—
|
| | | | | — | | |
Employer contributions
|
| | |
|
—
|
| | | | | — | | | | | |
|
—
|
| | | | | 680 | | |
Participant contributions
|
| | |
|
—
|
| | | | | — | | | | | |
|
—
|
| | | | | 895 | | |
Benefit payments
|
| | |
|
(10,900)
|
| | | | | (10,385) | | | | | |
|
—
|
| | | | | (1,575) | | |
Fair value at end of period
|
| | |
$
|
336,738
|
| | | | $ | 313,824 | | | | | |
$
|
—
|
| | | | $ | — | | |
Funded (Unfunded) Status
|
| | |
$
|
51,940
|
| | | | $ | 53,281 | | | | | |
$
|
(4,554)
|
| | | | $ | (4,997) | | |
Components of the Consolidated Balance Sheet | | | | | | | | | | | | | | | | | | | | | | | | | | |
Prepaid benefit asset
|
| | |
$
|
55,020
|
| | | | $ | 56,400 | | | | | |
$
|
—
|
| | | | $ | — | | |
Accrued benefit liability
|
| | |
|
(3,080)
|
| | | | | (3,119) | | | | | |
|
(4,554)
|
| | | | | (4,997) | | |
Recognized amount
|
| | |
$
|
51,940
|
| | | | $ | 53,281 | | | | | |
$
|
(4,554)
|
| | | | $ | (4,997) | | |
Accumulated Other Comprehensive Income (Loss), Pretax
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Actuarial gain (loss), net
|
| | |
$
|
(109,023)
|
| | | | $ | (118,493) | | | | | |
$
|
6,923
|
| | | | $ | 6,779 | | |
Prior service credit (cost), net
|
| | |
|
—
|
| | | | | — | | | | | |
|
—
|
| | | | | — | | |
Recognized amount
|
| | |
$
|
(109,023)
|
| | | | $ | (118,493) | | | | | |
$
|
6,923
|
| | | | $ | 6,779 | | |
| | |
Pension Benefits
|
| | |
Other
Postretirement Benefits |
| ||||||||||||||||||
Year Ended December 31 (Dollars in Thousands)
|
| |
2023
|
| |
2022
|
| | |
2023
|
| |
2022
|
| ||||||||||||
Service cost
|
| | |
$
|
7,608
|
| | | | $ | 12,400 | | | | | |
$
|
215
|
| | | | $ | 287 | | |
Interest cost
|
| | |
|
14,230
|
| | | | | 10,956 | | | | | |
|
263
|
| | | | | 192 | | |
Expected return on plan assets
|
| | |
|
(21,561)
|
| | | | | (29,871) | | | | | |
|
—
|
| | | | | — | | |
Actuarial loss (gain) amortization.
|
| | |
|
10,880
|
| | | | | 1,682 | | | | | |
|
(677)
|
| | | | | (557) | | |
Net periodic benefit cost (income) .
|
| | |
$
|
11,157
|
| | | | $ | (4,833) | | | | | |
$
|
(199)
|
| | | | $ | (78) | | |
| | |
Pension Benefits
|
| | |
Other
Postretirement Benefits |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| | |
2023
|
| |
2022
|
| ||||||||||||
Benefit Obligations at December 31 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Discount rate
|
| | |
|
5.21%
|
| | | | | 5.59% | | | | | |
|
5.21%
|
| | | | | 5.59% | | |
Rate of compensation increase
|
| | |
|
4.00%
|
| | | | | 4.00% | | | | | |
|
N/A
|
| | | | | N/A | | |
Net Periodic Benefit Cost for Years Ended December 31 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Discount rate
|
| | |
|
5.59%
|
| | | | | 3.10% | | | | | |
|
5.59%
|
| | | | | 3.10% | | |
Expected return on plan assets
|
| | |
|
7.00%
|
| | | | | 6.50% | | | | | |
|
N/A
|
| | | | | N/A | | |
Rate of compensation increase
|
| | |
|
4.00%
|
| | | | | 4.00% | | | | | |
|
N/A
|
| | | | | N/A | | |
| | |
2023
|
| |
2022
|
| ||||||
Current year trend
|
| | |
|
6.25%
|
| | | | | 6.50% | | |
Ultimate year trend
|
| | |
|
5.00%
|
| | | | | 5.00% | | |
Year of ultimate trend rates
|
| | |
|
2029
|
| | | | | 2029 | | |
(Dollars in Thousands)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
2023 | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and money market funds
|
| | |
$
|
9,074
|
| | | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
9,074
|
| |
Group trust at NAV
|
| | | | | | | | | | | | | | | | | | | | |
|
187,379(1)
|
| |
Comingled funds at NAV
|
| | | | | | | | | | | | | | | | | | | | |
|
88,538(1)
|
| |
Collective investment trust at NAV
|
| | | | | | | | | | | | | | | | | | | | |
|
51,747(1)
|
| |
Total
|
| | | $ | 9,074 | | | | | $ | — | | | | | $ | — | | | | | $ | 336,738 | | |
2022 | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and money market funds
|
| | | $ | 8,011 | | | | | $ | — | | | | | $ | — | | | | | $ | 8,011 | | |
Group trust at NAV
|
| | | | | | | | | | | | | | | | | | | | | | 189,842(1) | | |
Comingled funds at NAV
|
| | | | | | | | | | | | | | | | | | | | | | 68,118(1) | | |
Collective investment trust at NAV
|
| | | | | | | | | | | | | | | | | | | | | | 47,853(1) | | |
Total
|
| | | $ | 8,011 | | | | | $ | — | | | | | $ | — | | | | | $ | 313,824 | | |
Year Ended December 31 (Dollars in Thousands)
|
| |
Pension
Benefits |
| |
Postretirement
Benefits |
| ||||||
2024
|
| | | $ | 12,819 | | | | | $ | 499 | | |
2025
|
| | | | 13,659 | | | | | | 463 | | |
2026
|
| | | | 14,620 | | | | | | 433 | | |
2027
|
| | | | 15,550 | | | | | | 434 | | |
2028
|
| | | | 16,335 | | | | | | 408 | | |
2029 through 2033
|
| | | | 92,113 | | | | | | 2,085 | | |
Year Ended December 31 (Dollars in Thousands)
|
| |
2023
|
| |
2022
|
| ||||||
Other loan fees
|
| | |
$
|
4,515
|
| | | | $ | 6,145 | | |
Equity in earnings of unconsolidated subsidiaries
|
| | |
|
713
|
| | | | | 6,914 | | |
Other
|
| | |
|
13,252
|
| | | | | 13,027 | | |
Total other noninterest income
|
| | |
$
|
18,480
|
| | | | $ | 26,086 | | |
Year Ended December 31 (Dollars in Thousands)
|
| |
2023
|
| |
2022
|
| ||||||
Professional fees
|
| | |
$
|
26,647
|
| | | | $ | 20,338 | | |
Marketing
|
| | |
|
9,366
|
| | | | | 8,773 | | |
Software development contract termination costs
|
| | |
|
—
|
| | | | | 5,361 | | |
Other lending expense
|
| | |
|
3,645
|
| | | | | 3,838 | | |
Other components of net benefit costs
|
| | |
|
3,134
|
| | | | | (17,599) | | |
Other
|
| | |
|
41,045
|
| | | | | 33,484 | | |
Total other noninterest expense
|
| | |
$
|
83,837
|
| | | | $ | 54,195 | | |
Year Ended December 31 (Dollars in Thousands)
|
| |
2023
|
| |
2022
|
| ||||||
Current: | | | | | | | | | | | | | |
Federal
|
| | |
$
|
16,200
|
| | | | $ | 26,309 | | |
State
|
| | |
|
18,441
|
| | | | | 15,141 | | |
Deferred
|
| | |
|
(2,233)
|
| | | | | 8,182 | | |
Total provision for income taxes
|
| | |
$
|
32,408
|
| | | | $ | 49,632 | | |
Year Ended December 31 (Dollars in Thousands)
|
| |
2023
|
| |
2022
|
| ||||||
Federal tax at statutory rate
|
| | |
$
|
32,847
|
| | | | $ | 52,099 | | |
State income tax, net of federal tax benefits
|
| | |
|
9,668
|
| | | | | 13,738 | | |
Less tax effect of: | | | | | | | | | | | | | |
Interest on state and political subdivision securities
|
| | |
|
1,669
|
| | | | | 2,200 | | |
Other tax-exempt interest
|
| | |
|
8,270
|
| | | | | 7,478 | | |
Tax credits
|
| | |
|
8,247
|
| | | | | 6,723 | | |
Unrecognized tax benefits
|
| | |
|
(6,252)
|
| | | | | (232) | | |
Other
|
| | |
|
(1,827)
|
| | | | | 36 | | |
Total provision for income taxes
|
| | |
$
|
32,408
|
| | | | $ | 49,632 | | |
(Dollars in Thousands)
|
| |
2023
|
| |
2022
|
| ||||||
Deferred tax assets | | | | | | | | | | | | | |
Allowance for credit losses
|
| | |
$
|
28,827
|
| | | | $ | 32,433 | | |
Accumulated other comprehensive loss, employee benefit plans
|
| | |
|
27,567
|
| | | | | 30,163 | | |
Compensation and employee benefits
|
| | |
|
16,955
|
| | | | | 18,711 | | |
Lease liability
|
| | |
|
5,299
|
| | | | | 5,402 | | |
Deferred loan fees
|
| | |
|
3,564
|
| | | | | 3,217 | | |
Nonaccrual loan interest income
|
| | |
|
1,353
|
| | | | | 1,389 | | |
Partnership investment
|
| | |
|
607
|
| | | | | 1,775 | | |
Accumulated other comprehensive loss, available-for-sale securities
|
| | |
|
57,371
|
| | | | | 65,064 | | |
Other
|
| | |
|
4,357
|
| | | | | 2,181 | | |
Gross deferred tax assets
|
| | |
$
|
145,900
|
| | | | $ | 160,335 | | |
Deferred tax liabilities | | | | | | | | | | | | | |
Prepaid pension asset
|
| | |
$
|
44,794
|
| | | | $ | 46,593 | | |
Goodwill and other intangible assets
|
| | |
|
15,817
|
| | | | | 14,844 | | |
Premises and equipment
|
| | |
|
5,689
|
| | | | | 4,767 | | |
(Dollars in Thousands)
|
| |
2023
|
| |
2022
|
| ||||||
Mortgage servicing rights
|
| | |
|
6,071
|
| | | | | 6,404 | | |
Right of use asset
|
| | |
|
4,803
|
| | | | | 5,243 | | |
Accumulated other comprehensive income, derivatives
|
| | |
|
1,082
|
| | | | | 1,807 | | |
Prepaid expenses
|
| | |
|
1,010
|
| | | | | 838 | | |
Other
|
| | |
|
2,003
|
| | | | | 1,510 | | |
Gross deferred tax liabilities
|
| | |
$
|
81,269
|
| | | | $ | 82,006 | | |
Net deferred tax asset (liability)
|
| | |
$
|
64,631
|
| | | | $ | 78,329 | | |
|
(Dollars in Thousands)
|
| |
2023
|
| |
2022
|
| ||||||
Loan commitments
|
| | |
$
|
3,054,683
|
| | | | $ | 3,421,432 | | |
Standby letters of credit
|
| | |
|
57,639
|
| | | | | 63,657 | | |
(Dollars in Thousands)
|
| | | | | | |
2024
|
| | | $ | 23,454 | | |
2025
|
| | | | 20,464 | | |
2026
|
| | | | 19,317 | | |
2027
|
| | | | 17,684 | | |
2028
|
| | | | 17,231 | | |
2029 and later
|
| | | | 14,796 | | |
| | |
Assets
|
| | |
Liabilities
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| | |
2023
|
| |
2022
|
| ||||||||||||||||||||||||||||||||||||
(Dollars in Thousands)
|
| |
Fair
Value |
| |
Notional
Value |
| |
Fair
Value |
| |
Notional
Value |
| | |
Fair
Value |
| |
Notional
Value |
| |
Fair
Value |
| |
Notional
Value |
| ||||||||||||||||||||||||
Designated hedging | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fair value hedges: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate contracts
|
| | |
$
|
—
|
| | | |
$
|
—
|
| | | | $ | — | | | | | $ | — | | | | | |
$
|
—
|
| | | |
$
|
—
|
| | | | $ | — | | | | | $ | — | | |
Cash flow hedges: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate contracts
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Not designated hedging
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Customer-related: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate contracts .
|
| | |
|
33,155
|
| | | |
|
2,116,933
|
| | | | | 33,856 | | | | | | 1,898,377 | | | | | |
|
140,556
|
| | | |
|
2,116,933
|
| | | | | 167,862 | | | | | | 1,898,377 | | |
Credit contracts
|
| | |
|
—
|
| | | |
|
49,819
|
| | | | | 9 | | | | | | 49,087 | | | | | |
|
—
|
| | | |
|
83,606
|
| | | | | 1 | | | | | | 60,613 | | |
Mortgage banking: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rate locks
|
| | |
|
304
|
| | | |
|
6,883
|
| | | | | 177 | | | | | | 4,929 | | | | | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | |
Forward contracts
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | | | | |
|
218
|
| | | |
|
11,000
|
| | | | | 53 | | | | | | 6,000 | | |
Total derivatives
|
| | |
$
|
33,459
|
| | | |
$
|
2,173,635
|
| | | | $ | 34,042 | | | | | $ | 1,952,393 | | | | | |
$
|
140,774
|
| | | |
$
|
2,211,539
|
| | | | $ | 167,916 | | | | | $ | 1,964,990 | | |
| | |
Actual
|
| |
For Capital
Adequacy Purpose |
| |
To Be Well Capitalized
Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
Ratio
|
| |
Amount
|
| | | | | | | |
Ratio
|
| |
Amount
|
| | | | | | | |
Ratio
|
| ||||||||||||||||||
At December 31, 2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital (to risk-weighted assets):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | |
$
|
1,743,562
|
| | | |
|
13.87%
|
| | | |
$
|
1,005,686
|
| | | |
|
≥
|
| | | |
|
8.00%
|
| | | |
|
N/A
|
| | | | | | | | | | | | | |
Bremer Bank
|
| | |
|
1,610,614
|
| | | |
|
12.87
|
| | | |
|
1,001,254
|
| | | |
|
≥
|
| | | |
|
8.00
|
| | | |
|
1,251,567
|
| | | |
|
≥
|
| | | |
|
10.00%
|
| |
Tier I capital (to risk-weighted assets):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | |
|
1,635,177
|
| | | |
|
13.01
|
| | | |
|
754,265
|
| | | |
|
≥
|
| | | |
|
6.00
|
| | | |
|
N/A
|
| | | | | | | | | | | | | |
Bremer Bank
|
| | |
|
1,504,792
|
| | | |
|
12.02
|
| | | |
|
750,940
|
| | | |
|
≥
|
| | | |
|
6.00
|
| | | |
|
1,001,254
|
| | | |
|
≥
|
| | | |
|
8.00
|
| |
Common Equity Tier I capital (to risk-weighted assets):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | |
|
1,575,177
|
| | | |
|
12.53
|
| | | |
|
565,698
|
| | | |
|
≥
|
| | | |
|
4.50
|
| | | |
|
N/A
|
| | | | | | | | | | | | | |
Bremer Bank
|
| | |
|
1,504,792
|
| | | |
|
12.02
|
| | | |
|
563,205
|
| | | |
|
≥
|
| | | |
|
4.50
|
| | | |
|
813,519
|
| | | |
|
≥
|
| | | |
|
6.50
|
| |
Tier I capital (to average assets): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | |
|
1,635,177
|
| | | |
|
9.82
|
| | | |
|
666,387
|
| | | |
|
≥
|
| | | |
|
4.00
|
| | | |
|
N/A
|
| | | | | | | | | | | | | |
| | |
Actual
|
| |
For Capital
Adequacy Purpose |
| |
To Be Well Capitalized
Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
Ratio
|
| |
Amount
|
| | | | | | | |
Ratio
|
| |
Amount
|
| | | | | | | |
Ratio
|
| ||||||||||||||||||
Bremer Bank
|
| | |
|
1,504,792
|
| | | |
|
9.06
|
| | | |
|
664,547
|
| | | |
|
≥
|
| | | |
|
4.00
|
| | | |
|
830,683
|
| | | |
|
≥
|
| | | |
|
5.00
|
| |
At December 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital (to risk-weighted assets):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | | $ | 1,718,975 | | | | | | 14.43% | | | | | $ | 952,997 | | | | | | ≥ | | | | | | 8.00% | | | | | | N/A | | | | | | | | | | | | | | |
Bremer Bank
|
| | | | 1,544,907 | | | | | | 13.01 | | | | | | 949,682 | | | | | | ≥ | | | | | | 8.00 | | | | | | 1,187,103 | | | | | | ≥ | | | | | | 10.00% | | |
Tier I capital (to risk-weighted assets):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | | | 1,574,697 | | | | | | 13.22 | | | | | | 714,748 | | | | | | ≥ | | | | | | 6.00 | | | | | | N/A | | | | | | | | | | | | | | |
Bremer Bank
|
| | | | 1,423,785 | | | | | | 11.99 | | | | | | 712,262 | | | | | | ≥ | | | | | | 6.00 | | | | | | 949,682 | | | | | | ≥ | | | | | | 8.00 | | |
Common Equity Tier I capital (to risk-weighted assets):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | | | 1,514,697 | | | | | | 12.72 | | | | | | 536,061 | | | | | | ≥ | | | | | | 4.50 | | | | | | N/A | | | | | | | | | | | | | | |
Bremer Bank
|
| | | | 1,423,785 | | | | | | 11.99 | | | | | | 534,196 | | | | | | ≥ | | | | | | 4.50 | | | | | | 771,617 | | | | | | ≥ | | | | | | 6.50 | | |
Tier I capital (to average assets): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | | | 1,574,697 | | | | | | 9.80 | | | | | | 642,422 | | | | | | ≥ | | | | | | 4.00 | | | | | | N/A | | | | | | | | | | | | | | |
Bremer Bank
|
| | | | 1,423,785 | | | | | | 8.89 | | | | | | 640,544 | | | | | | ≥ | | | | | | 4.00 | | | | | | 800,680 | | | | | | ≥ | | | | | | 5.00 | | |
Fair Value Hierarchy
|
| |
Definition
|
|
Level 1
|
| | Quoted prices in active markets for identical assets or liabilities. Level 1 includes U.S. Treasury securities. | |
Level 2
|
| | Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. Level 2 includes debt securities that are traded less frequently than exchange-traded instruments and which are typically valued using third party pricing services; derivative contracts and other assets and liabilities. | |
Level 3
|
| | Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments for which values are determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation. This category includes MSRs and interest rate lock commitments. | |
(Dollars in Thousands)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
2023 | | | | | | | | | | | | | | | | | | | | | | | | | |
Available-for-sale securities
|
| | | $ | — | | | | | $ | 1,623,960 | | | | | $ | — | | | | | $ | 1,623,960 | | |
Mortgage servicing rights
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
23,310
|
| | | |
|
23,310
|
| |
Derivative assets
|
| | |
|
—
|
| | | |
|
33,155
|
| | | |
|
304
|
| | | |
|
33,459
|
| |
Total assets
|
| | |
$
|
—
|
| | | |
$
|
1,657,115
|
| | | |
$
|
23,614
|
| | | |
$
|
1,680,729
|
| |
Derivative liabilities
|
| | | $ | — | | | | | $ | 140,774 | | | | | $ | — | | | | | $ | 140,774 | | |
2022 | | | | | | | | | | | | | | | | | | | | | | | | | |
Available-for-sale securities
|
| | | $ | 100 | | | | | $ | 1,754,723 | | | | | $ | — | | | | | $ | 1,754,823 | | |
Mortgage servicing rights
|
| | | | — | | | | | | — | | | | | | 25,331 | | | | | | 25,331 | | |
Derivative assets
|
| | | | — | | | | | | 33,865 | | | | | | 177 | | | | | | 34,042 | | |
Total assets
|
| | | $ | 100 | | | | | $ | 1,788,588 | | | | | $ | 25,508 | | | | | $ | 1,814,196 | | |
Derivative liabilities
|
| | | $ | — | | | | | $ | 167,916 | | | | | $ | — | | | | | $ | 167,916 | | |
(Dollars in Thousands)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
2023 | | | | | | | | | | | | | | | | | | | | | | | | | |
Impaired loans, included in LHFI
|
| | |
$
|
—
|
| | | |
$
|
—
|
| | | |
$
|
52,828
|
| | | |
$
|
52,828
|
| |
OREO
|
| | | | — | | | | |
|
—
|
| | | |
|
3,625
|
| | | |
|
3,625
|
| |
Total assets
|
| | | $ | — | | | | | $ | — | | | | | $ | 56,453 | | | | | $ | 56,453 | | |
2022 | | | | | | | | | | | | | | | | | | | | | | | | | |
Impaired loans, included in LHFI
|
| | | $ | — | | | | | $ | — | | | | | $ | 51,158 | | | | | $ | 51,158 | | |
OREO
|
| | | | — | | | | | | — | | | | | | 273 | | | | | | 273 | | |
Total assets
|
| | | $ | — | | | | | $ | — | | | | | $ | 51,431 | | | | | $ | 51,431 | | |
| | | | | | | | |
Fair Value
|
| |||||||||||||||||||||
(Dollars in Thousands)
|
| |
Carrying
Amount |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |||||||||||||||
2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash, cash equivalents, and due from banks
|
| | | $ | 391,470 | | | | | $ | 391,470 | | | | | $ | — | | | | | $ | — | | | | | $ | 391,470 | | |
Held-to-maturity securities
|
| | |
|
2,104,572
|
| | | |
|
78,593
|
| | | |
|
1,710,307
|
| | | |
|
—
|
| | | |
|
1,788,900
|
| |
Loans held for investment
|
| | |
|
11,351,545
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
10,984,984
|
| | | |
|
10,984,984
|
| |
Total financial assets
|
| | |
$
|
13,847,587
|
| | | |
$
|
470,063
|
| | | |
$
|
1,710,307
|
| | | |
$
|
10,984,984
|
| | | |
$
|
13,165,354
|
| |
Deposits
|
| | | $ | 12,930,126 | | | | | $ | — | | | | | $ | 12,941,093 | | | | | $ | — | | | | | $ | 12,941,093 | | |
Short-term borrowings
|
| | |
|
659,230
|
| | | |
|
—
|
| | | |
|
659,292
|
| | | |
|
—
|
| | | |
|
659,292
|
| |
Long-term debt
|
| | |
|
1,023,118
|
| | | |
|
—
|
| | | |
|
1,007,900
|
| | | |
|
—
|
| | | |
|
1,007,900
|
| |
Total financial liabilities
|
| | | $ | 14,612,474 | | | | | $ | — | | | | | $ | 14,608,285 | | | | | $ | — | | | | | $ | 14,608,285 | | |
2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash, cash equivalents, and due from banks
|
| | | $ | 713,841 | | | | | $ | 713,841 | | | | | $ | — | | | | | $ | — | | | | | $ | 713,841 | | |
Held-to-maturity securities
|
| | | | 2,175,723 | | | | | | 58,188 | | | | | | 1,769,462 | | | | | | — | | | | | | 1,827,650 | | |
Loans held for investment
|
| | | | 10,509,062 | | | | | | — | | | | | | — | | | | | | 9,935,140 | | | | | | 9,935,140 | | |
Total financial assets
|
| | | $ | 13,398,626 | | | | | $ | 772,029 | | | | | $ | 1,769,462 | | | | | $ | 9,935,140 | | | | | $ | 12,476,631 | | |
Deposits
|
| | | $ | 13,183,552 | | | | | $ | — | | | | | $ | 13,185,252 | | | | | $ | — | | | | | $ | 13,185,252 | | |
Short-term borrowings
|
| | | | 860,946 | | | | | | — | | | | | | 861,723 | | | | | | — | | | | | | 861,723 | | |
Long-term debt
|
| | | | 241,664 | | | | | | — | | | | | | 225,152 | | | | | | — | | | | | | 225,152 | | |
Total financial liabilities
|
| | | $ | 14,286,162 | | | | | $ | — | | | | | $ | 14,272,127 | | | | | $ | — | | | | | $ | 14,272,127 | | |
| | |
September 30
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Assets | | | | | | | | | | | | | |
Cash, cash equivalents, and due from banks
|
| | | $ | 301,387 | | | | | $ | 369,679 | | |
Investment securities
|
| | | | | | | | | | | | |
Available-for-sale
|
| | | | 1,646,023 | | | | | | 1,577,355 | | |
Held-to-maturity
|
| | | | 1,965,122 | | | | | | 2,137,779 | | |
Loans held for sale
|
| | | | 11,375 | | | | | | 26,651 | | |
Loans held for investment
|
| | | | | | | | | | | | |
Loans held for investment
|
| | | | 11,524,549 | | | | | | 11,395,895 | | |
Less allowance for loan losses
|
| | | | (105,797) | | | | | | (101,117) | | |
Net loans held for investment
|
| | | | 11,418,752 | | | | | | 11,294,778 | | |
Premises and equipment, net
|
| | | | 151,345 | | | | | | 140,332 | | |
Goodwill and other intangibles, net
|
| | | | 135,983 | | | | | | 138,783 | | |
Bank owned life insurance
|
| | | | 177,935 | | | | | | 173,134 | | |
Other assets
|
| | | | 400,957 | | | | | | 461,691 | | |
Total assets
|
| | | $ | 16,208,879 | | | | | $ | 16,320,182 | | |
Liabilities and Shareholders’ Equity | | | | | | | | | | | | | |
Deposits | | | | | | | | | | | | | |
Noninterest-bearing
|
| | | $ | 3,756,503 | | | | | $ | 4,094,807 | | |
Interest-bearing
|
| | | | 9,472,453 | | | | | | 8,682,808 | | |
Total deposits
|
| | | | 13,228,956 | | | | | | 12,777,615 | | |
Short-term borrowings
|
| | | | 127,691 | | | | | | 744,757 | | |
Long-term debt
|
| | | | 1,034,068 | | | | | | 1,023,487 | | |
Accrued expenses and other liabilities
|
| | | | 302,253 | | | | | | 399,545 | | |
Total liabilities
|
| | | | 14,692,968 | | | | | | 14,945,404 | | |
Redeemable class A common stock, 960,000 shares issued and outstanding
|
| | | | 121,273 | | | | | | 109,982 | | |
Shareholders’ equity | | | | | | | | | | | | | |
Common stock(1)
|
| | | | | | | | | | | | |
Class A, no par, 12,000,000 shares authorized; 965,000 shares issued and
outstanding |
| | | | 229 | | | | | | 57 | | |
Class B, no par, 10,800,000 shares authorized; 10,075,000 shares issued and outstanding
|
| | | | 2,390 | | | | | | 2,562 | | |
Retained earnings
|
| | | | 1,574,294 | | | | | | 1,545,102 | | |
Accumulated other comprehensive gain (loss), net of tax
|
| | | | (182,275) | | | | | | (282,925) | | |
Total shareholders’ equity
|
| | | | 1,394,638 | | | | | | 1,264,796 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 16,208,879 | | | | | $ | 16,320,182 | | |
| | |
Three Months ended
September 30, |
| |
Nine Months ended
September 30, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
Interest income | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans, including loans held for sale
|
| | | $ | 167,493 | | | | | $ | 154,624 | | | | | $ | 491,790 | | | | | $ | 430,088 | | |
Investment securities
|
| | | | 27,431 | | | | | | 24,491 | | | | | | 76,804 | | | | | | 72,974 | | |
Other
|
| | | | 4,014 | | | | | | 4,868 | | | | | | 12,148 | | | | | | 16,185 | | |
Total interest income
|
| | | | 198,938 | | | | | | 183,983 | | | | | | 580,742 | | | | | | 519,247 | | |
Interest expense | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 75,552 | | | | | | 54,879 | | | | | | 215,258 | | | | | | 124,678 | | |
Short-term borrowings
|
| | | | 4,730 | | | | | | 11,660 | | | | | | 15,340 | | | | | | 39,713 | | |
Long-term debt
|
| | | | 13,258 | | | | | | 10,908 | | | | | | 38,902 | | | | | | 18,753 | | |
Other
|
| | | | 271 | | | | | | 542 | | | | | | 1,327 | | | | | | 1,094 | | |
Total interest expense
|
| | | | 93,811 | | | | | | 77,989 | | | | | | 270,827 | | | | | | 184,238 | | |
Net interest income
|
| | | | 105,127 | | | | | | 105,994 | | | | | | 309,915 | | | | | | 335,009 | | |
Provision for credit losses
|
| | | | 12,300 | | | | | | 2,503 | | | | | | 16,682 | | | | | | 4,139 | | |
Net interest income after provision for credit losses
|
| | | | 92,827 | | | | | | 103,491 | | | | | | 293,233 | | | | | | 330,870 | | |
Noninterest income | | | | | | | | | | | | | | | | | | | | | | | | | |
Service charges
|
| | | | 8,103 | | | | | | 7,198 | | | | | | 23,000 | | | | | | 21,143 | | |
Insurance revenue
|
| | | | 3,489 | | | | | | 2,878 | | | | | | 9,632 | | | | | | 8,356 | | |
Investment management and trust fees
|
| | | | 4,794 | | | | | | 4,615 | | | | | | 14,498 | | | | | | 14,207 | | |
Brokerage revenue
|
| | | | 4,401 | | | | | | 4,648 | | | | | | 13,542 | | | | | | 13,866 | | |
Mortgage banking and loan fees
|
| | | | 1,365 | | | | | | 3,838 | | | | | | 7,361 | | | | | | 10,204 | | |
Realized gains (losses) on investment securities
|
| | | | (4,374) | | | | | | 196 | | | | | | (5,748) | | | | | | 485 | | |
Other
|
| | | | 28,178 | | | | | | 4,816 | | | | | | 35,795 | | | | | | 14,070 | | |
Total noninterest income
|
| | | | 45,956 | | | | | | 28,189 | | | | | | 98,080 | | | | | | 82,331 | | |
Noninterest expense | | | | | | | | | | | | | | | | | | | | | | | | | |
Compensation and employee benefits
|
| | | | 51,441 | | | | | | 51,178 | | | | | | 161,408 | | | | | | 155,152 | | |
Occupancy and equipment, net
|
| | | | 10,802 | | | | | | 10,621 | | | | | | 33,530 | | | | | | 32,644 | | |
Data processing fees
|
| | | | 4,767 | | | | | | 4,305 | | | | | | 15,276 | | | | | | 13,499 | | |
FDIC premiums and examination fees
|
| | | | 3,998 | | | | | | 3,894 | | | | | | 13,061 | | | | | | 10,664 | | |
Other
|
| | | | 17,304 | | | | | | 18,518 | | | | | | 58,301 | | | | | | 59,941 | | |
Total noninterest expense
|
| | | | 88,312 | | | | | | 88,516 | | | | | | 281,576 | | | | | | 271,900 | | |
Income before taxes
|
| | | | 50,471 | | | | | | 43,164 | | | | | | 109,737 | | | | | | 141,301 | | |
Applicable income taxes
|
| | | | 9,649 | | | | | | 12,730 | | | | | | 18,605 | | | | | | 30,490 | | |
Net income
|
| | | $ | 40,822 | | | | | $ | 30,434 | | | | | $ | 91,132 | | | | | $ | 110,811 | | |
| | |
Page
|
| |||
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-3 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-5 | | | |
| | | | A-5 | | | |
| | | | A-5 | | | |
| | | | A-5 | | | |
| | | | A-5 | | | |
| | | | A-6 | | | |
| | | | A-7 | | | |
| | | | A-8 | | | |
| | | | A-9 | | | |
| | | | A-10 | | | |
| | | | A-10 | | | |
| | | | A-11 | | | |
| | | | A-11 | | | |
| | | | A-12 | | | |
| | | | A-13 | | | |
| | | | A-13 | | | |
| | | | A-13 | | | |
| | | | A-14 | | | |
| | | | A-16 | | | |
| | | | A-16 | | | |
| | | | A-18 | | | |
| | | | A-19 | | | |
| | | | A-19 | | | |
| | | | A-19 | | | |
| | | | A-20 | | | |
| | | | A-20 | | | |
| | | | A-20 | | | |
| | | | A-21 | | |
| | |
Page
|
| |||
| | | | A-21 | | | |
| | | | A-21 | | | |
| | | | A-21 | | | |
| | | | A-21 | | | |
| | | | A-22 | | | |
| | | | A-22 | | | |
| | | | A-22 | | | |
| | | | A-23 | | | |
| | | | A-23 | | | |
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-25 | | | |
| | | | A-26 | | | |
| | | | A-26 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-29 | | | |
| | | | A-30 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-36 | | | |
| | | | A-36 | | | |
| | | | A-36 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-41 | | |
| | |
Page
|
| |||
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-43 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-46 | | | |
| | | | A-47 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-49 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-51 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-53 | | | |
| | | | A-53 | | | |
| | | | A-53 | | | |
| | | | A-53 | | | |
| | | | A-53 | | | |
| | | | A-54 | | |
| Exhibits | | | | | | | |
| | | |
|
| |
Term
|
| |
Section
|
|
$ | | |
9.6
|
|
Acquisition Proposal | | |
6.11(c)
|
|
Adjusted Tangible Shareholders’ Equity | | |
7.2(d)
|
|
affiliate | | |
9.6
|
|
Agreement | | |
Preamble
|
|
Appraisal Demand | | |
1.6(c)
|
|
Audited Financial Statements | | |
3.6(a)
|
|
Bank Merger | | |
1.13
|
|
Bank Merger Agreement | | |
1.13
|
|
Bank Merger Certificates | | |
1.13
|
|
BHC Act | | |
3.1(a)
|
|
business day | | |
9.6
|
|
Cash Merger Consideration | | |
1.5(a)
|
|
Certificate | | |
1.5(b)
|
|
Chosen Courts | | |
9.9(b)
|
|
Citigroup | | |
4.7
|
|
Class A Company Common Stock | | |
1.5(a)
|
|
Class B Company Common Stock | | |
1.5(a)
|
|
Closing | | |
1.2
|
|
Closing Date | | |
1.2
|
|
Code | | |
Recitals
|
|
Company | | |
Preamble
|
|
Company 401(k) Plan | | |
6.6(d)
|
|
Company Bank | | |
1.13
|
|
Company Benefit Plans | | |
3.11(a)
|
|
Company Board Recommendation | | |
6.3
|
|
Company Bylaws | | |
1.10
|
|
Company Charter | | |
1.9
|
|
Company Common Stock | | |
1.5(a)
|
|
Company Contract | | |
3.14(a)
|
|
Company Disclosure Schedule | | |
Article III
|
|
Company Indemnified Parties | | |
6.7(a)
|
|
Company IT System | | |
3.13
|
|
Company Leased Properties | | |
3.19
|
|
Company Meeting | | |
6.3
|
|
Company Owned Properties | | |
3.19
|
|
Company Qualified Plan | | |
3.11(d)
|
|
Company Real Property | | |
3.19
|
|
Company Regulatory Agreement | | |
3.15
|
|
Company Security Breach | | |
3.13
|
|
Company Subsidiary | | |
3.1(b)
|
|
Term
|
| |
Section
|
|
Company Voting Agreement | | |
Recitals
|
|
Confidentiality Agreement | | |
6.2(b)
|
|
Continuing Employees | | |
6.6(a)
|
|
Controlled Group Liability | | |
3.11(e)
|
|
Dissenting Shares | | |
1.6(a)
|
|
dollars | | |
9.6
|
|
Effective Time | | |
1.3
|
|
Enforceability Exceptions | | |
3.3(a)
|
|
Environmental Laws | | |
3.17
|
|
ERISA | | |
3.11(a)
|
|
ERISA Affiliate | | |
3.11(e)
|
|
ESOP | | |
3.1(b)
|
|
Exchange Agent | | |
2.1
|
|
Exchange Fund | | |
2.1
|
|
Exchange Ratio | | |
1.5(a)
|
|
FDIC | | |
3.1(b)
|
|
Federal Reserve Board | | |
3.1(a)
|
|
Financial Statements | | |
3.6(a)
|
|
First Step Certificates of Merger | | |
1.3
|
|
First Step Indiana Articles of Merger | | |
1.3
|
|
First Step Minnesota Articles of Merger | | |
1.3
|
|
GAAP | | |
3.1(a)
|
|
GLBA | | |
3.13
|
|
Governmental Entity | | |
3.4
|
|
HSR Act | | |
3.4
|
|
IBCL | | |
1.1
|
|
Indiana Secretary | | |
1.3
|
|
Intellectual Property | | |
3.20
|
|
Investor Agreement | | |
Recitals
|
|
IRS | | |
3.11(b)
|
|
J.P. Morgan | | |
3.6(a)
|
|
KBW | | |
3.6(a)
|
|
Key Employee | | |
5.2(f)
|
|
knowledge of Parent | | |
9.6
|
|
knowledge of the Company | | |
9.6
|
|
Liens | | |
3.2(c)
|
|
Loans | | |
3.25(a)
|
|
made available | | |
9.6
|
|
Material Adverse Effect | | |
3.1(a)
|
|
Materially Burdensome Regulatory Condition | | |
6.1(b)
|
|
MBCA | | |
1.1
|
|
Measuring Date | | |
7.2(d)
|
|
Merger | | |
1.1
|
|
Term
|
| |
Section
|
|
Merger Consideration | | |
1.5(a)
|
|
Merger Sub | | |
Preamble
|
|
Merger Sub Bylaws | | |
4.1(a)
|
|
Merger Sub Charter | | |
4.1(a)
|
|
Merger Sub Common Stock | | |
1.8
|
|
Mergers | | |
1.12(a)
|
|
Minnesota Secretary | | |
1.3
|
|
Multiemployer Plan | | |
3.11(f)
|
|
Multiple Employer Plan | | |
3.11(f)
|
|
NASDAQ | | |
2.2(g)
|
|
New Certificates | | |
2.1
|
|
New Plans | | |
6.6(b)
|
|
Notifying Party | | |
6.10
|
|
Parent | | |
Preamble
|
|
Parent 401(k) Plan | | |
6.6(d)
|
|
Parent Approval | | |
4.3(a)
|
|
Parent Bank | | |
1.13
|
|
Parent Benefit Plans | | |
3.11(a)
|
|
Parent Bylaws | | |
4.1(a)
|
|
Parent Charter | | |
4.1(a)
|
|
Parent Common Stock | | |
1.5(a)
|
|
Parent Disclosure Schedule | | |
Article IV
|
|
Parent Owned Properties | | |
4.18
|
|
Parent Preferred Stock | | |
4.2
|
|
Parent Qualified Plans | | |
4.11(c)
|
|
Parent Real Property | | |
4.18
|
|
Parent Regulatory Agreement | | |
4.13
|
|
Parent Reports | | |
4.5(b)
|
|
Parent Stock Merger Consideration | | |
1.5(a)
|
|
Parent Subsidiary | | |
4.1(b)
|
|
Permitted Encumbrances | | |
3.19
|
|
person | | |
9.6
|
|
Personal Data | | |
3.13
|
|
Premium Cap | | |
6.7(b)
|
|
Proxy Statement | | |
3.4
|
|
Recommendation Change | | |
6.3
|
|
Regulatory Agencies | | |
3.5
|
|
Representatives | | |
6.11(a)
|
|
Requisite Company Vote | | |
3.3(a)
|
|
Requisite Regulatory Approvals | | |
6.1(d)
|
|
S-4 | | |
3.4
|
|
Sarbanes-Oxley Act | | |
4.5(b)
|
|
SEC | | |
3.4
|
|
Term
|
| |
Section
|
|
Second Effective Time | | |
1.12(a)
|
|
Second Step Articles of Merger | | |
1.12(a)
|
|
Second Step Indiana Articles of Merger | | |
1.12(a)
|
|
Second Step Merger | | |
1.12(a)
|
|
Second Step Minnesota Articles of Merger | | |
1.12(a)
|
|
Securities Act | | |
4.5(b)
|
|
Specified Date | | |
8.1(c)
|
|
SRO | | |
3.5
|
|
Subsidiary | | |
3.1(a)
|
|
Surviving Corporation | | |
1.1
|
|
Surviving Entity | | |
1.12(a)
|
|
Takeover Statutes | | |
3.21
|
|
Tax | | |
3.10(b)
|
|
Tax Return | | |
3.10(c)
|
|
Taxes | | |
3.10(b)
|
|
Termination Date | | |
8.1(c)
|
|
Termination Fee | | |
8.2(b)(i)
|
|
the date hereof | | |
9.6
|
|
transactions contemplated by this Agreement | | |
9.6
|
|
transactions contemplated hereby | | |
9.6
|
|
Trust | | |
Recitals
|
|
Trustee Voting Agreement | | |
Recitals
|
|
Trustees | | |
Recitals
|
|
Withholding Agent | | |
2.2(g)
|
|
|
/s/ James C. Ryan, III*
James C. Ryan, III
Director, Chairman of the Board and Chief Executive Officer (Principal Executive Officer) |
| |
/s/ John V. Moran, IV*
John V. Moran, IV
Senior Executive Vice President and Chief Financial Officer (Principal Financial Officer) |
|
|
/s/ Angela L. Putnam*
Angela L. Putnam,
Executive Vice President and Chief Accounting Officer (Principal Accounting Officer) |
| | | |
|
/s/ Barbara A. Boigegrain*
Barbara A. Boigegrain, Director
|
| |
/s/ Ellen A. Rudnick*
Ellen A. Rudnick, Director
|
|
|
/s/ Thomas L. Brown*
Thomas L. Brown, Director
|
| |
/s/ Thomas E. Salmon*
Thomas E. Salmon, Director
|
|
|
/s/ Kathryn J. Hayley*
Kathryn J. Hayley, Director
|
| |
/s/ Rebecca S. Skillman*
Rebecca S. Skillman, Director
|
|
|
/s/ Peter J. Henseler*
Peter J. Henseler, Director
|
| |
/s/ Michael J. Small*
Michael J. Small, Director
|
|
|
/s/ Daniel S. Hermann*
Daniel S. Hermann, Lead Independent Director
|
| |
/s/ Derrick J. Stewart*
Derrick J. Stewart, Director
|
|
|
/s/ Ryan C. Kitchell*
Ryan C. Kitchell, Director
|
| |
/s/ Stephen C. Van Arsdell*
Stephen C. Van Arsdell, Director
|
|
|
/s/ Austin M. Ramirez*
Austin M. Ramirez, Director
|
| |
/s/ Katherine E. White*
Katherine E. White, Director
|
|
EXHIBIT 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the incorporation by reference in this Registration Statement on Form S-4 of Old National Bancorp of our report dated February 22, 2023, with respect to the December 31, 2022 consolidated balance sheet and the consolidated statements of income, comprehensive income (loss), changes in shareholders’ equity and cash flows for each of the two years in the period ended December 31, 2022, appearing in the Annual Report on Form 10-K, as amended, of Old National Bancorp for the year ended December 31, 2023, and to the reference to us under the heading "Experts" in the proxy statement/prospectus.
/s/ Crowe LLP
Louisville, Kentucky
January 14, 2025
EXHIBIT 23.2
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the incorporation by reference in this Registration Statement on Form S-4 of our reports dated February 22, 2024 relating to the financial statements of Old National Bancorp and the effectiveness of Old National Bancorp 's internal control over financial reporting, appearing in the Annual Report on Form 10-K, as amended, of Old National Bancorp for the year ended December 31, 2023. We also consent to the reference to us under the heading "Experts" in such Registration Statement.
/s/ Deloitte & Touche LLP
Chicago, Illinois
January 14, 2025
EXHIBIT 23.3
CONSENT OF INDEPENDENT AUDITORS
We consent to the use in this Registration Statement on Form S-4 of our report dated March 26, 2024 relating to the financial statements of Bremer Financial Corporation for the year ended December 31, 2023. We also consent to the reference to us under the heading “Experts” in such Registration Statement.
/s/ Ernst & Young LLP
Minneapolis, Minnesota
January 14, 2025
EXHIBIT 24.1
POWER OF ATTORNEY
The directors and officers whose signatures appear below hereby make, constitute and appoint Nicholas J. Chulos, Executive Vice President, Chief Legal Officer and Corporate Secretary of Old National Bancorp (the “Registrant”), to act as their true and lawful attorney-in-fact, with full power to sign on their behalf in each capacity stated below and to file with the Securities and Exchange Commission the registration statement on Form S-4, and all amendments and post-effective amendments to such registration statement, making such changes to such registration statement as the Registrant deems necessary or appropriate, and generally to do all things in their names and in their capacities as directors and officers to enable the Registrant to comply with the provisions of the Securities Act of 1933, as amended, and all requirements of the Securities and Exchange Commission.
IN WITNESS WHEREOF, the undersigned have each executed this Power of Attorney as of January 7, 2025.
Name and Signature |
Title | |
/s/ James C. Ryan, III James C. Ryan, III |
Director, Chairman of the Board and Chief Executive Officer (Principal Executive Officer) | |
/s/ John V. Moran, IV John V. Moran, IV |
Senior Executive Vice President and Chief Financial Officer (Principal Financial Officer) | |
/s/ Angela L. Putnam Angela L. Putnam |
Executive Vice President and Chief Accounting Officer (Principal Accounting Officer) | |
/s/ Barbara A. Boigegrain Barbara A. Boigegrain |
Director | |
/s/ Thomas L. Brown Thomas L. Brown |
Director | |
/s/ Kathryn J. Hayley Kathryn J. Hayley |
Director | |
/s/ Peter J. Henseler Peter J. Henseler |
Director | |
/s/ Daniel S. Hermann Daniel S. Hermann |
Director | |
/s/ Ryan C. Kitchell Ryan C. Kitchell |
Director | |
/s/ Austin M. Ramirez Austin M. Ramirez |
Director |
/s/ Ellen A. Rudnick Ellen A. Rudnick |
Director | |
/s/ Thomas E. Salmon Thomas E. Salmon |
Director | |
/s/ Rebecca S. Skillman Rebecca S. Skillman |
Director | |
/s/ Michael J. Small Michael J. Small |
Director | |
/s/ Derrick J. Stewart Derrick J. Stewart |
Director | |
/s/ Stephen C. Van Arsdell Stephen C. Van Arsdell |
Director | |
/s/ Katherine E. White Katherine E. White |
Director |
2
EXHIBIT 99.2
CONSENT OF J.P. MORGAN SECURITIES LLC
We hereby consent to (i) the inclusion of our opinion letter dated November 24, 2024 to the Board of Directors of Bremer Financial Corporation (the “Company”) as Annex D to the proxy statement/prospectus which forms a part of the registration statement on Form S-4 (the “Registration Statement”) relating to the proposed acquisition of the Company and its wholly owned banking subsidiary, Bremer Bank, a national banking association, by Old National Bancorp, and (ii) the references to such opinion in such proxy statement/prospectus. In giving our consent, we do not admit that we come within the category of persons whose consent is required under Section 7 of the Securities Act of 1933, as amended, or the rules and regulations of the Securities and Exchange Commission thereunder, nor do we hereby admit that we are experts with respect to any part of such Registration Statement within the meaning of the term “experts” as used in the Securities Act of 1933, as amended, or the rules and regulations of the Securities and Exchange Commission thereunder.
Very truly yours,
/s/ J.P. MORGAN SECURITIES LLC
J.P. MORGAN SECURITIES LLC
January 14, 2025
Table 1: Newly Registered and Carry Forward Securities |
---|
Security Type |
Security Class Title |
Fee Calculation or Carry Forward Rule |
Amount Registered |
Proposed Maximum Offering Price Per Unit |
Maximum Aggregate Offering Price |
Fee Rate |
Amount of Registration Fee |
Carry Forward Form Type |
Carry Forward File Number |
Carry Forward Initial Effective Date |
Filing Fee Previously Paid in Connection with Unsold Securities to be Carried Forward |
||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Newly Registered Securities | |||||||||||||
Fees to be Paid | 1 | Equity | Common Stock, no par value | Other | 50,184,000 | $ 1,201,320,000.00 | 0.0001531 | $ 183,922.09 | |||||
Fees Previously Paid | |||||||||||||
Carry Forward Securities | |||||||||||||
Carry Forward Securities | |||||||||||||
Total Offering Amounts: |
$ 1,201,320,000.00 |
$ 183,922.09 |
|||||||||||
Total Fees Previously Paid: |
$ 0.00 |
||||||||||||
Total Fee Offsets: |
$ 0.00 |
||||||||||||
Net Fee Due: |
$ 183,922.09 |
Offering Note |
1 |
The amount in the "Amount Registered" column represents the estimated maximum number of shares of common stock, no par value, of Old National Bancorp ("Old National" and such shares, the "Old National common stock") to be issued upon the completion of the transactions contemplated by the Agreement and Plan of Merger, dated as of November 25, 2024, by and among Bremer Financial Corporation ("Bremer"), Old National and ONB Merger Sub, Inc. (as may be amended, the "merger agreement" and such transactions contemplated thereby, the "mergers") and is based upon the product of (x) the maximum number of shares of Class A common stock, no par value per share ("Bremer Class A Common Stock"), and Bremer Class B common stock, no par value per share ("Bremer Class B Common Stock", and together with the Bremer Class A Common Stock, the "Bremer Common Stock"), outstanding as of January 10, 2025 or issuable or that may be assumed or exchanged in connection with the mergers, collectively equal to 12,000,000, multiplied by (y) the exchange ratio of 4.182 shares of Old National common stock for each share of Bremer Common Stock. The amount in the "Maximum Aggregate Offering Price" column is estimated solely for the purpose of calculating the registration fee required by Section 6(b) of the Securities Act of 1933, as amended, and calculated pursuant to Rule 457(f)(2) and Rule 457(f)(3) promulgated thereunder. Bremer is a private company and no market exists for Bremer Common Stock. The proposed maximum aggregate offering price is equal to (a) the product of (x) $126.33, the book value of shares of Bremer Common Stock as of September 30, 2024, and (y) 12,000,000, the estimated maximum number of shares of Bremer Common Stock that may be converted into the securities being registered less (b) $314,640,000, the aggregate amount of cash to be paid by Old National in exchange for the cancellation of such shares of Bremer Common Stock. | ||||||
|