XML 56 R39.htm IDEA: XBRL DOCUMENT v3.20.4
Loans and Allowance for Credit Losses (Tables)
12 Months Ended
Dec. 31, 2020
Receivables [Abstract]  
Schedule of Composition of Loans and Impact of Adoption The composition of loans by portfolio segment as of December 31, 2019 follows:
(dollars in thousands)December 31, 2019
Statement
Balance
Segment
Portfolio
Reclassifications
December 31, 2019
After
Reclassifications
Loans:
Commercial$2,890,296 $(75,142)$2,815,154 
Commercial real estate5,166,792 (277,539)4,889,253 
BBCCN/A352,681 352,681 
Residential real estate2,334,289 — 2,334,289 
Consumer1,726,147 (1,726,147)N/A
IndirectN/A935,584 935,584 
DirectN/A228,524 228,524 
Home equityN/A562,039 562,039 
Total$12,117,524 $— $12,117,524 
Allowance:
Commercial$(22,585)$1,226 $(21,359)
Commercial real estate(21,588)1,053 (20,535)
BBCCN/A(2,279)(2,279)
Residential real estate(2,299)— (2,299)
Consumer(8,147)8,147 N/A
IndirectN/A(5,319)(5,319)
DirectN/A(1,863)(1,863)
Home equityN/A(965)(965)
Total$(54,619)$— $(54,619)
The following table illustrates the impact of adoption of the ASU:
(dollars in thousands)December 31, 2019
After
Reclassifications
Impact of
ASC 326
Adoption
January 1, 2020
Post-ASC 326
Adoption
Assets:
Loans, net of unearned income:
Commercial$2,815,154 $2,679 $2,817,833 
Commercial real estate4,889,253 1,637 4,890,890 
BBCC352,681 33 352,714 
Residential real estate2,334,289 105 2,334,394 
Indirect935,584 10 935,594 
Direct228,524 228,526 
Home equity562,039 12 562,051 
Total12,117,524 4,478 12,122,002 
Allowance:
Commercial(21,359)(7,150)(28,509)
Commercial real estate(20,535)(25,548)(46,083)
BBCC(2,279)(3,702)(5,981)
Residential real estate(2,299)(6,986)(9,285)
Indirect(5,319)1,669 (3,650)
Direct(1,863)1,059 (804)
Home equity(965)(689)(1,654)
Total allowance for credit losses on loans(54,619)(41,347)(95,966)
Net loans$12,062,905 $(36,869)$12,026,036 
Net deferred tax assets$29,705 $10,268 $39,973 
Liabilities:
Allowance for credit losses on unfunded loan commitments$2,656 $4,549 $7,205 
Shareholders' equity:
Retained earnings$682,185 $(31,150)$651,035 
The composition of loans by portfolio segment as of December 31, 2020 follows:
December 31, 2020SegmentDecember 31, 2020
StatementPortfolioAfter
(dollars in thousands)BalanceReclassificationsReclassifications
Loans:
Commercial$3,956,422 $(198,722)$3,757,700 
Commercial real estate5,946,512 (171,701)5,774,811 
BBCCN/A370,423 370,423 
Residential real estate2,248,422 — 2,248,422 
Consumer1,635,123 (1,635,123)N/A
IndirectN/A913,902 913,902 
DirectN/A164,807 164,807 
Home equityN/A556,414 556,414 
Total$13,786,479 $— $13,786,479 
Schedule of Composition of Loans
The composition of loans by portfolio segment follows:
(dollars in thousands)December 31,
2020
January 1,
2020
Commercial (1) (2)$3,757,700 $2,817,833 
Commercial real estate5,774,811 4,890,890 
BBCC370,423 352,714 
Residential real estate2,248,422 2,334,394 
Indirect913,902 935,594 
Direct164,807 228,526 
Home equity556,414 562,051 
Total loans13,786,479 12,122,002 
Allowance for credit losses(131,388)(95,966)
Net loans$13,655,091 $12,026,036 
(1)    Includes direct finance leases of $32.3 million at December 31, 2020 and $47.2 million at January 1, 2020.
(2)    Includes remaining PPP loans of $943.0 million at December 31, 2020.
Schedule of Activity in Related Party Loans
Activity in related party loans is presented in the following table:
Years Ended December 31,
(dollars in thousands)202020192018
Balance at beginning of period$2,345 $9,310 $9,481 
New loans1,848 1,218 9,152 
Repayments(1,715)(2,063)(8,721)
Officer and director changes(34)(6,120)(602)
Balance at end of period$2,444 $2,345 $9,310 
Schedule of Activity in Allowance for Loan Losses Old National’s activity in the allowance for credit losses for loans by portfolio segment was as follows:
(dollars in thousands)Balance at
Beginning of
Period
Impact of
Adopting
ASC 326
Sub-TotalCharge-offsRecoveriesProvision
for Credit
Losses
Balance at
End of
Period
Year Ended
December 31, 2020
Allowance for credit losses:
Commercial$21,359 $7,150 $28,509 $(5,593)$3,629 $4,022 $30,567 
Commercial real estate20,535 25,548 46,083 (4,323)4,515 29,535 75,810 
BBCC2,279 3,702 5,981 (95)140 94 6,120 
Residential real estate2,299 6,986 9,285 (824)633 3,514 12,608 
Indirect5,319 (1,669)3,650 (2,754)1,922 762 3,580 
Direct1,863 (1,059)804 (1,763)819 995 855 
Home equity965 689 1,654 (201)922 (527)1,848 
Total allowance for credit losses$54,619 $41,347 $95,966 $(15,553)$12,580 $38,395 $131,388 
Old National’s activity in the allowance for credit losses on unfunded loan commitments was as follows:
(dollars in thousands)Year Ended
December 31, 2020
Allowance for credit losses on unfunded loan commitments:
Balance at beginning of period$2,656 
Impact of adopting ASC 3264,549 
Sub-Total7,205 
Expense (reversal of expense) for credit losses4,484 
Balance at end of period$11,689 
Old National’s activity in the allowance for loan losses was as follows:
(dollars in thousands)CommercialCommercial Real EstateResidentialConsumerTotal
Year Ended December 31, 2019
Allowance for loan losses:
Balance at beginning of period$21,742 $23,470 $2,277 $7,972 $55,461 
Charge-offs(3,819)(2,846)(661)(7,463)(14,789)
Recoveries1,650 3,774 146 3,630 9,200 
Provision3,012 (2,810)537 4,008 4,747 
Balance at end of period$22,585 $21,588 $2,299 $8,147 $54,619 
Year Ended December 31, 2018
Allowance for loan losses:
Balance at beginning of period$19,246 $21,436 $1,763 $7,936 $50,381 
Charge-offs(3,087)(879)(1,100)(7,903)(12,969)
Recoveries1,519 2,740 2,118 4,706 11,083 
Provision4,064 173 (504)3,233 6,966 
Balance at end of period$21,742 $23,470 $2,277 $7,972 $55,461 
The following table disaggregates Old National’s allowance for credit losses and amortized cost basis in loans by measurement methodology:
(dollars in thousands)CommercialCommercial
Real Estate
ResidentialConsumerTotal
December 31, 2019
Allowance for loan losses:
Individually evaluated for impairment$7,891 $1,006 $— $— $8,897 
Collectively evaluated for impairment14,692 20,582 2,299 7,954 45,527 
Loans acquired with deteriorated credit quality— — 193 195 
Total allowance for loan losses$22,585 $21,588 $2,299 $8,147 $54,619 
Loans and leases outstanding:
Individually evaluated for impairment$41,479 $63,288 $— $— $104,767 
Collectively evaluated for impairment2,843,536 5,084,737 2,326,907 1,723,715 11,978,895 
Loans acquired with deteriorated credit quality5,281 18,767 7,382 2,432 33,862 
Total loans and leases outstanding$2,890,296 $5,166,792 $2,334,289 $1,726,147 $12,117,524 
Schedule of Risk Category of Commercial and Commercial Real Estate Loans
The following table summarizes the risk category of commercial, commercial real estate, and BBCC loans by loan portfolio segment and class of loan:
Risk Rating
(dollars in thousands)PassCriticizedClassified -
Substandard
Classified -
Nonaccrual
Classified -
Doubtful
Total
December 31, 2020
Commercial:
Term Loans at Amortized Cost by Origination Year:
Prior to 2016$262,538 $5,369 $8,441 $4,379 $610 $281,337 
2016124,041 3,383 2,774 49 296 130,543 
2017227,710 9,508 9,836 6,951 2,748 256,753 
2018171,228 15,003 10,077 4,701 1,016 202,025 
2019420,736 9,603 6,369 3,754 — 440,462 
20201,675,964 23,982 6,501 2,600 — 1,709,047 
Revolving Loans549,849 10,307 15,344 778 — 576,278 
Revolving to Term Loans148,508 2,685 3,049 7,013 — 161,255 
Total$3,580,574 $79,840 $62,391 $30,225 $4,670 $3,757,700 
Commercial real estate:
Term Loans at Amortized Cost by Origination Year:
Prior to 2016$513,658 $33,490 $8,665 $12,564 $3,274 $571,651 
2016496,086 17,648 5,308 1,635 19,283 539,960 
2017677,119 46,994 26,691 9,456 18,926 779,186 
2018749,102 26,464 13,565 5,393 — 794,524 
20191,041,305 49,271 4,700 2,054 1,832 1,099,162 
20201,537,226 6,874 11,451 1,408 — 1,556,959 
Revolving Loans28,122 — — — — 28,122 
Revolving to Term Loans382,219 19,804 2,911 313 — 405,247 
Total$5,424,837 $200,545 $73,291 $32,823 $43,315 $5,774,811 
BBCC:
Term Loans at Amortized Cost by Origination Year:
Prior to 2016$5,327 $— $— $— $30 $5,357 
201624,946 643 33 — — 25,622 
201736,288 414 246 200 70 37,218 
201849,875 621 195 134 847 51,672 
201973,913 1,403 1,417 551 77,287 
202094,828 1,599 233 161 — 96,821 
Revolving Loans52,393 868 317 89 — 53,667 
Revolving to Term Loans19,353 1,259 701 1,466 — 22,779 
Total$356,923 $6,807 $3,142 $2,601 $950 $370,423 
The following table presents the amortized cost in residential real estate and consumer loans based on payment activity:
Payment Performance
(dollars in thousands)PerformingNonperformingTotal
December 31, 2020
Residential real estate:
Term Loans at Amortized Cost by Origination Year:
Prior to 2016$620,999 $20,775 $641,774 
2016202,457 2,131 204,588 
2017190,376 892 191,268 
2018132,107 680 132,787 
2019453,132 251 453,383 
2020624,435 65 624,500 
Revolving Loans— — — 
Revolving to Term Loans122 — 122 
Total$2,223,628 $24,794 $2,248,422 
Indirect:
Term Loans at Amortized Cost by Origination Year:
Prior to 2016$21,088 $192 $21,280 
201652,225 429 52,654 
201796,587 666 97,253 
2018134,893 777 135,670 
2019253,514 443 253,957 
2020352,989 22 353,011 
Revolving Loans— — — 
Revolving to Term Loans77 — 77 
Total$911,373 $2,529 $913,902 
Direct:
Term Loans at Amortized Cost by Origination Year:
Prior to 2016$19,465 $526 $19,991 
20168,527 247 8,774 
201716,182 64 16,246 
201830,510 171 30,681 
201929,189 141 29,330 
202032,499 22 32,521 
Revolving Loans26,028 26,032 
Revolving to Term Loans1,229 1,232 
Total$163,629 $1,178 $164,807 
Home equity:
Term Loans at Amortized Cost by Origination Year:
Prior to 2016$— $116 $116 
2016238 11 249 
2017891 — 891 
2018444 — 444 
2019997 37 1,034 
2020— 
Revolving Loans529,275 94 529,369 
Revolving to Term Loans20,314 3,996 24,310 
Total$552,160 $4,254 $556,414 
The risk category or commercial and commercial real estate loans by class of loans was as follows:
December 31, 2019
(dollars in thousands)CommercialCommercial
Real Estate -
Construction
Commercial
Real Estate -
Other
Corporate Credit Exposure Credit Risk Profile by Internally Assigned Grade
Grade:
Pass$2,702,605 $665,512 $4,191,455 
Criticized84,676 34,651 115,514 
Classified - substandard63,979 — 101,693 
Classified - nonaccrual22,240 12,929 38,822 
Classified - doubtful16,796 — 6,216 
Total$2,890,296 $713,092 $4,453,700 
The following table presents the recorded investment in residential and consumer loans based on payment activity:
Consumer
(dollars in thousands)ResidentialHome EquityAutoOther
December 31, 2019
Performing$2,311,670 $555,025 $1,013,760 $147,383 
Nonperforming22,619 3,996 3,527 2,456 
Total$2,334,289 $559,021 $1,017,287 $149,839 
Schedule of Past Due Financing Receivables
The following table presents the aging of the amortized cost basis in past due loans by class of loans:
(dollars in thousands)30-59 Days
Past Due
60-89 Days
Past Due
Past Due
90 Days or
More
Total
Past Due
CurrentTotal
Loans
December 31, 2020
Commercial$2,977 $664 $2,100 $5,741 $3,751,959 $3,757,700 
Commercial real estate887 128 27,272 28,287 5,746,524 5,774,811 
BBCC894 882 61 1,837 368,586 370,423 
Residential11,639 3,296 7,666 22,601 2,225,821 2,248,422 
Indirect5,222 960 492 6,674 907,228 913,902 
Direct753 533 426 1,712 163,095 164,807 
Home equity1,075 377 1,663 3,115 553,299 556,414 
Total$23,447 $6,840 $39,680 $69,967 $13,716,512 $13,786,479 
Financing Receivable, Nonaccrual
The following table presents the amortized cost basis of loans on nonaccrual status and loans past due 90 days or more and still accruing by class of loan:
January 1, 2020September 30, 2020December 31, 2020
(dollars in thousands)Nonaccrual
Amortized
Cost
Nonaccrual
Amortized
Cost
Nonaccrual
Amortized
Cost
Nonaccrual
With No
Related
Allowance
Past Due
90 Days or
More and
Accruing
Commercial$40,103 $34,188 $34,895 $3,394 $122 
Commercial real estate58,350 67,859 76,138 22,152 20 
BBCC4,530 3,601 3,551   
Residential20,970 23,914 24,794   
Indirect3,318 2,619 2,529  12 
Direct1,303 1,264 1,178 27 13 
Home equity3,857 4,166 4,254 45  
Total$132,431 $137,611 $147,339 $25,618 $167 
The following table presents the amortized cost basis of collateral dependent loans by class of loan:
Type of Collateral
(dollars in thousands)Real
Estate
Blanket
Lien
Investment
Securities/Cash
AutoOther
December 31, 2020
Commercial$8,976 $19,253 $5,379 $394 $893 
Commercial Real Estate60,844 472 1,137  13,685 
BBCC1,425 1,929 63 134  
Residential24,794     
Indirect   2,529  
Direct901  2 235 29 
Home equity4,254     
Total loans$101,194 $21,654 $6,581 $3,292 $14,607 
Schedule of Activity in Trouble Debt Restructurings
The following table presents activity in TDRs:
(dollars in thousands)Beginning Balance(Charge-offs)/ Recoveries(Payments)/ DisbursementsAdditionsEnding Balance
Year Ended December 31, 2020
Commercial$12,412 $633 $(4,557)$2,602 $11,090 
Commercial real estate14,277 4,801 (8,502)7,030 17,606 
BBCC578 (19)(447) 112 
Residential3,107  (283) 2,824 
Indirect 9 (9)  
Direct983 23 (267) 739 
Home equity381 3 (102) 282 
Total$31,738 $5,450 $(14,167)$9,632 $32,653 
The following table presents activity in TDRs:
(dollars in thousands)Beginning Balance(Charge-offs)/ Recoveries(Payments)/ DisbursementsAdditionsEnding Balance
Year Ended December 31, 2019
Commercial$10,275 $(1,911)$(3,733)$10,231 $14,862 
Commercial real estate27,671 (2,112)(23,182)10,027 12,404 
Residential3,390 — (971)557 2,976 
Consumer2,374 13 (1,207)316 1,496 
Total$43,710 $(4,010)$(29,093)$21,131 $31,738 
Year Ended December 31, 2018
Commercial$12,088 $(169)$(5,188)$3,544 $10,275 
Commercial real estate34,705 561 (8,808)1,213 27,671 
Residential3,315 23 (450)502 3,390 
Consumer3,895 16 (1,969)432 2,374 
Total$54,003 $431 $(16,415)$5,691 $43,710 
Schedule of Loans by Class Modified as Troubled Debt Restructuring The following table presents loans modified as TDRs that occurred during the years ended December 31, 2020, 2019, and 2018:
(dollars in thousands)Total
Year Ended December 31, 2020
TDR:
Number of loans4 
Pre-modification outstanding recorded investment$9,632 
Post-modification outstanding recorded investment9,632 
Year Ended December 31, 2019
TDR:
Number of loans14 
Pre-modification outstanding recorded investment$21,131 
Post-modification outstanding recorded investment21,131 
Year Ended December 31, 2018
TDR:
Number of loans10 
Pre-modification outstanding recorded investment$5,691 
Post-modification outstanding recorded investment5,691 
Financing Receivable, Non-Troubled Debt Restructuring Modification The table below presents these loan deferrals by loan category:
(dollars in thousands)June 30, 2020
Deferrals
Balance
September 30, 2020
Deferrals
Balance
December 31, 2020
Deferrals
Balance (1)
December 31, 2020
Number of
Deferrals
Commercial and commercial real estate$1,170,119 $125,603 $53,823 101 
Residential real estate78,639 1,654 1,855 6 
Consumer54,786 10,315 8,224 348 
Total$1,303,544 $137,572 $63,902 455 
(1)    Includes second deferrals between 90 and 180 days totaling $6.3 million of commercial and commercial real estate loans and $0.6 million of consumer loans.
Schedule of Impaired Loans
The following table presents Old National’s impaired loans at December 31, 2019. Only purchased loans that have experienced subsequent impairment since the date acquired (excluding loans acquired with deteriorated credit quality) are included in the table below.
(dollars in thousands)Recorded
Investment
Unpaid Principal
Balance
Related
Allowance
December 31, 2019
With no related allowance recorded:
Commercial$23,227 $23,665 $— 
Commercial Real Estate - Construction12,929 12,929 — 
Commercial Real Estate - Other37,674 38,112 — 
Residential1,774 1,794 — 
Consumer403 568 — 
With an allowance recorded:
Commercial18,252 18,305 7,891 
Commercial Real Estate - Other12,685 12,685 1,006 
Residential1,201 1,201 39 
Consumer1,094 1,094 55 
Total$109,239 $110,353 $8,991 
The average balance of impaired loans are included in the table below.
Years Ended December 31,
(dollars in thousands)20192018
Average Recorded Investment
With no related allowance recorded:
Commercial$22,629 $21,295 
Commercial Real Estate - Construction6,465 — 
Commercial Real Estate - Other39,401 39,902 
Residential2,052 2,305 
Consumer923 832 
With an allowance recorded:
Commercial15,816 9,546 
Commercial Real Estate - Construction6,912 7,365 
Commercial Real Estate - Other20,420 27,317 
Residential981 840 
Consumer1,219 1,957 
Total$116,818 $111,359 
Old National’s past due loans were as follows:
(dollars in thousands)30-59 Days
Past Due
60-89 Days
Past Due
Past Due
90 Days or
More and
Accruing
NonaccrualTotal
Past Due
Current
December 31, 2019
Commercial$1,489 $498 $— $39,036 $41,023 $2,849,273 
Commercial Real Estate:
Construction187 — — 12,929 13,116 699,976 
Other2,223 665 181 45,038 48,107 4,405,593 
Residential11,054 2,426 20 21,023 34,523 2,299,766 
Consumer:
Home equity1,020 554 107 3,785 5,466 553,555 
Auto7,704 919 154 3,527 12,304 1,004,983 
Other1,372 147 108 1,074 2,701 147,138 
Total$25,049 $5,209 $570 $126,412 $157,240 $11,960,284