XML 55 R40.htm IDEA: XBRL DOCUMENT v3.22.0.1
Loans and Allowance for Credit Losses (Tables)
12 Months Ended
Dec. 31, 2021
Receivables [Abstract]  
Schedule of Composition of Loans and Impact of Adoption The portfolio segment reclassifications follow:
Segment
StatementPortfolioAfter
(dollars in thousands)BalanceReclassificationsReclassifications
December 31, 2021
Commercial$3,391,769 $(191,557)$3,200,212 
Commercial real estate6,380,674 (159,190)6,221,484 
BBCCN/A350,747 350,747 
Residential real estate2,255,289  2,255,289 
Consumer1,574,114 (1,574,114)N/A
IndirectN/A873,139 873,139 
DirectN/A140,385 140,385 
Home equityN/A560,590 560,590 
Total$13,601,846 $ $13,601,846 
December 31, 2020
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:
December 31,
(dollars in thousands)20212020
Commercial (1) (2)$3,200,212 $3,757,700 
Commercial real estate6,221,484 5,774,811 
BBCC350,747 370,423 
Residential real estate2,255,289 2,248,422 
Indirect873,139 913,902 
Direct140,385 164,807 
Home equity560,590 556,414 
Total loans13,601,846 13,786,479 
Allowance for credit losses(107,341)(131,388)
Net loans$13,494,505 $13,655,091 
(1)    Includes direct finance leases of $25.1 million at December 31, 2021 and $32.3 million at December 31, 2020.
(2)    Includes remaining PPP loans of $169.0 million at December 31, 2021 and $943.0 million 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)202120202019
Balance at beginning of period$2,444 $2,345 $9,310 
New loans41,962 1,848 1,218 
Repayments(20,093)(1,715)(2,063)
Officer and director changes (34)(6,120)
Balance at end of period$24,313 $2,444 $2,345 
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, 2021
Allowance for credit losses:
Commercial$30,567 $ $30,567 $(1,228)$791 $(2,898)$27,232 
Commercial real estate75,810  75,810 (264)4,403 (15,945)64,004 
BBCC6,120  6,120 (144)105 (3,623)2,458 
Residential real estate12,608  12,608 (346)339 (3,254)9,347 
Indirect3,580  3,580 (1,087)1,682 (2,432)1,743 
Direct855  855 (1,159)777 55 528 
Home equity1,848  1,848 (82)978 (715)2,029 
Total$131,388 $ $131,388 $(4,310)$9,075 $(28,812)$107,341 
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$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:
Years Ended December 31,
(dollars in thousands)20212020
Allowance for credit losses on unfunded loan commitments:
Balance at beginning of period$11,689 $2,656 
Impact of adopting ASC 326 4,549 
Sub-Total11,689 7,205 
Expense (reversal of expense) for credit losses(810)4,484 
Balance at end of period$10,879 $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 
Schedule of Risk Category of Commercial and Commercial Real Estate Loans
The following table summarizes the amortized cost of term loans by risk category of commercial, commercial real estate, and BBCC loans by loan portfolio segment and class of loan:
Origination YearRevolving to Term
(dollars in thousands)20212020201920182017PriorRevolvingTotal
December 31, 2021
Commercial:
Risk Rating:
Pass$918,456 $563,869 $271,158 $98,468 $156,136 $235,639 $667,628 $130,470 $3,041,824 
Criticized9,998 7,885 6,660  7,809 2,658 14,601 10,076 59,687 
Classified:
Substandard14,773 14,468 10,200 9,849 5,521 945 6,883 10,322 72,961 
Nonaccrual1,069 3,507 1,276 3,721 1,448  845 7,796 19,662 
Doubtful 178  288 337 5,275   6,078 
Total$944,296 $589,907 $289,294 $112,326 $171,251 $244,517 $689,957 $158,664 $3,200,212 
Commercial real estate:
Risk Rating:
Pass$1,555,880 $1,474,271 $846,921 $481,508 $462,176 $611,680 $42,609 $451,544 $5,926,589 
Criticized27,622 24,790 39,914  21,614 22,157  34,387 170,484 
Classified:
Substandard4,706 12,118 9,933 9,058 18,165 11,351 2,291 4,339 71,961 
Nonaccrual1,620 2,997  1,627 3,419 8,905 315 871 19,754 
Doubtful6,653  1,970 342 11,218 12,513   32,696 
Total$1,596,481 $1,514,176 $898,738 $492,535 $516,592 $666,606 $45,215 $491,141 $6,221,484 
BBCC:
Risk Rating:
Pass$81,710 $69,749 $54,580 $34,461 $25,113 $8,296 $47,571 $18,778 $340,258 
Criticized1,320 1,170 841 160   670 1,578 5,739 
Classified:
Substandard284 24 79 7 187 465 103 239 1,388 
Nonaccrual 88   66 162  1,136 1,452 
Doubtful 25 284 1,391  210   1,910 
Total$83,314 $71,056 $55,784 $36,019 $25,366 $9,133 $48,344 $21,731 $350,747 
Origination YearRevolving to Term
(dollars in thousands)20202019201820172016PriorRevolvingTotal
December 31, 2020
Commercial:
Risk Rating:
Pass$1,675,964 $420,736 $171,228 $227,710 $124,041 $262,538 $549,849 $148,508 $3,580,574 
Criticized23,982 9,603 15,003 9,508 3,383 5,369 10,307 2,685 79,840 
Classified:
Substandard6,501 6,369 10,077 9,836 2,774 8,441 15,344 3,049 62,391 
Nonaccrual2,600 3,754 4,701 6,951 49 4,379 778 7,013 30,225 
Doubtful— — 1,016 2,748 296 610 — — 4,670 
Total$1,709,047 $440,462 $202,025 $256,753 $130,543 $281,337 $576,278 $161,255 $3,757,700 
Commercial real estate:
Risk Rating:
Pass$1,537,226 $1,041,305 $749,102 $677,119 $496,086 $513,658 $28,122 $382,219 $5,424,837 
Criticized6,874 49,271 26,464 46,994 17,648 33,490 — 19,804 200,545 
Classified:
Substandard11,451 4,700 13,565 26,691 5,308 8,665 — 2,911 73,291 
Nonaccrual1,408 2,054 5,393 9,456 1,635 12,564 — 313 32,823 
Doubtful— 1,832 — 18,926 19,283 3,274 — — 43,315 
Total$1,556,959 $1,099,162 $794,524 $779,186 $539,960 $571,651 $28,122 $405,247 $5,774,811 
BBCC:
Risk Rating:
Pass$94,828 $73,913 $49,875 $36,288 $24,946 $5,327 $52,393 $19,353 $356,923 
Criticized1,599 1,403 621 414 643 — 868 1,259 6,807 
Classified:
Substandard233 1,417 195 246 33 — 317 701 3,142 
Nonaccrual161 551 134 200 — — 89 1,466 2,601 
Doubtful— 847 70 — 30 — — 950 
Total$96,821 $77,287 $51,672 $37,218 $25,622 $5,357 $53,667 $22,779 $370,423 
For residential real estate and consumer loan classes, Old National evaluates credit quality based on the aging status of the loan and by payment activity.  The performing or nonperforming status is updated on an on-going basis dependent upon improvement and deterioration in credit quality. The following table presents the amortized cost of term residential real estate and consumer loans based on payment activity:
Origination YearRevolving to Term
(dollars in thousands)20212020201920182017PriorRevolvingTotal
December 31, 2021
Residential real estate:
Performing$625,582 $632,705 $272,600 $72,766 $103,866 $529,293 $12 $105 $2,236,929 
Nonperforming96 165 166 350 855 16,728   18,360 
Total$625,678 $632,870 $272,766 $73,116 $104,721 $546,021 $12 $105 $2,255,289 
Indirect:
Performing$361,485 $231,156 $146,978 $68,513 $41,598 $20,819 $ $9 $870,558 
Nonperforming262 524 614 510 430 241   2,581 
Total$361,747 $231,680 $147,592 $69,023 $42,028 $21,060 $ $9 $873,139 
Direct:
Performing$34,058 $16,135 $14,396 $14,579 $7,432 $15,831 $36,812 $192 $139,435 
Nonperforming13 53 130 133 35 536 42 8 950 
Total$34,071 $16,188 $14,526 $14,712 $7,467 $16,367 $36,854 $200 $140,385 
Home equity:
Performing$ $ $633 $349 $535 $ $539,057 $16,768 $557,342 
Nonperforming  16 9 41 1 258 2,923 3,248 
Total$ $ $649 $358 $576 $1 $539,315 $19,691 $560,590 
Origination YearRevolving to Term
20202019201820172016PriorRevolvingTotal
December 31, 2020
Residential real estate:
Performing$624,435 $453,132 $132,107 $190,376 $202,457 $620,999 $— $122 $2,223,628 
Nonperforming65 251 680 892 2,131 20,775 — — 24,794 
Total$624,500 $453,383 $132,787 $191,268 $204,588 $641,774 $— $122 $2,248,422 
Indirect:
Performing$352,989 $253,514 $134,893 $96,587 $52,225 $21,088 $— $77 $911,373 
Nonperforming22 443 777 666 429 192 — — 2,529 
Total$353,011 $253,957 $135,670 $97,253 $52,654 $21,280 $— $77 $913,902 
Direct:
Performing$32,499 $29,189 $30,510 $16,182 $8,527 $19,465 $26,028 $1,229 $163,629 
Nonperforming22 141 171 64 247 526 1,178 
Total$32,521 $29,330 $30,681 $16,246 $8,774 $19,991 $26,032 $1,232 $164,807 
Home equity:
Performing$$997 $444 $891 $238 $— $529,275 $20,314 $552,160 
Nonperforming— 37 — — 11 116 94 3,996 4,254 
Total$$1,034 $444 $891 $249 $116 $529,369 $24,310 $556,414 
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, 2021
Commercial$2,723 $617 $1,603 $4,943 $3,195,269 $3,200,212 
Commercial real estate1,402 280 7,042 8,724 6,212,760 6,221,484 
BBCC747 162 109 1,018 349,729 350,747 
Residential8,273 2,364 4,554 15,191 2,240,098 2,255,289 
Indirect3,888 867 554 5,309 867,830 873,139 
Direct687 159 162 1,008 139,377 140,385 
Home equity693 199 777 1,669 558,921 560,590 
Total$18,413 $4,648 $14,801 $37,862 $13,563,984 $13,601,846 
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:
December 31, 2021December 31, 2020
(dollars in thousands)Nonaccrual
Amortized
Cost
Nonaccrual
With No
Related
Allowance
Past Due
90 Days or
More and
Accruing
Nonaccrual
Amortized
Cost
Nonaccrual
With No
Related
Allowance
Past Due
90 Days or
More and
Accruing
Commercial$25,740 $9,574 $ $34,895 $3,394 $122 
Commercial real estate52,450 25,139  76,138 22,152 20 
BBCC3,362   3,551 — — 
Residential18,360   24,794 — — 
Indirect2,581  4 2,529 — 12 
Direct950  3 1,178 27 13 
Home equity3,248   4,254 45 — 
Total$106,691 $34,713 $7 $147,339 $25,618 $167 
:
Type of Collateral
(dollars in thousands)Real
Estate
Blanket
Lien
Investment
Securities/Cash
AutoOther
December 31, 2021
Commercial$8,100 $13,816 $3,394 $80 $302 
Commercial Real Estate38,657  961  6,653 
BBCC1,895 1,331 43 93  
Residential18,360     
Indirect   2,581  
Direct724  1 152 20 
Home equity3,248     
Total$70,984 $15,147 $4,399 $2,906 $6,975 
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 — 235 29 
Home equity4,254 — — — — 
Total$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, 2021
Commercial$11,090 $ $(4,535)$901 $7,456 
Commercial real estate17,606 24 (2,166)1,694 17,158 
BBCC112 8 (33) 87 
Residential2,824 (4)(385) 2,435 
Indirect 3 (3)  
Direct739 2 (101)2,064 2,704 
Home equity282 3 (86) 199 
Total$32,653 $36 $(7,309)$4,659 $30,039 
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)— — 
Direct983 23 (267)— 739 
Home equity381 (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 
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, 2021, 2020, and 2019:
(dollars in thousands)Total
Year Ended December 31, 2021
TDR:
Number of loans3 
Pre-modification outstanding recorded investment$4,659 
Post-modification outstanding recorded investment4,659 
Year Ended December 31, 2020
TDR:
Number of loans
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 
Schedule of Impaired Loans
The following table presents Old National’s average balance of impaired loans. Only purchased loans that had experienced subsequent impairment since the date acquired (excluding loans acquired with deteriorated credit quality) are included in the table below.
(dollars in thousands)Year Ended
December 31, 2019
Average Recorded Investment
With no related allowance recorded:
Commercial$22,629 
Commercial Real Estate - Construction6,465 
Commercial Real Estate - Other39,401 
Residential2,052 
Consumer923 
With an allowance recorded:
Commercial15,816 
Commercial Real Estate - Construction6,912 
Commercial Real Estate - Other20,420 
Residential981 
Consumer1,219 
Total$116,818