| Exhibit 99.1 | ||
![]() | ||
Reflective of the CECL Day 1 provision expense and merger related expenses, all as expected, Old National Bancorp (NASDAQ: ONB) reports 1Q22 net loss applicable to common shares of $29.6 million, diluted EPS of $(0.13). | ||
Adjusted net income applicable to common shares1 of $91.6 million, or $0.40 per diluted common share. | ||
“Old National’s 1st quarter results were driven by several factors, including robust commercial loan growth and strong credit metrics and most importantly, the completion of our transformative merger with First Midwest,” said CEO Jim Ryan. “We are positioned well for continued growth and investments that will benefit our clients, team members, communities and shareholders.” | ||
| Net Income | •Net loss applicable to common shares of $29.6 million; adjusted net income applicable to common shares1 of $91.6 million | ||||
•Earnings per diluted common share ("EPS") of $(0.13); adjusted EPS1 of $0.40 | |||||
| Net Interest Income/NIM | •Net interest income on a fully taxable equivalent basis1 of $226.6 million | ||||
•Net interest margin on a fully taxable equivalent basis1 ("NIM") of 2.88% | |||||
| Operating Performance | •Pre-provision net revenue1 (“PPNR”) of $65.1 million; adjusted PPNR1 of $118.6 million | ||||
•Noninterest expense of $226.7 million; adjusted noninterest expense1 of $172.9 million | |||||
•Efficiency ratio1 of 76.2%; adjusted efficiency ratio1 of 57.7% | |||||
| Loans and Credit Quality | •End-of-period total loans3 of $28.4 billion compared to $13.6 billion at December 31 | ||||
◦Increased commercial loans 8.3% annualized on a full first quarter combined basis1,4, excluding PPP loans and acquisition accounting adjustments | |||||
•Total full quarter combined4 commercial production of $1.5 billion | |||||
•March 31 pipeline of $5.4 billion | |||||
•Provision for credit losses ("provision") of $97.6 million; $96.3 million of current expected credit loss ("CECL") Day 1 non-purchased credit deteriorated ("non-PCD") provision expense5 | |||||
•Net charge-offs of $2.8 million, or 5 basis points ("bps") of average loans | |||||
•Non-performing loans of 0.88% of total loans | |||||
| Return Profile & Capital | •Return on average tangible common equity1 of (4.0)%; adjusted return on average tangible common equity1 of 15.0% | ||||
•Repurchased 3.5 million shares of common stock at a cost of $63.8 million during the quarter | |||||
| Notable Items | •$96.3 million of CECL Day 1 non-PCD provision expense5 | ||||
•$52.3 million of merger-related charges | |||||
•$1.5 million of tax credit amortization | |||||
| ($ in millions, except EPS, shares in 000s) | 1Q22 | Adjustments6,7 | Adjusted 1Q22 | ||||||||
| Total Revenues (FTE) | $ | 291.8 | $ | (0.3) | $ | 291.5 | |||||
| Less: Provision for Credit Losses | (97.6) | 96.3 | (1.3) | ||||||||
| Less: Noninterest Expenses | (226.7) | 52.3 | (174.4) | ||||||||
| Income before Income Taxes (FTE) | $ | (32.5) | $ | 148.3 | $ | 115.8 | |||||
| Income Taxes (FTE) | 4.9 | (27.1) | (22.2) | ||||||||
| Net Income (loss) | $ | (27.6) | $ | 121.2 | $ | 93.6 | |||||
| Preferred Dividends | (2.0) | — | (2.0) | ||||||||
| Net Income (loss) applicable to common shares | $ | (29.6) | $ | 121.2 | $ | 91.6 | |||||
| Average Shares Outstanding | 227,002 | — | 227,002 | ||||||||
| Earnings Per Share - Diluted | $ | (0.13) | $ | 0.53 | $ | 0.40 | |||||
| ($ in millions) | 1Q22 | 4Q21 | ||||||
| Net Interest Income | $ | 222.8 | $ | 146.8 | ||||
| Add: FTE Adjustment | 3.8 | 3.4 | ||||||
| Net Interest Income (FTE) | $ | 226.6 | $ | 150.2 | ||||
| Average Earning Assets | $ | 31,483.6 | $ | 21,670.7 | ||||
| Net Interest Margin (FTE) | 2.88 | % | 2.77 | % | ||||
| ($ in millions) | 1Q22 | 1Q21 | ||||||
| Net Interest Income | $ | 222.8 | $ | 148.1 | ||||
| Add: FTE Adjustment | 3.8 | 3.5 | ||||||
| Net Interest Income (FTE) | $ | 226.6 | $ | 151.6 | ||||
| Add: Total Noninterest Income | 65.2 | 56.7 | ||||||
| Less: Noninterest Expense | 226.7 | 117.7 | ||||||
| Pre-Provision Net Revenue | $ | 65.1 | $ | 90.6 | ||||
| Less: Debt Securities Gains/Losses | (0.3) | (2.0) | ||||||
| Add: Merger-Related Charges | 52.3 | — | ||||||
| Add: ONB Way Charges | — | 1.5 | ||||||
| Add: Amortization of Tax Credit Investments | 1.5 | 1.2 | ||||||
| Adjusted Pre-Provision Net Revenue | $ | 118.6 | $ | 91.3 | ||||
| ($ in millions) | 1Q22 | 4Q21 | ||||||
| Old National Commercial Loans | $ | 19,962.0 | $ | 9,772.4 | ||||
| Less: Old National PPP Loans | (205.3) | (169.0) | ||||||
| Legacy First Midwest Commercial Loans | — | 10,048.9 | ||||||
| Less: Legacy First Midwest PPP Loans | — | (230.7) | ||||||
| Less: Commercial AAAs | 69.8 | — | ||||||
| Historical Combined Commercial Loans | $ | 19,826.5 | $ | 19,421.6 | ||||
| Old National Consumer and Residential Real Estate Loans | 8,374.3 | 3,829.4 | ||||||
| First Midwest Consumer and Residential Real Estate Loans | — | 4,540.7 | ||||||
| Add: Consumer and Residential Real Estate AAAs | 61.7 | 38.8 | ||||||
| Historical Combined Total Loans | $ | 28,262.5 | $ | 27,830.5 | ||||
| ($ in millions) | 1Q22 | 4Q21 | 1Q21 | ||||||||
| Noninterest Expense | $ | 226.7 | $ | 131.9 | $ | 117.7 | |||||
| Less: ONB Way Charges | — | — | (1.5) | ||||||||
| Less: Merger-Related Charges | (52.3) | (6.7) | — | ||||||||
| Noninterest Expense less Charges | $ | 174.4 | $ | 125.2 | $ | 116.2 | |||||
| Less: Amortization of Tax Credit Investments | (1.5) | (2.0) | (1.2) | ||||||||
| Adjusted Noninterest Expense | $ | 172.9 | $ | 123.2 | $ | 115.0 | |||||
| Less: Intangible Amortization | (4.8) | (2.6) | (3.1) | ||||||||
| Adjusted Noninterest Expense Less Intangible Amortization | $ | 168.1 | $ | 120.6 | $ | 111.9 | |||||
| Net Interest Income | $ | 222.8 | $ | 146.8 | $ | 148.1 | |||||
| FTE Adjustment | 3.8 | 3.4 | 3.5 | ||||||||
| Net Interest Income (FTE) | $ | 226.6 | $ | 150.2 | $ | 151.6 | |||||
| Total Noninterest Income | 65.2 | 51.5 | 56.7 | ||||||||
| Total Revenue (FTE) | $ | 291.8 | $ | 201.7 | $ | 208.3 | |||||
| Less: Debt Securities Gains/Losses | (0.3) | (0.4) | (2.0) | ||||||||
| Adjusted Total Revenue (FTE) | $ | 291.5 | $ | 201.3 | $ | 206.3 | |||||
| Efficiency Ratio | 76.2 | % | 64.3 | % | 55.6 | % | |||||
| Adjusted Efficiency Ratio | 57.7 | % | 59.9 | % | 54.3 | % | |||||
| ($ in millions) | 1Q22 | 4Q21 | ||||||
| Net (Loss) Income Applicable to Common Shares | $ | (29.6) | $ | 56.2 | ||||
Add: Intangible Amortization (net of tax6) | 3.9 | 1.9 | ||||||
| Tangible Net (Loss) Income Applicable to Common Shares | $ | (25.7) | $ | 58.1 | ||||
Less: Securities Gains/Losses (net of tax6) | (0.2) | (0.3) | ||||||
Add: Provision for credit losses - CECL Day 1 non-PCD provision expense7 (net of tax6) | 78.6 | — | ||||||
Add: Merger-Related Charges (net of tax6) | 42.8 | 5.0 | ||||||
| Adjusted Tangible Net Income Applicable to Common Shares | $ | 95.5 | $ | 62.8 | ||||
| Average Shareholders’ Common Equity | 4,101.2 | 2,998.8 | ||||||
| Less: Average Goodwill | (1,476.7) | (1,037.0) | ||||||
| Less: Average Intangibles | (73.9) | (36.0) | ||||||
| Average Tangible Shareholders’ Common Equity | $ | 2,550.6 | $ | 1,925.8 | ||||
| Return on Average Common Equity | (2.9) | % | 7.5 | % | ||||
| Adjusted Return on Average Common Equity | 8.9 | % | 8.1 | % | ||||
| Return on Average Tangible Common Equity | (4.0) | % | 12.1 | % | ||||
| Adjusted Return on Average Tangible Common Equity | 15.0 | % | 13.0 | % | ||||
| CONTACTS: | ||||||||
| Media: Maurissa Kanter | Investors: Lynell Walton | |||||||
| (708) 831-7345 | (812) 464-1366 | |||||||
Maurissa.Kanter@firstmidwest.com | Lynell.Walton@oldnational.com | |||||||
| Financial Highlights (unaudited) | |||||||||||
| ($ and shares in thousands, except per share data) | |||||||||||
| Three Months Ended | |||||||||||
| March 31, | December 31, | March 31, | |||||||||
| 2022 | 2021 | 2021 | |||||||||
| Income Statement | |||||||||||
| Net interest income | $ | 222,785 | $ | 146,781 | $ | 148,120 | |||||
| Tax equivalent adjustment (1) | 3,772 | 3,442 | 3,500 | ||||||||
| Net interest income - tax equivalent basis | 226,557 | 150,223 | 151,620 | ||||||||
| Provision for credit losses | 97,569 | (1,914) | (17,356) | ||||||||
| Noninterest income | 65,240 | 51,484 | 56,712 | ||||||||
| Noninterest expense | 226,756 | 131,937 | 117,740 | ||||||||
| Net income (loss) available to common shareholders | (29,603) | 56,188 | 86,818 | ||||||||
| Per Common Share Data | |||||||||||
| Weighted average diluted shares | 227,002 | 166,128 | 165,707 | ||||||||
| Net income (loss) (diluted) | $ | (0.13) | $ | 0.34 | $ | 0.52 | |||||
| Cash dividends | 0.14 | 0.14 | 0.14 | ||||||||
| Common dividend payout ratio (2) | (108) | % | 41 | % | 26 | % | |||||
| Book value | $ | 17.03 | $ | 18.16 | $ | 17.98 | |||||
| Stock price | 16.38 | 18.12 | 19.34 | ||||||||
| Tangible common book value (3) | 9.71 | 11.70 | 11.47 | ||||||||
| Performance Ratios | |||||||||||
| Return on average assets | (0.3) | % | 0.9 | % | 1.5 | % | |||||
| Return on average common equity | (2.9) | % | 7.5 | % | 11.7 | % | |||||
| Return on average tangible common equity (3) | (4.0) | % | 12.1 | % | 18.9 | % | |||||
| Net interest margin (FTE) | 2.88 | % | 2.77 | % | 2.94 | % | |||||
| Efficiency ratio (4) | 76.2 | % | 64.3 | % | 55.6 | % | |||||
| Net charge-offs (recoveries) to average loans | 0.05 | % | (0.04) | % | 0.00 | % | |||||
| Allowance for credit losses to ending loans | 0.99 | % | 0.79 | % | 0.82 | % | |||||
| Non-performing loans to ending loans | 0.88 | % | 0.92 | % | 1.13 | % | |||||
| Balance Sheet (EOP) | |||||||||||
| Total loans | $ | 28,336,244 | $ | 13,601,846 | $ | 13,925,261 | |||||
| Total assets | 45,834,648 | 24,453,564 | 23,744,451 | ||||||||
| Total deposits | 35,607,390 | 18,569,195 | 17,849,755 | ||||||||
| Total borrowed funds | 4,347,560 | 2,575,240 | 2,574,987 | ||||||||
| Total shareholders' equity | 5,232,114 | 3,012,018 | 2,979,447 | ||||||||
| Capital Ratios (3) | |||||||||||
| Risk-based capital ratios (EOP): | |||||||||||
| Tier 1 common equity | 10.04 | % | 12.04 | % | 12.01 | % | |||||
| Tier 1 | 10.79 | % | 12.04 | % | 12.01 | % | |||||
| Total | 12.19 | % | 12.77 | % | 12.84 | % | |||||
| Leverage ratio (to average assets) | 10.58 | % | 8.59 | % | 8.33 | % | |||||
| Total equity to assets (averages) | 12.03 | % | 12.35 | % | 12.78 | % | |||||
| Tangible common equity to tangible assets | 6.51 | % | 8.30 | % | 8.38 | % | |||||
| Nonfinancial Data | |||||||||||
| Full-time equivalent employees | 4,333 | 2,374 | 2,451 | ||||||||
| Banking centers | 267 | 162 | 162 | ||||||||
| (1) Calculated using the federal statutory tax rate in effect of 21% for all periods. | |||||||||||
| (2) Cash dividends per common share divided by net income per common share (basic). | |||||||||||
| (3) Represents a non-GAAP financial measure. Refer the "Non-GAAP Measures" table for reconciliations to GAAP financial measures. | |||||||||||
| March 31, 2022 capital ratios are preliminary. | |||||||||||
| (4) Efficiency ratio is defined as noninterest expense before amortization of intangibles as a percent of FTE net interest income and | |||||||||||
| noninterest revenues, excluding net gains from debt securities transactions. This presentation excludes amortization of intangibles | |||||||||||
| and net debt securities gains, as is common in other company releases, and better aligns with true operating performance. | |||||||||||
| FTE - Fully taxable equivalent basis EOP - End of period actual balances PCD - Purchased credit deteriorated | |||||||||||
| Income Statement (unaudited) | |||||||||||
| ($ and shares in thousands, except per share data) | |||||||||||
| Three Months Ended | |||||||||||
| March 31, | December 31, | March 31, | |||||||||
| 2022 | 2021 | 2021 | |||||||||
| Interest income | $ | 235,505 | $ | 156,928 | $ | 159,237 | |||||
| Less: interest expense | 12,720 | 10,147 | 11,117 | ||||||||
| Net interest income | 222,785 | 146,781 | 148,120 | ||||||||
| Provision for credit losses | 97,569 | (1,914) | (17,356) | ||||||||
| Net interest income after provision for credit losses | 125,216 | 148,695 | 165,476 | ||||||||
| Wealth management fees | 14,630 | 9,833 | 9,708 | ||||||||
| Service charges on deposit accounts | 14,726 | 9,121 | 8,124 | ||||||||
| Debit card and ATM fees | 6,899 | 5,071 | 5,143 | ||||||||
| Mortgage banking revenue | 7,245 | 7,336 | 16,525 | ||||||||
| Investment product fees | 7,322 | 6,258 | 5,864 | ||||||||
| Capital markets income | 4,442 | 6,394 | 3,715 | ||||||||
| Company-owned life insurance | 3,524 | 2,737 | 2,714 | ||||||||
| Other income | 6,110 | 4,299 | 2,926 | ||||||||
| Gains (losses) on sales of debt securities | 342 | 435 | 1,993 | ||||||||
| Total noninterest income | 65,240 | 51,484 | 56,712 | ||||||||
| Salaries and employee benefits | 124,147 | 72,336 | 68,117 | ||||||||
| Occupancy | 21,019 | 13,151 | 14,872 | ||||||||
| Equipment | 5,168 | 4,473 | 3,969 | ||||||||
| Marketing | 4,276 | 4,723 | 2,062 | ||||||||
| Data processing | 18,762 | 11,489 | 12,353 | ||||||||
| Communication | 3,417 | 2,412 | 2,878 | ||||||||
| Professional fees | 19,791 | 5,409 | 2,724 | ||||||||
| FDIC assessment | 2,575 | 1,598 | 1,607 | ||||||||
| Amortization of intangibles | 4,811 | 2,573 | 3,075 | ||||||||
| Amortization of tax credit investments | 1,516 | 2,019 | 1,202 | ||||||||
| Other expense | 21,274 | 11,754 | 4,881 | ||||||||
| Total noninterest expense | 226,756 | 131,937 | 117,740 | ||||||||
| Income (loss) before income taxes | (36,300) | 68,242 | 104,448 | ||||||||
| Income tax expense (benefit) | (8,714) | 12,054 | 17,630 | ||||||||
| Net income (loss) | $ | (27,586) | $ | 56,188 | $ | 86,818 | |||||
| Preferred dividends | (2,017) | — | — | ||||||||
| Net income (loss) applicable to common shares | $ | (29,603) | $ | 56,188 | $ | 86,818 | |||||
| Diluted Earnings Per Common Share | |||||||||||
| Net income (loss) | $ | (0.13) | $ | 0.34 | $ | 0.52 | |||||
| Average Common Shares Outstanding | |||||||||||
| Basic | 227,002 | 165,278 | 164,997 | ||||||||
| Diluted | 227,002 | 166,128 | 165,707 | ||||||||
| Common shares outstanding at end of period | 292,959 | 165,838 | 165,676 | ||||||||
| End of Period Balance Sheet (unaudited) | |||||||||||||||||
| ($ in thousands) | |||||||||||||||||
| March 31, | December 31, | March 31, | |||||||||||||||
| 2022 | 2021 | 2021 | |||||||||||||||
| Assets | |||||||||||||||||
| Federal Reserve Bank account | $ | 1,545,389 | $ | 627,354 | $ | 293,230 | |||||||||||
| Money market investments | 12,419 | 22,002 | 10,217 | ||||||||||||||
| Investments: | |||||||||||||||||
| Treasury and government-sponsored agencies | 2,527,568 | 1,778,357 | 1,602,423 | ||||||||||||||
| Mortgage-backed securities | 6,086,853 | 3,698,831 | 3,385,339 | ||||||||||||||
| States and political subdivisions | 1,840,823 | 1,654,986 | 1,467,804 | ||||||||||||||
| Other securities | 735,550 | 432,478 | 440,810 | ||||||||||||||
| Total investments | 11,190,794 | 7,564,652 | 6,896,376 | ||||||||||||||
| Loans held for sale, at fair value | 39,376 | 35,458 | 50,281 | ||||||||||||||
| Loans: | |||||||||||||||||
| Commercial | 8,624,253 | 3,391,769 | 4,068,896 | ||||||||||||||
| Commercial and agriculture real estate | 11,337,735 | 6,380,674 | 6,074,135 | ||||||||||||||
| Consumer: | |||||||||||||||||
| Home equity | 1,080,885 | 560,590 | 541,149 | ||||||||||||||
| Other consumer loans | 1,587,216 | 1,013,524 | 1,037,804 | ||||||||||||||
| Subtotal of commercial and consumer loans | 22,630,089 | 11,346,557 | 11,721,984 | ||||||||||||||
| Residential real estate | 5,706,155 | 2,255,289 | 2,203,277 | ||||||||||||||
| Total loans | 28,336,244 | 13,601,846 | 13,925,261 | ||||||||||||||
| Total earning assets | 41,124,222 | 21,851,312 | 21,175,365 | ||||||||||||||
| Allowance for credit losses on loans | (280,507) | (107,341) | (114,037) | ||||||||||||||
| Non-earning Assets: | |||||||||||||||||
| Cash and due from banks | 418,744 | 172,663 | 154,330 | ||||||||||||||
| Premises and equipment, net | 584,113 | 476,186 | 466,559 | ||||||||||||||
| Operating lease right-of-use assets | 201,802 | 69,560 | 74,611 | ||||||||||||||
| Goodwill and other intangible assets | 2,144,609 | 1,071,672 | 1,079,933 | ||||||||||||||
| Company-owned life insurance | 766,291 | 463,324 | 456,782 | ||||||||||||||
| Other assets | 875,374 | 456,188 | 450,908 | ||||||||||||||
| Total non-earning assets | 4,990,933 | 2,709,593 | 2,683,123 | ||||||||||||||
| Total assets | $ | 45,834,648 | $ | 24,453,564 | $ | 23,744,451 | |||||||||||
| Liabilities and Equity | |||||||||||||||||
| Noninterest-bearing demand deposits | $ | 12,463,136 | $ | 6,303,106 | $ | 6,091,054 | |||||||||||
| Interest-bearing: | |||||||||||||||||
| Checking and NOW accounts | 8,296,337 | 5,338,022 | 4,933,770 | ||||||||||||||
| Savings accounts | 6,871,767 | 3,798,494 | 3,631,145 | ||||||||||||||
| Money market accounts | 5,432,139 | 2,169,160 | 2,075,852 | ||||||||||||||
| Other time deposits | 2,544,011 | 960,413 | 1,042,903 | ||||||||||||||
| Total core deposits | 35,607,390 | 18,569,195 | 17,774,724 | ||||||||||||||
| Brokered deposits | — | — | 75,031 | ||||||||||||||
| Total deposits | 35,607,390 | 18,569,195 | 17,849,755 | ||||||||||||||
| Federal funds purchased and interbank borrowings | 1,721 | 276 | 922 | ||||||||||||||
| Securities sold under agreements to repurchase | 509,275 | 392,275 | 395,242 | ||||||||||||||
| Federal Home Loan Bank advances | 3,239,357 | 1,886,019 | 1,912,541 | ||||||||||||||
| Other borrowings | 597,207 | 296,670 | 266,282 | ||||||||||||||
| Total borrowed funds | 4,347,560 | 2,575,240 | 2,574,987 | ||||||||||||||
| Operating lease liabilities | 234,049 | 76,236 | 84,665 | ||||||||||||||
| Accrued expenses and other liabilities | 413,535 | 220,875 | 255,597 | ||||||||||||||
| Total liabilities | 40,602,534 | 21,441,546 | 20,765,004 | ||||||||||||||
| Preferred stock, common stock, surplus, and retained earnings | 5,570,313 | 3,014,393 | 2,887,538 | ||||||||||||||
| Accumulated other comprehensive income (loss), net of tax | (338,199) | (2,375) | 91,909 | ||||||||||||||
| Total shareholders' equity | 5,232,114 | 3,012,018 | 2,979,447 | ||||||||||||||
| Total liabilities and shareholders' equity | $ | 45,834,648 | $ | 24,453,564 | $ | 23,744,451 | |||||||||||
| Average Balance Sheet and Interest Rates (unaudited) | ||||||||||||||||||||||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||||||||||||||||
| Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||||||||||||
| March 31, 2022 | December 31, 2021 | March 31, 2021 | ||||||||||||||||||||||||||||||||||||
| Average | Income (1)/ | Yield/ | Average | Income (1)/ | Yield/ | Average | Income (1)/ | Yield/ | ||||||||||||||||||||||||||||||
| Earning Assets: | Balance | Expense | Rate | Balance | Expense | Rate | Balance | Expense | Rate | |||||||||||||||||||||||||||||
| Money market and other interest-earning | ||||||||||||||||||||||||||||||||||||||
| investments | $ | 1,336,404 | $ | 308 | 0.09 | % | $ | 726,144 | $ | 276 | 0.15 | % | $ | 370,087 | $ | 88 | 0.10 | % | ||||||||||||||||||||
| Investments: | ||||||||||||||||||||||||||||||||||||||
| Treasury and government-sponsored agencies | 2,195,470 | 8,219 | 1.50 | % | 1,763,544 | 6,390 | 1.45 | % | 1,155,525 | 4,885 | 1.69 | % | ||||||||||||||||||||||||||
| Mortgage-backed securities | 4,869,038 | 24,377 | 2.00 | % | 3,513,482 | 15,071 | 1.72 | % | 3,312,311 | 15,833 | 1.91 | % | ||||||||||||||||||||||||||
| States and political subdivisions | 1,738,652 | 13,637 | 3.14 | % | 1,625,390 | 12,941 | 3.18 | % | 1,478,143 | 12,200 | 3.30 | % | ||||||||||||||||||||||||||
| Other securities | 605,552 | 4,144 | 2.74 | % | 438,583 | 2,608 | 2.38 | % | 453,411 | 2,743 | 2.42 | % | ||||||||||||||||||||||||||
| Total investments | 9,408,712 | 50,377 | 2.14 | % | 7,340,999 | 37,010 | 2.02 | % | 6,399,390 | 35,661 | 2.23 | % | ||||||||||||||||||||||||||
| Loans: (2) | ||||||||||||||||||||||||||||||||||||||
| Commercial | 5,893,907 | 55,283 | 3.75 | % | 3,420,274 | 31,641 | 3.62 | % | 3,974,762 | 35,568 | 3.58 | % | ||||||||||||||||||||||||||
| Commercial and agriculture real estate | 8,749,162 | 77,408 | 3.54 | % | 6,341,296 | 57,347 | 3.54 | % | 5,980,774 | 55,746 | 3.73 | % | ||||||||||||||||||||||||||
| Consumer: | ||||||||||||||||||||||||||||||||||||||
| Home equity | 783,729 | 7,355 | 3.81 | % | 556,851 | 4,380 | 3.12 | % | 544,049 | 4,152 | 3.10 | % | ||||||||||||||||||||||||||
| Other consumer loans | 1,320,923 | 14,560 | 4.47 | % | 1,009,690 | 9,488 | 3.73 | % | 1,058,731 | 10,175 | 3.90 | % | ||||||||||||||||||||||||||
| Subtotal commercial and consumer loans | 16,747,721 | 154,606 | 3.74 | % | 11,328,111 | 102,856 | 3.60 | % | 11,558,316 | 105,641 | 3.71 | % | ||||||||||||||||||||||||||
| Residential real estate loans | 3,990,716 | 33,986 | 3.41 | % | 2,275,469 | 20,228 | 3.56 | % | 2,273,859 | 21,347 | 3.76 | % | ||||||||||||||||||||||||||
| Total loans | 20,738,437 | 188,592 | 3.64 | % | 13,603,580 | 123,084 | 3.56 | % | 13,832,175 | 126,988 | 3.68 | % | ||||||||||||||||||||||||||
| Total earning assets | $ | 31,483,553 | $ | 239,277 | 3.04 | % | $ | 21,670,723 | $ | 160,370 | 2.93 | % | $ | 20,601,652 | $ | 162,737 | 3.16 | % | ||||||||||||||||||||
| Less: Allowance for credit losses on loans | (168,175) | (107,990) | (133,869) | |||||||||||||||||||||||||||||||||||
| Non-earning Assets: | ||||||||||||||||||||||||||||||||||||||
| Cash and due from banks | $ | 268,836 | $ | 228,126 | $ | 288,623 | ||||||||||||||||||||||||||||||||
| Other assets | 3,480,640 | 2,481,792 | 2,486,604 | |||||||||||||||||||||||||||||||||||
| Total assets | $ | 35,064,854 | $ | 24,272,651 | $ | 23,243,010 | ||||||||||||||||||||||||||||||||
| Interest-Bearing Liabilities: | ||||||||||||||||||||||||||||||||||||||
| Checking and NOW accounts | $ | 6,784,653 | $ | 596 | 0.04 | % | $ | 5,093,496 | $ | 458 | 0.04 | % | $ | 4,863,819 | $ | 612 | 0.05 | % | ||||||||||||||||||||
| Savings accounts | 5,302,015 | 589 | 0.05 | % | 3,766,543 | 524 | 0.06 | % | 3,495,319 | 487 | 0.06 | % | ||||||||||||||||||||||||||
| Money market accounts | 3,778,682 | 691 | 0.07 | % | 2,139,702 | 456 | 0.08 | % | 1,987,348 | 423 | 0.09 | % | ||||||||||||||||||||||||||
| Other time deposits | 1,745,153 | 1,318 | 0.31 | % | 978,723 | 1,047 | 0.42 | % | 1,081,248 | 1,607 | 0.60 | % | ||||||||||||||||||||||||||
| Total interest-bearing core deposits | 17,610,503 | 3,194 | 0.07 | % | 11,978,464 | 2,485 | 0.08 | % | 11,427,734 | 3,129 | 0.11 | % | ||||||||||||||||||||||||||
| Brokered deposits | — | — | 0.00 | % | — | — | 0.00 | % | 157,780 | 30 | 0.08 | % | ||||||||||||||||||||||||||
| Total interest-bearing deposits | 17,610,503 | 3,194 | 0.07 | % | 11,978,464 | 2,485 | 0.08 | % | 11,585,514 | 3,159 | 0.11 | % | ||||||||||||||||||||||||||
| Federal funds purchased and interbank borrowings | 1,113 | — | 0.01 | % | 1,162 | — | 0.00 | % | 1,144 | — | 0.00 | % | ||||||||||||||||||||||||||
| Securities sold under agreements to repurchase | 449,939 | 96 | 0.09 | % | 381,744 | 92 | 0.10 | % | 398,662 | 120 | 0.12 | % | ||||||||||||||||||||||||||
| Federal Home Loan Bank advances | 2,589,984 | 5,963 | 0.93 | % | 1,887,821 | 5,122 | 1.08 | % | 1,925,352 | 5,409 | 1.14 | % | ||||||||||||||||||||||||||
| Other borrowings | 432,434 | 3,467 | 3.21 | % | 274,926 | 2,448 | 3.56 | % | 263,010 | 2,429 | 3.69 | % | ||||||||||||||||||||||||||
| Total borrowed funds | 3,473,470 | 9,526 | 1.11 | % | 2,545,653 | 7,662 | 1.19 | % | 2,588,168 | 7,958 | 1.25 | % | ||||||||||||||||||||||||||
| Total interest-bearing liabilities | $ | 21,083,973 | $ | 12,720 | 0.24 | % | $ | 14,524,117 | $ | 10,147 | 0.28 | % | $ | 14,173,682 | $ | 11,117 | 0.32 | % | ||||||||||||||||||||
| Noninterest-Bearing Liabilities and Shareholders' Equity | ||||||||||||||||||||||||||||||||||||||
| Demand deposits | $ | 9,294,876 | $ | 6,435,829 | $ | 5,756,277 | ||||||||||||||||||||||||||||||||
| Other liabilities | 467,589 | 313,880 | 343,073 | |||||||||||||||||||||||||||||||||||
| Shareholders' equity | 4,218,416 | 2,998,825 | 2,969,978 | |||||||||||||||||||||||||||||||||||
| Total liabilities and shareholders' equity | $ | 35,064,854 | $ | 24,272,651 | $ | 23,243,010 | ||||||||||||||||||||||||||||||||
| Net interest rate spread | 2.80 | % | 2.65 | % | 2.84 | % | ||||||||||||||||||||||||||||||||
| Net interest margin (FTE) | 2.88 | % | 2.77 | % | 2.94 | % | ||||||||||||||||||||||||||||||||
| FTE adjustment | $ | 3,772 | $ | 3,442 | $ | 3,500 | ||||||||||||||||||||||||||||||||
| (1) Interest income is reflected on a fully taxable equivalent basis (FTE). | ||||||||||||||||||||||||||||||||||||||
| (2) Includes loans held for sale. | ||||||||||||||||||||||||||||||||||||||
| Asset Quality (EOP) (unaudited) | |||||||||||
| ($ in thousands) | |||||||||||
| Three Months Ended | |||||||||||
| March 31, | December 31, | March 31, | |||||||||
| 2022 | 2021 | 2021 | |||||||||
| Allowance for credit losses on loans: | |||||||||||
| Beginning allowance for credit losses | $ | 107,341 | $ | 107,868 | $ | 131,388 | |||||
| Allowance established for acquired PCD loans | 78,531 | — | — | ||||||||
| Provision for credit losses(1) | 97,409 | (1,914) | (17,356) | ||||||||
| Gross charge-offs | (4,664) | (545) | (1,570) | ||||||||
| Gross recoveries | 1,890 | 1,932 | 1,575 | ||||||||
| Net (charge-offs) recoveries | (2,774) | 1,387 | 5 | ||||||||
| Ending allowance for credit losses | $ | 280,507 | $ | 107,341 | $ | 114,037 | |||||
| Net charge-offs (recoveries) / average loans(2) | 0.05 | % | (0.04) | % | 0.00 | % | |||||
| Average loans outstanding(2) | $ | 20,725,313 | $ | 13,594,543 | $ | 13,815,515 | |||||
| EOP loans outstanding(2) | 28,336,244 | 13,601,846 | 13,925,261 | ||||||||
| Allowance for credit losses / EOP loans(2) | 0.99 | % | 0.79 | % | 0.82 | % | |||||
| Underperforming Assets: | |||||||||||
| Loans 90 Days and over (still accruing) | $ | 1,646 | $ | 7 | $ | 49 | |||||
| Non-performing loans: | |||||||||||
| Nonaccrual loans(3) | 227,925 | 106,691 | 142,138 | ||||||||
| TDRs still accruing | 20,999 | 18,378 | 15,226 | ||||||||
| Total non-performing loans | 248,924 | 125,069 | 157,364 | ||||||||
| Foreclosed assets | 19,713 | 2,030 | 751 | ||||||||
| Total underperforming assets | $ | 270,283 | $ | 127,106 | $ | 158,164 | |||||
| Classified and Criticized Assets: | |||||||||||
| Nonaccrual loans(3) | 227,925 | 106,691 | 142,138 | ||||||||
| Substandard accruing loans | 518,341 | 162,572 | 160,314 | ||||||||
| Loans 90 days and over (still accruing) | 1,646 | 7 | 49 | ||||||||
| Total classified loans - "problem loans" | $ | 747,912 | $ | 269,270 | $ | 302,501 | |||||
| Other classified assets | 24,676 | 4,338 | 3,791 | ||||||||
| Criticized loans - "special mention loans" | 507,689 | 235,910 | 246,365 | ||||||||
| Total classified and criticized assets | $ | 1,280,277 | $ | 509,518 | $ | 552,657 | |||||
| Non-performing loans / EOP loans(2) | 0.88 | % | 0.92 | % | 1.13 | % | |||||
| Allowance to non-performing loans | 113 | % | 86 | % | 72 | % | |||||
| Under-performing assets / EOP loans(2) | 0.95 | % | 0.93 | % | 1.14 | % | |||||
| EOP total assets | $ | 45,834,648 | $ | 24,453,564 | $ | 23,744,451 | |||||
| Under-performing assets / EOP assets | 0.59 | % | 0.52 | % | 0.67 | % | |||||
| EOP - End of period actual balances | |||||||||||
| (1) Excludes $0.2 million of expense to establish an allowance on held-to-maturity securities during the first quarter of 2022. | |||||||||||
| (2) Excludes loans held for sale. | |||||||||||
| (3) Includes non-accruing TDRs totaling $23.8 million at March 31, 2022, $11.7 million at December 31, 2021, and $14.3 million at March 31, 2021. | |||||||||||
| Non-GAAP Measures (unaudited) | |||||||||||
| ($ in thousands) | |||||||||||
| Three Months Ended | |||||||||||
| March 31, | December 31, | March 31, | |||||||||
| 2022 | 2021 | 2021 | |||||||||
| Actual End of Period Balances | |||||||||||
| GAAP shareholders' common equity | $ | 4,988,395 | $ | 3,012,018 | $ | 2,979,447 | |||||
| Deduct: | |||||||||||
| Goodwill | 1,997,157 | 1,036,994 | 1,036,994 | ||||||||
| Intangibles | 147,452 | 34,678 | 42,939 | ||||||||
| 2,144,609 | 1,071,672 | 1,079,933 | |||||||||
| Tangible shareholders' common equity | $ | 2,843,786 | $ | 1,940,346 | $ | 1,899,514 | |||||
| Average Balances | |||||||||||
| GAAP shareholders' common equity | $ | 4,101,206 | $ | 2,998,825 | $ | 2,969,978 | |||||
| Deduct: | |||||||||||
| Goodwill | 1,476,726 | 1,036,994 | 1,036,994 | ||||||||
| Intangibles | 73,898 | 35,992 | 44,409 | ||||||||
| 1,550,624 | 1,072,986 | 1,081,403 | |||||||||
| Average tangible shareholders' common equity | $ | 2,550,582 | $ | 1,925,839 | $ | 1,888,575 | |||||
| Actual End of Period Balances | |||||||||||
| GAAP assets | $ | 45,834,648 | $ | 24,453,564 | $ | 23,744,451 | |||||
| Add: | |||||||||||
| Trust overdrafts | 1 | — | 24 | ||||||||
| Deduct: | |||||||||||
| Goodwill | 1,997,157 | 1,036,994 | 1,036,994 | ||||||||
| Intangibles | 147,452 | 34,678 | 42,939 | ||||||||
| 2,144,609 | 1,071,672 | 1,079,933 | |||||||||
| Tangible assets | $ | 43,690,040 | $ | 23,381,892 | $ | 22,664,542 | |||||
| Risk-weighted assets (2) | $ | 32,341,335 | $ | 16,588,469 | $ | 15,524,621 | |||||
| GAAP net income (loss) applicable to common shares | $ | (29,603) | $ | 56,188 | $ | 86,818 | |||||
| Add: | |||||||||||
| Amortization of intangibles (net of tax) | 3,934 | 1,930 | 2,306 | ||||||||
| Tangible net income (loss) applicable to common shares | $ | (25,669) | $ | 58,118 | $ | 89,124 | |||||
| Tangible Ratios | |||||||||||
| Return on average tangible common equity | (4.03) | % | 12.07 | % | 18.88 | % | |||||
| Tangible common equity to tangible assets | 6.51 | % | 8.30 | % | 8.38 | % | |||||
| Tangible common equity to risk-weighted assets (2) | 8.79 | % | 11.70 | % | 12.24 | % | |||||
| Tangible common book value (1) | 9.71 | 11.70 | 11.47 | ||||||||
| Tangible common equity presentation includes other comprehensive income as is common in other company releases. | |||||||||||
| (1) Tangible common shareholders' equity divided by common shares issued and outstanding at period-end. | |||||||||||
| Tier 1 common equity (2) | $ | 3,246,482 | $ | 1,998,056 | $ | 1,865,220 | |||||
| Risk-weighted assets (2) | 32,341,335 | 16,588,469 | 15,524,621 | ||||||||
| Tier 1 common equity to risk-weighted assets (2) | 10.04 | % | 12.04 | % | 12.01 | % | |||||
| (2) March 31, 2022 figures are preliminary. | |||||||||||