XML 47 R14.htm IDEA: XBRL DOCUMENT v3.22.4
Loans and Allowance for Credit Losses
12 Months Ended
Dec. 31, 2022
Receivables [Abstract]  
Loans and Allowance for Credit Losses LOANS AND ALLOWANCE FOR CREDIT LOSSES
Loans
Old National’s loans consist primarily of loans made to consumers and commercial clients in many diverse industries, including real estate rental and leasing, manufacturing, healthcare, wholesale trade, construction, and agriculture, among others.  Most of Old National’s lending activity occurs within our principal geographic markets in the Midwest region.  Old National manages concentrations of credit exposure by industry, product, geography, client relationship, and loan size.
The loan categories used to monitor and analyze interest income and yields are different than the portfolio segments used to determine the allowance for credit losses on loans. The allowance for credit losses was calculated by pooling loans of similar credit risk characteristics and credit monitoring procedures. The four loan portfolios used to monitor and analyze interest income and yields – commercial, commercial real estate, residential real estate, and consumer – are reclassified into seven segments of loans – commercial, commercial real estate, BBCC, residential real estate, indirect, direct, and home equity for purposes of determining the allowance for credit losses on loans. The commercial and commercial real estate loan categories shown on the balance sheet include the same pool of loans as the commercial, commercial real estate, and BBCC portfolio segments. The consumer loan category shown on the balance sheet is comprised of the same loans in the indirect, direct, and home equity portfolio segments. The portfolio segment reclassifications follow:

Statement
Balance
Portfolio
Segment
Reclassifications
After
Reclassifications
(dollars in thousands)
December 31, 2022
Commercial$9,508,904 $(210,280)$9,298,624 
Commercial real estate12,457,070 (158,322)12,298,748 
BBCCN/A368,602 368,602 
Residential real estate6,460,441  6,460,441 
Consumer2,697,226 (2,697,226)N/A
IndirectN/A1,034,257 1,034,257 
DirectN/A629,186 629,186 
Home equityN/A1,033,783 1,033,783 
Total$31,123,641 $ $31,123,641 
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 
The composition of loans by portfolio segment follows:
December 31,
(dollars in thousands)20222021
Commercial (1) (2)
$9,298,624 $3,200,212 
Commercial real estate12,298,748 6,221,484 
BBCC368,602 350,747 
Residential real estate6,460,441 2,255,289 
Indirect1,034,257 873,139 
Direct629,186 140,385 
Home equity1,033,783 560,590 
Total loans31,123,641 13,601,846 
Allowance for credit losses on loans(303,671)(107,341)
Net loans$30,819,970 $13,494,505 
(1)    Includes direct finance leases of $188.1 million at December 31, 2022 and $25.1 million at December 31, 2021.
(2)    Includes remaining PPP loans of $32.5 million at December 31, 2022 and $169.0 million December 31, 2021.
The risk characteristics of each loan portfolio segment are as follows:
Commercial
Commercial loans are classified primarily on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower.  The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value.  Most commercial loans are secured by the assets being financed or other business assets such as accounts receivable or inventory and may incorporate a personal guarantee; however, some loans may be made on an unsecured basis.  In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its clients.
Commercial Real Estate
Commercial real estate loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate.  Commercial real estate lending typically involves higher loan principal amounts, and the repayment of these loans is generally dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan.  Commercial real estate loans may be adversely affected by conditions in the real estate markets or in the general economy.  The properties securing Old National’s commercial real estate portfolio are diverse in terms of type and geographic location.  Management monitors and evaluates commercial real estate loans based on collateral, geography, and risk grade criteria. In addition, management tracks the level of owner-occupied commercial real estate loans versus non-owner occupied loans.
Included with commercial real estate are construction loans, which are underwritten utilizing independent appraisal reviews, sensitivity analysis of absorption and lease rates, financial analysis of the developers and property owners, and feasibility studies, if available.  Construction loans are generally based on estimates of costs and value associated with the complete project.  These estimates may be inaccurate.  Construction loans often involve the disbursement of substantial funds with repayment substantially dependent on the success of the ultimate project.  Sources of repayment for these types of loans may be pre-committed permanent loans from approved long-term lenders (including Old National), sales of developed property, or an interim loan commitment from Old National until permanent financing is obtained.  These loans are closely monitored by on-site inspections and are considered to have higher risks than other real estate loans due to their ultimate repayment being sensitive to interest rate changes, governmental regulation of real property, general economic conditions, and the availability of long-term financing.
At 227%, Old National Bank’s commercial real estate loans as a percentage of its risk-based capital remained well below the regulatory guideline limit of 300% at December 31, 2022.
BBCC
BBCC loans are typically granted to small businesses with gross revenues of less than $5 million and aggregate debt of less than $1 million. Old National has established minimum debt service coverage ratios, minimum FICO scores for owners and guarantors, and the ability to show relatively stable earnings as criteria to help mitigate risk. Repayment of these loans depends on the personal income of the borrowers and the cash flows of the business. These factors can be affected by factors such as changes in economic conditions and unemployment levels.
Residential
With respect to residential loans that are secured by 1 - 4 family residences and are generally owner occupied, Old National typically establishes a maximum loan-to-value ratio and generally requires private mortgage insurance if that ratio is exceeded.  Repayment of these loans is primarily dependent on the personal income of the borrowers, which can be impacted by economic conditions in their market areas such as unemployment levels.  Repayment can also be impacted by changes in residential property values.  Portfolio risk is mitigated by the fact that the loans are of smaller individual amounts and spread over a large number of borrowers.
Indirect
Indirect loans are secured by automobile collateral, generally new and used cars and trucks from auto dealers that operate within our footprint. Old National typically mitigates the risk of indirect loans by establishing minimum FICO scores, maximum loan-to-value ratios, and maximum debt-to-income ratios. Repayment of these loans depends largely on the personal income of the borrowers, which can be affected by changes in economic conditions
such as unemployment levels. Portfolio risk is mitigated by the fact that the loans are of smaller amounts spread over many borrowers, conservative credit policies, and ongoing reviews of dealer relationships.
Direct
Direct loans are typically secured by collateral such as auto or real estate or are unsecured. Old National has established conservative underwriting standards such as minimum FICO scores, maximum loan-to-value ratios, and maximum debt-to-income ratios. Repayment of these loans depends largely on the personal income of the borrowers, which can be affected by changes in economic conditions such as unemployment levels. Portfolio risk is mitigated by the fact that the loans are of smaller amounts spread over many borrowers along with conservative credit policies.
Home Equity
Home equity loans are generally secured by 1 - 4 family residences that are owner occupied. Old National has established conservative underwriting standards such as minimum FICO scores, maximum loan-to-value ratios, and maximum debt-to-income ratios. Repayment of these loans depends largely on the personal income of the borrowers, which can be affected by changes in economic conditions such as unemployment levels. Portfolio risk is mitigated by the fact that the loans are of smaller amounts spread over many borrowers, along with conservative credit policies as well as monitoring of updated borrower credit scores.
Related Party Loans
In the ordinary course of business, Old National grants loans to certain executive officers, directors, and significant subsidiaries (collectively referred to as “related parties”). The aggregate amount of loans to related parties was not greater than 5% of the Company’s shareholders’ equity at December 31, 2022 or 2021.
Allowance for Credit Losses
Loans
Credit quality within the loans held for investment portfolio is continuously monitored by management and is reflected within the allowance for credit losses on loans. The allowance for credit losses is an estimate of expected losses inherent within the Company’s loans held for investment portfolio. Credit quality is assessed and monitored by evaluating various attributes and the results of those evaluations are utilized in underwriting new loans and in our process for estimating expected credit losses. Expected credit loss inherent in non-cancelable off-balance-sheet credit exposures is accounted for as a separate liability included in other liabilities on the balance sheet. The allowance for credit losses on loans held for investment is adjusted by a credit loss expense, which is reported in earnings, and reduced by the charge-off of loan amounts, net of recoveries. Old National has made a policy election to report accrued interest receivable as a separate line item on the balance sheet. Accrued interest receivable on loans is excluded from the estimate of credit losses and totaled $137.7 million at December 31, 2022 and $47.6 million at December 31, 2021.
The allowance for credit loss estimation process involves procedures to appropriately consider the unique characteristics of our loan portfolio segments. These segments are further disaggregated into loan classes based on the level at which credit risk is monitored. When computing the level of expected credit losses, credit loss assumptions are estimated using a model that categorizes loan pools based on loss history, delinquency status, and other credit trends and risk characteristics, including current conditions and reasonable and supportable forecasts about the future. Determining the appropriateness of the allowance is complex and requires judgment by management about the effect of matters that are inherently uncertain. In future periods evaluations of the overall loan portfolio, in light of the factors and forecasts then prevailing, may result in significant changes in the allowance and credit loss expense in those future periods.
The allowance level is influenced by loan volumes, loan AQR migration or delinquency status, changes in historical loss experience, and other conditions influencing loss expectations, such as reasonable and supportable forecasts of economic conditions. The methodology for estimating the amount of expected credit losses reported in the allowance for credit losses has two basic components: first, an asset-specific component involving individual loans that do not share risk characteristics with other loans and the measurement of expected credit losses for such individual loans; and second, a pooled component for estimated expected credit losses for pools of loans that share similar risk characteristics.
The base forecast scenario considers unemployment, gross domestic product, and the BBB ratio (BBB spread to the 10-year U.S. Treasury rate). In addition to the quantitative inputs, several qualitative factors are considered. These factors include the risk that unemployment, gross domestic product, housing product index, and the BBB ratio prove to be more severe and/or prolonged than our baseline forecast due to a variety of factors including monetary actions to control inflation, conflict in Ukraine, and global supply chain issues. Old National’s activity in the allowance for credit losses on loans by portfolio segment was as follows:
(dollars in thousands)Balance at
Beginning of
Period
Allowance
Established
for Acquired
PCD Loans
Impact of
Adopting
ASC 326
Charge-offsRecoveriesProvision
for Loan
Losses
Balance at
End of
Period
Year Ended
December 31, 2022
Commercial$27,232 $38,780 $ $(6,885)$4,610 $56,875 $120,612 
Commercial real estate64,004 49,419  (6,519)1,095 30,245 138,244 
BBCC2,458   (85)281 (223)2,431 
Residential real estate9,347 136  (344)760 12,017 21,916 
Indirect1,743   (2,525)1,263 1,051 1,532 
Direct528 31  (10,799)2,557 19,799 12,116 
Home equity2,029 723  (124)616 3,576 6,820 
Total$107,341 $89,089 $ $(27,281)$11,182 $123,340 $303,671 
Year Ended
December 31, 2021
Commercial$30,567 $— $— $(1,228)$791 $(2,898)$27,232 
Commercial real estate75,810 — — (264)4,403 (15,945)64,004 
BBCC6,120 — — (144)105 (3,623)2,458 
Residential real estate12,608 — — (346)339 (3,254)9,347 
Indirect3,580 — — (1,087)1,682 (2,432)1,743 
Direct855 — — (1,159)777 55 528 
Home equity1,848 — — (82)978 (715)2,029 
Total$131,388 $— $— $(4,310)$9,075 $(28,812)$107,341 
Year Ended
December 31, 2020
Commercial$21,359 $— $7,150 $(5,593)$3,629 $4,022 $30,567 
Commercial real estate20,535 — 25,548 (4,323)4,515 29,535 75,810 
BBCC2,279 — 3,702 (95)140 94 6,120 
Residential real estate2,299 — 6,986 (824)633 3,514 12,608 
Indirect5,319 — (1,669)(2,754)1,922 762 3,580 
Direct1,863 — (1,059)(1,763)819 995 855 
Home equity965 — 689 (201)922 (527)1,848 
Total$54,619 $— $41,347 $(15,553)$12,580 $38,395 $131,388 
The allowance for credit losses on loans increased for the year ended December 31, 2022 primarily due to $89.1 million of allowance for credit losses on acquired PCD loans established through acquisition accounting adjustments on or after the merger date with First Midwest and $96.3 million of provision for credit losses to establish an allowance for credit losses on non-PCD loans acquired in the First Midwest merger.
Unfunded Loan Commitments
Old National maintains an allowance for credit losses on unfunded loan commitments to provide for the risk of loss inherent in these arrangements. The allowance is computed using a methodology similar to that used to determine the allowance for credit losses on loans, modified to take into account the probability of a drawdown on the commitment. The allowance for credit losses on unfunded loan commitments is classified as a liability account on the balance sheet within accrued expenses and other liabilities, while the corresponding provision for unfunded loan commitments is included in the provision for credit losses. Old National’s activity in the allowance for credit losses on unfunded loan commitments was as follows:
Years Ended December 31,
(dollars in thousands)202220212020
Balance at beginning of period$10,879 $11,689 $2,656 
Provision for credit losses on unfunded loan commitments
   acquired during the period
11,013 — — 
Impact of adopting ASC 326 — 4,549 
Provision for unfunded loan commitments10,296 (810)4,484 
Balance at end of period$32,188 $10,879 $11,689 
Credit Quality
Old National’s management monitors the credit quality of its loans on an ongoing basis with the AQR for commercial loans reviewed annually or at renewal and the performance of its residential and consumer loans based upon the accrual status refreshed at least quarterly.  Internally, management assigns an AQR to each non-homogeneous commercial, commercial real estate, and BBCC loan in the portfolio.  The primary determinants of the AQR are the reliability of the primary source of repayment and the past, present, and projected financial condition of the borrower.  The AQR will also consider current industry conditions.  Major factors used in determining the AQR can vary based on the nature of the loan, but commonly include factors such as debt service coverage, internal cash flow, liquidity, leverage, operating performance, debt burden, FICO scores, occupancy, interest rate sensitivity, and expense burden.  Old National uses the following definitions for risk ratings:
Criticized.  Special mention loans that have a potential weakness that deserves management’s close attention.  If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date.
Classified – Substandard.  Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any.  Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt.  They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
Classified – Nonaccrual.  Loans classified as nonaccrual have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection in full, on the basis of currently existing facts, conditions, and values, in doubt.
Classified – Doubtful.  Loans classified as doubtful have all the weaknesses inherent in those classified as nonaccrual, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
Pass rated loans are those loans that are other than criticized, classified – substandard, classified – nonaccrual, or classified – doubtful.
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, class of loan, and origination year:
Origination YearRevolving to Term
(dollars in thousands)20222021202020192018PriorRevolvingTotal
December 31, 2022
Commercial:
Risk Rating:
Pass$2,388,618 $1,754,364 $796,340 $738,208 $362,986 $388,617 $1,988,763 $329,119 $8,747,015 
Criticized40,856 30,661 63,557 33,490 9,195 5,312 61,036 4,327 248,434 
Classified:
Substandard37,223 47,522 16,540 22,925 4,844 21,204 67,402 25,143 242,803 
Nonaccrual3,627 1,453 566    1,634 6,623 13,903 
Doubtful2,821 17,604 3,720 8,005 5,968 8,351   46,469 
Total$2,473,145 $1,851,604 $880,723 $802,628 $382,993 $423,484 $2,118,835 $365,212 $9,298,624 
Commercial real estate:
Risk Rating:
Pass$3,066,960 $2,828,758 $1,989,000 $1,219,025 $675,572 $1,018,719 $57,818 $689,553 $11,545,405 
Criticized75,306 34,422 22,569 82,637 86,504 56,864  23,282 381,584 
Classified:
Substandard46,231 16,928 24,319 78,468 57,824 21,591  4,108 249,469 
Nonaccrual3,151 9,541 5,014  2,312 22,155  3,257 45,430 
Doubtful1,934 38,386 10,011 4,605 1,523 20,401   76,860 
Total$3,193,582 $2,928,035 $2,050,913 $1,384,735 $823,735 $1,139,730 $57,818 $720,200 $12,298,748 
BBCC:
Risk Rating:
Pass$90,341 $64,161 $52,304 $36,868 $23,618 $11,333 $60,016 $18,881 $357,522 
Criticized1,504 525 368 692 353  1,006 1,603 6,051 
Classified:
Substandard811 143  421   543 682 2,600 
Nonaccrual42 37 118  429 284  639 1,549 
Doubtful40 107 439 157 64 73   880 
Total$92,738 $64,973 $53,229 $38,138 $24,464 $11,690 $61,565 $21,805 $368,602 
Origination 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 79 187 465 103 239 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 
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 and origination year:
Origination YearRevolving to Term
(dollars in thousands)20222021202020192018PriorRevolvingTotal
December 31, 2022
Residential real estate:
Performing$1,327,168 $1,945,792 $1,825,762 $478,529 $136,260 $712,175 $7 $88 $6,425,781 
Nonperforming59 529 861 873 1,826 30,512   34,660 
Total$1,327,227 $1,946,321 $1,826,623 $479,402 $138,086 $742,687 $7 $88 $6,460,441 
Indirect:
Performing$504,410 $249,407 $144,265 $82,304 $31,484 $19,095 $ $62 $1,031,027 
Nonperforming348 1,074 645 531 304 328   3,230 
Total$504,758 $250,481 $144,910 $82,835 $31,788 $19,423 $ $62 $1,034,257 
Direct:
Performing$132,934 $164,126 $77,406 $57,919 $45,299 $59,212 $87,622 $671 $625,189 
Nonperforming115 851 614 205 327 1,526 5 354 3,997 
Total$133,049 $164,977 $78,020 $58,124 $45,626 $60,738 $87,627 $1,025 $629,186 
Home equity:
Performing$919 $896 $1,849 $1,497 $983 $11,646 $990,001 $14,792 $1,022,583 
Nonperforming166 160 166 446 794 4,308 1,698 3,462 11,200 
Total$1,085 $1,056 $2,015 $1,943 $1,777 $15,954 $991,699 $18,254 $1,033,783 
Origination YearRevolving to Term
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 $— $$870,558 
Nonperforming262 524 614 510 430 241 — — 2,581 
Total$361,747 $231,680 $147,592 $69,023 $42,028 $21,060 $— $$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 42 950 
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 $557,342 
Nonperforming— — 16 41 258 2,923 3,248 
Total$— $— $649 $358 $576 $$539,315 $19,691 $560,590 
Nonaccrual and Past Due Loans
Old National does not record interest on nonaccrual loans until principal is recovered. For all loan classes, a loan is generally placed on nonaccrual status when principal or interest becomes 90 days past due unless it is well secured and in the process of collection, or earlier when concern exists as to the ultimate collectability of principal or interest. Interest accrued but not received is reversed against earnings. Cash interest received on these loans is applied to the principal balance until the principal is recovered or until the loan returns to accrual status. Loans may be returned to accrual status when all the principal and interest amounts contractually due are brought current, remain current for a prescribed period, and future payments are reasonably assured.
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, 2022
Commercial$14,147 $4,801 $11,080 $30,028 $9,268,596 $9,298,624 
Commercial real estate47,240 1,312 32,892 81,444 12,217,304 12,298,748 
BBCC730 365 603 1,698 366,904 368,602 
Residential24,181 5,033 11,753 40,967 6,419,474 6,460,441 
Indirect6,302 2,118 958 9,378 1,024,879 1,034,257 
Direct5,404 2,118 1,928 9,450 619,736 629,186 
Home equity6,585 1,966 4,707 13,258 1,020,525 1,033,783 
Total$104,589 $17,713 $63,921 $186,223 $30,937,418 $31,123,641 
December 31, 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 
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, 2022December 31, 2021
(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$60,372 $7,873 $152 $25,740 $9,574 $— 
Commercial real estate122,290 33,445  52,450 25,139 — 
BBCC2,429   3,362 — — 
Residential34,660  1,808 18,360 — — 
Indirect3,230  28 2,581 — 
Direct3,997  133 950 — 
Home equity11,200  529 3,248 — — 
Total$238,178 $41,318 $2,650 $106,691 $34,713 $
Interest income recognized on nonaccrual loans was insignificant during the years ended December 31, 2022 and 2021.
When management determines that foreclosure is probable, expected credit losses for collateral dependent loans are based on the fair value of the collateral at the reporting date, adjusted for selling costs as appropriate. A loan is considered collateral dependent when the borrower is experiencing financial difficulty and the loan is expected to be repaid substantially through the operation or sale of the collateral. The class of loan represents the primary collateral type associated with the loan. Significant quarter-over-quarter changes are reflective of changes in nonaccrual status and not necessarily associated with credit quality indicators like appraisal value. 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, 2022
Commercial$8,962 $42,754 $2,690 $1,611 $980 
Commercial Real Estate108,871  1,718  6,411 
BBCC1,939 478  12  
Residential34,660     
Indirect   3,230  
Direct2,991 13  232 23 
Home equity11,200     
Total$168,623 $43,245 $4,408 $5,085 $7,414 
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 — 152 20 
Home equity3,248 — — — — 
Total$70,984 $15,147 $4,399 $2,906 $6,975 

Loan Participations
Old National has loan participations, which qualify as participating interests, with other financial institutions.  At December 31, 2022, these loans totaled $2.3 billion, of which $1.1 billion had been sold to other financial institutions and $1.2 billion was retained by Old National.  The loan participations convey proportionate ownership rights with equal priority to each participating interest holder; involve no recourse (other than ordinary representations and warranties) to, or subordination by, any participating interest holder; all cash flows are divided among the participating interest holders in proportion to each holder’s share of ownership; and no holder has the right to pledge the entire financial asset unless all participating interest holders agree.
Troubled Debt Restructurings
Old National may choose to restructure the contractual terms of certain loans.  The decision to restructure a loan, versus aggressively enforcing the collection of the loan, may benefit Old National by increasing the ultimate probability of collection.
Any loans that are modified are reviewed by Old National to identify if a TDR has occurred, which is when for economic or legal reasons related to a borrower’s financial difficulties, Old National Bank grants a concession to the borrower that it would not otherwise consider. Terms may be modified to fit the ability of the borrower to repay in line with its current financial status.  The modification of the terms of such loans includes one or a combination of the following:  a reduction of the stated interest rate of the loan, an extension of the maturity date at a stated rate of interest lower than the current market rate of new debt with similar risk, or a permanent reduction of the recorded investment of the loan.
Loans modified in a TDR are typically placed on nonaccrual status until we determine the future collection of principal and interest is reasonably assured, which generally requires that the borrower demonstrate a period of performance according to the restructured terms for six months.
If we are unable to resolve a nonperforming loan issue, the credit will be charged off when it is apparent there will be a loss.  For large commercial type loans, each relationship is individually analyzed for evidence of apparent loss based on quantitative benchmarks or subjectively based upon certain events or particular circumstances.  For residential and consumer loans, a charge off is recorded at the time foreclosure is initiated or when the loan becomes 120 to 180 days past due, whichever is earlier.
For commercial TDRs, an allocation is established within the allowance for credit losses on loans for the difference between the carrying value of the loan and its computed value.  To determine the computed value of the loan, one of the following methods is selected: (1) the present value of expected cash flows discounted at the loan’s original effective interest rate, (2) the loan’s observable market price, or (3) the fair value of the collateral, if the loan is collateral dependent.  The allocation is established as the difference between the carrying value of the loan and the collectable value.  If there are significant changes in the amount or timing of the loan’s expected future cash flows, the allowance allocation is recalculated and adjusted accordingly.
When a residential or consumer loan is identified as a TDR, the loan is typically written down to its collateral value less selling costs.
The following table presents activity in TDRs:
(dollars in thousands)Beginning Balance(Charge-offs)/ Recoveries(Payments)/ DisbursementsAdditionsEnding Balance
Year Ended December 31, 2022
Commercial$7,456 $ $(6,880)$5,194 $5,770 
Commercial real estate17,158 4 (10,908)21,982 28,236 
BBCC87 3 (16) 74 
Residential2,435  (169) 2,266 
Indirect 1 (1)  
Direct2,704  (58)194 2,840 
Home equity199 1 (84) 116 
Total$30,039 $9 $(18,116)$27,370 $39,302 
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 (33)— 87 
Residential2,824 (4)(385)— 2,435 
Indirect— (3)— — 
Direct739 (101)2,064 2,704 
Home equity282 (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 
TDRs included within nonaccrual loans totaled $24.0 million at December 31, 2022 and $11.7 million at December 31, 2021.  Old National has established specific allowances for credit losses for clients whose loan terms have been modified as TDRs totaling $4.5 million at December 31, 2022 and $0.7 million at December 31, 2021.  Old National had not committed to lend any additional funds to clients with outstanding loans that were classified as TDRs at December 31, 2022 or December 31, 2021.
The pre-modification and post-modification outstanding recorded investments of loans modified as TDRs during the years ended December 31, 2022, 2021, and 2020 are the same except for when the loan modifications involve the forgiveness of principal. The following table presents loans modified as TDRs that occurred during the years ended December 31, 2022, 2021, and 2020:
(dollars in thousands)Total
Year Ended December 31, 2022
TDR:
Number of loans8 
Pre-modification outstanding recorded investment$27,370 
Post-modification outstanding recorded investment27,370 
Year Ended December 31, 2021
TDR:
Number of loans
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 
The TDRs that occurred during 2022 increased the allowance for credit losses on loans by $3.8 million and resulted in nominal charge-offs during 2022.  The TDRs that occurred during 2021 decreased the allowance for credit losses on loans by $0.9 million and resulted in no charge-offs during 2021.  The TDRs that occurred during 2020 increased the allowance for loan losses by $0.3 million and resulted in no charge-offs during 2020.
A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms.
TDRs for which there was a payment default within twelve months following the modification during the year were insignificant in 2022, 2021, and 2020.
The terms of certain other loans were modified during 2022 and 2021 that did not meet the definition of a TDR.  It is our process to review all classified and criticized loans that, during the period, have been renewed, have entered into a forbearance agreement, have gone from principal and interest to interest only, or have extended the maturity date.  In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed of the probability that the borrower will be in payment default on its debt in the foreseeable future without the modification.  The evaluation is performed under our internal underwriting policy.  We also evaluate whether a concession has been granted or if we were adequately compensated through a market interest rate, additional collateral, or a bona fide guarantee.  We also consider whether the modification was insignificant relative to the other terms of the agreement or the delay in a payment.
In general, once a modified loan is considered a TDR, the loan will always be considered a TDR until it is paid in full, otherwise settled, sold, or charged off.  However, guidance also permits for loans to be removed from TDR status when subsequently restructured under these circumstances: (1) at the time of the subsequent restructuring, the borrower is not experiencing financial difficulties, and this is documented by a current credit evaluation at the time of the restructuring, (2) under the terms of the subsequent restructuring agreement, the institution has granted no concession to the borrower; and (3) the subsequent restructuring agreement includes market terms that are no less favorable than those that would be offered for a comparable new loan.  For loans subsequently restructured that have cumulative principal forgiveness, the loan should continue to be measured in accordance with ASC 310-10, Receivables – Overall. However, consistent with ASC 310-40-50-2, Troubled Debt Restructurings by Creditors, Creditor Disclosure of Troubled Debt Restructurings, the loan would not be required to be reported in the years following the restructuring if the subsequent restructuring meets both of these criteria: (1) has an interest rate at the time of the subsequent restructuring that is not less than a market interest rate; and (2) is performing in compliance with its modified terms after the subsequent restructuring.
Purchased Credit Deteriorated Loans
Old National has purchased loans, for which there was, at acquisition, evidence of more than insignificant deterioration of credit quality since origination. The carrying amount of those loans is as follows:
(dollars in thousands)
First Midwest (1)
Purchase price of loans at acquisition$1,390,273 
Allowance for credit losses at acquisition89,089 
Non-credit discount/(premium) at acquisition9,003 
Par value of acquired loans at acquisition$1,488,365 
(1)Old National merged with First Midwest effective February 15, 2022.