XML 25 R14.htm IDEA: XBRL DOCUMENT v3.24.2
Loans and Allowance for Credit Losses
6 Months Ended
Jun. 30, 2024
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 and Southeast regions of the United States. Old National manages concentrations of credit exposure by industry, product, geography, client relationship, and loan size.
Old National has loan participations, which qualify as participating interests, with other financial institutions. At June 30, 2024, these loans totaled $3.5 billion, of which $1.6 billion had been sold to other financial institutions and $1.9 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.
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:
Balance Sheet
Line Item
Portfolio
Segment
Reclassifications
Portfolio
Segment After
Reclassifications
(dollars in thousands)
June 30, 2024
Commercial (1)
$10,332,631 $(230,404)$10,102,227 
Commercial real estate16,016,958 (175,614)15,841,344 
BBCCN/A406,018 406,018 
Residential real estate6,894,957  6,894,957 
Consumer2,905,967 (2,905,967)N/A
IndirectN/A1,101,585 1,101,585 
DirectN/A429,426 429,426 
Home equityN/A1,374,956 1,374,956 
Total loans (2)
$36,150,513 $ $36,150,513 
Allowance for credit losses on loans(366,335) (366,335)
Net loans$35,784,178 $ $35,784,178 
December 31, 2023
Commercial (1)
$9,512,230 $(232,764)$9,279,466 
Commercial real estate14,140,629 (169,058)13,971,571 
BBCCN/A401,822 401,822 
Residential real estate6,699,443 — 6,699,443 
Consumer2,639,625 (2,639,625)N/A
IndirectN/A1,050,982 1,050,982 
DirectN/A523,172 523,172 
Home equityN/A1,065,471 1,065,471 
Total loans (2)
$32,991,927 $— $32,991,927 
Allowance for credit losses on loans(307,610)— (307,610)
Net loans$32,684,317 $— $32,684,317 
(1)Includes direct finance leases of $157.2 million at June 30, 2024 and $169.7 million at December 31, 2023.
(2)    Includes unearned income of $199.7 million at June 30, 2024 and $93.7 million at December 31, 2023.
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 256%, Old National Bank’s applicable investor commercial real estate loans as a percentage of its Tier 1 capital plus the allowance for credit losses attributable to loans and leases remained below the regulatory guideline limit of 300% at June 30, 2024.
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 such changes as 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 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 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.
Home Equity
Home equity loans are generally secured by 1-4 family residences that are owner-occupied. Old National has established 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 monitoring of updated borrower credit scores.
Allowance for Credit Losses
Loans
Credit loss assumptions used when computing the level of expected credit losses 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. 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, recent instability in the banking sector, global military conflicts, 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
Charge-offsRecoveriesProvision
for Loan
Losses
Balance at
End of
Period
Three Months Ended June 30, 2024   
Commercial$123,437 $14,593 $(9,927)$462 $9,895 $138,460 
Commercial real estate160,640 8,483 (3,101)542 23,347 189,911 
BBCC3,163  (935)230 439 2,897 
Residential real estate21,899 134  762 340 23,135 
Indirect1,218  (1,084)335 764 1,233 
Direct2,952 59 (1,884)565 1,439 3,131 
Home equity6,404 653 (110)100 521 7,568 
Total$319,713 $23,922 $(17,041)$2,996 $36,745 $366,335 
Three Months Ended June 30, 2023
Commercial$125,768 $— $(8,331)$1,814 $8,152 $127,403 
Commercial real estate135,348 — (2,458)1,029 2,978 136,897 
BBCC2,316 — (94)31 523 2,776 
Residential real estate20,207 — (218)53 379 20,421 
Indirect1,434 — (402)612 (237)1,407 
Direct6,766 — (2,600)637 (48)4,755 
Home equity6,872 — (228)63 189 6,896 
Total$298,711 $— $(14,331)$4,239 $11,936 $300,555 
Six Months Ended June 30, 2024
Commercial$118,333 $14,593 $(13,586)$796 $18,324 $138,460 
Commercial real estate155,099 8,483 (9,742)1,577 34,494 189,911 
BBCC2,887  (1,011)248 773 2,897 
Residential real estate20,837 134  781 1,383 23,135 
Indirect1,236  (2,222)667 1,552 1,233 
Direct3,169 59 (4,312)1,052 3,163 3,131 
Home equity6,049 653 (188)145 909 7,568 
Total$307,610 $23,922 $(31,061)$5,266 $60,598 $366,335 
Six Months Ended June 30, 2023
Commercial$120,612 $— $(20,754)$2,097 $25,448 $127,403 
Commercial real estate138,244 — (3,647)1,292 1,008 136,897 
BBCC2,431 — (122)104 363 2,776 
Residential real estate21,916 — (241)125 (1,379)20,421 
Indirect1,532 — (1,599)1,024 450 1,407 
Direct12,116 — (5,838)1,218 (2,741)4,755 
Home equity6,820 — (310)130 256 6,896 
Total$303,671 $— $(32,511)$5,990 $23,405 $300,555 
The allowance for credit losses on loans at June 30, 2024 included $23.9 million of allowance for credit losses on acquired PCD loans established through acquisition accounting adjustments on or after the CapStar acquisition date.
In addition, the provision for credit losses on loans in the three and six months ended June 30, 2024 included $15.3 million to establish an allowance for credit losses on non-PCD loans acquired in the CapStar transaction. Accrued interest receivable on loans is excluded from the estimate of credit losses and totaled $181.9 million at June 30, 2024, compared to $169.8 million at December 31, 2023.
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:
Three Months Ended
June 30,
Six Months Ended
June 30,
(dollars in thousands)2024202320242023
Allowance for credit losses on unfunded loan commitments: 
Balance at beginning of period$26,264 $34,156 $31,226 $32,188 
Provision for credit losses on unfunded loan commitments
   acquired during the period
1,763 — 1,763 — 
Provision (release) for credit losses on unfunded loan
   commitments
(2,294)2,851 (7,256)4,819 
Balance at end of period$25,733 $37,007 $25,733 $37,007 
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:
Special Mention. Loans categorized as special mention 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 special mention, 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:
(dollars in thousands)Origination YearRevolving to Term
20242023202220212020PriorRevolvingTotal
June 30, 2024
Commercial:
Pass$961,949 $1,737,949 $1,427,702 $846,164 $498,959 $723,629 $2,575,617 $535,146 $9,307,115 
Special Mention29,482 48,989 63,401 14,828 31,286 37,827 123,628 26,188 375,629 
Classified:
Substandard33 42,972 61,074 51,522 44,581 25,824 77,158 37,828 340,992 
Nonaccrual 746 5,390 2,211 2,068 3,724 1,717 6,229 22,085 
Doubtful 14,074 12,549 5,394 621 565 13,679 9,524 56,406 
Total$991,464 $1,844,730 $1,570,116 $920,119 $577,515 $791,569 $2,791,799 $614,915 $10,102,227 
Commercial real estate:
Pass$1,104,612 $2,470,220 $4,029,061 $2,380,569 $1,428,952 $2,201,489 $157,382 $813,468 $14,585,753 
Special Mention43,020 37,176 126,490 121,150 32,022 85,827 29,199 102,141 577,025 
Classified:
Substandard13,274 17,657 128,097 71,232 52,180 161,256  53,886 497,582 
Nonaccrual 833 3,685 6,627 4,353 33,077  1,063 49,638 
Doubtful 5,365 714 35,473 25,491 42,037  22,266 131,346 
Total$1,160,906 $2,531,251 $4,288,047 $2,615,051 $1,542,998 $2,523,686 $186,581 $992,824 $15,841,344 
BBCC:
Pass$43,798 $85,992 $60,883 $38,834 $34,221 $36,947 $65,745 $17,236 $383,656 
Special Mention332 3,357 2,675 1,127 733 845 2,473 3,459 15,001 
Classified:
Substandard110 481 295 473 35 657 315 146 2,512 
Nonaccrual 85 726 454 108 983  825 3,181 
Doubtful 437 262 194 15 222  538 1,668 
Total$44,240 $90,352 $64,841 $41,082 $35,112 $39,654 $68,533 $22,204 $406,018 
Origination YearRevolving to Term
20232022202120202019PriorRevolvingTotal
December 31, 2023
Commercial:
Pass$1,826,289 $1,573,669 $985,964 $520,883 $450,911 $495,979 $2,051,985 $651,953 $8,557,633 
Special Mention20,038 90,031 19,953 36,906 25,756 47,357 89,765 44,348 374,154 
Classified:
Substandard27,271 41,164 27,990 37,618 10,461 29,981 72,703 56,716 303,904 
Nonaccrual32 7,034 — — 823 3,411 — 5,461 16,761 
Doubtful— 7,261 5,925 4,875 1,742 7,211 — — 27,014 
Total$1,873,630 $1,719,159 $1,039,832 $600,282 $489,693 $583,939 $2,214,453 $758,478 $9,279,466 
Commercial real estate:
Pass$2,177,841 $3,515,702 $2,563,638 $1,576,044 $1,010,351 $1,161,119 $103,332 $960,386 $13,068,413 
Special Mention69,648 69,946 68,708 27,059 52,107 95,896 3,893 64,730 451,987 
Classified:
Substandard26,638 56,423 21,401 28,983 61,186 49,558 — 48,760 292,949 
Nonaccrual— 21,919 10,706 1,975 1,634 8,632 — 1,400 46,266 
Doubtful5,360 429 30,897 2,306 37,777 35,187 — — 111,956 
Total$2,279,487 $3,664,419 $2,695,350 $1,636,367 $1,163,055 $1,350,392 $107,225 $1,075,276 $13,971,571 
BBCC:
Pass$81,102 $64,583 $44,307 $38,086 $27,557 $19,028 $68,807 $33,361 $376,831 
Special Mention— — 857 700 1,001 349 2,144 12,728 17,779 
Classified:
Substandard436 193 252 — — 604 15 1,006 2,506 
Nonaccrual— — 482 — 1,105 — 1,402 2,993 
Doubtful302 727 254 286 60 84 — — 1,713 
Total$81,840 $65,503 $46,152 $39,072 $28,622 $21,170 $70,966 $48,497 $401,822 
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)20242023202220212020PriorRevolvingTotal
June 30, 2024
Residential real estate:
Risk Rating:
Performing$211,657 $496,415 $1,502,442 $1,879,448 $1,642,226 $1,114,416 $67 $282 $6,846,953 
Nonperforming 1,924 8,019 5,535 3,797 28,729   48,004 
Total$211,657 $498,339 $1,510,461 $1,884,983 $1,646,023 $1,143,145 $67 $282 $6,894,957 
Indirect:
Risk Rating:
Performing$252,797 $341,949 $289,675 $125,544 $58,368 $28,872 $ $ $1,097,205 
Nonperforming33 720 1,451 1,342 407 427   4,380 
Total$252,830 $342,669 $291,126 $126,886 $58,775 $29,299 $ $ $1,101,585 
Direct:
Risk Rating:
Performing$25,512 $84,213 $66,009 $62,213 $24,375 $63,076 $96,462 $1,878 $423,738 
Nonperforming20 68 811 2,209 599 1,939 30 12 5,688 
Total$25,532 $84,281 $66,820 $64,422 $24,974 $65,015 $96,492 $1,890 $429,426 
Home equity:
Risk Rating:
Performing$ $ $265 $271 $36 $5,637 $1,323,339 $27,623 $1,357,171 
Nonperforming   124 249 5,989 1,935 9,488 17,785 
Total$ $ $265 $395 $285 $11,626 $1,325,274 $37,111 $1,374,956 
Origination YearRevolving to Term
20232022202120202019PriorRevolvingTotal
December 31, 2023
Residential real estate:
Risk Rating:
Performing$453,743 $1,508,671 $1,836,078 $1,705,131 $430,783 $722,987 $— $279 $6,657,672 
Nonperforming116 4,563 4,004 3,375 4,078 25,635 — — 41,771 
Total$453,859 $1,513,234 $1,840,082 $1,708,506 $434,861 $748,622 $— $279 $6,699,443 
Indirect:
Risk Rating:
Performing$393,369 $355,822 $162,735 $82,871 $37,967 $13,815 $— $196 $1,046,775 
Nonperforming372 1,472 1,207 547 318 291 — — 4,207 
Total$393,741 $357,294 $163,942 $83,418 $38,285 $14,106 $— $196 $1,050,982 
Direct:
Risk Rating:
Performing$109,372 $90,310 $92,491 $48,387 $29,659 $67,129 $75,080 $4,852 $517,280 
Nonperforming67 531 517 560 210 3,872 124 11 5,892 
Total$109,439 $90,841 $93,008 $48,947 $29,869 $71,001 $75,204 $4,863 $523,172 
Home equity:
Risk Rating:
Performing$290 $164 $160 $140 $679 $4,483 $1,019,389 $23,918 $1,049,223 
Nonperforming— 310 328 404 741 4,327 2,844 7,294 16,248 
Total$290 $474 $488 $544 $1,420 $8,810 $1,022,233 $31,212 $1,065,471 
The following table summarizes the gross charge-offs of loans by loan portfolio segment and origination year:
Origination Year
(dollars in thousands)20242023202220212020PriorRevolvingTotal
Three Months Ended June 30, 2024
Commercial$ $2,358 $6,149 $389 $43 $566 $422 $9,927 
Commercial real estate  23 468  2,610  3,101 
BBCC 605 153 35 112 30  935 
Residential real estate        
Indirect54 531 377 96 6 20  1,084 
Direct75 79 394 347 173 172 644 1,884 
Home equity     110  110 
Total gross charge-offs$129 $3,573 $7,096 $1,335 $334 $3,508 $1,066 $17,041 
Origination Year
20232022202120202019PriorRevolvingTotal
Three Months Ended June 30, 2023
Commercial$— $2,100 $5,931 $120 $— $— $180 $8,331 
Commercial real estate— — — — — 2,458 — 2,458 
BBCC— 47 — 47 — — — 94 
Residential real estate— — — — — 218 — 218 
Indirect10 164 124 48 16 40 — 402 
Direct— 430 588 172 414 195 801 2,600 
Home equity— — — — — 228 — 228 
Total gross charge-offs$10 $2,741 $6,643 $387 $430 $3,139 $981 $14,331 
Origination Year
20242023202220212020PriorRevolvingTotal
Six Months Ended June 30, 2024
Commercial$ $2,358 $9,630 $422 $51 $570 $555 $13,586 
Commercial real estate  23 2,644  7,075  9,742 
BBCC 605 229 35 112 30  1,011 
Residential real estate        
Indirect54 901 849 321 39 58  2,222 
Direct75 195 970 876 286 395 1,515 4,312 
Home equity   34  154  188 
Total gross charge-offs$129 $4,059 $11,701 $4,332 $488 $8,282 $2,070 $31,061 
Origination Year
20232022202120202019PriorRevolvingTotal
Six Months Ended June 30, 2023
Commercial$— $2,100 $11,161 $120 $6,789 $239 $345 $20,754 
Commercial real estate— 54 735 400 — 2,458 — 3,647 
BBCC— 47 28 47 — — — 122 
Residential real estate— — — — — 241 — 241 
Indirect10 678 554 141 127 89 — 1,599 
Direct— 901 1,382 458 741 390 1,966 5,838 
Home equity— — — — — 310 — 310 
Total gross charge-offs$10 $3,780 $13,860 $1,166 $7,657 $3,727 $2,311 $32,511 
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
June 30, 2024
Commercial$14,191 $6,151 $17,030 $37,372 $10,064,855 $10,102,227 
Commercial real estate9,442 16,022 41,146 66,610 15,774,734 15,841,344 
BBCC2,155 54 1,474 3,683 402,335 406,018 
Residential10,558 3,189 16,680 30,427 6,864,530 6,894,957 
Indirect6,550 1,928 846 9,324 1,092,261 1,101,585 
Direct4,578 1,341 3,238 9,157 420,269 429,426 
Home equity5,180 2,655 7,739 15,574 1,359,382 1,374,956 
Total$52,654 $31,340 $88,153 $172,147 $35,978,366 $36,150,513 
December 31, 2023
Commercial$16,128 $1,332 $4,861 $22,321 $9,257,145 $9,279,466 
Commercial real estate9,081 5,254 30,660 44,995 13,926,576 13,971,571 
BBCC1,368 134 977 2,479 399,343 401,822 
Residential12,358 367 15,249 27,974 6,671,469 6,699,443 
Indirect7,025 1,854 1,342 10,221 1,040,761 1,050,982 
Direct5,436 1,455 1,787 8,678 514,494 523,172 
Home equity7,791 2,347 6,659 16,797 1,048,674 1,065,471 
Total$59,187 $12,743 $61,535 $133,465 $32,858,462 $32,991,927 
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:
June 30, 2024December 31, 2023
(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$78,491 $27,448 $40 $43,775 $13,143 $242 
Commercial real estate180,984 29,225 744 158,222 24,507 585 
BBCC4,849   4,706 — 95 
Residential48,004  3,901 41,771 — — 
Indirect4,380  17 4,207 — 
Direct5,688  2 5,892 — 31 
Home equity17,785  547 16,248 — — 
Total$340,181 $56,673 $5,251 $274,821 $37,650 $961 
Interest income recognized on nonaccrual loans was insignificant during the three and six months ended June 30, 2024 and 2023.
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
June 30, 2024
Commercial$16,620 $32,984 $4,892 $11,429 $7,736 
Commercial real estate159,868 1,559 2,178  6,209 
BBCC3,411 1,129 100 208  
Residential48,004     
Indirect   4,380  
Direct2,903  6 384 30 
Home equity17,785     
Total loans$248,591 $35,672 $7,176 $16,401 $13,975 
December 31, 2023
Commercial$14,303 $24,729 $2,577 $280 $328 
Commercial real estate146,425 — 1,167 — 6,107 
BBCC3,522 794 — 390 — 
Residential41,771 — — — — 
Indirect— — — 4,207 — 
Direct4,727 366 29 
Home equity16,248 — — — — 
Total loans$226,996 $25,524 $3,747 $5,243 $6,464 
Financial Difficulty Modifications
Occasionally, Old National modifies loans to borrowers experiencing financial difficulty in the form of principal forgiveness, term extension, an other-than-insignificant payment delay, or interest rate reduction (or a combination thereof). When principal forgiveness is provided, the amount of forgiveness is charged-off against the allowance for credit losses on loans.
The following table presents the amortized cost basis of financial difficulty modifications that were modified for borrowers experiencing financial difficulty, by class of loans and type of modification:
(dollars in thousands)Term
Extension
Total
Class of
Loans
Three Months Ended June 30, 2024
Commercial$3,859 0.0 %
Commercial real estate58,232 0.4 %
Total$62,091 0.2 %
Three Months Ended June 30, 2023
Commercial$1,231 0.0 %
Commercial real estate12,449 0.1 %
Total$13,680 0.0 %
Six Months Ended June 30, 2024
Commercial$14,867 0.1 %
Commercial real estate73,406 0.5 %
Total$88,273 0.2 %
Six Months Ended June 30, 2023
Commercial$18,517 0.2 %
Commercial real estate19,280 0.1 %
Total$37,797 0.1 %
Old National closely monitors the performance of financial difficulty modifications to understand the effectiveness of its efforts. The following table presents the performance of financial difficulty modifications in the twelve months following modification:
(dollars in thousands)30-59 Days
Past Due
60-89 Days
Past Due
Past Due
90 Days or
More
Total
Past Due
CurrentTotal
Loans
June 30, 2024
Commercial$1,077 $2,813 $980 $4,870 $14,866 $19,736 
Commercial real estate8,854 5,077 27,017 40,948 72,083 113,031 
Total$9,931 $7,890 $27,997 $45,818 $86,949 $132,767 
June 30, 2023
Commercial$— $— $2,600 $2,600 $15,917 $18,517 
Commercial real estate— 5,537 — 5,537 13,743 19,280 
Total$— $5,537 $2,600 $8,137 $29,660 $37,797 
The following table summarizes the nature of the financial difficulty modifications by class of loans:
(dollars in thousands)Weighted-
Average
Term
Extension
(in months)
Three Months Ended June 30, 2024
Commercial10.0
Commercial real estate10.6
Total10.6
Three Months Ended June 30, 2023
Commercial7.0
Commercial real estate6.0
Total6.1
Six Months Ended June 30, 2024
Commercial9.9
Commercial real estate9.2
Total9.3
Six Months Ended June 30, 2023
Commercial6.8
Commercial real estate5.8
Total6.3
During the three and six months ended June 30, 2024, there were payment defaults on $27.0 million of loans to borrowers whose loans were modified due to financial difficulties within the previous twelve months. The payment defaults did not materially impact the allowance for credit losses on loans. There were no payment defaults during the three and six months ended June 30, 2023 on loans that had been modified within the previous twelve months.
Old National had not committed to lend any material additional funds to the borrowers whose loans were modified due to financial difficulties at June 30, 2024 or December 31, 2023.
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)
CapStar (1)
Purchase price of loans at acquisition$613,494 
Allowance for credit losses at acquisition23,922 
Non-credit discount/(premium) at acquisition41,886 
Par value of acquired loans at acquisition$679,302 
(1)Old National acquired CapStar effective April 1, 2024.