![]() | |||||
Old National Bancorp (NASDAQ: ONB) reports 4Q23 net income applicable to common shares of $128.4 million, diluted EPS of $0.44; $134.6 million and $0.46 on an adjusted1 basis, respectively. Full-year net income applicable to common shares of $565.9 million, diluted EPS of $1.94; $599.2 million and $2.05 on an adjusted1 basis, respectively. | ||
"Old National finished 2023 with strong reported results and record performance on an adjusted basis for EPS, return on average tangible equity and efficiency ratio. Tangible book value per share grew by 17% year-over-year and, when combined with a 3.7% average dividend yield, provided shareholders with a strong return for the year," said CEO Jim Ryan. "Our peer-leading deposit franchise, disciplined loan growth, strong credit quality, well-managed expenses, and dedicated team members who are committed to our clients and communities drove these outstanding results." "As planned, Mike Scudder will retire as Executive Chairman of Old National Bancorp at the end of January. I want to thank Mike for his 38 combined years of outstanding leadership and dedication to First Midwest and Old National. His contributions to the board were invaluable as we completed our transformational partnership." | ||
| Net Income | •Net income applicable to common shares of $128.4 million; adjusted net income applicable to common shares1 of $134.6 million | ||||
•Earnings per diluted common share ("EPS") of $0.44; adjusted EPS1 of $0.46 | |||||
| Net Interest Income/NIM | •Net interest income on a fully taxable equivalent basis1 of $370.5 million | ||||
•Net interest margin on a fully taxable equivalent basis1 ("NIM") of 3.39%, down 10 basis points ("bps") | |||||
| Operating Performance | •Pre-provision net revenue1 (“PPNR”) of $186.4 million; adjusted PPNR1 of $194.6 million | ||||
•Noninterest expense of $284.2 million; adjusted noninterest expense1 of $255.2 million | |||||
•Efficiency ratio1 of 59.0%; adjusted efficiency ratio1 of 53.8% | |||||
| Deposits and Funding | •Period-end total deposits of $37.2 billion, consistent with September 30, 2023; core deposits up 0.4% | ||||
•Granular low-cost deposit franchise; total deposit costs of 185 bps and a cycle to date (2Q22-4Q23) total deposit beta of 35% (interest-bearing deposit beta of 47%) | |||||
| Loans and Credit Quality | •End-of-period total loans3 of $33.0 billion, up 1.0% | ||||
•Provision for credit losses4 ("provision") of $11.6 million | |||||
•Net charge-offs of $9.7 million, or 12 bps of average loans; 3 bps excluding purchased credit deteriorated ("PCD") loans that had an allowance at acquisition | |||||
•30+ day delinquencies of 0.22% and non-performing loans of 0.83% of total loans | |||||
| Return Profile & Capital | •Return on average tangible common equity1 of 18.1%; adjusted return on average tangible common equity1 of 19.0% | ||||
| Notable Items | •$21.6 million pre-tax gain on sale of Visa Class B restricted shares •$19.1 million pre-tax FDIC special assessment •$9.9 million of pre-tax merger-related and other charges | ||||
| CONTACTS: | ||||||||
| Media: Kathy Schoettlin | Investors: Lynell Durchholz | |||||||
| (812) 465-7269 | (812) 464-1366 | |||||||
Kathy.Schoettlin@oldnational.com | Lynell.Durchholz@oldnational.com | |||||||
| Financial Highlights (unaudited) | ||||||||||||||||||||||||||
| ($ and shares in thousands, except per share data) | ||||||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | December 31, | December 31, | ||||||||||||||||||||
| 2023 | 2023 | 2023 | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Income Statement | ||||||||||||||||||||||||||
| Net interest income | $ | 364,408 | $ | 375,086 | $ | 382,171 | $ | 381,488 | $ | 391,090 | $ | 1,503,153 | $ | 1,327,936 | ||||||||||||
FTE adjustment1,2 | 6,100 | 5,837 | 5,825 | 5,666 | 5,378 | 23,428 | 18,414 | |||||||||||||||||||
Net interest income - tax equivalent basis3 | 370,508 | 380,923 | 387,996 | 387,154 | 396,468 | 1,526,581 | 1,346,350 | |||||||||||||||||||
| Provision for credit losses | 11,595 | 19,068 | 14,787 | 13,437 | 11,408 | 58,887 | 144,799 | |||||||||||||||||||
| Noninterest income | 100,094 | 80,938 | 81,629 | 70,681 | 165,037 | 333,342 | 399,779 | |||||||||||||||||||
Noninterest expense3 | 284,235 | 244,776 | 246,584 | 250,711 | 282,675 | 1,026,306 | 1,038,183 | |||||||||||||||||||
| Net income available to common shareholders | $ | 128,446 | $ | 143,842 | $ | 151,003 | $ | 142,566 | $ | 196,701 | $ | 565,857 | $ | 414,169 | ||||||||||||
| Per Common Share Data | ||||||||||||||||||||||||||
| Weighted average diluted shares | 292,029 | 291,717 | 291,266 | 292,756 | 293,131 | 291,855 | 276,688 | |||||||||||||||||||
| EPS, diluted | $ | 0.44 | $ | 0.49 | $ | 0.52 | $ | 0.49 | $ | 0.67 | $ | 1.94 | $ | 1.50 | ||||||||||||
| Cash dividends | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.56 | 0.56 | |||||||||||||||||||
Dividend payout ratio2 | 32 | % | 29 | % | 27 | % | 29 | % | 21 | % | 29 | % | 37 | % | ||||||||||||
| Book value | $ | 18.18 | $ | 17.07 | $ | 17.25 | $ | 17.24 | $ | 16.68 | $ | 18.18 | $ | 16.68 | ||||||||||||
| Stock price | 16.89 | 14.54 | 13.94 | 14.42 | 17.98 | 16.89 | 17.98 | |||||||||||||||||||
Tangible book value3 | 11.00 | 9.87 | 10.03 | 9.98 | 9.42 | 11.00 | 9.42 | |||||||||||||||||||
| Performance Ratios | ||||||||||||||||||||||||||
| ROAA | 1.09 | % | 1.22 | % | 1.29 | % | 1.25 | % | 1.74 | % | 1.21 | % | 0.99 | % | ||||||||||||
| ROAE | 10.2 | % | 11.4 | % | 12.0 | % | 11.6 | % | 16.8 | % | 11.3 | % | 8.9 | % | ||||||||||||
ROATCE3 | 18.1 | % | 20.2 | % | 21.4 | % | 21.0 | % | 31.5 | % | 20.2 | % | 16.3 | % | ||||||||||||
| NIM (FTE) | 3.39 | % | 3.49 | % | 3.60 | % | 3.69 | % | 3.85 | % | 3.54 | % | 3.47 | % | ||||||||||||
Efficiency ratio3 | 59.0 | % | 51.7 | % | 51.2 | % | 52.8 | % | 49.1 | % | 53.7 | % | 58.0 | % | ||||||||||||
| NCOs to average loans | 0.12 | % | 0.24 | % | 0.13 | % | 0.21 | % | 0.05 | % | 0.17 | % | 0.06 | % | ||||||||||||
| ACL on loans to EOP loans | 0.93 | % | 0.93 | % | 0.93 | % | 0.94 | % | 0.98 | % | 0.93 | % | 0.98 | % | ||||||||||||
ACL5 to EOP loans | 1.03 | % | 1.03 | % | 1.04 | % | 1.05 | % | 1.08 | % | 1.03 | % | 1.08 | % | ||||||||||||
| NPLs to EOP loans | 0.83 | % | 0.80 | % | 0.91 | % | 0.74 | % | 0.81 | % | 0.83 | % | 0.81 | % | ||||||||||||
| Balance Sheet (EOP) | ||||||||||||||||||||||||||
| Total loans | $ | 32,991,927 | $ | 32,577,834 | $ | 32,432,473 | $ | 31,822,374 | $ | 31,123,641 | $ | 32,991,927 | $ | 31,123,641 | ||||||||||||
| Total assets | 49,089,836 | 49,059,448 | 48,496,755 | 47,842,644 | 46,763,372 | 49,089,836 | 46,763,372 | |||||||||||||||||||
| Total deposits | 37,235,180 | 37,252,676 | 36,231,315 | 34,917,792 | 35,000,830 | 37,235,180 | 35,000,830 | |||||||||||||||||||
| Total borrowed funds | 5,331,147 | 5,556,010 | 6,034,008 | 6,740,454 | 5,586,314 | 5,331,147 | 5,586,314 | |||||||||||||||||||
| Total shareholders' equity | 5,562,900 | 5,239,537 | 5,292,095 | 5,277,426 | 5,128,595 | 5,562,900 | 5,128,595 | |||||||||||||||||||
| Capital Ratios | ||||||||||||||||||||||||||
| Risk-based capital ratios (EOP): | ||||||||||||||||||||||||||
| Tier 1 common equity | 10.70 | % | 10.41 | % | 10.14 | % | 9.98 | % | 10.03 | % | 10.70 | % | 10.03 | % | ||||||||||||
| Tier 1 capital | 11.35 | % | 11.06 | % | 10.79 | % | 10.64 | % | 10.71 | % | 11.35 | % | 10.71 | % | ||||||||||||
| Total capital | 12.64 | % | 12.32 | % | 12.14 | % | 11.96 | % | 12.02 | % | 12.64 | % | 12.02 | % | ||||||||||||
| Leverage ratio (average assets) | 8.83 | % | 8.70 | % | 8.59 | % | 8.53 | % | 8.52 | % | 8.83 | % | 8.52 | % | ||||||||||||
Equity to assets (averages)4 | 10.81 | % | 10.88 | % | 10.96 | % | 11.00 | % | 10.70 | % | 10.91 | % | 11.23 | % | ||||||||||||
TCE to TA3 | 6.85 | % | 6.15 | % | 6.33 | % | 6.37 | % | 6.18 | % | 6.85 | % | 6.18 | % | ||||||||||||
| Nonfinancial Data | ||||||||||||||||||||||||||
| Full-time equivalent employees | 3,940 | 3,981 | 4,021 | 4,023 | 3,967 | 3,940 | 3,967 | |||||||||||||||||||
| Banking centers | 258 | 257 | 256 | 256 | 263 | 258 | 263 | |||||||||||||||||||
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. December 31, 2023 capital ratios are preliminary. | ||||||||||||||||||||||||||
4 Includes the allowance for credit losses on loans and unfunded commitments. | ||||||||||||||||||||||||||
| FTE - Fully taxable equivalent basis ROAA - Return on average assets ROAE - Return on average equity ROATCE - Return on average tangible common equity | ||||||||||||||||||||||||||
| NCOs - Net Charge-offs ALL - Allowance for loan losses ACL - Allowance for Credit Losses EOP - End of period actual balances NPLs - Non-performing Loans TCE - Tangible common equity TA - Tangible assets | ||||||||||||||||||||||||||
| Income Statement (unaudited) | ||||||||||||||||||||||||||
| ($ and shares in thousands, except per share data) | ||||||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | December 31, | December 31, | ||||||||||||||||||||
| 2023 | 2023 | 2023 | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Interest income | $ | 589,751 | $ | 576,519 | $ | 544,902 | $ | 495,649 | $ | 457,821 | $ | 2,206,821 | $ | 1,454,202 | ||||||||||||
| Less: interest expense | 225,343 | 201,433 | 162,731 | 114,161 | 66,731 | 703,668 | 126,266 | |||||||||||||||||||
| Net interest income | 364,408 | 375,086 | 382,171 | 381,488 | 391,090 | 1,503,153 | 1,327,936 | |||||||||||||||||||
| Provision for credit losses | 11,595 | 19,068 | 14,787 | 13,437 | 11,408 | 58,887 | 144,799 | |||||||||||||||||||
| Net interest income after provision for credit losses | 352,813 | 356,018 | 367,384 | 368,051 | 379,682 | 1,444,266 | 1,183,137 | |||||||||||||||||||
| Wealth and investment services fees | 27,656 | 26,687 | 26,521 | 26,920 | 25,668 | 107,784 | 100,851 | |||||||||||||||||||
| Service charges on deposit accounts | 18,667 | 18,524 | 17,751 | 17,003 | 18,109 | 71,945 | 72,501 | |||||||||||||||||||
| Debit card and ATM fees | 10,700 | 10,818 | 10,653 | 9,982 | 10,798 | 42,153 | 40,227 | |||||||||||||||||||
| Mortgage banking revenue | 3,691 | 5,063 | 4,165 | 3,400 | 3,888 | 16,319 | 23,015 | |||||||||||||||||||
| Capital markets income | 5,416 | 5,891 | 6,173 | 6,939 | 5,377 | 24,419 | 25,986 | |||||||||||||||||||
| Company-owned life insurance | 3,773 | 3,740 | 4,698 | 3,186 | 3,108 | 15,397 | 14,564 | |||||||||||||||||||
| Gain on sale of Visa Class B restricted shares | 21,635 | — | — | — | — | 21,635 | — | |||||||||||||||||||
| Gain on sale of health savings accounts | — | — | — | — | 90,673 | — | 90,673 | |||||||||||||||||||
| Other income | 9,381 | 10,456 | 11,651 | 8,467 | 7,589 | 39,955 | 32,050 | |||||||||||||||||||
| Gains (losses) on sales of debt securities | (825) | (241) | 17 | (5,216) | (173) | (6,265) | (88) | |||||||||||||||||||
| Total noninterest income | 100,094 | 80,938 | 81,629 | 70,681 | 165,037 | 333,342 | 399,779 | |||||||||||||||||||
| Salaries and employee benefits | 141,649 | 131,541 | 135,810 | 137,364 | 142,459 | 546,364 | 575,626 | |||||||||||||||||||
| Occupancy | 26,514 | 25,795 | 26,085 | 28,282 | 26,488 | 106,676 | 100,421 | |||||||||||||||||||
| Equipment | 8,769 | 8,284 | 7,721 | 7,389 | 7,591 | 32,163 | 27,637 | |||||||||||||||||||
| Marketing | 10,813 | 9,448 | 9,833 | 9,417 | 8,508 | 39,511 | 32,264 | |||||||||||||||||||
| Technology | 20,493 | 20,592 | 20,056 | 19,202 | 19,951 | 80,343 | 84,865 | |||||||||||||||||||
| Communication | 4,212 | 4,075 | 4,232 | 4,461 | 4,159 | 16,980 | 18,846 | |||||||||||||||||||
| Professional fees | 8,250 | 5,956 | 6,397 | 6,732 | 6,360 | 27,335 | 39,046 | |||||||||||||||||||
| FDIC assessment | 27,702 | 9,000 | 9,624 | 10,404 | 5,809 | 56,730 | 19,332 | |||||||||||||||||||
| Amortization of intangibles | 5,869 | 6,040 | 6,060 | 6,186 | 6,787 | 24,155 | 25,857 | |||||||||||||||||||
| Amortization of tax credit investments | 7,200 | 2,644 | 2,762 | 2,761 | 5,258 | 15,367 | 10,961 | |||||||||||||||||||
| Property optimization | — | — | 242 | 1,317 | 26,818 | 1,559 | 26,818 | |||||||||||||||||||
| Other expense | 22,764 | 21,401 | 17,762 | 17,196 | 22,487 | 79,123 | 76,510 | |||||||||||||||||||
| Total noninterest expense | 284,235 | 244,776 | 246,584 | 250,711 | 282,675 | 1,026,306 | 1,038,183 | |||||||||||||||||||
| Income before income taxes | 168,672 | 192,180 | 202,429 | 188,021 | 262,044 | 751,302 | 544,733 | |||||||||||||||||||
| Income tax expense | 36,192 | 44,304 | 47,393 | 41,421 | 61,309 | 169,310 | 116,446 | |||||||||||||||||||
| Net income | $ | 132,480 | $ | 147,876 | $ | 155,036 | $ | 146,600 | $ | 200,735 | $ | 581,992 | $ | 428,287 | ||||||||||||
| Preferred dividends | (4,034) | (4,034) | (4,033) | (4,034) | (4,034) | (16,135) | (14,118) | |||||||||||||||||||
| Net income applicable to common shares | $ | 128,446 | $ | 143,842 | $ | 151,003 | $ | 142,566 | $ | 196,701 | $ | 565,857 | $ | 414,169 | ||||||||||||
| EPS, diluted | $ | 0.44 | $ | 0.49 | $ | 0.52 | $ | 0.49 | $ | 0.67 | $ | 1.94 | $ | 1.50 | ||||||||||||
| Weighted Average Common Shares Outstanding | ||||||||||||||||||||||||||
| Basic | 290,701 | 290,648 | 290,559 | 291,088 | 291,012 | 290,748 | 275,179 | |||||||||||||||||||
| Diluted | 292,029 | 291,717 | 291,266 | 292,756 | 293,131 | 291,855 | 276,688 | |||||||||||||||||||
| Common shares outstanding (EOP) | 292,655 | 292,586 | 292,597 | 291,922 | 292,903 | 292,655 | 292,903 | |||||||||||||||||||
| End of Period Balance Sheet (unaudited) | |||||||||||||||||
| ($ in thousands) | |||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | |||||||||||||
| 2023 | 2023 | 2023 | 2023 | 2022 | |||||||||||||
| Assets | |||||||||||||||||
| Cash and due from banks | $ | 430,866 | $ | 381,343 | $ | 473,023 | $ | 386,879 | $ | 453,432 | |||||||
| Money market and other interest-earnings investments | 744,192 | 1,282,087 | 724,863 | 727,056 | 274,980 | ||||||||||||
| Investments: | |||||||||||||||||
| Treasury and government-sponsored agencies | 2,453,949 | 2,515,249 | 2,309,285 | 2,236,412 | 2,195,175 | ||||||||||||
| Mortgage-backed securities | 5,245,691 | 4,906,290 | 5,168,458 | 5,395,680 | 5,476,719 | ||||||||||||
| States and political subdivisions | 1,693,819 | 1,705,200 | 1,760,725 | 1,785,073 | 1,827,164 | ||||||||||||
| Other securities | 779,049 | 751,404 | 802,323 | 826,575 | 730,476 | ||||||||||||
| Total investments | 10,172,508 | 9,878,143 | 10,040,791 | 10,243,740 | 10,229,534 | ||||||||||||
| Loans held-for-sale, at fair value | 32,006 | 122,033 | 114,369 | 10,584 | 11,926 | ||||||||||||
| Loans: | |||||||||||||||||
| Commercial | 9,512,230 | 9,333,448 | 9,698,241 | 9,751,875 | 9,508,904 | ||||||||||||
| Commercial and agriculture real estate | 14,140,629 | 13,916,221 | 13,450,209 | 12,908,380 | 12,457,070 | ||||||||||||
| Residential real estate | 6,699,443 | 6,696,288 | 6,684,480 | 6,568,666 | 6,460,441 | ||||||||||||
| Consumer | 2,639,625 | 2,631,877 | 2,599,543 | 2,593,453 | 2,697,226 | ||||||||||||
| Total loans | 32,991,927 | 32,577,834 | 32,432,473 | 31,822,374 | 31,123,641 | ||||||||||||
| Allowance for credit losses on loans | (307,610) | (303,982) | (300,555) | (298,711) | (303,671) | ||||||||||||
| Premises and equipment, net | 565,396 | 565,607 | 564,299 | 566,758 | 557,307 | ||||||||||||
| Goodwill and other intangible assets | 2,100,966 | 2,106,835 | 2,112,875 | 2,118,935 | 2,125,121 | ||||||||||||
| Company-owned life insurance | 767,902 | 774,517 | 771,753 | 770,471 | 768,552 | ||||||||||||
| Accrued interest receivable and other assets | 1,591,683 | 1,675,031 | 1,562,864 | 1,494,558 | 1,522,550 | ||||||||||||
| Total assets | $ | 49,089,836 | $ | 49,059,448 | $ | 48,496,755 | $ | 47,842,644 | $ | 46,763,372 | |||||||
| Liabilities and Equity | |||||||||||||||||
| Noninterest-bearing demand deposits | $ | 9,664,247 | $ | 10,091,352 | $ | 10,532,838 | $ | 10,995,083 | $ | 11,930,798 | |||||||
| Interest-bearing: | |||||||||||||||||
| Checking and NOW accounts | 7,331,487 | 7,495,417 | 7,654,202 | 7,903,520 | 8,340,955 | ||||||||||||
| Savings accounts | 5,099,186 | 5,296,985 | 5,578,323 | 6,030,255 | 6,326,158 | ||||||||||||
| Money market accounts | 9,561,116 | 8,793,218 | 7,200,288 | 5,867,239 | 5,389,139 | ||||||||||||
| Other time deposits | 4,565,137 | 4,398,182 | 4,012,813 | 3,361,979 | 2,775,991 | ||||||||||||
| Total core deposits | 36,221,173 | 36,075,154 | 34,978,464 | 34,158,076 | 34,763,041 | ||||||||||||
| Brokered deposits | 1,014,007 | 1,177,522 | 1,252,851 | 759,716 | 237,789 | ||||||||||||
| Total deposits | 37,235,180 | 37,252,676 | 36,231,315 | 34,917,792 | 35,000,830 | ||||||||||||
| Federal funds purchased and interbank borrowings | 390 | 918 | 136,060 | 618,955 | 581,489 | ||||||||||||
| Securities sold under agreements to repurchase | 285,206 | 279,061 | 311,447 | 393,018 | 432,804 | ||||||||||||
| Federal Home Loan Bank advances | 4,280,681 | 4,412,576 | 4,771,183 | 4,981,612 | 3,829,018 | ||||||||||||
| Other borrowings | 764,870 | 863,455 | 815,318 | 746,869 | 743,003 | ||||||||||||
| Total borrowed funds | 5,331,147 | 5,556,010 | 6,034,008 | 6,740,454 | 5,586,314 | ||||||||||||
| Accrued expenses and other liabilities | 960,609 | 1,011,225 | 939,337 | 906,972 | 1,047,633 | ||||||||||||
| Total liabilities | 43,526,936 | 43,819,911 | 43,204,660 | 42,565,218 | 41,634,777 | ||||||||||||
| Preferred stock, common stock, surplus, and retained earnings | 6,301,709 | 6,208,352 | 6,100,728 | 5,985,784 | 5,915,017 | ||||||||||||
| Accumulated other comprehensive income (loss), net of tax | (738,809) | (968,815) | (808,633) | (708,358) | (786,422) | ||||||||||||
| Total shareholders' equity | 5,562,900 | 5,239,537 | 5,292,095 | 5,277,426 | 5,128,595 | ||||||||||||
| Total liabilities and shareholders' equity | $ | 49,089,836 | $ | 49,059,448 | $ | 48,496,755 | $ | 47,842,644 | $ | 46,763,372 | |||||||
| Average Balance Sheet and Interest Rates (unaudited) | ||||||||||||||||||||||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||||||||||||||||
| Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||||||||||||
| December 31, 2023 | September 30, 2023 | December 31, 2022 | ||||||||||||||||||||||||||||||||||||
| Average | Income1/ | Yield/ | Average | Income1/ | Yield/ | Average | Income1/ | Yield/ | ||||||||||||||||||||||||||||||
| Earning Assets: | Balance | Expense | Rate | Balance | Expense | Rate | Balance | Expense | Rate | |||||||||||||||||||||||||||||
| Money market and other interest-earning investments | $ | 1,094,196 | $ | 14,425 | 5.23 | % | $ | 980,813 | $ | 13,194 | 5.34 | % | $ | 324,801 | $ | (259) | (0.32) | % | ||||||||||||||||||||
| Investments: | ||||||||||||||||||||||||||||||||||||||
| Treasury and government-sponsored agencies | 2,490,793 | 25,848 | 4.15 | % | 2,376,864 | 23,037 | 3.88 | % | 2,151,746 | 14,683 | 2.73 | % | ||||||||||||||||||||||||||
| Mortgage-backed securities | 4,913,151 | 34,209 | 2.79 | % | 5,079,091 | 33,237 | 2.62 | % | 5,470,753 | 35,344 | 2.58 | % | ||||||||||||||||||||||||||
| States and political subdivisions | 1,686,119 | 14,541 | 3.45 | % | 1,737,037 | 14,220 | 3.27 | % | 1,818,431 | 14,849 | 3.27 | % | ||||||||||||||||||||||||||
| Other securities | 749,697 | 10,440 | 5.57 | % | 793,196 | 10,127 | 5.11 | % | 702,730 | 7,741 | 4.41 | % | ||||||||||||||||||||||||||
| Total investments | 9,839,760 | 85,038 | 3.46 | % | 9,986,188 | 80,621 | 3.23 | % | 10,143,660 | 72,617 | 2.86 | % | ||||||||||||||||||||||||||
Loans:2 | ||||||||||||||||||||||||||||||||||||||
| Commercial | 9,351,344 | 163,921 | 7.01 | % | 9,612,102 | 163,869 | 6.82 | % | 9,330,906 | 132,711 | 5.69 | % | ||||||||||||||||||||||||||
| Commercial and agriculture real estate | 14,074,908 | 226,716 | 6.44 | % | 13,711,156 | 219,575 | 6.41 | % | 12,317,057 | 161,766 | 5.25 | % | ||||||||||||||||||||||||||
| Residential real estate loans | 6,706,425 | 62,054 | 3.70 | % | 6,712,269 | 62,775 | 3.74 | % | 6,373,819 | 59,532 | 3.74 | % | ||||||||||||||||||||||||||
| Consumer | 2,634,650 | 43,697 | 6.58 | % | 2,614,928 | 42,322 | 6.42 | % | 2,716,452 | 36,832 | 5.38 | % | ||||||||||||||||||||||||||
| Total loans | 32,767,327 | 496,388 | 6.06 | % | 32,650,455 | 488,541 | 5.98 | % | 30,738,234 | 390,841 | 5.08 | % | ||||||||||||||||||||||||||
| Total earning assets | $ | 43,701,283 | $ | 595,851 | 5.45 | % | $ | 43,617,456 | $ | 582,356 | 5.34 | % | $ | 41,206,695 | $ | 463,199 | 4.49 | % | ||||||||||||||||||||
| Less: Allowance for credit losses on loans | (304,195) | (300,071) | (303,009) | |||||||||||||||||||||||||||||||||||
| Non-earning Assets: | ||||||||||||||||||||||||||||||||||||||
| Cash and due from banks | $ | 415,266 | $ | 382,755 | $ | 368,874 | ||||||||||||||||||||||||||||||||
| Other assets | 5,027,892 | 4,960,383 | 4,861,247 | |||||||||||||||||||||||||||||||||||
| Total assets | $ | 48,840,246 | $ | 48,660,523 | $ | 46,133,807 | ||||||||||||||||||||||||||||||||
| Interest-Bearing Liabilities: | ||||||||||||||||||||||||||||||||||||||
| Checking and NOW accounts | $ | 7,280,268 | $ | 25,015 | 1.36 | % | $ | 7,515,439 | $ | 25,531 | 1.35 | % | $ | 8,482,651 | $ | 13,189 | 0.62 | % | ||||||||||||||||||||
| Savings accounts | 5,184,712 | 5,196 | 0.40 | % | 5,414,775 | 4,268 | 0.31 | % | 6,482,369 | 1,558 | 0.10 | % | ||||||||||||||||||||||||||
| Money market accounts | 9,244,117 | 85,717 | 3.68 | % | 7,979,999 | 65,549 | 3.26 | % | 5,382,254 | 8,091 | 0.60 | % | ||||||||||||||||||||||||||
| Other time deposits | 4,516,432 | 44,396 | 3.90 | % | 4,229,692 | 37,110 | 3.48 | % | 2,540,619 | 5,688 | 0.89 | % | ||||||||||||||||||||||||||
| Total interest-bearing core deposits | 26,225,529 | 160,324 | 2.43 | % | 25,139,905 | 132,458 | 2.09 | % | 22,887,893 | 28,526 | 0.49 | % | ||||||||||||||||||||||||||
| Brokered deposits | 1,012,647 | 13,041 | 5.11 | % | 1,183,228 | 14,970 | 5.02 | % | 129,745 | 1,366 | 4.18 | % | ||||||||||||||||||||||||||
| Total interest-bearing deposits | 27,238,176 | 173,365 | 2.53 | % | 26,323,133 | 147,428 | 2.22 | % | 23,017,638 | 29,892 | 0.52 | % | ||||||||||||||||||||||||||
| Federal funds purchased and interbank borrowings | 620 | 8 | 5.12 | % | 62,921 | 910 | 5.74 | % | 475,431 | 4,299 | 3.59 | % | ||||||||||||||||||||||||||
| Securities sold under agreements to repurchase | 277,927 | 910 | 1.30 | % | 302,305 | 710 | 0.93 | % | 409,916 | 556 | 0.54 | % | ||||||||||||||||||||||||||
| Federal Home Loan Bank advances | 4,182,877 | 38,394 | 3.64 | % | 4,537,250 | 40,382 | 3.53 | % | 3,266,896 | 25,609 | 3.11 | % | ||||||||||||||||||||||||||
| Other borrowings | 869,644 | 12,666 | 5.78 | % | 841,307 | 12,003 | 5.66 | % | 753,401 | 6,375 | 3.36 | % | ||||||||||||||||||||||||||
| Total borrowed funds | 5,331,068 | 51,978 | 3.87 | % | 5,743,783 | 54,005 | 3.73 | % | 4,905,644 | 36,839 | 2.98 | % | ||||||||||||||||||||||||||
| Total interest-bearing liabilities | $ | 32,569,244 | $ | 225,343 | 2.74 | % | $ | 32,066,916 | $ | 201,433 | 2.49 | % | $ | 27,923,282 | $ | 66,731 | 0.95 | % | ||||||||||||||||||||
| Noninterest-Bearing Liabilities and Shareholders' Equity | ||||||||||||||||||||||||||||||||||||||
| Demand deposits | $ | 9,949,616 | $ | 10,338,267 | $ | 12,373,495 | ||||||||||||||||||||||||||||||||
| Other liabilities | 1,039,899 | 961,268 | 900,448 | |||||||||||||||||||||||||||||||||||
| Shareholders' equity | 5,281,487 | 5,294,072 | 4,936,582 | |||||||||||||||||||||||||||||||||||
| Total liabilities and shareholders' equity | $ | 48,840,246 | $ | 48,660,523 | $ | 46,133,807 | ||||||||||||||||||||||||||||||||
| Net interest rate spread | 2.71 | % | 2.85 | % | 3.54 | % | ||||||||||||||||||||||||||||||||
| Net interest margin (GAAP) | 3.34 | % | 3.44 | % | 3.80 | % | ||||||||||||||||||||||||||||||||
Net interest margin (FTE)3 | 3.39 | % | 3.49 | % | 3.85 | % | ||||||||||||||||||||||||||||||||
| FTE adjustment | $ | 6,100 | $ | 5,837 | $ | 5,378 | ||||||||||||||||||||||||||||||||
1 Interest income is reflected on a FTE. | ||||||||||||||||||||||||||||||||||||||
2 Includes loans held-for-sale. | ||||||||||||||||||||||||||||||||||||||
3 Represents a non-GAAP financial measure. Refer the "Non-GAAP Measures" table for reconciliations to GAAP financial measures. | ||||||||||||||||||||||||||||||||||||||
| Average Balance Sheet and Interest Rates (unaudited) | ||||||||||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||||
| Twelve Months Ended | Twelve Months Ended | |||||||||||||||||||||||||
| December 31, 2023 | December 31, 2022 | |||||||||||||||||||||||||
| Average | Income1/ | Yield/ | Average | Income1/ | Yield/ | |||||||||||||||||||||
| Earning Assets: | Balance | Expense | Rate | Balance | Expense | Rate | ||||||||||||||||||||
| Money market and other interest-earning investments | $ | 826,453 | $ | 39,683 | 4.80 | % | $ | 812,296 | $ | 2,814 | 0.35 | % | ||||||||||||||
| Investments: | ||||||||||||||||||||||||||
| Treasury and government-sponsored agencies | 2,322,792 | 84,771 | 3.65 | % | 2,290,229 | 47,932 | 2.09 | % | ||||||||||||||||||
| Mortgage-backed securities | 5,178,940 | 136,827 | 2.64 | % | 5,562,442 | 129,411 | 2.33 | % | ||||||||||||||||||
| States and political subdivisions | 1,749,722 | 57,847 | 3.31 | % | 1,805,433 | 57,688 | 3.20 | % | ||||||||||||||||||
| Other securities | 776,456 | 39,166 | 5.04 | % | 687,926 | 24,133 | 3.51 | % | ||||||||||||||||||
| Total investments | $ | 10,027,910 | $ | 318,611 | 3.18 | % | $ | 10,346,030 | $ | 259,164 | 2.50 | % | ||||||||||||||
Loans:2 | ||||||||||||||||||||||||||
| Commercial | 9,570,639 | 639,131 | 6.68 | % | 8,252,237 | 397,228 | 4.81 | % | ||||||||||||||||||
| Commercial and agriculture real estate | 13,405,946 | 825,053 | 6.15 | % | 11,147,967 | 489,499 | 4.39 | % | ||||||||||||||||||
| Residential real estate loans | 6,646,684 | 243,646 | 3.67 | % | 5,622,901 | 201,637 | 3.59 | % | ||||||||||||||||||
| Consumer | 2,618,098 | 164,125 | 6.27 | % | 2,570,355 | 122,274 | 4.76 | % | ||||||||||||||||||
| Total loans | 32,241,367 | 1,871,955 | 5.81 | % | 27,593,460 | 1,210,638 | 4.39 | % | ||||||||||||||||||
| Total earning assets | $ | 43,095,730 | $ | 2,230,249 | 5.18 | % | $ | 38,751,786 | $ | 1,472,616 | 3.80 | % | ||||||||||||||
| Less: Allowance for credit losses on loans | (302,486) | (261,534) | ||||||||||||||||||||||||
| Non-earning Assets: | ||||||||||||||||||||||||||
| Cash and due from banks | $ | 413,569 | $ | 355,391 | ||||||||||||||||||||||
| Other assets | 4,945,394 | 4,404,057 | ||||||||||||||||||||||||
| Total assets | $ | 48,152,207 | $ | 43,249,700 | ||||||||||||||||||||||
| Interest-Bearing Liabilities: | ||||||||||||||||||||||||||
| Checking and NOW accounts | $ | 7,664,183 | $ | 94,263 | 1.23 | % | $ | 8,104,844 | $ | 21,321 | 0.26 | % | ||||||||||||||
| Savings accounts | 5,638,766 | 14,941 | 0.26 | % | 6,342,697 | 3,367 | 0.05 | % | ||||||||||||||||||
| Money market accounts | 7,249,497 | 206,634 | 2.85 | % | 4,961,159 | 11,882 | 0.24 | % | ||||||||||||||||||
| Other time deposits | 3,875,984 | 123,428 | 3.18 | % | 2,312,935 | 10,801 | 0.47 | % | ||||||||||||||||||
| Total interest-bearing core deposits | 24,428,430 | 439,266 | 1.80 | % | 21,721,635 | 47,371 | 0.22 | % | ||||||||||||||||||
| Brokered deposits | 913,349 | 45,094 | 4.94 | % | 45,796 | 1,722 | 3.76 | % | ||||||||||||||||||
| Total interest-bearing deposits | 25,341,779 | 484,360 | 1.91 | % | 21,767,431 | 49,093 | 0.23 | % | ||||||||||||||||||
| Federal funds purchased and interbank borrowings | 229,386 | 11,412 | 4.98 | % | 151,243 | 5,021 | 3.32 | % | ||||||||||||||||||
| Securities sold under agreements to repurchase | 332,853 | 3,299 | 0.99 | % | 440,619 | 843 | 0.19 | % | ||||||||||||||||||
| Federal Home Loan Bank advances | 4,568,964 | 161,860 | 3.54 | % | 2,986,006 | 51,524 | 1.73 | % | ||||||||||||||||||
| Other borrowings | 822,471 | 42,737 | 5.20 | % | 619,659 | 19,785 | 3.19 | % | ||||||||||||||||||
| Total borrowed funds | 5,953,674 | 219,308 | 3.68 | % | 4,197,527 | 77,173 | 1.84 | % | ||||||||||||||||||
| Total interest-bearing liabilities | 31,295,453 | 703,668 | 2.25 | % | 25,964,958 | 126,266 | 0.49 | % | ||||||||||||||||||
| Noninterest-Bearing Liabilities and Shareholders' Equity | ||||||||||||||||||||||||||
| Demand deposits | $ | 10,633,806 | $ | 11,750,306 | ||||||||||||||||||||||
| Other liabilities | 968,635 | 676,940 | ||||||||||||||||||||||||
| Shareholders' equity | 5,254,313 | 4,857,496 | ||||||||||||||||||||||||
| Total liabilities and shareholders' equity | $ | 48,152,207 | $ | 43,249,700 | ||||||||||||||||||||||
| Net interest rate spread | 2.93 | % | 3.31 | % | ||||||||||||||||||||||
| Net interest margin (GAAP) | 0.00% | 3.49 | % | 3.43 | % | |||||||||||||||||||||
Net interest margin (FTE)3 | 3.54 | % | 3.47 | % | ||||||||||||||||||||||
| FTE adjustment | $ | 23,428 | $ | 18,414 | ||||||||||||||||||||||
1 Interest income is reflected on a FTE. | ||||||||||||||||||||||||||
2 Includes loans held-for-sale. | ||||||||||||||||||||||||||
3 Represents a non-GAAP financial measure. Refer the "Non-GAAP Measures" table for reconciliations to GAAP financial measures. | ||||||||||||||||||||||||||
| Asset Quality (EOP) (unaudited) | ||||||||||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | December 31, | December 31, | ||||||||||||||||||||
| 2023 | 2023 | 2023 | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Allowance for credit losses: | ||||||||||||||||||||||||||
| Beginning allowance for credit losses on loans | $ | 303,982 | $ | 300,555 | $ | 298,711 | $ | 303,671 | $ | 302,254 | $ | 303,671 | $ | 107,341 | ||||||||||||
| Allowance established for acquired PCD loans | — | — | — | — | — | — | 89,089 | |||||||||||||||||||
| Provision for credit losses on loans | 13,329 | 23,115 | 11,936 | 11,469 | 5,389 | 59,849 | 123,340 | |||||||||||||||||||
| Gross charge-offs | (13,202) | (22,750) | (14,331) | (18,180) | (7,081) | (68,463) | (27,281) | |||||||||||||||||||
| Gross recoveries | 3,501 | 3,062 | 4,239 | 1,751 | 3,109 | 12,553 | 11,182 | |||||||||||||||||||
| NCOs | (9,701) | (19,688) | (10,092) | (16,429) | (3,972) | (55,910) | (16,099) | |||||||||||||||||||
| Ending allowance for credit losses on loans | $ | 307,610 | $ | 303,982 | $ | 300,555 | $ | 298,711 | $ | 303,671 | $ | 307,610 | $ | 303,671 | ||||||||||||
| Beginning allowance for credit losses on unfunded commitments | $ | 32,960 | $ | 37,007 | $ | 34,156 | $ | 32,188 | $ | 26,169 | $ | 32,188 | $ | 10,879 | ||||||||||||
| Provision (release) for credit losses on unfunded commitments | (1,734) | (4,047) | 2,851 | 1,968 | 6,019 | (962) | 21,309 | |||||||||||||||||||
| Ending allowance for credit losses on unfunded commitments | $ | 31,226 | $ | 32,960 | $ | 37,007 | $ | 34,156 | $ | 32,188 | $ | 31,226 | $ | 32,188 | ||||||||||||
| Allowance for credit losses | $ | 338,836 | $ | 336,942 | $ | 337,562 | $ | 332,867 | $ | 335,859 | $ | 338,836 | $ | 335,859 | ||||||||||||
| Provision for credit losses on loans | $ | 13,329 | $ | 23,115 | $ | 11,936 | $ | 11,469 | $ | 5,389 | $ | 59,849 | $ | 123,340 | ||||||||||||
Provision (release) for credit losses on unfunded commitments1 | (1,734) | (4,047) | 2,851 | 1,968 | 6,019 | (962) | 21,309 | |||||||||||||||||||
Provision for credit losses1 | $ | 11,595 | $ | 19,068 | $ | 14,787 | $ | 13,437 | $ | 11,408 | $ | 58,887 | $ | 144,649 | ||||||||||||
NCOs / average loans2 | 0.12 | % | 0.24 | % | 0.13 | % | 0.21 | % | 0.05 | % | 0.17 | % | 0.06 | % | ||||||||||||
Average loans2 | $ | 32,752,406 | $ | 32,639,812 | $ | 32,251,242 | $ | 31,267,836 | $ | 30,732,473 | $ | 32,233,020 | $ | 27,582,530 | ||||||||||||
EOP loans2 | 32,991,927 | 32,577,834 | 32,432,473 | 31,822,374 | 31,123,641 | 32,991,927 | 31,123,641 | |||||||||||||||||||
ACL on loans / EOP loans2 | 0.93 | % | 0.93 | % | 0.93 | % | 0.94 | % | 0.98 | % | 0.93 | % | 0.98 | % | ||||||||||||
ACL / EOP loans2 | 1.03 | % | 1.03 | % | 1.04 | % | 1.05 | % | 1.08 | % | 1.03 | % | 1.08 | % | ||||||||||||
| Underperforming Assets: | ||||||||||||||||||||||||||
| Loans 90 days and over (still accruing) | $ | 961 | $ | 1,192 | $ | 303 | $ | 1,231 | $ | 2,650 | $ | 961 | $ | 2,650 | ||||||||||||
| NPLs: | ||||||||||||||||||||||||||
Nonaccrual loans3,4 | 274,821 | 261,346 | 295,509 | 234,337 | 238,178 | 274,821 | 238,178 | |||||||||||||||||||
TDRs still accruing4 | N/A | N/A | N/A | N/A | 15,313 | N/A | 15,313 | |||||||||||||||||||
| Total NPLs | 274,821 | 261,346 | 295,509 | 234,337 | 253,491 | 274,821 | 253,491 | |||||||||||||||||||
| Foreclosed assets | 9,434 | 9,761 | 9,824 | 10,817 | 10,845 | 9,434 | 10,845 | |||||||||||||||||||
| Total underperforming assets | $ | 285,216 | $ | 272,299 | $ | 305,636 | $ | 246,385 | $ | 266,986 | $ | 285,216 | $ | 266,986 | ||||||||||||
| Classified and Criticized Assets: | ||||||||||||||||||||||||||
Nonaccrual loans3 | $ | 274,821 | $ | 261,346 | $ | 295,509 | $ | 234,337 | $ | 238,178 | $ | 274,821 | $ | 238,178 | ||||||||||||
| Substandard loans (still accruing) | 599,358 | 563,427 | 524,709 | 570,229 | 504,657 | 599,358 | 504,657 | |||||||||||||||||||
| Loans 90 days and over (still accruing) | 961 | 1,192 | 303 | 1,231 | 2,650 | 961 | 2,650 | |||||||||||||||||||
| Total classified loans - "problem loans" | 875,140 | 825,965 | 820,521 | 805,797 | 745,485 | 875,140 | 745,485 | |||||||||||||||||||
| Other classified assets | 48,930 | 48,998 | 40,942 | 26,441 | 24,735 | 48,930 | 24,735 | |||||||||||||||||||
| Criticized loans - "special mention loans" | 843,920 | 775,526 | 614,547 | 593,307 | 636,069 | 843,920 | 636,069 | |||||||||||||||||||
| Total classified and criticized assets | $ | 1,767,990 | $ | 1,650,489 | $ | 1,476,010 | $ | 1,425,545 | $ | 1,406,289 | $ | 1,767,990 | $ | 1,406,289 | ||||||||||||
| Loans 30-89 days past due | $ | 71,868 | $ | 56,772 | $ | 39,748 | $ | 42,071 | $ | 55,522 | $ | 71,868 | $ | 55,522 | ||||||||||||
NPLs / EOP loans2 | 0.83 | % | 0.80 | % | 0.91 | % | 0.74 | % | 0.81 | % | 0.83 | % | 0.81 | % | ||||||||||||
| ACL to NPLs | 123 | % | 129 | % | 114 | % | 142 | % | 132 | % | 123 | % | 132 | % | ||||||||||||
Under-performing assets/EOP loans2 | 0.86 | % | 0.84 | % | 0.94 | % | 0.77 | % | 0.86 | % | 0.86 | % | 0.86 | % | ||||||||||||
| Under-performing assets/EOP assets | 0.58 | % | 0.56 | % | 0.63 | % | 0.51 | % | 0.57 | % | 0.58 | % | 0.57 | % | ||||||||||||
30+ day delinquencies/EOP loans2 | 0.22 | % | 0.18 | % | 0.12 | % | 0.14 | % | 0.19 | % | 0.22 | % | 0.19 | % | ||||||||||||
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 $24.0 million at December 31, 2022. | ||||||||||||||||||||||||||
4 As a result of accounting guidance adopted in 2023, the TDR classification is no longer applicable subsequent to December 31, 2022. | ||||||||||||||||||||||||||
| PCD - Purchased credit deteriorated TDR - Troubled debt restructuring | ||||||||||||||||||||||||||
| Non-GAAP Measures (unaudited) | ||||||||||||||||||||||||||
| ($ and shares in thousands, except per share data) | ||||||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | December 31, | December 31, | ||||||||||||||||||||
| 2023 | 2023 | 2023 | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Earnings Per Share: | ||||||||||||||||||||||||||
| Net income applicable to common shares | $ | 128,446 | $ | 143,842 | $ | 151,003 | $ | 142,566 | $ | 196,701 | $ | 565,857 | $ | 414,169 | ||||||||||||
| Adjustments: | ||||||||||||||||||||||||||
| Gain on sale of Visa Class B restricted shares | (21,635) | — | — | — | — | (21,635) | — | |||||||||||||||||||
Tax effect1 | 5,255 | — | — | — | — | 5,255 | — | |||||||||||||||||||
| Gain on sale of Visa Class B restricted shares, net | (16,380) | — | — | — | — | (16,380) | — | |||||||||||||||||||
| FDIC special assessment | 19,052 | — | — | — | — | 19,052 | — | |||||||||||||||||||
Tax effect1 | (4,628) | — | — | — | — | (4,628) | — | |||||||||||||||||||
| FDIC special assessment, net | 14,424 | — | — | — | — | 14,424 | — | |||||||||||||||||||
Merger-related charges2 | 5,529 | 6,257 | 2,372 | 14,558 | 20,314 | 28,716 | 131,941 | |||||||||||||||||||
Tax effect1 | (1,343) | (1,042) | (277) | (3,172) | (5,160) | (5,834) | (36,280) | |||||||||||||||||||
| Merger-related charges, net | 4,186 | 5,215 | 2,095 | 11,386 | 15,154 | 22,882 | 95,661 | |||||||||||||||||||
| Contract termination charge | 4,413 | — | — | — | — | 4,413 | — | |||||||||||||||||||
Tax effect1 | (1,072) | — | — | — | — | (1,072) | — | |||||||||||||||||||
| Contract termination charge, net | 3,341 | — | — | — | — | 3,341 | — | |||||||||||||||||||
| Debt Securities (gains) losses | 825 | 241 | (17) | 5,216 | 173 | 6,265 | 88 | |||||||||||||||||||
Tax effect1 | (200) | (40) | 2 | (1,137) | (44) | (1,375) | (76) | |||||||||||||||||||
| Debt securities (gains) losses, net | 625 | 201 | (15) | 4,079 | 129 | 4,890 | 12 | |||||||||||||||||||
| Louisville expenses | — | — | 3,361 | — | — | 3,361 | — | |||||||||||||||||||
Tax effect1 | — | — | (392) | — | — | (392) | — | |||||||||||||||||||
| Louisville expenses, net | — | — | 2,969 | — | — | 2,969 | — | |||||||||||||||||||
| Property optimization charges | — | — | 242 | 1,317 | 26,818 | 1,559 | 26,818 | |||||||||||||||||||
Tax effect1 | — | — | (28) | (287) | (6,812) | (315) | (6,812) | |||||||||||||||||||
| Property optimization charges, net | — | — | 214 | 1,030 | 20,006 | 1,244 | 20,006 | |||||||||||||||||||
| Gain on sale of health savings accounts | — | — | — | — | (90,673) | — | (90,673) | |||||||||||||||||||
Tax effect1 | — | — | — | — | 23,031 | — | 23,031 | |||||||||||||||||||
| Gain on sale of health savings accounts, net | — | — | — | — | (67,642) | — | (67,642) | |||||||||||||||||||
| Day 1 non-PCD | — | — | — | — | — | — | 96,270 | |||||||||||||||||||
Tax effect1 | — | — | — | — | — | — | (17,550) | |||||||||||||||||||
| Day 1 non-PCD, net | — | — | — | — | — | — | 78,720 | |||||||||||||||||||
| Total adjustments, net | 6,196 | 5,416 | 5,263 | 16,495 | (32,353) | 33,370 | 126,757 | |||||||||||||||||||
| Net income applicable to common shares, adjusted | $ | 134,642 | $ | 149,258 | $ | 156,266 | $ | 159,061 | $ | 164,348 | $ | 599,227 | $ | 540,926 | ||||||||||||
| Weighted average diluted common shares outstanding | 292,029 | 291,717 | 291,266 | 292,756 | 293,131 | 291,855 | 276,688 | |||||||||||||||||||
| EPS, diluted | $ | 0.44 | $ | 0.49 | $ | 0.52 | $ | 0.49 | $ | 0.67 | $ | 1.94 | $ | 1.50 | ||||||||||||
| Adjusted EPS, diluted | $ | 0.46 | $ | 0.51 | $ | 0.54 | $ | 0.54 | $ | 0.56 | $ | 2.05 | $ | 1.96 | ||||||||||||
| NIM: | ||||||||||||||||||||||||||
| Net interest income | $ | 364,408 | $ | 375,086 | $ | 382,171 | $ | 381,488 | $ | 391,090 | $ | 1,503,153 | $ | 1,327,936 | ||||||||||||
Add: FTE adjustment3 | 6,100 | 5,837 | 5,825 | 5,666 | 5,378 | 23,428 | 18,414 | |||||||||||||||||||
| Net interest income (FTE) | $ | 370,508 | $ | 380,923 | $ | 387,996 | $ | 387,154 | $ | 396,468 | $ | 1,526,581 | $ | 1,346,350 | ||||||||||||
| Average earning assets | $ | 43,701,283 | $ | 43,617,456 | $ | 43,097,198 | $ | 41,941,913 | $ | 41,206,695 | $ | 43,095,730 | $ | 38,751,786 | ||||||||||||
| NIM (GAAP) | 3.34 | % | 3.44 | % | 3.55 | % | 3.64 | % | 3.80 | % | 3.49 | % | 3.43 | % | ||||||||||||
| NIM (FTE) | 3.39 | % | 3.49 | % | 3.60 | % | 3.69 | % | 3.85 | % | 3.54 | % | 3.47 | % | ||||||||||||
| Refer to last page of Non-GAAP reconciliations for footnotes. | ||||||||||||||||||||||||||
| Non-GAAP Measures (unaudited) | ||||||||||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | December 31, | December 31, | ||||||||||||||||||||
| 2023 | 2023 | 2023 | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| PPNR: | ||||||||||||||||||||||||||
Net interest income (FTE)3 | $ | 370,508 | $ | 380,923 | $ | 387,996 | $ | 387,154 | $ | 396,468 | $ | 1,526,581 | $ | 1,346,350 | ||||||||||||
| Add: Noninterest income | 100,094 | 80,938 | 81,629 | 70,681 | 165,037 | 333,342 | 399,779 | |||||||||||||||||||
| Total revenue (FTE) | 470,602 | 461,861 | 469,625 | 457,835 | 561,505 | 1,859,923 | 1,746,129 | |||||||||||||||||||
| Less: Noninterest expense | (284,235) | (244,776) | (246,584) | (250,711) | (282,675) | (1,026,306) | (1,038,183) | |||||||||||||||||||
| PPNR | $ | 186,367 | $ | 217,085 | $ | 223,041 | $ | 207,124 | $ | 278,830 | $ | 833,617 | $ | 707,946 | ||||||||||||
| Adjustments: | ||||||||||||||||||||||||||
| Gain on sale of Visa Class B restricted shares | $ | (21,635) | $ | — | $ | — | $ | — | $ | — | $ | (21,635) | $ | — | ||||||||||||
| Debt securities (gains) losses | 825 | 241 | (17) | 5,216 | 173 | 6,265 | 88 | |||||||||||||||||||
| Gain on sale of health savings accounts | — | — | — | — | (90,673) | — | (90,673) | |||||||||||||||||||
| Noninterest income adjustments | (20,810) | 241 | (17) | 5,216 | (90,500) | (15,370) | (90,585) | |||||||||||||||||||
| Adjusted noninterest income | 79,284 | 81,179 | 81,612 | 75,897 | 74,537 | 317,972 | 309,194 | |||||||||||||||||||
| Adjusted revenue | $ | 449,792 | $ | 462,102 | $ | 469,608 | $ | 463,051 | $ | 471,005 | $ | 1,844,553 | $ | 1,655,544 | ||||||||||||
| Adjustments: | ||||||||||||||||||||||||||
| FDIC Special Assessment | $ | 19,052 | $ | — | $ | — | $ | — | $ | — | $ | 19,052 | $ | — | ||||||||||||
Merger-related charges4 | 5,529 | 6,257 | 2,372 | 14,558 | 20,314 | 28,716 | 120,928 | |||||||||||||||||||
| Contract termination charges | 4,413 | — | — | — | — | 4,413 | — | |||||||||||||||||||
| Louisville expenses | — | — | 3,361 | — | — | 3,361 | — | |||||||||||||||||||
| Property optimization charges | — | — | 242 | 1,317 | 26,818 | 1,559 | 26,818 | |||||||||||||||||||
| Noninterest expense adjustments | 28,994 | 6,257 | 5,975 | 15,875 | 47,132 | 57,101 | 147,746 | |||||||||||||||||||
| Adjusted total noninterest expense | (255,241) | (238,519) | (240,609) | (234,836) | (235,543) | (969,205) | (890,437) | |||||||||||||||||||
| Adjusted PPNR | $ | 194,551 | $ | 223,583 | $ | 228,999 | $ | 228,215 | $ | 235,462 | $ | 875,348 | $ | 765,107 | ||||||||||||
| Efficiency Ratio: | ||||||||||||||||||||||||||
| Noninterest expense | $ | 284,235 | $ | 244,776 | $ | 246,584 | $ | 250,711 | $ | 282,675 | $ | 1,026,306 | $ | 1,038,183 | ||||||||||||
| Less: Amortization of intangibles | (5,869) | (6,040) | (6,060) | (6,186) | (6,787) | (24,155) | (25,857) | |||||||||||||||||||
| Noninterest expense, excl. amortization of intangibles | 278,366 | 238,736 | 240,524 | 244,525 | 275,888 | 1,002,151 | 1,012,326 | |||||||||||||||||||
| Less: Amortization of tax credit investments | (7,200) | (2,644) | (2,762) | (2,761) | (5,258) | (15,367) | (10,961) | |||||||||||||||||||
| Less: Noninterest expense adjustments | (28,994) | (6,257) | (5,975) | (15,875) | (47,132) | (57,101) | (147,746) | |||||||||||||||||||
| Adjusted noninterest expense, excluding amortization | $ | 242,172 | $ | 229,835 | $ | 231,787 | $ | 225,889 | $ | 223,498 | $ | 929,683 | $ | 853,619 | ||||||||||||
Total revenue (FTE)3 | $ | 470,602 | $ | 461,861 | $ | 469,625 | $ | 457,835 | $ | 561,505 | $ | 1,859,923 | $ | 1,746,129 | ||||||||||||
| Less: Debt securities (gains) losses | 825 | 241 | (17) | 5,216 | 173 | 6,265 | 88 | |||||||||||||||||||
| Total revenue excl. debt securities (gains) losses | 471,427 | 462,102 | 469,608 | 463,051 | 561,678 | 1,866,188 | 1,746,217 | |||||||||||||||||||
| Less: Gain on sale of Visa Class B restricted shares | (21,635) | — | — | — | — | (21,635) | — | |||||||||||||||||||
| Less: Gain on sale of health savings accounts | — | — | — | — | (90,673) | — | (90,673) | |||||||||||||||||||
| Total adjusted revenue | $ | 449,792 | $ | 462,102 | $ | 469,608 | $ | 463,051 | $ | 471,005 | $ | 1,844,553 | $ | 1,655,544 | ||||||||||||
| Efficiency Ratio | 59.0 | % | 51.7 | % | 51.2 | % | 52.8 | % | 49.1 | % | 53.7 | % | 58.0 | % | ||||||||||||
| Adjusted Efficiency Ratio | 53.8 | % | 49.7 | % | 49.4 | % | 48.8 | % | 47.5 | % | 50.4 | % | 51.6 | % | ||||||||||||
| Refer to last page of Non-GAAP reconciliations for footnotes. | ||||||||||||||||||||||||||
| Non-GAAP Measures (unaudited) | ||||||||||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | December 31, | December 31, | ||||||||||||||||||||
| 2023 | 2023 | 2023 | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| ROAE and ROATCE: | ||||||||||||||||||||||||||
| Net income applicable to common shares | $ | 128,446 | $ | 143,842 | $ | 151,003 | $ | 142,566 | $ | 196,701 | $ | 565,857 | $ | 414,169 | ||||||||||||
| Amortization of intangibles | 5,869 | 6,040 | 6,060 | 6,186 | 6,787 | 24,155 | 25,857 | |||||||||||||||||||
Tax effect1 | (1,467) | (1,510) | (1,515) | (1,547) | (1,697) | (6,039) | (6,139) | |||||||||||||||||||
| Amortization of intangibles, net | 4,402 | 4,530 | 4,545 | 4,639 | 5,090 | 18,116 | 19,718 | |||||||||||||||||||
| Net income applicable to common shares, excluding intangibles amortization | 132,848 | 148,372 | 155,548 | 147,205 | 201,791 | 583,973 | 433,887 | |||||||||||||||||||
| Total adjustments, net (see pg.12) | 6,196 | 5,416 | 5,263 | 16,495 | (32,353) | 33,370 | 126,757 | |||||||||||||||||||
| Adjusted net income applicable to common shares, excluding intangibles amortization | $ | 139,044 | $ | 153,788 | $ | 160,811 | $ | 163,700 | $ | 169,438 | $ | 617,343 | $ | 560,644 | ||||||||||||
| Average shareholders' equity | $ | 5,281,487 | $ | 5,294,072 | $ | 5,273,802 | $ | 5,166,188 | $ | 4,936,582 | $ | 5,254,313 | $ | 4,857,496 | ||||||||||||
| Less: Average preferred equity | (243,719) | (243,719) | (243,719) | (243,719) | (243,719) | (243,719) | (212,525) | |||||||||||||||||||
| Average shareholders' common equity | $ | 5,037,768 | $ | 5,050,353 | $ | 5,030,083 | $ | 4,922,469 | $ | 4,692,863 | $ | 5,010,594 | $ | 4,644,971 | ||||||||||||
| Average goodwill and other intangible assets | (2,103,935) | (2,109,944) | (2,115,894) | (2,122,157) | (2,132,480) | (2,112,924) | (1,989,466) | |||||||||||||||||||
| Average tangible shareholder's common equity | $ | 2,933,833 | $ | 2,940,409 | $ | 2,914,189 | $ | 2,800,312 | $ | 2,560,383 | $ | 2,897,670 | $ | 2,655,505 | ||||||||||||
| ROAE | 10.2 | % | 11.4% | 12.0% | 11.6% | 16.8% | 11.3 | % | 8.9 | % | ||||||||||||||||
| ROAE, adjusted | 10.7 | % | 11.8% | 12.4% | 12.9% | 14.0% | 12.0 | % | 11.6 | % | ||||||||||||||||
| ROATCE | 18.1 | % | 20.2% | 21.4% | 21.0% | 31.5% | 20.2 | % | 16.3 | % | ||||||||||||||||
| ROATCE, adjusted | 19.0 | % | 20.9% | 22.1% | 23.4% | 26.5% | 21.3 | % | 21.1 | % | ||||||||||||||||
| Refer to last page of Non-GAAP reconciliations for footnotes. | ||||||||||||||||||||||||||
| Non-GAAP Measures (unaudited) | |||||||||||||||||
| ($ in thousands) | |||||||||||||||||
| As of | |||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | |||||||||||||
| 2023 | 2023 | 2023 | 2023 | 2022 | |||||||||||||
| Tangible Common Equity: | |||||||||||||||||
| Shareholders' equity | $ | 5,562,900 | $ | 5,239,537 | $ | 5,292,095 | $ | 5,277,426 | $ | 5,128,595 | |||||||
| Less: Preferred equity | (243,719) | (243,719) | (243,719) | (243,719) | (243,719) | ||||||||||||
| Shareholders' common equity | $ | 5,319,181 | $ | 4,995,818 | $ | 5,048,376 | $ | 5,033,707 | $ | 4,884,876 | |||||||
| Less: Goodwill and other intangible assets | (2,100,966) | (2,106,835) | (2,112,875) | (2,118,935) | (2,125,121) | ||||||||||||
| Tangible shareholders' common equity | $ | 3,218,215 | $ | 2,888,983 | $ | 2,935,501 | $ | 2,914,772 | $ | 2,759,755 | |||||||
| Total assets | $ | 49,089,836 | $ | 49,059,448 | $ | 48,496,755 | $ | 47,842,644 | $ | 46,763,372 | |||||||
| Less: Goodwill and other intangible assets | (2,100,966) | (2,106,835) | (2,112,875) | (2,118,935) | (2,125,121) | ||||||||||||
| Tangible assets | $ | 46,988,870 | $ | 46,952,613 | $ | 46,383,880 | $ | 45,723,709 | $ | 44,638,251 | |||||||
Risk-weighted assets5 | $ | 37,407,347 | $ | 37,501,646 | $ | 37,414,177 | $ | 36,801,707 | $ | 35,950,900 | |||||||
| Tangible common equity to tangible assets | 6.85 | % | 6.15 | % | 6.33 | % | 6.37 | % | 6.18 | % | |||||||
Tangible common equity to risk-weighted assets5 | 8.60 | % | 7.70 | % | 7.85 | % | 7.92 | % | 7.68 | % | |||||||
| Tangible Common Book Value: | |||||||||||||||||
| Common shares outstanding | 292,655 | 292,586 | 292,597 | 291,922 | 292,903 | ||||||||||||
| Tangible common book value | $ | 11.00 | $ | 9.87 | $ | 10.03 | $ | 9.98 | $ | 9.42 | |||||||
1 Tax-effect calculations use management's estimate of the full year FTE tax rates (federal + state). 2 Includes $11.0 million of provision for unfunded commitments for the twelve months ended December 31, 2022. 3 Calculated using the federal statutory tax rate in effect of 21% for all periods. 4 Excludes $11.0 million of provision for unfunded commitments that is included in provision for credit losses for the twelve months ended December 31, 2022. 5 December 31, 2023 figures are preliminary. | |||||||||||||||||