UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 20182019

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ____________ to ____________

Commission File Number 1-15817

 

OLD NATIONAL BANCORP

(Exact name of Registrant as specified in its charter)

 

 

INDIANA

INDIANA

35-1539838

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification No.)

One Main Street

Evansville, Indiana

47708

(Address of principal executive offices)

(Zip Code)

(800) 731-2265

(Registrant’s telephone number, including area code)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to the filing requirements for at least the past 90 days.    Yes      No  

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (s232.405 of this chapter) during the preceding 12 months (or for shorter period that the registrant was required to submit and post such files).    Yes      No  

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company.  See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

Accelerated filer

Non-accelerated filer

  (Do not check if a smaller reporting company)

Smaller reporting company

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).    Yes      No  

Indicate the number of shares outstanding of each of the issuer’s classes of common stock.  The registrant has one class of common stock (no par value) with 152,172,000173,979,000 shares outstanding at March 31, 2018.2019.

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading

Symbol(s)

Name of each exchange on which registered

Common Stock, No Par Value

ONB

The NASDAQ Stock Market LLC

 

 

 


OLD NATIONAL BANCORP

FORM 10-Q

TABLE OF CONTENTS

 

Page

PART I.

FINANCIAL INFORMATION

4

Item 1.

Financial Statements

4

Consolidated Balance Sheets

4

Consolidated Statements of Income (unaudited)

5

Consolidated Statements of Comprehensive Income (unaudited)

6

Consolidated Statements of Changes in Shareholders’ Equity (unaudited)

7

Consolidated Statements of Cash Flows (unaudited)

8

Notes to Consolidated Financial Statements (unaudited)

9

Note 1.

Basis of Presentation

9

Note 2.

Revenue RecognitionRecent Accounting Pronouncements

9

Note 3.

Recent Accounting PronouncementsAcquisition and Divestiture Activity

11

13

Note 4.

Acquisition and Divestiture ActivityNet Income Per Share

15

14

Note 5.

Net Income Per ShareInvestment Securities

16

15

Note 6.

Investment SecuritiesLoans Held for Sale

18

19

Note 7.

Loans Held for Sale22

Note 8.

Loans and Allowance for Loan Losses

22

19

Note 8.

Other Real Estate Owned

29

Note 9.

Other Real Estate OwnedPremises and Equipment

33

30

Note 10.

Premises and EquipmentLeases

34

30

Note 11.

Goodwill and Other Intangible Assets

34

32

Note 12.

Loan Servicing Rights

35

33

Note 13.

Qualified Affordable Housing Projects and Other Tax Credit Investments

36

34

Note 14.

Securities Sold Under Agreements to Repurchase

37

35

Note 15.

Federal Home Loan Bank Advances

38

36

Note 16.

Other Borrowings

38

36

Note 17.

Accumulated Other Comprehensive Income (Loss)

41

38

Note 18.

Employee Benefit Plans

42

39

Note 19.

Stock-BasedShare-Based Compensation

42

39

Note 20.

Income Taxes

43

40

Note 21.

Derivative Financial Instruments

46

42

Note 22.

Commitments and Contingencies

49

45

Note 23.

Financial Guarantees

50

46

Note 24.

Segment Information

50

46

Note 25.

Fair Value

51

46

Note 26.

Revenue from Contracts with Customers

53

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

60

55

Financial Highlights

61

55

Non-GAAP Financial Measures

62

56

Executive Summary

63

57

Results of Operations

64

58

Financial Condition

70

64

Risk Management

74

68

Off-Balance Sheet Arrangements

84

78

Contractual Obligations

84

78

Critical Accounting Policies and Estimates

85

79

Forward-Looking Statements

88

81

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

89

83

Item 4.

Controls and Procedures

89

83

PART II.

OTHER INFORMATION

89

83

Item 1A.

Risk Factors

89

83

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

90

84

Item 5.

Other Information

90

84

Item 6.

Exhibits

90

85

SIGNATURE

91

86

2


GLOSSARY OF ABBREVIATIONS AND ACRONYMS

As used in this report, references to “Old National,” “we,” “our,” “us,” and similar terms refer to the consolidated entity consisting of Old National Bancorp and its wholly-owned affiliates. Old National Bancorp refers solely to the parent holding company, and Old National Bank refers to Old National’s bank subsidiary.

The acronyms and abbreviations identified below are used in the Notes to Consolidated Financial Statements (Unaudited) as well as in the Management’s Discussion and Analysis of Financial Condition and Results of Operations. You may find it helpful to refer to this page as you read this report.

Anchor (MN):  Anchor Bancorp, Inc.

Anchor Bank (MN):  Anchor Bank, N.A.

Anchor (WI):  Anchor BanCorp Wisconsin Inc.

AnchorBank (WI): AnchorBank, fsb

AOCI:  accumulated other comprehensive income (loss)

AQR:  asset quality rating

ASC:  Accounting Standards Codification

ASU:  Accounting Standards Update

ATM:  automated teller machine

Common Stock:  Old National Bancorp common stock, without par value

CReED:  Indiana Community Revitalization Enhancement District Tax Credit

DTI:  debt-to-income

Dodd-Frank Act: Dodd-Frank Wall Street Reform and Consumer Protection Act

EITF:  Emerging Issues Task Force

FASB:  Financial Accounting Standards Board

FDIC:  Federal Deposit Insurance Corporation

FHLB:  Federal Home Loan Bank

FHTC:  Federal Historic Tax Credit

FICO:  Fair Isaac Corporation

GAAP:  U.S. generally accepted accounting principles in the United States

Klein:  Klein Financial, Inc.

LGD:  loss given default

LIBOR:  London Interbank Offered Rate

LIHTC:  Low Income Housing Tax Credit

LTV:  loan-to-value

N/A:  not applicable

N/M:  not meaningful

NASDAQ:  The NASDAQ Stock Market LLC

NOW:  negotiable order of withdrawal

OTTI:  other-than-temporary impairment

PCI:  purchased credit impaired

PD:  probability of default

PSA:  prepayment speed assumptions

Renewable Energy:  investment tax credits for solar projects

SAB:  Staff Accounting Bulletin

SEC:  Securities and Exchange Commission

TBA:  to be announced

TDR:  troubled debt restructuring


3


OLD NATIONAL BANCORP

CONSOLIDATED BALANCE SHEETS

 

 

March 31,

 

 

December 31,

 

 

March 31,

 

(dollars and shares in thousands, except per share data)

 

 

2019

 

 

 

2018

 

 

 

2018

 

 

 

(unaudited)

 

 

 

 

 

 

(unaudited)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

211,174

 

 

$

284,003

 

 

$

192,022

 

Money market and other interest-earning investments

 

 

111,942

 

 

 

33,162

 

 

 

86,219

 

Total cash and cash equivalents

 

 

323,116

 

 

 

317,165

 

 

 

278,241

 

Equity securities

 

 

6,235

 

 

 

5,582

 

 

 

5,569

 

Investment securities - available-for-sale, at fair value:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

 

9,777

 

 

 

5,301

 

 

 

9,295

 

U.S. government-sponsored entities and agencies

 

 

698,514

 

 

 

628,151

 

 

 

572,689

 

Mortgage-backed securities

 

 

2,560,703

 

 

 

2,209,295

 

 

 

1,477,896

 

States and political subdivisions

 

 

965,436

 

 

 

940,429

 

 

 

843,488

 

Other securities

 

 

335,342

 

 

 

340,240

 

 

 

316,495

 

Total investment securities - available-for-sale

 

 

4,569,772

 

 

 

4,123,416

 

 

 

3,219,863

 

Investment securities - held-to-maturity, at amortized cost

   (fair value $493,877; $506,103; and $536,143, respectively)

 

 

484,834

 

 

 

506,334

 

 

 

535,153

 

Federal Home Loan Bank/Federal Reserve Bank stock, at cost

 

 

157,400

 

 

 

142,980

 

 

 

136,206

 

Loans held for sale, at fair value

 

 

14,082

 

 

 

14,911

 

 

 

17,635

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

3,042,790

 

 

 

3,232,970

 

 

 

2,811,629

 

Commercial real estate

 

 

5,023,620

 

 

 

4,958,851

 

 

 

4,449,980

 

Residential real estate

 

 

2,243,885

 

 

 

2,248,404

 

 

 

2,158,532

 

Consumer credit, net of unearned income

 

 

1,758,682

 

 

 

1,803,667

 

 

 

1,818,541

 

Total loans

 

 

12,068,977

 

 

 

12,243,892

 

 

 

11,238,682

 

Allowance for loan losses

 

 

(55,559

)

 

 

(55,461

)

 

 

(50,381

)

Net loans

 

 

12,013,418

 

 

 

12,188,431

 

 

 

11,188,301

 

Premises and equipment, net

 

 

490,216

 

 

 

485,912

 

 

 

453,603

 

Operating lease right-of-use assets

 

 

109,916

 

 

 

 

 

 

 

Accrued interest receivable

 

 

86,279

 

 

 

89,464

 

 

 

81,621

 

Goodwill

 

 

1,036,258

 

 

 

1,036,258

 

 

 

828,804

 

Other intangible assets

 

 

72,544

 

 

 

77,016

 

 

 

48,833

 

Company-owned life insurance

 

 

444,551

 

 

 

444,224

 

 

 

404,561

 

Net deferred tax assets

 

 

59,430

 

 

 

87,048

 

 

 

88,773

 

Loan servicing rights

 

 

24,254

 

 

 

24,497

 

 

 

24,380

 

Assets held for sale

 

 

5,068

 

 

 

3,253

 

 

 

6,331

 

Other real estate owned and repossessed personal property

 

 

3,279

 

 

 

3,232

 

 

 

6,735

 

Other assets

 

 

183,768

 

 

 

178,712

 

 

 

171,678

 

Total assets

 

$

20,084,420

 

 

$

19,728,435

 

 

$

17,496,287

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand

 

$

3,903,314

 

 

$

3,965,380

 

 

$

3,655,732

 

Interest-bearing:

 

 

 

 

 

 

 

 

 

 

 

 

Checking and NOW

 

 

3,742,241

 

 

 

3,788,339

 

 

 

3,135,778

 

Savings

 

 

2,941,361

 

 

 

2,944,092

 

 

 

3,091,101

 

Money market

 

 

1,780,756

 

 

 

1,627,882

 

 

 

1,130,258

 

Time

 

 

2,061,598

 

 

 

2,024,256

 

 

 

1,775,731

 

Total deposits

 

 

14,429,270

 

 

 

14,349,949

 

 

 

12,788,600

 

Federal funds purchased and interbank borrowings

 

 

325,030

 

 

 

270,135

 

 

 

150,026

 

Securities sold under agreements to repurchase

 

 

342,480

 

 

 

362,294

 

 

 

308,189

 

Federal Home Loan Bank advances

 

 

1,719,944

 

 

 

1,613,481

 

 

 

1,664,179

 

Other borrowings

 

 

251,584

 

 

 

247,883

 

 

 

248,898

 

Operating lease liabilities

 

 

114,040

 

 

 

 

 

 

 

Accrued expenses and other liabilities

 

 

150,200

 

 

 

195,123

 

 

 

157,277

 

Total liabilities

 

 

17,332,548

 

 

 

17,038,865

 

 

 

15,317,169

 

Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock, 2,000 shares authorized, no shares issued or outstanding

 

 

 

 

 

 

 

 

 

Common stock, $1.00 per share stated value, 300,000 shares authorized,

   173,979; 175,141; and 152,172 shares issued and outstanding, respectively

 

 

173,979

 

 

 

175,141

 

 

 

152,172

 

Capital surplus

 

 

2,007,962

 

 

 

2,031,695

 

 

 

1,640,776

 

Retained earnings

 

 

567,311

 

 

 

527,684

 

 

 

447,696

 

Accumulated other comprehensive income (loss), net of tax

 

 

2,620

 

 

 

(44,950

)

 

 

(61,526

)

Total shareholders' equity

 

 

2,751,872

 

 

 

2,689,570

 

 

 

2,179,118

 

Total liabilities and shareholders' equity

 

$

20,084,420

 

 

$

19,728,435

 

 

$

17,496,287

 

 

   March 31,  December 31,  March 31, 

(dollars and shares in thousands, except per share data)

  2018  2017  2017 
   (unaudited)     (unaudited) 

Assets

    

Cash and due from banks

  $192,022  $222,753  $184,974 

Money market and other interest-earning investments

   86,219   67,679   32,061 
  

 

 

  

 

 

  

 

 

 

Total cash and cash equivalents

   278,241   290,432   217,035 

Trading securities, at fair value

   5,569   5,584   5,083 

Investment securities - available-for-sale, at fair value:

    

U.S. Treasury

   9,295   5,551   12,117 

U.S. government-sponsored entities and agencies

   572,689   664,286   543,034 

Mortgage-backed securities

   1,477,896   1,667,682   1,474,995 

States and political subdivisions

   843,488   530,193   452,551 

Other securities

   316,495   328,495   334,246 
  

 

 

  

 

 

  

 

 

 

Total investment securities - available-for-sale

   3,219,863   3,196,207   2,816,943 

Investment securities - held-to-maturity, at amortized cost (fair value $536,143; $727,703; and $784,906, respectively)

   535,153   684,063   741,448 

Federal Home Loan Bank/Federal Reserve Bank stock, at cost

   136,206   119,686   107,501 

Loans held for sale, at fair value

   17,635   17,930   17,373 

Loans:

    

Commercial

   2,811,629   2,717,269   1,910,536 

Commercial real estate

   4,449,980   4,354,552   3,222,865 

Residential real estate

   2,158,532   2,167,053   2,112,262 

Consumer credit, net of unearned income

   1,818,541   1,879,247   1,886,110 
  

 

 

  

 

 

  

 

 

 

Total loans

   11,238,682   11,118,121   9,131,773 

Allowance for loan losses

   (50,381  (50,381  (49,834
  

 

 

  

 

 

  

 

 

 

Net loans

   11,188,301   11,067,740   9,081,939 
  

 

 

  

 

 

  

 

 

 

Premises and equipment, net

   453,603   458,074   420,866 

Accrued interest receivable

   81,621   87,102   76,674 

Goodwill

   828,804   828,051   655,018 

Other intangible assets

   48,833   53,096   34,657 

Company-owned life insurance

   404,561   403,753   353,786 

Net deferred tax assets

   88,773   110,857   165,376 

Loan servicing rights

   24,380   24,661   25,446 

Assets held for sale

   6,331   7,180   14,604 

Other real estate owned and repossessed personal property

   6,735   8,810   12,547 

Other assets

   171,678   155,066   123,349 
  

 

 

  

 

 

  

 

 

 

Total assets

  $17,496,287  $17,518,292  $14,869,645 
  

 

 

  

 

 

  

 

 

 

Liabilities

    

Deposits:

    

Noninterest-bearing demand

  $3,655,732  $3,680,807  $3,024,111 

Interest-bearing:

    

NOW

   3,135,778   3,115,822   2,635,317 

Savings

   3,091,101   3,035,622   2,997,919 

Money market

   1,130,258   1,139,077   697,287 

Time

   1,775,731   1,634,436   1,466,718 
  

 

 

  

 

 

  

 

 

 

Total deposits

   12,788,600   12,605,764   10,821,352 

Federal funds purchased and interbank borrowings

   150,026   335,033   61,016 

Securities sold under agreements to repurchase

   308,189   384,810   345,550 

Federal Home Loan Bank advances

   1,664,179   1,609,579   1,441,030 

Other borrowings

   248,898   248,782   219,021 

Accrued expenses and other liabilities

   157,277   179,927   135,317 
  

 

 

  

 

 

  

 

 

 

Total liabilities

   15,317,169   15,363,895   13,023,286 
  

 

 

  

 

 

  

 

 

 

Shareholders’ Equity

    

Preferred stock, 2,000 shares authorized, no shares issued or outstanding

   —     —     —   

Common stock, $1.00 per share stated value, 300,000 shares authorized, 152,172; 152,040; and 135,435 shares issued and outstanding, respectively

   152,172   152,040   135,435 

Capital surplus

   1,640,776   1,639,499   1,350,866 

Retained earnings

   447,696   413,130   408,623 

Accumulated other comprehensive income (loss), net of tax

   (61,526  (50,272  (48,565
  

 

 

  

 

 

  

 

 

 

Total shareholders’ equity

   2,179,118   2,154,397   1,846,359 
  

 

 

  

 

 

  

 

 

 

Total liabilities and shareholders’ equity

  $17,496,287  $17,518,292  $14,869,645 
  

 

 

  

 

 

  

 

 

 

The accompanying notes to consolidated financial statements are an integral part of these statements.

4


OLD NATIONAL BANCORP

CONSOLIDATED STATEMENTS OF INCOME (unaudited)

 

 

Three Months Ended

 

 

 

March 31,

 

(dollars and shares in thousands, except per share data)

 

 

2019

 

 

 

2018

 

Interest Income

 

 

 

 

 

 

 

 

Loans including fees:

 

 

 

 

 

 

 

 

Taxable

 

$

138,972

 

 

$

118,389

 

Nontaxable

 

 

4,223

 

 

 

3,874

 

Investment securities:

 

 

 

 

 

 

 

 

Taxable

 

 

28,037

 

 

 

18,804

 

Nontaxable

 

 

7,408

 

 

 

6,549

 

Money market and other interest-earning investments

 

 

278

 

 

 

90

 

Total interest income

 

 

178,918

 

 

 

147,706

 

Interest Expense

 

 

 

 

 

 

 

 

Deposits

 

 

16,444

 

 

 

7,255

 

Federal funds purchased and interbank borrowings

 

 

1,918

 

 

 

1,017

 

Securities sold under agreements to repurchase

 

 

662

 

 

 

359

 

Federal Home Loan Bank advances

 

 

9,931

 

 

 

7,780

 

Other borrowings

 

 

2,915

 

 

 

2,723

 

Total interest expense

 

 

31,870

 

 

 

19,134

 

Net interest income

 

 

147,048

 

 

 

128,572

 

Provision for loan losses

 

 

1,043

 

 

 

380

 

Net interest income after provision for loan losses

 

 

146,005

 

 

 

128,192

 

Noninterest Income

 

 

 

 

 

 

 

 

Wealth management fees

 

 

8,535

 

 

 

9,026

 

Service charges on deposit accounts

 

 

10,826

 

 

 

10,759

 

Debit card and ATM fees

 

 

5,503

 

 

 

4,865

 

Mortgage banking revenue

 

 

5,011

 

 

 

4,192

 

Investment product fees

 

 

5,271

 

 

 

5,031

 

Capital markets income

 

 

2,517

 

 

 

498

 

Company-owned life insurance

 

 

3,188

 

 

 

2,605

 

Net debt securities gains (losses)

 

 

(103

)

 

 

788

 

Other income

 

 

5,668

 

 

 

4,141

 

Total noninterest income

 

 

46,416

 

 

 

41,905

 

Noninterest Expense

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

71,183

 

 

 

64,179

 

Occupancy

 

 

14,578

 

 

 

13,280

 

Equipment

 

 

4,474

 

 

 

3,565

 

Marketing

 

 

3,723

 

 

 

3,697

 

Data processing

 

 

9,341

 

 

 

8,400

 

Communication

 

 

3,054

 

 

 

3,064

 

Professional fees

 

 

2,910

 

 

 

2,730

 

Loan expenses

 

 

1,912

 

 

 

1,744

 

Supplies

 

 

755

 

 

 

722

 

FDIC assessment

 

 

2,087

 

 

 

2,645

 

Other real estate owned expense

 

 

36

 

 

 

349

 

Amortization of intangibles

 

 

4,472

 

 

 

3,609

 

Amortization of tax credit investments

 

 

260

 

 

 

716

 

Other expense

 

 

4,256

 

 

 

8,457

 

Total noninterest expense

 

 

123,041

 

 

 

117,157

 

Income before income taxes

 

 

69,380

 

 

 

52,940

 

Income tax expense

 

 

13,104

 

 

 

4,957

 

Net income

 

$

56,276

 

 

$

47,983

 

Net income per common share - basic

 

$

0.32

 

 

$

0.32

 

Net income per common share - diluted

 

 

0.32

 

 

 

0.31

 

Weighted average number of common shares outstanding - basic

 

 

174,734

 

 

 

151,721

 

Weighted average number of common shares outstanding - diluted

 

 

175,368

 

 

 

152,370

 

Dividends per common share

 

$

0.13

 

 

$

0.13

 

The accompanying notes to consolidated financial statements are an integral part of these statements.

 

5


OLD NATIONAL BANCORP

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (unaudited)

   Three Months Ended 
   March 31, 

(dollars and shares in thousands, except per share data)

  2018   2017 

Interest Income

    

Loans including fees:

    

Taxable

  $118,389   $92,201 

Nontaxable

   3,874    3,179 

Investment securities:

    

Taxable

   18,804    15,685 

Nontaxable

   6,549    7,372 

Money market and other interest-earning investments

   90    31 
  

 

 

   

 

 

 

Total interest income

   147,706    118,468 
  

 

 

   

 

 

 

Interest Expense

    

Deposits

   7,255    4,383 

Federal funds purchased and interbank borrowings

   1,017    356 

Securities sold under agreements to repurchase

   359    256 

Federal Home Loan Bank advances

   7,780    5,312 

Other borrowings

   2,723    2,360 
  

 

 

   

 

 

 

Total interest expense

   19,134    12,667 
  

 

 

   

 

 

 

Net interest income

   128,572    105,801 

Provision for loan losses

   380    347 
  

 

 

   

 

 

 

Net interest income after provision for loan losses

   128,192    105,454 
  

 

 

   

 

 

 

Noninterest Income

    

Wealth management fees

   9,026    8,999 

Service charges on deposit accounts

   10,759    9,843 

Debit card and ATM fees

   4,865    4,236 

Mortgage banking revenue

   4,192    4,226 

Investment product fees

   5,515    4,989 

Capital markets income

   498    1,031 

Company-owned life insurance

   2,605    2,149 

Net securities gains (losses)

   788    1,500 

Recognition of deferred gain on sale leaseback transactions

   395    537 

Other income

   3,746    5,410 
  

 

 

   

 

 

 

Total noninterest income

   42,389    42,920 
  

 

 

   

 

 

 

Noninterest Expense

    

Salaries and employee benefits

   64,179    56,564 

Occupancy

   13,280    12,134 

Equipment

   3,565    3,227 

Marketing

   3,697    3,050 

Data processing

   8,884    7,608 

Communication

   3,064    2,414 

Professional fees

   2,730    2,651 

Loan expense

   1,744    1,631 

Supplies

   722    579 

FDIC assessment

   2,645    2,487 

Other real estate owned expense

   349    1,115 

Amortization of intangibles

   3,609    3,020 

Amortization of tax credit investments

   716    —   

Other expense

   8,457    5,411 
  

 

 

   

 

 

 

Total noninterest expense

   117,641    101,891 
  

 

 

   

 

 

 

Income before income taxes

   52,940    46,483 

Income tax expense

   4,957    10,491 
  

 

 

   

 

 

 

Net income

  $47,983   $35,992 
  

 

 

   

 

 

 

Net income per common share - basic

  $0.32   $0.27 

Net income per common share - diluted

   0.31    0.27 
  

 

 

   

 

 

 

Weighted average number of common shares outstanding - basic

   151,721    134,912 

Weighted average number of common shares outstanding - diluted

   152,370    135,431 
  

 

 

   

 

 

 

Dividends per common share

  $0.13   $0.13 

 

 

Three Months Ended

 

 

 

March 31,

 

(dollars in thousands)

 

 

2019

 

 

 

2018

 

Net income

 

$

56,276

 

 

$

47,983

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in debt securities available-for-sale:

 

 

 

 

 

 

 

 

Unrealized holding gains (losses) for the period

 

 

62,265

 

 

 

(25,794

)

Reclassification for securities transferred to held-to-maturity

 

 

 

 

 

14,007

 

Reclassification adjustment for securities (gains) losses realized in income

 

 

103

 

 

 

(788

)

Income tax effect

 

 

(14,578

)

 

 

3,110

 

Unrealized gains (losses) on available-for-sale debt securities

 

 

47,790

 

 

 

(9,465

)

 

 

 

 

 

 

 

 

 

Change in securities held-to-maturity:

 

 

 

 

 

 

 

 

Adjustment for securities transferred to available-for-sale

 

 

 

 

 

19,412

 

Adjustment for securities transferred from available-for-sale

 

 

 

 

 

(14,007

)

Amortization of unrealized losses on securities transferred

    from available-for-sale

 

 

457

 

 

 

591

 

Income tax effect

 

 

(106

)

 

 

(1,026

)

Changes from securities held-to-maturity

 

 

351

 

 

 

4,970

 

 

 

 

 

 

 

 

 

 

Cash flow hedges:

 

 

 

 

 

 

 

 

Net unrealized derivative gains (losses) on cash flow hedges

 

 

(392

)

 

 

4,563

 

Reclassification adjustment for (gains) losses realized in net income

 

 

(385

)

 

 

769

 

Income tax effect

 

 

191

 

 

 

(1,308

)

Changes from cash flow hedges

 

 

(586

)

 

 

4,024

 

 

 

 

 

 

 

 

 

 

Defined benefit pension plans:

 

 

 

 

 

 

 

 

Amortization of net loss recognized in income

 

 

20

 

 

 

51

 

Income tax effect

 

 

(5

)

 

 

(31

)

Changes from defined benefit pension plans

 

 

15

 

 

 

20

 

Other comprehensive income (loss), net of tax

 

 

47,570

 

 

 

(451

)

Comprehensive income

 

$

103,846

 

 

$

47,532

 

The accompanying notes to consolidated financial statements are an integral part of these statements.

6


OLD NATIONAL BANCORP

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOMECHANGES IN SHAREHOLDERS' EQUITY (unaudited)

   Three Months Ended 
   March 31, 

(dollars in thousands)

  2018  2017 

Net income

  $47,983  $35,992 

Other comprehensive income (loss):

   

Change in securities available-for-sale:

   

Unrealized holding gains (losses) for the period

   (25,794  15,780 

Reclassification for securities transferred to held-to-maturity

   14,007   —   

Reclassification adjustment for securities gains realized in income

   (788  (1,500

Income tax effect

   3,110   (5,260
  

 

 

  

 

 

 

Unrealized gains (losses) on available-for-sale securities

   (9,465  9,020 

Change in securities held-to-maturity:

   

Adjustment for securities transferred to available-for-sale

   19,412   —   

Adjustment for securities transferred from available-for-sale

   (14,007  —   

Amortization of fair value for securities held-to-maturity previously recognized into accumulated other comprehensive income

   591   449 

Income tax effect

   (1,026  (154
  

 

 

  

 

 

 

Changes from securities held-to-maturity

   4,970   295 

Cash flow hedges:

   

Net unrealized derivative gains (losses) on cash flow hedges

   4,563   580 

Reclassification adjustment for losses realized in net income

   769   1,799 

Income tax effect

   (1,308  (904
  

 

 

  

 

 

 

Changes from cash flow hedges

   4,024   1,475 

Defined benefit pension plans:

   

Amortization of net loss recognized in income

   51   27 

Income tax effect

   (31  (10
  

 

 

  

 

 

 

Changes from defined benefit pension plans

   20   17 
  

 

 

  

 

 

 

Other comprehensive income (loss), net of tax

   (451  10,807 
  

 

 

  

 

 

 

Comprehensive income

  $47,532  $46,799 
  

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

Total

 

 

 

Common

 

 

Capital

 

 

Retained

 

 

Comprehensive

 

 

Shareholders'

 

(dollars in thousands)

 

Stock

 

 

Surplus

 

 

Earnings

 

 

Income (Loss)

 

 

Equity

 

Balance at December 31, 2017

 

$

152,040

 

 

$

1,639,499

 

 

$

413,130

 

 

$

(50,272

)

 

$

2,154,397

 

Cumulative effect of change in accounting

   principles

 

 

 

 

 

 

 

 

(4,127

)

 

 

(52

)

 

 

(4,179

)

Balance, January 1, 2018

 

 

152,040

 

 

 

1,639,499

 

 

 

409,003

 

 

 

(50,324

)

 

 

2,150,218

 

Reclassification of certain tax effects related to

   the Tax Cuts and Jobs Act of 2017

 

 

 

 

 

 

 

 

10,751

 

 

 

(10,751

)

 

 

 

Net income

 

 

 

 

 

 

 

 

47,983

 

 

 

 

 

 

47,983

 

Other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

(451

)

 

 

(451

)

Dividends - common stock ($0.13 per share)

 

 

 

 

 

 

 

 

(19,782

)

 

 

 

 

 

(19,782

)

Common stock issued

 

 

6

 

 

 

99

 

 

 

 

 

 

 

 

 

105

 

Common stock repurchased

 

 

(64

)

 

 

(1,051

)

 

 

 

 

 

 

 

 

(1,115

)

Share-based compensation expense

 

 

 

 

 

1,931

 

 

 

 

 

 

 

 

 

1,931

 

Stock activity under incentive compensation plans

 

 

190

 

 

 

298

 

 

 

(259

)

 

 

 

 

 

229

 

Balance at March 31, 2018

 

$

152,172

 

 

$

1,640,776

 

 

$

447,696

 

 

$

(61,526

)

 

$

2,179,118

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2018

 

$

175,141

 

 

$

2,031,695

 

 

$

527,684

 

 

$

(44,950

)

 

$

2,689,570

 

Cumulative effect of change in accounting

   principles (Note 2)

 

 

 

 

 

 

 

 

6,322

 

 

 

 

 

 

6,322

 

Balance, January 1, 2019

 

 

175,141

 

 

 

2,031,695

 

 

 

534,006

 

 

 

(44,950

)

 

 

2,695,892

 

Net income

 

 

 

 

 

 

 

 

56,276

 

 

 

 

 

 

56,276

 

Other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

47,570

 

 

 

47,570

 

Dividends - common stock ($0.13 per share)

 

 

 

 

 

 

 

 

(22,812

)

 

 

 

 

 

(22,812

)

Common stock issued

 

 

9

 

 

 

121

 

 

 

 

 

 

 

 

 

130

 

Common stock repurchased

 

 

(1,655

)

 

 

(25,642

)

 

 

 

 

 

 

 

 

(27,297

)

Share-based compensation expense

 

 

 

 

 

1,800

 

 

 

 

 

 

 

 

 

1,800

 

Stock activity under incentive compensation plans

 

 

484

 

 

 

(12

)

 

 

(159

)

 

 

 

 

 

313

 

Balance at March 31, 2019

 

$

173,979

 

 

$

2,007,962

 

 

$

567,311

 

 

$

2,620

 

 

$

2,751,872

 

The accompanying notes to consolidated financial statements are an integral part of these statements.

7


OLD NATIONAL BANCORP

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITYCASH FLOWS (unaudited)

            Accumulated    
            Other  Total 
   Common  Capital  Retained  Comprehensive  Shareholders’ 

(dollars in thousands)

  Stock  Surplus  Earnings  Income (Loss)  Equity 

Balance at December 31, 2016

  $135,159  $1,348,338  $390,292  $(59,372 $1,814,417 

Net income

   —     —     35,992   —     35,992 

Other comprehensive income (loss)

   —     —     —     10,807   10,807 

Dividends - common stock ($0.13 per share)

   —     —     (17,602  —     (17,602

Common stock issued

   5   86   —     —     91 

Common stock repurchased

   (70  (1,197  —     —     (1,267

Stock-based compensation expense

   —     1,331   ���     —     1,331 

Stock activity under incentive compensation plans

   341   2,308   (59  —     2,590 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Balance at March 31, 2017

  $135,435  $1,350,866  $408,623  $(48,565 $1,846,359 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Balance at December 31, 2017

  $152,040  $1,639,499  $413,130  $(50,272 $2,154,397 

Cumulative effect of change in accounting principles (Note 3)

   —     —     (4,127  (52  (4,179

Reclassification of certain tax effects related to the Tax Cuts and Jobs Act of 2017 (Note 3)

   —     —     10,751   (10,751  —   

Net income

   —     —     47,983   —     47,983 

Other comprehensive income (loss)

   —     —     —     (451  (451

Dividends - common stock ($0.13 per share)

   —     —     (19,782  —     (19,782

Common stock issued

   6   99   —     —     105 

Common stock repurchased

   (64  (1,051  —     —     (1,115

Stock-based compensation expense

   —     1,931   —     —     1,931 

Stock activity under incentive compensation plans

   190   298   (259  —     229 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Balance at March 31, 2018

  $152,172  $1,640,776  $447,696  $(61,526 $2,179,118 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

 

Three Months Ended

 

 

 

March 31,

 

(dollars in thousands)

 

 

2019

 

 

 

2018

 

Cash Flows From Operating Activities

 

 

 

 

 

 

 

 

Net income

 

$

56,276

 

 

$

47,983

 

Adjustments to reconcile net income to cash provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation

 

 

6,443

 

 

 

5,833

 

Amortization of other intangible assets

 

 

4,472

 

 

 

3,609

 

Amortization of tax credit investments

 

 

260

 

 

 

716

 

Net premium amortization on investment securities

 

 

3,154

 

 

 

3,845

 

Accretion income related to acquired loans

 

 

(8,668

)

 

 

(10,914

)

Share-based compensation expense

 

 

1,800

 

 

 

1,931

 

Excess tax (benefit) expense on share-based compensation

 

 

(1,013

)

 

 

536

 

Provision for loan losses

 

 

1,043

 

 

 

380

 

Net debt securities (gains) losses

 

 

103

 

 

 

(788

)

Net (gains) losses on sales of loans and other assets

 

 

(1,564

)

 

 

5,365

 

Increase in cash surrender value of company-owned life insurance

 

 

(3,188

)

 

 

(2,605

)

Residential real estate loans originated for sale

 

 

(94,632

)

 

 

(92,377

)

Proceeds from sales of residential real estate loans

 

 

97,010

 

 

 

93,686

 

(Increase) decrease in interest receivable

 

 

3,184

 

 

 

5,481

 

(Increase) decrease in other real estate owned

 

 

(47

)

 

 

2,075

 

(Increase) decrease in other assets

 

 

13,665

 

 

 

9,211

 

Increase (decrease) in accrued expenses and other liabilities

 

 

(34,376

)

 

 

(22,567

)

Total adjustments

 

 

(12,354

)

 

 

3,417

 

Net cash flows provided by (used in) operating activities

 

 

43,922

 

 

 

51,400

 

Cash Flows From Investing Activities

 

 

 

 

 

 

 

 

Purchases of investment securities available-for-sale

 

 

(541,589

)

 

 

(113,525

)

Purchases of Federal Home Loan Bank/Federal Reserve Bank stock

 

 

(14,439

)

 

 

(16,520

)

Proceeds from maturities, prepayments, and calls of investment securities available-for-sale

 

 

145,356

 

 

 

118,694

 

Proceeds from sales of investment securities available-for-sale

 

 

8,681

 

 

 

84,257

 

Proceeds from maturities, prepayments, and calls of investment securities held-to-maturity

 

 

21,689

 

 

 

26,117

 

Proceeds from sales of Federal Home Loan Bank/Federal Reserve Bank stock

 

 

19

 

 

 

 

Proceeds from sales of equity securities

 

 

130

 

 

 

128

 

Net principal collected from (loans made to) loan customers

 

 

182,638

 

 

 

(110,027

)

Proceeds from settlements on company-owned life insurance

 

 

2,861

 

 

 

1,797

 

Proceeds from sales of premises and equipment and other assets

 

 

84

 

 

 

2,578

 

Purchases of premises and equipment and other assets

 

 

(11,684

)

 

 

(9,593

)

Net cash flows provided by (used in) investing activities

 

 

(206,254

)

 

 

(16,094

)

Cash Flows From Financing Activities

 

 

 

 

 

 

 

 

Net increase (decrease) in:

 

 

 

 

 

 

 

 

Deposits

 

 

79,321

 

 

 

182,697

 

Federal funds purchased and interbank borrowings

 

 

54,895

 

 

 

(185,007

)

Securities sold under agreements to repurchase

 

 

(19,814

)

 

 

(76,621

)

Other borrowings

 

 

3,650

 

 

 

(32

)

Payments for maturities of Federal Home Loan Bank advances

 

 

(325,070

)

 

 

(772,928

)

Proceeds from Federal Home Loan Bank advances

 

 

425,000

 

 

 

825,000

 

Cash dividends paid on common stock

 

 

(22,812

)

 

 

(19,782

)

Common stock repurchased

 

 

(27,297

)

 

 

(1,115

)

Proceeds from exercise of stock options

 

 

280

 

 

 

186

 

Common stock issued

 

 

130

 

 

 

105

 

Net cash flows provided by (used in) financing activities

 

 

168,283

 

 

 

(47,497

)

Net increase (decrease) in cash and cash equivalents

 

 

5,951

 

 

 

(12,191

)

Cash and cash equivalents at beginning of period

 

 

317,165

 

 

 

290,432

 

Cash and cash equivalents at end of period

 

$

323,116

 

 

$

278,241

 

Supplemental cash flow information:

 

 

 

 

 

 

 

 

Total interest paid

 

$

33,779

 

 

$

20,775

 

Total taxes paid (net of refunds)

 

$

150

 

 

$

(183

)

Securities transferred from held-to-maturity to available-for-sale

 

$

 

 

$

447,026

 

Securities transferred from available-for-sale to held-to-maturity

 

$

 

 

$

323,990

 

See Note 10 for additional supplemental cash flow information related to leases.

 

 

 

 

 

 

 

 

The accompanying notes to consolidated financial statements are an integral part of these statements.

8


OLD NATIONAL BANCORP

CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)

   Three Months Ended 
   March 31, 

(dollars in thousands)

  2018  2017 

Cash Flows From Operating Activities

   

Net income

  $47,983  $35,992 
  

 

 

  

 

 

 

Adjustments to reconcile net income to cash provided by operating activities:

   

Depreciation

   5,833   5,211 

Amortization of other intangible assets

   3,609   3,020 

Amortization of tax credit investments

   716   —   

Net premium amortization on investment securities

   3,845   3,846 

Stock-based compensation expense

   1,931   1,331 

Excess tax (benefit) expense on stock-based compensation

   536   288 

Provision for loan losses

   380   347 

Net securities (gains) losses

   (788  (1,500

Recognition of deferred gain on sale leaseback transactions

   (395  (537

Net (gains) losses on sales of loans and other assets

   5,365   (2,520

Increase in cash surrender value of company-owned life insurance

   (2,605  (2,149

Residential real estate loans originated for sale

   (92,377  (51,823

Proceeds from sales of residential real estate loans

   93,686   127,656 

(Increase) decrease in interest receivable

   5,481   4,706 

(Increase) decrease in other real estate owned

   2,075   5,999 

(Increase) decrease in other assets

   9,211   2,548 

Increase (decrease) in accrued expenses and other liabilities

   (22,172  (12,451
  

 

 

  

 

 

 

Total adjustments

   14,331   83,972 
  

 

 

  

 

 

 

Net cash flows provided by (used in) operating activities

   62,314   119,964 
  

 

 

  

 

 

 

Cash Flows From Investing Activities

   

Purchases of investment securities available-for-sale

   (113,525  (133,288

Purchases of Federal Home Loan Bank/Federal Reserve Bank stock

   (16,520  (5,794

Proceeds from maturities, prepayments, and calls of investment securities available-for-sale

   118,694   93,040 

Proceeds from sales of investment securities available-for-sale

   84,257   33,588 

Proceeds from maturities, prepayments, and calls of investment securities held-to-maturity

   26,117   2,714 

Proceeds from sales of Federal Home Loan Bank/Federal Reserve Bank stock

   —     9 

Proceeds from sales of trading securities

   128   127 

Net principal collected from (loans made to) loan customers

   (120,941  (121,582

Proceeds from settlements on company-owned life insurance

   1,797   1,319 

Proceeds from sales of premises and equipment and other assets

   2,578   —   

Purchases of premises and equipment and other assets

   (9,593  (5,093
  

 

 

  

 

 

 

Net cash flows provided by (used in) investing activities

   (27,008  (134,960
  

 

 

  

 

 

 

Cash Flows From Financing Activities

   

Net increase (decrease) in:

   

Deposits

   182,697   78,099 

Federal funds purchased and interbank borrowings

   (185,007  (151,987

Securities sold under agreements to repurchase

   (76,621  (21,502

Payments for maturities of Federal Home Loan Bank advances

   (772,928  (641,830

Payments for maturities of other borrowings

   (32  (80

Proceeds from Federal Home Loan Bank advances

   825,000   730,000 

Cash dividends paid on common stock

   (19,782  (17,602

Common stock repurchased

   (1,115  (1,267

Proceeds from exercise of stock options

   186   2,590 

Common stock issued

   105   91 
  

 

 

  

 

 

 

Net cash flows provided by (used in) financing activities

   (47,497  (23,488
  

 

 

  

 

 

 

Net increase (decrease) in cash and cash equivalents

   (12,191  (38,484

Cash and cash equivalents at beginning of period

   290,432   255,519 
  

 

 

  

 

 

 

Cash and cash equivalents at end of period

  $278,241  $217,035 
  

 

 

  

 

 

 

Supplemental cash flow information:

   

Total interest paid

  $20,775  $14,642 

Total taxes paid (net of refunds)

  $(183 $—   

Securities transferred from held-to-maturity to available-for-sale

  $447,026  $—   

Securities transferred from available-for-sale to held-to-maturity

  $323,990  $—   

The accompanying notes to consolidated financial statements are an integral part of these statements.

OLD NATIONAL BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

NOTE 1 - BASIS OF PRESENTATION

The accompanying unaudited consolidated financial statements include the accounts of Old National Bancorp and its wholly-owned affiliates (hereinafter collectively referred to as “Old National”) and have been prepared in conformity with accounting principles generally accepted in the United States of America and prevailing practices within the banking industry.  Such principles require management to make estimates and assumptions that affect the reported amounts of assets, liabilities, and the disclosures of contingent assets and liabilities at the date of the financial statements and amounts of revenues and expenses during the reporting period.  Actual results could differ from those estimates.  In the opinion of management, the consolidated financial statements contain all the normal and recurring adjustments necessary for a fair statement of the financial position of Old National as of March 31, 20182019 and 2017,2018, and December 31, 2017,2018, and the results of its operations for the three months ended March 31, 20182019 and 2017.2018.  Interim results do not necessarily represent annual results.  These financial statements should be read in conjunction with Old National’s Annual Report for the year ended December 31, 2017.2018.

All significant intercompany transactions and balances have been eliminated.  Certain prior year amounts have been reclassified to conform to the 20182019 presentation.  Such reclassifications had no effect on net income or shareholders’ equity and were insignificant amounts.

NOTE 2 – REVENUE RECOGNITION

In May 2014, the FASB issued an update (ASU No. 2014-09,Revenue from Contracts with Customers) creating FASB Topic 606,Revenue from Contracts with Customers. The guidance in this update affects any entity that either enters into contracts with customers to transfer goods or services or enters into contracts for the transfer of nonfinancial assets unless those contracts are within the scope of other standards (for example, insurance contracts or lease contracts). The core principle of the guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The guidance provides steps to follow to achieve the core principle. An entity should disclose sufficient information to enable users of financial statements to understand the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers. The amendments in this update become effective for annual periods and interim periods within those annual periods beginning after December 15, 2017. We finalized our in-depth assessment and identified the revenue line items within the scope of this new guidance. Neither the new standard, nor any of the amendments detailed below, resulted in a material change from our current accounting for revenue because the majority of Old National’s financial instruments are not within the scope of Topic 606, and those that are require no change in the accounting.

In March 2016, the FASB issued ASU No. 2016-08,Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations (Reporting Revenue Gross versus Net). The amendments relate to when another party, along with the entity, is involved in providing a good or service to a customer. Topic 606 requires an entity to determine whether the nature of its promise is to provide that good or service to the customer (that is, the entity is a principal) or to arrange for the good or service to be provided to the customer by the other party (that is, the entity is an agent). This determination is based upon whether the entity controls the good or the service before it is transferred to the customer. Topic 606 includes indicators to assist in this evaluation. The amendments in this update affect the guidance in ASU No. 2014-09 above. The effective date is the same as the effective date of ASU No. 2014-09.

In April 2016, the FASB issued ASU No. 2016-10,Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing. The amendments clarify the following two aspects of Topic 606: identifying performance obligations, and the licensing implementation guidance. Before an entity can identify its performance obligations in a contract with a customer, the entity first identifies the promised goods or services in the contract. The amendments in this update are expected to reduce the cost and complexity of applying the guidance on identifying promised goods or services. To identify performance obligations in a contract, an entity evaluates whether promised goods and services are distinct. Topic 606 includes two criteria for assessing whether promises to transfer goods or services are distinct. One of those criteria is that the promises are separately identifiable. This update will improve the guidance on assessing that criterion. Topic 606 also includes

implementation guidance on determining whether as entity’s promise to grant a license provides a customer with either a right to use the entity’s intellectual property, which is satisfied at a point in time, or a right to access the entity’s intellectual property, which is satisfied over time. The amendments in this update are intended to improve the operability and understandability of the licensing implementation guidance. The amendments in this update affect the guidance in ASU No. 2014-09 above. The effective date is the same as the effective date of ASU No. 2014-09.

In May 2016, the FASB issued ASU No. 2016-12,Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients. The amendments do not change the core revenue recognition principle in Topic 606. The amendments provide clarifying guidance in certain narrow areas and add some practical expedients.

In December 2016, the FASB issued ASU No. 2016-20,Revenue from Contracts with Customers (Topic 606): Technical Corrections and Improvements. The FASB board decided to issue a separate update for technical corrections and improvements to Topic 606 and other Topics amended by ASU No. 2014-09 to increase awareness of the proposals and to expedite improvements to ASU No. 2014-09. The amendment affects narrow aspects of the guidance issued in ASU No. 2014-09.

On January 1, 2018, we adopted ASU 2014-09,Revenue from Contracts with Customers and all subsequent amendments to the ASU (collectively, “Topic 606”). We elected to implement using the modified retrospective application, with the cumulative effect recorded as an adjustment to opening retained earnings at January 1, 2018. Due to immateriality, we had no cumulative effect to record. Since interest income on loans and securities are both excluded from this topic, a significant majority of our revenues are not subject to the new guidance. Our services that fall within the scope of Topic 606 are presented within noninterest income and are recognized as revenue as we satisfy our obligation to the customer. Services within the scope of Topic 606 include wealth management fees, service charges on deposit accounts, debit card and ATM fees, and investment product fees.

Wealth management fees: We earn wealth management fees based upon asset custody and investment management services provided to individual and institutional customers. Most of these customers receive monthly or quarterly billings for services rendered based upon the market value of assets in custody. Fees that are transaction based are recognized at the point in time that the transaction is executed.

Service charges on deposit accounts: We earn fees from our deposit customers for transaction-based, account maintenance, and overdraft services. Transaction-based fees and overdraft fees are recognized at a point in time, since the customer generally has a right to cancel the depository arrangement at any time. The arrangement is considered a day-to-day contract with ongoing renewals and optional purchases, so the duration of the contract does not extend beyond the services already performed. Account maintenance fees, which relate primarily to monthly maintenance, are earned over the course of a month, representing the period over which we satisfy our performance obligation.

Debit card and ATM fees: Debit card and ATM fees include ATM usage fees and debit card interchange income. As with the transaction-based fees on deposit accounts, the ATM fees are recognized at the point in time that we fulfill the customer’s request. We earn interchange fees from cardholder transactions processed through card association networks. Interchange rates are generally set by the card associations based upon purchase volumes and other factors. Interchange fees represent a percentage of the underlying transaction value and are recognized daily, concurrently with the transaction processing services provided to the cardholder.

Investment product fees: Investment product fees are the commissions and fees received from a registered broker/dealer and investment adviser that provide those services to our customers. We act as an agent in arranging the relationship between the customer and the third-party service provider. These fees are recognized monthly from the third-party broker based upon services already performed.

The consolidated statements of income include all categories of noninterest income. The following table reflects only the categories of noninterest income that are within the scope of Topic 606:

   Three Months Ended 
   March 31, 

(dollars in thousands)

  2018   2017 

Wealth management fees

  $9,026   $8,999 

Service charges on deposit accounts

   10,759    9,843 

Debit card and ATM fees

   4,865    4,236 

Investment product fees

   5,515    4,989 

Other income:

    

Gain (loss) on other real estate owned

   135    658 

Merchant processing fees

   641    597 

Safe deposit box fees

   404    307 

Insurance premiums and commissions

   104    107 
  

 

 

   

 

 

 

Total

  $31,449   $29,736 
  

 

 

   

 

 

 

The adoption of Topic 606 did not have a material impact on our consolidated financial position, results of operations, equity, or cash flows as of the adoption date or for the three months ended March 31, 2018.

NOTE 32 – RECENT ACCOUNTING PRONOUNCEMENTS

FASB ASC 825 – In January 2016, the FASB issued an update (ASU No. 2016-01,Financial Instruments – Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities). The amendmentsAccounting Guidance Adopted in this update impact public business entities as follows: (1) Require equity investments (except those accounted for under the equity method of accounting or those that result in consolidation of the investee) to be measured at fair value with changes in fair value recognized in net income. (2) Simplify the impairment assessment of equity investments without readily determinable fair values by requiring a qualitative assessment to identify impairment. When a qualitative assessment indicates that impairment exists, an entity is required to measure the investment at fair value. (3) Eliminate the requirement to disclose the methods and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet. (4) Require entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes. (5) Require an entity to present separately in other comprehensive income the portion of the total change in fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments. (6) Require separate presentation of financial assets and financial liabilities by measurement category and form of financial asset (that is, securities or loans and receivables) on the balance sheet or the accompanying notes to the financial statements. (7) Clarify that an entity should evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale securities in combination with the entity’s other deferred tax assets. The amendments in this update became effective for annual periods and interim periods within those annual periods beginning after December 15, 2017 and did not have a material impact on the consolidated financial statements.2019

FASB ASC 842 In February 2016, the FASB issued its new lease accounting guidance in ASU No. 2016-02,Leases (Topic 842).  Under the new guidance, lessees will be required to recognize the following for all leases, with the exception of short-term leases, at the commencement date: (1) a lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis; and (2) a right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term.  Under the new guidance, lessor accounting is largely unchanged.

In July 2018, the FASB issued ASU No. 2018-10, Codification Improvements to Topic 842, Leases and ASU No. 2018-11, Leases (Topic 842): Targeted Improvements.  ASU No. 2018-10 provides improvements related to ASU No. 2016-02 to increase stakeholders’ awareness of the amendments and to expedite the improvements.  The amendments affect narrow aspects of the guidance issued in ASU No. 2016-02.  ASU No. 2018-11 allows entities adopting ASU No. 2016-02 to choose an additional (and optional) transition method, under which an entity initially applies the new leases standard at the adoption date and recognizes a cumulative-effect adjustment to the opening balance of retained earnings in the period of adoption.  ASU No. 2018-11 also allows lessors to not separate non-lease components from the associated lease component if certain conditions are met.  The amendments in this update becomethese updates became effective for annual periods and interim periods within those annual periods beginning after December 15, 2018.

Old National elected the optional transition method permitted by ASU No. 2018-11.  Under this method, an entity shall recognize and measure leases that exist at the application date and prior comparative periods are not adjusted.  In addition, Old National elected the package of practical expedients to leases that commenced before the effective date:

1.

An entity need not reassess whether any expired or existing contracts contain leases.

2.

An entity need not reassess the lease classification for any expired or existing leases.

3.

An entity need not reassess initial direct costs for any existing leases.

Old National also elected the practical expedient, which must be applied consistently to all leases, to use hindsight in determining the lease term and in assessing impairment of our right-of-use assets.  We also elected a practical expedient to not assess whether existing or expired land easements that were not previously accounted for as leases under Topic 840 contain a lease under this Topic.  Both of these practical expedients may be elected separately or in conjunction with each other or the package noted above.

9


Based on both operating and finance leases outstanding at MarchDecember 31, 2018, we do not expect the new standard to haveimpact of adoption on January 1, 2019 was recording a material impact on our income statement, but anticipatelease liability of $122.9 million, a $115right-of-use asset of $118.7 million, and a cumulative-effect adjustment of $6.3 million to $135 million increase in our assets and liabilities. Decisions to repurchase, modify, or renew leases prior to the implementation date will impact this level of materiality.retained earnings.

FASB ASC 815310 In AugustMarch 2017, the FASB issued ASU No. 2017-08, Receivables – Nonrefundable Fees and Other Costs (Subtopic 310-20): Premium Amortization on Purchased Callable Debt Securities.  This update amends the amortization period for certain purchased callable debt securities held at a premium.  FASB is shortening the amortization period for the premium to the earliest call date.  Under current GAAP, entities generally amortize the premium as an adjustment of yield over the contractual life of the instrument.  Concerns were raised that current GAAP excludes certain callable debt securities from consideration of early repayment of principal even if the holder is certain that the call will be exercised.  As a result, upon the exercise of a call on a callable debt security held at a premium, the unamortized premium is recorded as a loss in earnings.  There is diversity in practice (1) in the amortization period for premiums of callable debt securities and (2) in how the potential for exercise of a call is factored into current impairment assessments.  The amendments in this update became effective for annual reporting periods beginning after December 15, 2018, including interim reporting periods within those annual reporting periods and did not have a material impact on the consolidated financial statements.

FASB ASC 718 – In June 2018, the FASB issued ASU No. 2018-07, Compensation – Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting.  The amendments in this update expand the scope of Topic 718, Compensation—Stock Compensation (which currently only includes share-based payments to employees) to include share-based payments issued to nonemployees for goods or services.  Consequently, the accounting for share-based payments to nonemployees and employees will be substantially aligned.  The ASU supersedes Subtopic 505-50, Equity—Equity-Based Payments to Non-Employees.  The amendments in this update became effective for annual periods beginning after December 15, 2018, including interim periods within that fiscal year and did not have a material impact on the consolidated financial statements.

FASB ASC 958 – In June 2018, the FASB issued ASU No. 2018-08, Not-for-Profit Entities (Topic 958): Clarifying the Scope and the Accounting Guidance for Contributions Received and Contributions Made.  The amendments in this update clarify and improve the scope and accounting guidance around contributions of cash and other assets received and made by not-for-profit organizations and business enterprises.  The ASU clarifies and improves current guidance about whether a transfer of assets, or the reduction, settlement, or cancellation of liabilities, is a contribution or an exchange transaction.  It provides criteria for determining whether the resource provider is receiving commensurate value in return for the resources transferred which, depending on the outcome, determines whether the organization follows contribution guidance or exchange transaction guidance in the revenue recognition and other applicable standards.  It also provides a more robust framework for determining whether a contribution is conditional or unconditional, and for distinguishing a donor-imposed condition from a donor-imposed restriction.  This is important because such classification affects the timing of contribution revenue and expense recognition.  The new ASU does not apply to transfers of assets from governments to businesses.  The amendments in this update became effective for a public business entity for transactions in which the entity serves as a resource recipient to annual periods beginning after June 15, 2018, including interim periods within those annual periods. The amendments in this update became effective for a public business entity for transactions in which the entity serves as a resource provider to annual periods beginning after December 15, 2018, including interim periods within those annual periods and there was no impact.

FASB ASC 815 – In October 2018, the FASB issued ASU No. 2018-16, Derivatives and Hedging (Topic 815): Inclusion of the Secured Overnight Financing Rate (SOFR) Overnight Index Swap (OIS) Rate as a Benchmark Interest Rate for Hedge Accounting.  In the United States, eligible benchmark interest rates under Topic 815 are interest rates on direct Treasury obligations of the U.S. government (“UST”), the London Interbank Offered Rate (“LIBOR”) swap rate, and the Overnight Index Swap (“OIS”) Rate based on the Fed Funds Effective Rate. When the FASB issued ASU No. 2017-12,Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities.Activities, in August 2017, it introduced the Securities Industry and Financial Markets Association (“SIFMA”) Municipal Swap Rate as the fourth permissible U.S. benchmark rate.

The amendments innew ASU adds the update make certain targeted improvementsOIS rate based on SOFR as a U.S. benchmark interest rate to simplifyfacilitate the application of the hedge accounting guidance in current GAAP. The amendments in

this update better align an entity’s risk management activitiesLIBOR to SOFR transition and financial reportingprovide sufficient lead time for hedging relationships throughentities to prepare for changes to both the designation and measurement guidance for qualifying hedging relationships and the presentation of hedge results. To meet that objective, the amendments expand and refine hedge accounting for both nonfinancial and financial risk components and align the recognition and presentation of the effects of the hedging instrument and the hedged item in the financial statements. This update addresses several limitations that current GAAP places on the risk components, how an entity can designate the hedged item in a fair value hedge of interest rate risk and how an entity can measure changes in fair value of the hedged item attributable to interest rate risk. In addition to the amendments to the designation and measurement guidancehedging strategies for qualifying hedging relationships, the amendments in this update also align the recognitionboth risk management and presentation of the effects of the hedging instrument and the hedged item in the financial statements to increase the understandability of the results of an entity’s intended hedging strategies. The amendments in this update require an entity to present the earnings effect of the hedging instrument in the same income statement line item in which the earnings effect of the hedged item is reported. Prior to the issuance of this update, GAAP provided special hedge accounting only for the portion of the hedge deemed to be “highly effective” and required an entity to separately reflect the amount by which the hedging instrument did not offset the hedged item, which is referred to as the “ineffective” amount. However, the concept and reporting of hedge ineffectiveness were difficult for financial statement users to understand and, at times, for preparers to explain. The FASB board decided on an approach that no longer separately measures and reports hedge ineffectiveness. This update also includes certain targeted improvements to ease the application of current guidance related to the assessment of hedge effectiveness. Prior to the issuance of this update, GAAP contained specific requirements for initial and ongoing quantitative hedge effectiveness testing and strict requirements for specialized effectiveness testing methods that allowed an entity to forgo quantitative hedge effectiveness assessments for qualifying relationships. The amendments in this update become effective for annual periods and interim periods within those annual periods beginning after December 15, 2018. Early adoption is permitted in any interim period. Management has elected to early adopt this update effective January 1, 2018 using the modified retrospective method. The impact of the adoption resulted in a reduction to Old National’s opening retained earnings of $3.2 million. In addition, as permitted by the amendments in the update, Old National reclassified $447.0 million in state and political subdivision securities with unrealized holding gains of $26.1 million from the held-to-maturity portfolio to the available-for-sale portfolio.

FASB ASC 718 In May 2017, the FASB issued ASU No. 2017-09,Compensation – Stock Compensation (Topic 718): Scope of Modification Accounting.The amendments in this update provide guidance about which changes to the terms and conditions of a shared-based payment award require an entity to apply modification accounting. An entity should account for the effect of a modification unless all the following are met: (1) the fair value of the modified award is the same as the fair value of the original award immediately before the original award is modified. If the modification does not affect any of the inputs to the valuation technique that the entity uses to value the award, the entity is not required to estimate the value immediately before and after the modification; (2) the vesting conditions of the modified award are the same as the vesting conditions of the original award immediately before the original award is modified; (3) the classification of the modified award as an equity instrument or a liability instrument is the same as the classification of the original award immediately before the original award is modified.purposes.  The amendments in this update became effective for annual periodsfiscal years beginning after December 15, 2018, and interim periods within those annual periods beginning after December 15, 2017fiscal years and did not havethe financial statement impact immediately upon adoption was immaterial.  The future financial statement impact will depend on

10


any new contracts entered into using new benchmark rates, as well as any existing contracts that get migrated from LIBOR to new benchmark interest rates.  The Company has formed a material impact onworking group who is developing a transition plan for all exposed contracts migrating from LIBOR to SOFR.  Additionally, the consolidated financial statements.working group is monitoring industry specific transition guidance around a LIBOR contract’s “fallback” language with the industry goal to minimize or eliminate value transfers resulting from the transition.

Accounting Guidance Issued But Not Yet Adopted

FASB ASC 326In June 2016, the FASB issued ASU No. 2016-13,Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments(“CECL”).  The main objective of this amendment is to provide financial statement users with more decision-useful information about the expected credit losses on financial instruments and other commitments to extend credit held by a reporting entity at each reporting date.  The amendment requires the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Financial institutions and other organizations will now use forward-looking information to enhance their credit loss estimates.  The amendment requires enhanced disclosures to help investors and other financial statement users better understand significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of an organization’s portfolio.  In addition, the ASU amends the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration.  The current expected credit loss measurement will be used to estimate the allowance for credit losses (“ACL”) over the life of the financial assets.  The amendments in this update become effective for annual periods and interim periods within those annual periods beginning after December 15, 2019.  Early adoption will be permitted beginning after December 15, 2018. We have

As previously disclosed, Old National formed a cross functional committee thatto oversee the adoption of the ASU at the effective date. A working group was also formed and has overseendeveloped a project plan focused on understanding the enhancement of existingASU, researching issues, identifying data needs for modeling inputs, technology required to sourcerequirements, modeling considerations, and ensuring overarching governance has been achieved for each objective and milestone.  The project plan is targeting data and model data forvalidation completion during the

purposes first half of meeting this standard. The committee has also selected a vendor to assist in generating loan level cash flows and disclosures. We expect to recognize a one-time cumulative effect adjustment to the2019, with parallel processing of our existing allowance for loan losses model with the CECL prior to implementation.  Currently, the working group has identified seven distinct loan portfolios for which a model has been developed. For all seven loan portfolios, the data sets have been identified, populated, and internally validated.

Currently, our measurements for estimating the current expected life-time credit losses for loans and debt securities (as well as certain beneficial interests classified as held-to-maturity) includes the following major items:

Initial forecast – use a period of one year for all portfolio segments and off-balance-sheet credit exposures, using forward-looking economic scenarios of expected losses.

Historical loss forecast – for a period incorporating the remaining contractual life, adjusted for prepayments, and the changes in various economic variables during representative historical and recessionary periods.

Reversion period – use a range from 1 to 2 years, which links the initial loss forecast to the historical loss forecast based on economic conditions at the measurement date.

Discounted cash flow (“DCF”) aggregator – using the items above to estimate the life-time credit losses for all portfolios and losses for loans modified in a TDR.

During 2019, Old National is focused on refining assumptions and evaluation/analysis of the parallel processing results.  Concurrent with this, Old National is also focused on researching and resolving interpretive accounting issues in the ASU contemplating various related accounting policies, developing processes and related controls, and considering various reporting disclosures.

As of the beginning of the first reporting period in which the new standard is effective, but cannot yet determineOld National expects to recognize a one-time cumulative effect adjustment increasing the allowance for loan losses, since the ASU covers credit losses over the expected life of a loan as well as considering future changes in macroeconomic conditions. The magnitude of any such one-time adjustment or the overall impact of the new guidance on the consolidated financial statements.

FASB ASC 740 – In October 2016, the FASB issued ASU No. 2016-16,Income Taxes (Topic 740): Intra-Entity Transfers of Assets Other Than Inventory. Current guidance prohibits the recognition of current and deferred income taxes for an intra-entity asset transfer until the asset has been soldstatements cannot yet be reasonably estimated, however, we expect to an outside party. This prohibitionidentify a range in our Quarterly Report on recognition is an exception to the principle of comprehensive recognition of current and deferred income taxes in generally accepted accounting principles. The exception has led to diversity in practice and is a source of complexity in financial reporting. FASB decided that an entity should recognize the income tax consequences of an intra-entity transfer of an asset other than inventory when the transfer occurs. Consequently, the amendments in this update eliminate the exception for an intra-entity transfer of an asset other than inventory. The amendments in this update do not include new disclosure requirements; however, existing disclosure requirements might be applicable when accountingForm 10-Q for the current and deferred income taxes for an intra-entity transferquarterly period ended September 30, 2019.

11


In December 2018, the OCC, the Board of an asset other than inventory. The amendments in this update became effective for annual reporting periods beginning after December 15, 2017, including interim reporting periods within those annual reporting periods. The amendments in this update were applied on a modified retrospective basis through a cumulative-effect reduction of $1.0 million directly to retained earnings asGovernors of the beginningFederal Reserve System, and the FDIC approved a final rule to address changes to credit loss accounting under GAAP, including banking organizations’ implementation of 2018.

FASB ASC 805 – In January 2017,CECL.  The final rule provides banking organizations the FASB issued ASU No. 2017-01,Business Combinations (Topic 805): Clarifyingoption to phase in over a three-year period the Definitionday-one adverse effects on regulatory capital that may result from the adoption of a Business. The amendments in this update provide a more robust framework to use in determining when a set of assets and activities is a business. Because the current definition of a business is interpreted broadly and can be difficult to apply, stakeholders indicated that analyzing transactions is inefficient and costly and that the definition does not permit the use of reasonable judgment. The amendments provide more consistency in applying the guidance, reduce the costs of application, and make the definition of a business more operable. The amendments in this update became effective for annual periods and interim periods within those annual periods beginning after December 15, 2017. We have completed our evaluation of adopting the new guidance on the consolidated financial statements and there is no impact to record.accounting standard.

FASB ASC 350In January 2017, the FASB issued ASU No. 2017-04,Intangibles: Goodwill and Other: Simplifying the Test for Goodwill Impairment.  To simplify the subsequent measurement of goodwill, the amendments eliminate Step 2 from the goodwill impairment test.  The annual, or interim, goodwill impairment test is performed by comparing the fair value of a reporting unit with its carrying amount.  An impairment charge should be recognized for the amount by which the carrying amount exceeds the reporting unit’s fair value; however, the loss recognized should not exceed the total amount of goodwill allocated to that reporting unit.  In addition, the income tax effects of tax deductible goodwill on the carrying amount of the reporting unit should be considered when measuring the goodwill impairment loss, if applicable.  The amendments also eliminate the requirements for any reporting unit with a zero or negative carrying amount to perform Step 2 of the goodwill impairment test.  An entity still has the option to perform the qualitative assessment for a reporting unit to determine if the qualitative impairment test is necessary.  The amendments should be applied on a prospective basis.  The nature of and reason for the change in accounting principle should be disclosed upon transition.  The amendments in this update should be adopted for annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2019.  Early adoption is permitted on testing dates after January 1, 2017.  We areOld National is currently evaluating the impact of adopting the new guidance on the consolidated financial statements, but it is not expected to have a material impact.

FASB ASC 610820In February 2017,August 2018, the FASB issued ASU No. 2017-05,Other Income2018-13, Fair Value Measurement (Topic 820): Disclosure FrameworkGains and Losses fromChanges to the Derecognition of Nonfinancial Assets (Topic 610): ClarifyingDisclosure Requirements for Fair Value Measurement.  The updated guidance improves the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets. Subtopic 610-20 was originally issued as part of ASU No. 2014-09 to provide guidance for recognizing gains and losses from the transfer of nonfinancial assets in contracts with noncustomers. This update was issued to help clarify uncertainties and complexities of ASU 2014-09. The amendments in this update define the term in substance nonfinancial asset, in part, as a financial asset promised to a counterparty in a contract if substantially all of itsdisclosure requirements on fair value of the assets (recognizedmeasurements.  The ASU removes certain disclosures required by Topic 820 related to transfers between Level 1 and unrecognized) that are promised to the counterparty in the contract is concentrated in nonfinancial assets. If substantially allLevel 2 of the fair value hierarchy; the policy for timing of transfers between levels; the valuation processes for Level 3 fair value measurements; and for nonpublic entities, the changes in unrealized gains and losses for the period included in earnings for recurring Level 3 fair value measurements held at the end of the reporting period.  The ASU modifies certain disclosures required by Topic 820 related to disclosure of transfers into and out of Level 3 of the fair value hierarchy and purchases and issues of Level 3 assets that are promisedand liabilities for nonpublic entities; the requirement to disclose the timing of liquidation of an investee’s assets and the date when restrictions from redemption might lapse only if the investee has communicated the timing to the counterpartyentity or announced the timing publicly for investments in a contractcertain entities that calculate net asset value; and clarification that the measurement uncertainty disclosure is concentratedto communicate information about the uncertainty in nonfinancial assets, then allmeasurement as of the financial assets promisedreporting date.  The ASU adds certain disclosure requirements related to changes in unrealized gains and losses for the counterparty areperiod included in substance nonfinancial assets. The amendments in this

update also clarify that nonfinancial assets withinother comprehensive income for recurring Level 3 fair value measurements held at the scope of Subtopic 610-20 may include nonfinancial assets transferred within a legal entity to a counterparty. The amendments in this update require an entity to derecognize a distinct nonfinancial asset or distinct in substance nonfinancial asset in a partial sale transaction when it (1) does not have (or ceases to have) a controlling financial interest in the legal entity that holds the asset in accordance with Topic 810 and (2) transfers controlend of the asset in accordance with Topic 606. Once an entity transfers control of a distinct nonfinancial asset or distinct in substance nonfinancial asset, it is required to measure any noncontrolling interest it receives (or retains) at fair value. The amendments were effective for annual reporting periods beginning after December 15, 2017, including interim reporting periods within that reporting period and did not have a material impact on the consolidated financial statements.

FASB ASC 715 – In March 2017, the FASB issued ASU No. 2017-07,Compensation – Retirement Benefits (Topic 715): Improving the Presentationrange and weighted average of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost. The amendmentssignificant unobservable inputs used to develop Level 3 fair value measurements.  For certain unobservable inputs, an entity may disclose other quantitative information in this update require that an employer disaggregate the service cost component from the other components of net benefit cost. The amendments also provide explicit guidance on how to present the service cost component and the other components of net benefit cost in the income statement and allow only the service cost component of net benefit cost to be eligible for capitalization. The amendments in this update improve the consistency, transparency, and usefulness of financial information to users that have communicated that the service cost component generally is analyzed differently from the other components of net benefit cost. The amendments in this update became effective for annual periods and interim periods within those annual periods beginning after December 15, 2017 and did not have a material impact on the consolidated financial statements.

FASB ASC 310 – In March 2017, the FASB issued ASU No. 2017-08,Receivables – Nonrefundable Fees and Other Costs (Subtopic 310-20): Premium Amortization on Purchased Callable Debt Securities. This update amends the amortization period for certain purchased callable debt securities held at a premium. FASB is shortening the amortization period for the premium to the earliest call date. Under current GAAP, entities generally amortize the premium as an adjustment of yield over the contractual lifelieu of the instrument. Concerns were raised that current GAAP excludes certain callable debt securities from consideration of early repayment of principal evenweighted average if the holder is certainentity determines that other quantitative information would be a more reasonable and rational method to reflect the call will be exercised. As a result, upon the exercisedistribution of a call on a callable debt security held at a premium, the unamortized premium is recorded as a loss in earnings. There is diversity in practice (1) in the amortization period for premiums of callable debt securities and (2) in how the potential for exercise of a call is factored into current impairment assessments.unobservable inputs used to develop Level 3 fair value measurements.  The amendments in this update become effective for annual periodsfiscal years, and interim periods within those annual periodsfiscal years beginning after December 15, 2018. We are2019.  Early adoption is permitted.  Old National is currently evaluating the impact of adopting the new guidance on the consolidated financial statements, but it is not expected to have a material impact.

FASB ASC 220715In FebruaryAugust 2018, the FASB issued ASU No. 2018-02,Income Statement2018-14, CompensationReporting Comprehensive Income (Topic 220)Retirement Benefits – Defined Benefit Plans – General (Subtopic 715-20): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income. The amendments in this ASU help organizations address certain stranded income tax effects in AOCI resulting fromDisclosure Framework – Changes to the Tax Cuts and Jobs Act. The ASU provides financial statement preparers with an option to reclassify stranded tax effects within AOCI to retained earnings in each period in which the effect of the change in the U.S. federal corporate income tax rate in the Tax Cuts and Jobs Act (or portion thereof) is recorded. The amendments are effectiveDisclosure Requirements for all organizations for fiscal years beginning after December 15, 2018, and interim periods within those fiscal years. Early adoption is permitted. Management has elected to early adopt this update effective January 1, 2018, which resulted in a reclassification that decreased beginning accumulated other comprehensive income and increased beginning retained earnings by $10.8 million.

FASB ASC 825 – In February 2018, the FASB issued an update (ASU No. 2018-03,Technical Corrections and Improvements to Financial Instruments – Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities)Defined Benefit Plans.  The amendments in this update clarifiedmodify the guidance in ASU No. 2016-01 specificallydisclosure requirements for equity securities without a readily determinable fair value and financial liabilities for which the fair value option is elected.employers that sponsor defined benefit pension or other postretirement plans.  The amendments in this update become effective for annual periodsfiscal years ending after December 15, 2020 and will not have a material impact on the consolidated financial statements.

FASB ASC 350 – In August 2018, the FASB issued ASU No. 2018-15, Intangibles – Goodwill and Other – Internal-Use Software (Subtopic 350-40): Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement that is a Service Contract.  The amendments in this update align the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software.  The amendments in this update become effective for fiscal years beginning after December 15, 20172019, and interim periods within those fiscal years beginning after June 15, 2018. We are

12


years.  Early adoption is permitted.  Old National is currently evaluating the impact of adopting the new guidance on the consolidated financial statements.

FASB ASC 842 – In March 2019, the FASB issued ASU No. 2019-01, Leases (Topic 842): Codification Improvements.  The amendments in ASU No. 2019-01 align the guidance for fair value of the underlying asset by lessors that are not manufacturers or dealers in Topic 842 with that of existing guidance.  As a result, the fair value of the underlying asset at lease commencement is its cost, reflecting any volume or trade discounts that may apply. However, if there has been a significant lapse of time between when the underlying asset is acquired and when the lease commences, the definition of fair value in Topic 820, Fair Value Measurement should be applied.  ASU No. 2019-01 also requires lessors within the scope of Topic 942, Financial Services—Depository and Lending, to present all “principal payments received under leases” within investing activities. The amendments in this update become effective for annual periods and interim periods within those annual periods beginning after December 15, 2019. Early adoption is permitted.  Old National is currently evaluating the impact of adopting the new guidance on the consolidated financial statements, but it is not expected to have a material impact.

NOTE 43 – ACQUISITION AND DIVESTITURE ACTIVITY

AcquisitionsAcquisition

Anchor Bancorp,Klein Financial, Inc.

Effective November 1, 2017,2018, Old National completed the acquisition of St. Paul, Minnesota-based Anchor (MN)Klein through a 100% stock and cash merger.  Anchor (MN)Klein was a bank holding company with Anchor Bank (MN)KleinBank as its wholly-owned subsidiary.  Founded in 19671907 and headquartered in Chaska, Minnesota with 17 total18 full-service branches, Anchor Bank (MN)KleinBank was one of the largest family-owned community banks headquartered inbank serving the Twin Cities and also served Mankato, Minnesota. Anchor Bank (MN) has no affiliation with the former AnchorBank (WI) in Madison, Wisconsin, which Old National acquired in 2016.its western communities.  Old National believes that it will be able to achieve cost savings by integrating the two companies and combining accounting, data processing, retail and lending support, and other administrative functions, which will enable Old National to achieve economies of scale in these areas.

Pursuant to the merger agreement, each holder of Anchor (MN)Klein common stock received $2.625 in cash and 1.3507.92 shares of Old National Common Stock per share of Anchor (MN)Klein common stock such holder owned.  The total fair value of consideration for Anchor (MN)Klein was $332.8$406.5 million, consisting of $31.9 million of cash and the issuance of 16.522.8 million shares of Old National Common Stock valued at $300.8$406.5 million. This acquisition was accounted for under the acquisition method of accounting. Accordingly, Old National recognized amounts for identifiable assets acquired and liabilities assumed at their estimated acquisition date fair values.  Through March 31, 2018,2019, transaction and integration costs of $14.6$15.5 million associated with this acquisition have been expensed and remaining integration costs will be expensed in future periods as incurred.

The following table reflects management’s preliminary valuation of the assets acquired and liabilities assumed (in thousands):

 

Cash and cash equivalents

  $34,501 

 

$

60,759

 

Investment securities

   302,195 

 

 

697,951

 

FHLB/Federal Reserve Bank stock

   6,585 

 

 

2,637

 

Loans held for sale

   1,407 

 

 

3,371

 

Loans

   1,593,991 

 

 

1,049,073

 

Premises and equipment

   33,433 

 

 

33,391

 

Accrued interest receivable

   5,872 

 

 

7,896

 

Company-owned life insurance

 

 

36,380

 

Net deferred tax assets

 

 

6,500

 

Other real estate owned

   1,058 

 

 

954

 

Company-owned life insurance

   44,490 

Other assets

   30,036 

 

 

10,299

 

Deposits

   (1,777,588

 

 

(1,713,086

)

Federal funds purchased and interbank borrowings

   (45,600

Securities sold under agreements to repurchase

   (22,965

 

 

(19,481

)

Other borrowings

   (49,257

Accrued expenses and other liabilities

   (25,784

 

 

(17,506

)

  

 

 

Net tangible assets acquired

   132,374 

 

 

159,138

 

Definite-lived intangible assets acquired

   26,606 

 

 

39,017

 

Loan servicing rights

 

 

285

 

Goodwill

   173,785 

 

 

208,034

 

  

 

 

Total consideration

  $332,765 

 

$

406,474

 

  

 

 

Prior

13


Certain loans and premises and equipment measurements have not been finalized and are subject to change.  As Old National receives the endinformation related to facts and circumstances that existed as of the one-year measurement period for finalizing acquisition-date fair values, if information becomes available which would indicate adjustments are required toacquisition date, we will finalize the allocation, suchprovisional measurements recorded as of March 31, 2019.  Such adjustments will be included in the allocation in the reporting period in which the adjustmentfinal amounts are determined. Duringdetermined, not to exceed one year from the first quarter of 2018, immaterial adjustments were made to the preliminary valuation of the assets acquired and liabilities assumed. These adjustments affected goodwill, definite lived intangible assets, premises and equipment, other assets, and deposits.acquisition date.

Goodwill related to this acquisition will not be deductible for tax purposes.

The estimated fair value of the core deposit intangible was $26.6$39.0 million and is being amortized over an estimated useful life of 1012 years.

Acquired loan data for Anchor (MN)Klein can be found in the table below:

 

           Best Estimate at 
           Acquisition Date of 
   Fair Value   Gross Contractual   Contractual Cash 
   of Acquired Loans   Cash Flows at   Flows Not Expected 

(in thousands)

  at Acquisition Date   Acquisition Date   to be Collected 

Acquired receivables subject to ASC 310-30

  $10,555   $16,898   $4,787 

Acquired receivables not subject to ASC 310-30

  $1,583,436   $1,879,449   $87,767 

Divestitures

Based on an ongoing assessment of our service and delivery network, Old National consolidated 29 branches during 2017. There are ten branches located throughout the footprint scheduled to be consolidated; nine in the second quarter and one in the third quarter of this year.

In addition, Old National entered into a branch purchase and assumption agreement for the sale of ten Old National branches in Wisconsin to Marine Credit Union of La Crosse, Wisconsin. The branch sale includes the assumption of approximately $274 million in deposits and no loans. Subject to regulatory approval and other terms and conditions, the sale is expected to close in the third quarter of 2018.

 

 

 

 

 

 

 

Best Estimate at

 

 

 

 

 

 

 

 

Acquisition Date of

 

 

Fair Value

 

Gross Contractual

 

Contractual Cash

 

 

of Acquired Loans

 

Cash Flows at

 

Flows Not Expected

 

(in thousands)

at Acquisition Date

 

Acquisition Date

 

to be Collected

 

Acquired receivables subject to

   ASC 310-30

$

11,663

 

$

18,568

 

$

4,521

 

Acquired receivables not subject

   to ASC 310-30

$

1,037,410

 

$

1,252,954

 

$

76,534

 

NOTE 54 – NET INCOME PER SHARE

Basic and diluted net income per share are calculated using the two-class method.  Net income is divided by the weighted-average number of common shares outstanding during the period.  Adjustments to the weighted average number of common shares outstanding are made only when such adjustments will dilute net income per common share.  Net income is then divided by the weighted-average number of common shares and common share equivalents during the period.

The following table reconciles basic and diluted net income per share for the three months ended March 31, 20182019 and 2017:2018:

 

  Three Months Ended 

 

Three Months Ended

 

(dollars and shares in thousands,  March 31, 

 

March 31,

 

except per share data)

  2018   2017 

 

2019

 

 

2018

 

Basic Earnings Per Share

    

Basic Net Income Per Share

 

 

 

 

 

 

 

 

Net income

  $47,983   $35,992 

 

$

56,276

 

 

$

47,983

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

   151,721    134,912 

 

 

174,734

 

 

 

151,721

 

 

 

 

 

 

 

 

 

Basic Net Income Per Share

  $0.32   $0.27 

 

$

0.32

 

 

$

0.32

 

  

 

   

 

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Share

    

Diluted Net Income Per Share

 

 

 

 

 

 

 

 

Net income

  $47,983   $35,992 

 

$

56,276

 

 

$

47,983

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

   151,721    134,912 

 

 

174,734

 

 

 

151,721

 

Effect of dilutive securities:

    

 

 

 

 

 

 

 

 

Restricted stock

   569    445 

 

 

582

 

 

 

569

 

Stock options (1)

   80    74 

 

 

52

 

 

 

80

 

Weighted average shares outstanding

 

 

175,368

 

 

 

152,370

 

  

 

   

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

   152,370    135,431 

Diluted Net Income Per Share

  $0.31   $0.27 

 

$

0.32

 

 

$

0.31

 

  

 

   

 

 

 

(1)

(1)

Options to purchase 1514 thousand shares and 5515 thousand shares outstanding at March 31, 20182019 and 2017,2018, respectively, were not included in the computation of net income per diluted share because the exercise price of these options was greater than the average market price of the common shares and, therefore, the effect would be antidilutive.

14


NOTE 65 – INVESTMENT SECURITIES

The following table summarizes the amortized cost and fair value of the available-for-sale and held-to-maturity investment securities portfolio at March 31, 20182019 and December 31, 20172018 and the corresponding amounts of unrealized gains and losses therein:

 

  Amortized   Unrealized   Unrealized   Fair 

 

Amortized

 

 

Unrealized

 

 

Unrealized

 

 

Fair

 

(dollars in thousands)

  Cost   Gains   Losses   Value 

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

March 31, 2018

        

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

  $9,292   $32   $(29  $9,295 

 

$

9,739

 

 

$

51

 

 

$

(13

)

 

$

9,777

 

U.S. government-sponsored entities and agencies

   587,140    1    (14,452   572,689 

 

 

703,398

 

 

 

172

 

 

 

(5,056

)

 

 

698,514

 

Mortgage-backed securities - Agency

   1,527,777    648    (50,529   1,477,896 

 

 

2,557,848

 

 

 

25,070

 

 

 

(22,215

)

 

 

2,560,703

 

States and political subdivisions

   837,946    9,930    (4,388   843,488 

 

 

944,149

 

 

 

21,883

 

 

 

(596

)

 

 

965,436

 

Pooled trust preferred securities

   13,899    —      (5,704   8,195 

 

 

13,850

 

 

 

 

 

 

(5,727

)

 

 

8,123

 

Other securities

   312,763    594    (5,057   308,300 

 

 

327,621

 

 

 

2,573

 

 

 

(2,975

)

 

 

327,219

 

  

 

   

 

   

 

   

 

 

Total available-for-sale securities

  $3,288,817   $11,205   $(80,159  $3,219,863 

 

$

4,556,605

 

 

$

49,749

 

 

$

(36,582

)

 

$

4,569,772

 

  

 

   

 

   

 

   

 

 

Held-to-Maturity

        

U.S. government-sponsored entities and agencies

  $73,369   $—     $(1,925  $71,444 

Mortgage-backed securities - Agency

   145,658    75    (2,966   142,767 

States and political subdivisions

   316,126    8,278    (2,472   321,932 
  

 

   

 

   

 

   

 

 

Total held-to-maturity securities

  $535,153   $8,353   $(7,363  $536,143 
  

 

   

 

   

 

   

 

 

December 31, 2017

        

Available-for-Sale

        

U.S. Treasury

  $5,473   $83   $(5  $5,551 

U.S. government-sponsored entities and agencies

   675,643    3    (11,360   664,286 

Mortgage-backed securities - Agency

   1,704,014    1,600    (37,932   1,667,682 

States and political subdivisions

   529,835    5,085    (4,727   530,193 

Pooled trust preferred securities

   16,605    —      (8,157   8,448 

Other securities

   321,016    1,172    (2,141   320,047 
  

 

   

 

   

 

   

 

 

Total available-for-sale securities

  $3,252,586   $7,943   $(64,322  $3,196,207 
  

 

   

 

   

 

   

 

 

Held-to-Maturity

        

Mortgage-backed securities - Agency

  $6,903   $153   $—     $7,056 

States and political subdivisions

   677,160    43,495    (8   720,647 
  

 

   

 

   

 

   

 

 

Total held-to-maturity securities

  $684,063   $43,648   $(8  $727,703 
  

 

   

 

   

 

   

 

 

As previously disclosed in Note 3, upon the early adoption of ASU No. 2017-12 on January 1, 2018, Old National reclassified $447.0 million in state and political subdivision securities from the held-to-maturity portfolio to the available-for-sale portfolio. Separately, on January 1, 2018, U.S. government-sponsored entities and agencies, agency mortgage-backed securities, and state and political subdivision securities with a fair value of $324.0 million were transferred from the available-for-sale portfolio to the held-to-maturity portfolio. The $10.8 million unrealized holding loss, net of tax, at the date of transfer shall continue to be reported as a separate component of shareholders’ equity and will be amortized over the remaining life of the securities as an adjustment to yield. The corresponding discount on these securities will offset this adjustment to yield as it is amortized.

Held-to-Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government-sponsored entities and agencies

 

$

74,195

 

 

$

30

 

 

$

(39

)

 

$

74,186

 

Mortgage-backed securities - Agency

 

 

123,627

 

 

 

366

 

 

 

(135

)

 

 

123,858

 

States and political subdivisions

 

 

287,012

 

 

 

8,880

 

 

 

(59

)

 

 

295,833

 

Total held-to-maturity securities

 

$

484,834

 

 

$

9,276

 

 

$

(233

)

 

$

493,877

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

5,332

 

 

$

 

 

$

(31

)

 

$

5,301

 

U.S. government-sponsored entities and agencies

 

 

639,458

 

 

 

35

 

 

 

(11,342

)

 

 

628,151

 

Mortgage-backed securities - Agency

 

 

2,243,774

 

 

 

9,738

 

 

 

(44,217

)

 

 

2,209,295

 

States and political subdivisions

 

 

932,757

 

 

 

11,113

 

 

 

(3,441

)

 

 

940,429

 

Pooled trust preferred securities

 

 

13,861

 

 

 

 

 

 

(5,366

)

 

 

8,495

 

Other securities

 

 

337,435

 

 

 

486

 

 

 

(6,176

)

 

 

331,745

 

Total available-for-sale securities

 

$

4,172,617

 

 

$

21,372

 

 

$

(70,573

)

 

$

4,123,416

 

Held-to-Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government-sponsored entities and agencies

 

$

73,986

 

 

$

 

 

$

(1,627

)

 

$

72,359

 

Mortgage-backed securities - Agency

 

 

127,120

 

 

 

39

 

 

 

(2,750

)

 

 

124,409

 

States and political subdivisions

 

 

305,228

 

 

 

6,208

 

 

 

(2,101

)

 

 

309,335

 

Total held-to-maturity securities

 

$

506,334

 

 

$

6,247

 

 

$

(6,478

)

 

$

506,103

 

15


Proceeds from sales or calls of available-for-sale investment securities and the resulting realized gains and realized losses, and other securities gains or losses were as follows for the three months ended March 31, 20182019 and 2017:2018:

 

  Three Months Ended 

 

Three Months Ended

 

  March 31, 

 

March 31,

 

(dollars in thousands)

  2018   2017 

 

 

2019

 

 

 

2018

 

Proceeds from sales of available-for-sale securities

  $84,257   $33,588 

 

$

8,681

 

 

$

84,257

 

Proceeds from calls of available-for-sale securities

   17,436    10,520 

 

 

23,685

 

 

 

17,436

 

  

 

   

 

 

Total

  $101,693   $44,108 

 

$

32,366

 

 

$

101,693

 

  

 

   

 

 

 

 

 

 

 

 

 

 

Realized gains on sales of available-for-sale securities

  $2,008   $1,329 

 

$

71

 

 

$

2,008

 

Realized gains on calls of available-for-sale securities

   1    —   

 

 

3

 

 

 

1

 

Realized losses on sales of available-for-sale securities

   (1,257   (30

 

 

(148

)

 

 

(1,257

)

Realized losses on calls of available-for-sale securities

   (49   (1

 

 

(29

)

 

 

(49

)

Other securities gains (losses) (1)

   85    202 

 

 

 

 

 

85

 

  

 

   

 

 

Net securities gains (losses)

  $788   $1,500 
  

 

   

 

 

Net debt securities gains (losses)

 

$

(103

)

 

$

788

 

 

(1)Other

(1)

For the three months ended March 31, 2018, other securities gains (losses) includes netincluded realized gains and unrealizedlosses of equity securities previously classified as trading securities.  For the three months ended March 31, 2019, gains or losses associated with trading(losses) on equity securities and mutual funds.are included in other income.

Trading securities, which consist of mutual funds held in trusts associated with deferred compensation plans for former directors and executives, are recorded at fair value and totaled $5.6 million at March 31, 2018 and December 31, 2017.(1

All of the mortgage-backed securities in the investment portfolio are residential mortgage-backed securities.  The amortized cost and fair value of the investment securities portfolio are shown by expected maturity.  Expected maturities may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties.  Weighted average yield is based on amortized cost.

 

  At March 31, 2018 

 

At March 31, 2019

(dollars in thousands)      Weighted 

 

 

 

 

Weighted

 

 

  Amortized   Fair   Average 

 

Amortized

 

 

Fair

 

 

Average

 

 

Maturity

  Cost   Value   Yield 

 

Cost

 

 

Value

 

 

Yield

 

 

Available-for-Sale

      

 

 

 

 

 

 

 

 

 

 

 

 

 

Within one year

  $60,568   $60,503    2.16

 

$

105,019

 

 

$

105,091

 

 

 

2.49

 

%

One to five years

   495,123    490,729    2.28 

 

 

518,087

 

 

 

518,110

 

 

 

2.46

 

 

Five to ten years

   377,525    374,850    2.83 

 

 

583,312

 

 

 

590,229

 

 

 

3.28

 

 

Beyond ten years

   2,355,601    2,293,781    2.61 

 

 

3,350,187

 

 

 

3,356,342

 

 

 

2.97

 

 

  

 

   

 

   

 

 

Total

  $3,288,817   $3,219,863    2.58

 

$

4,556,605

 

 

$

4,569,772

 

 

 

2.94

 

%

  

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Held-to-Maturity

      

 

 

 

 

 

 

 

 

 

 

 

 

 

Within one year

  $22,368   $22,563    3.74

 

$

18,069

 

 

$

18,179

 

 

 

4.32

 

%

One to five years

   36,340    37,201    4.04 

 

 

34,127

 

 

 

35,080

 

 

 

3.95

 

 

Five to ten years

   80,260    82,779    4.35 

 

 

76,905

 

 

 

79,823

 

 

 

4.49

 

 

Beyond ten years

   396,185    393,600    4.59 

 

 

355,733

 

 

 

360,795

 

 

 

3.58

 

 

  

 

   

 

   

 

 

Total

  $535,153   $536,143    3.74

 

$

484,834

 

 

$

493,877

 

 

 

3.78

 

%

  

 

   

 

   

 

 

16


The following table summarizes the available-for-sale investment securities with unrealized losses at March 31, 20182019 and December 31, 20172018 by aggregated major security type and length of time in a continuous unrealized loss position:

 

  Less than 12 months 12 months or longer Total 

 

Less than 12 months

 

 

12 months or longer

 

 

Total

 

  Fair   Unrealized Fair   Unrealized Fair   Unrealized 

 

Fair

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

(dollars in thousands)

  Value   Losses Value   Losses Value   Losses 

 

Value

 

 

Losses

 

 

Value

 

 

Losses

 

 

Value

 

 

Losses

 

March 31, 2018

          

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale

          

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

  $5,273   $(29 $—     $—    $5,273   $(29

 

$

4,395

 

 

$

(2

)

 

$

1,481

 

 

$

(11

)

 

$

5,876

 

 

$

(13

)

U.S. government-sponsored entities and agencies

   240,181    (4,428  331,504    (10,024  571,685    (14,452

 

 

 

 

 

 

 

 

536,114

 

 

 

(5,056

)

 

 

536,114

 

 

 

(5,056

)

Mortgage-backed securities - Agency

   753,315    (19,422  630,193    (31,107  1,383,508    (50,529

 

 

37,689

 

 

 

(179

)

 

 

1,130,333

 

 

 

(22,036

)

 

 

1,168,022

 

 

 

(22,215

)

States and political subdivisions

   294,601    (4,065  7,782    (323  302,383 ��  (4,388

 

 

544

 

 

 

 

 

 

109,859

 

 

 

(596

)

 

 

110,403

 

 

 

(596

)

Pooled trust preferred securities

   —      —     8,195    (5,704  8,195    (5,704

 

 

 

 

 

 

 

 

8,123

 

 

 

(5,727

)

 

 

8,123

 

 

 

(5,727

)

Other securities

   110,546    (2,522  122,440    (2,535  232,986    (5,057

 

 

27,648

 

 

 

(128

)

 

 

155,906

 

 

 

(2,847

)

 

 

183,554

 

 

 

(2,975

)

  

 

   

 

  

 

   

 

  

 

   

 

 

Total available-for-sale

  $1,403,916   $(30,466 $1,100,114   $(49,693 $2,504,030   $(80,159

 

$

70,276

 

 

$

(309

)

 

$

1,941,816

 

 

$

(36,273

)

 

$

2,012,092

 

 

$

(36,582

)

  

 

   

 

  

 

   

 

  

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Held-to-Maturity

          

U.S. government-sponsored entities and agencies

  $—     $—    $71,444   $(1,925 $71,444   $(1,925

Mortgage-backed securities - Agency

   37,880    (664  103,727    (2,302  141,607    (2,966

States and political subdivisions

   38,606    (860  67,909    (1,612  106,515    (2,472
  

 

   

 

  

 

   

 

  

 

   

 

 

Total held-to-maturity

  $76,486   $(1,524 $243,080   $(5,839 $319,566   $(7,363
  

 

   

 

  

 

   

 

  

 

   

 

 

December 31, 2017

          

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale

          

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

  $1,480   $(5 $—     $—    $1,480   $(5

 

$

3,829

 

 

$

(12

)

 

$

1,472

 

 

$

(19

)

 

$

5,301

 

 

$

(31

)

U.S. government-sponsored entities and agencies

   201,773    (1,333 408,493    (10,027 610,266    (11,360

 

 

54,701

 

 

 

(594

)

 

 

519,911

 

 

 

(10,748

)

 

 

574,612

 

 

 

(11,342

)

Mortgage-backed securities - Agency

   789,804    (8,692 774,825    (29,240 1,564,629    (37,932

 

 

82,289

 

 

 

(742

)

 

 

1,172,984

 

 

 

(43,475

)

 

 

1,255,273

 

 

 

(44,217

)

States and political subdivisions

   196,024    (1,899 90,637    (2,828 286,661    (4,727

 

 

99,162

 

 

 

(1,340

)

 

 

151,097

 

 

 

(2,101

)

 

 

250,259

 

 

 

(3,441

)

Pooled trust preferred securities

   —      —    8,448    (8,157 8,448    (8,157

 

 

 

 

 

 

 

 

8,495

 

 

 

(5,366

)

 

 

8,495

 

 

 

(5,366

)

Other securities

   61,260    (429 125,517    (1,712 186,777    (2,141

 

 

94,607

 

 

 

(1,965

)

 

 

143,842

 

 

 

(4,211

)

 

 

238,449

 

 

 

(6,176

)

  

 

   

 

  

 

   

 

  

 

   

 

 

Total available-for-sale

  $1,250,341   $(12,358 $1,407,920   $(51,964 $2,658,261   $(64,322

 

$

334,588

 

 

$

(4,653

)

 

$

1,997,801

 

 

$

(65,920

)

 

$

2,332,389

 

 

$

(70,573

)

  

 

   

 

  

 

   

 

  

 

   

 

 

Held-to-Maturity

          

States and political subdivisions

  $2,309   $(8 $—     $—    $2,309   $(8
  

 

   

 

  

 

   

 

  

 

   

 

 

Total held-to-maturity

  $2,309   $(8 $—     $—    $2,309   $(8
  

 

   

 

  

 

   

 

  

 

   

 

 

In addition to

The following table summarizes the unrealizedheld-to-maturity investment securities with unrecognized losses at March 31, 2019 and December 31, 2018 by aggregated major security type and length of time in a continuous unrecognized loss position:

 

 

Less than 12 months

 

 

12 months or longer

 

 

Total

 

 

 

Fair

 

 

Unrecognized

 

 

Fair

 

 

Unrecognized

 

 

Fair

 

 

Unrecognized

 

(dollars in thousands)

 

Value

 

 

Losses

 

 

Value

 

 

Losses

 

 

Value

 

 

Losses

 

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Held-to-Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government-sponsored entities

   and agencies

 

$

 

 

$

 

 

$

41,036

 

 

$

(964

)

 

$

41,036

 

 

$

(964

)

Mortgage-backed securities - Agency

 

 

 

 

 

 

 

 

44,719

 

 

 

(2,190

)

 

 

44,719

 

 

 

(2,190

)

States and political subdivisions

 

 

 

 

 

 

 

 

7,433

 

 

 

(214

)

 

 

7,433

 

 

 

(214

)

  Total held-to-maturity

 

$

 

 

$

 

 

$

93,188

 

 

$

(3,368

)

 

$

93,188

 

 

$

(3,368

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Held-to-Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government-sponsored entities

   and agencies

 

$

 

 

$

 

 

$

72,359

 

 

$

(4,642

)

 

$

72,359

 

 

$

(4,642

)

Mortgage-backed securities - Agency

 

 

4,335

 

 

 

(24

)

 

 

119,207

 

 

 

(8,006

)

 

 

123,542

 

 

 

(8,030

)

States and political subdivisions

 

 

24,533

 

 

 

(983

)

 

 

70,022

 

 

 

(3,556

)

 

 

94,555

 

 

 

(4,539

)

  Total held-to-maturity

 

$

28,868

 

 

$

(1,007

)

 

$

261,588

 

 

$

(16,204

)

 

$

290,456

 

 

$

(17,211

)

The unrecognized losses on held-to-maturity investment securities presented in the table above there is an additional $14.0 million of unrealizedinclude unrecognized losses on securities that exist due to securities previouslywere transferred from available-for-sale to held-to-maturity.held-to-maturity totaling $3.1 million at March 31, 2019 and $10.7 million at December 31, 2018.

Management evaluates debt securities for OTTI at least on a quarterly basis, and more frequently when economic or market conditions warrant such an evaluation.  Investment securities classified as available-for-sale or held-to-maturity are generally evaluated for OTTI under FASB ASC 320, Investments – Debt and Equity Securities. In determining OTTI under FASB ASC 320, managementManagement considers many factors, including: (1) the length of

17


time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, (3) whether the market decline was affected by macroeconomic conditions, and (4) whether the entity has the intent to sell the debt security or more likely than not will be required to sell the debt security before its anticipated recovery.  The assessment of whether an other-than-temporary decline exists involves a high degree of subjectivity and judgment and is based on the information available to management at a point in time.time.

When OTTI occurs, the amount of the OTTI recognized in earnings depends on whether an entity intends to sell the security or more likely than not will be required to sell the security before recovery of its amortized cost basis less any current-period credit loss.  If an entity intends to sell or more likely than not will be required to sell the security

before recovery of its amortized cost basis less any current-period credit loss, the OTTI shall be recognized in earnings equal to the entire difference between the investment’s amortized cost basis and its fair value at the balance sheet date.  Otherwise, the OTTI shall be separated into the amount representing the credit loss and the amount related to all other factors.  The amount of the total OTTI related to the credit loss is determined based on the present value of cash flows expected to be collected and is recognized in earnings.  The amount of the total OTTI related to other factors shall be recognized in other comprehensive income, net of applicable taxes.  The previous amortized cost basis less the OTTI recognized in earnings shall become the new amortized cost basis of the investment.

There was no OTTI recorded during the three months ended March 31, 20182019 or 2017.2018.

At March 31, 2018,2019, Old National’s securities portfolio consisted of 1,6902,057 securities, 850532 of which were in an unrealized loss position.  The unrealized losses attributable to our U.S. Treasury, U.S. government-sponsored entities and agencies, agency mortgage-backed securities, states and political subdivisions, and other securities are the result of fluctuations in interest rates.  Our pooled trust preferred securities are discussed below.  At March 31, 2018,2019, we had no intent to sell any securities that were in an unrealized loss position nor is it expected that we would be required to sell any securities.

Pooled Trust Preferred Securities

At March 31, 2018,2019, our securities portfolio contained two pooled trust preferred securities with a fair value of $8.2$8.1 million and unrealized losses of $5.7 million.  These securities are not subject to FASB ASC 325-10 and are evaluated using collateral-specific assumptions to estimate the expected future interest and principal cash flows.  For the three months ended March 31, 20182019 and 2017,2018, our analysis indicated no OTTI on these securities.

During the first quarter of 2018, Old National sold a pooled trust security that fell within the scope of FASB ASC 325-10 (EITF 99-20). Proceeds from the sale were $1.8 million, which resulted in a loss of $0.9 million. Although Old National typically does not sell securities in an unrealized loss position, this security was sold because the final liquidation value was significantly higher than our assessment of value for this position.

The table below summarizes the relevant characteristics of our pooled trust preferred securities as well as our single issuer trust preferred securities that are included in the “other securities” category in this footnote.  Each of the pooled trust preferred securities support a more senior tranche of security holders.  Both pooled trust preferred securities have experienced credit defaults.  However, these securities have excess subordination and are not other-than-temporarily impaired as a result of their class hierarchy, which provides more loss protection.

 

Trust preferred

securities

                             Actual  Expected  Excess 
March 31, 2018                             Deferrals  Defaults as  Subordination 
(dollars in                         # of Issuers   and Defaults  a % of  as a % of 
thousands)      Lowest           Unrealized  Realized   Currently   as a % of  Remaining  Current 
       Credit   Amortized   Fair   Gain/  Losses   Performing/   Original  Performing  Performing 
   Class   Rating (1)   Cost   Value   (Loss)  2018   Remaining   Collateral  Collateral  Collateral 

Pooled trust preferred securities:

 

           

Pretsl XXVII LTD

   B    B   $4,399   $2,442   $(1,957 $—      35/44    16.7  4.2  46.7

Trapeza Ser 13A

   A2A    BBB    9,500    5,753    (3,747  —      48/53    4.5  4.5  46.2
      

 

 

   

 

 

   

 

 

  

 

 

       
       13,899    8,195    (5,704  —         

Single Issuer trust preferred securities:

 

           

Fleet Cap Tr V (BOA)

     BBB-    3,409    3,325    (84  —         

JP Morgan Chase Cap XIII

     BBB-    4,780    4,650    (130  —         

NB-Global

     BBB-    808    941    133   —         
      

 

 

   

 

 

   

 

 

  

 

 

       
       8,997    8,916    (81  —         

Total

      $22,896   $17,111   $(5,785 $—         
      

 

 

   

 

 

   

 

 

  

 

 

       

Trust preferred securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actual

 

 

Expected

 

 

Excess

 

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferrals

 

 

Defaults as

 

 

Subordination

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

# of Issuers

 

and Defaults

 

 

a % of

 

 

as a % of

 

 

 

 

Lowest

 

 

 

 

 

 

 

 

 

Unrealized

 

 

Realized

 

 

Currently

 

as a % of

 

 

Remaining

 

 

Current

 

 

 

 

Credit

 

Amortized

 

 

Fair

 

 

Gain/

 

 

Losses

 

 

Performing/

 

Original

 

 

Performing

 

 

Performing

 

 

Class

 

Rating (1)

 

Cost

 

 

Value

 

 

(Loss)

 

 

2019

 

 

Remaining

 

Collateral

 

 

Collateral

 

 

Collateral

 

Pooled trust preferred securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pretsl XXVII LTD

B

 

B

 

$

4,334

 

 

$

2,298

 

 

$

(2,036

)

 

$

 

 

33/43

 

17.2%

 

 

4.5%

 

 

36.2%

 

Trapeza Ser 13A

A2A

 

BBB

 

 

9,516

 

 

 

5,825

 

 

 

(3,691

)

 

 

 

 

44/49

 

4.5%

 

 

4.5%

 

 

55.7%

 

 

 

 

 

 

 

13,850

 

 

 

8,123

 

 

 

(5,727

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single Issuer trust preferred securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

JP Morgan Chase & Co

 

 

BBB-

 

 

4,790

 

 

 

4,375

 

 

 

(415

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

$

18,640

 

 

$

12,498

 

 

$

(6,142

)

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)Lowest rating for the security provided by any nationally recognized credit rating agency.

(1)Lowest rating for the security provided by any nationally recognized credit rating agency.

Equity securities are recorded at fair value and totaled $6.2 million at March 31, 2019 and $5.6 million at December 31, 2018.  There were gains on equity securities of $0.2 million during the three months ended March 31, 2019 and  $0.1 million during the three months ended March 31, 2018.  Old National also has equity securities without readily determinable fair values that are included in other assets that totaled $76.6 million at March 31, 2019 and $79.2 million at December 31, 2018.  These are illiquid investments that consist of partnerships, limited liability companies, and other ownership interests that support affordable housing, economic development, and community

18


revitalization initiatives in low-to-moderate income neighborhoods.  There have been no impairments or downward adjustments on these securities in the three months ended March 31, 2019 or 2018.

NOTE 76 – LOANS HELD FOR SALE

Mortgage loans held for immediate sale in the secondary market were $17.6$14.1 million at March 31, 2018,2019, compared to $17.9$14.9 million at December 31, 2017.2018.  Residential loans that Old National has originated with the intent to sell are recorded at fair value in accordance with FASB ASC 825-10,Financial Instruments.  Conventional mortgage production is sold on a servicing retained basis.  Certain loans, such as government guaranteed mortgage loans are sold on servicing released basis.

NOTE 87 – LOANS AND ALLOWANCE FOR LOAN LOSSES

Old National’s loans consist primarily of loans made to consumers and commercial clients in various industries including manufacturing, agribusiness, transportation, mining, wholesaling, and retailing.  Most of Old National’s lending activity occurs within our principal geographic markets of Indiana, Kentucky, Michigan, Wisconsin, and Minnesota.  Old National manages concentrations of credit exposure by industry, product, geography, customer relationship, and loan size.  While loans to lessors of both residential and non-residential real estate exceed 10% of total loans, no individual sub-segment category within those broader categories reachreaches the 10% threshold.

The composition of loans by lending classification was as follows:

 

  March 31,   December 31, 

 

March 31,

 

 

December 31,

 

(dollars in thousands)

  2018   2017 

 

2019

 

 

2018

 

Commercial (1)

  $2,811,629   $2,717,269 

 

$

3,042,790

 

 

$

3,232,970

 

Commercial real estate:

    

 

 

 

 

 

 

 

 

Construction

   351,448    374,306 

 

 

552,825

 

 

 

504,625

 

Other

   4,098,532    3,980,246 

 

 

4,470,795

 

 

 

4,454,226

 

Residential real estate

   2,158,532    2,167,053 

 

 

2,243,885

 

 

 

2,248,404

 

Consumer credit:

    

 

 

 

 

 

 

 

 

Home equity

   487,237    507,507 

 

 

553,264

 

 

 

589,322

 

Auto

   1,117,027    1,148,672 

 

 

1,034,347

 

 

 

1,059,633

 

Other

   214,277    223,068 

 

 

171,071

 

 

 

154,712

 

  

 

   

 

 

Total loans

   11,238,682    11,118,121 

 

 

12,068,977

 

 

 

12,243,892

 

Allowance for loan losses

   (50,381   (50,381

 

 

(55,559

)

 

 

(55,461

)

  

 

   

 

 

Net loans

  $11,188,301   $11,067,740 

 

$

12,013,418

 

 

$

12,188,431

 

  

 

   

 

 

 

(1)

(1)

Includes direct finance leases of $27.4$57.6 million at March 31, 20182019 and $29.5$60.0 million at December 31, 2017.2018.

The risk characteristics of each loan portfolio segment are as follows:

Commercial

Commercial loans are primarily based 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 customers.

Commercial Real Estate

These 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

19


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.

The acquisition of Anchor (MN) on November 1, 2017 added $864.4 million of commercial real estate loans to our portfolio. At 208%194%, 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 March 31, 2018.2019.

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.  Risk is mitigated by the fact that the loans are of smaller individual amounts and spread over a large number of borrowers.

Consumer

Home equity loans are typically secured by a subordinate interest in 1-4 family residences, and consumer loans are secured by consumer assets such as automobiles or recreational vehicles. We assumed student loans in the acquisition of Anchor (WI) in May 2016. Student loans are guaranteed by the government from 97% to 100% and totaled $66.0 million at March 31, 2018, compared to $68.2 million at December 31, 2017.  Some consumer loans are unsecured such as small installment loans and certain lines of credit.  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 or other collateral values.  Risk is mitigated by the fact that the loans are of smaller individual amounts and spread over a large number of borrowers.

Allowance for Loan Losses

The allowance for loan losses is maintained at a level believed adequate by management to absorb probable losses incurred in the consolidated loan portfolio.  Management’s evaluation of the adequacy of the allowance is an estimate based on reviews of individual loans, pools of homogeneous loans, assessments of the impact of current and anticipated economic conditions on the portfolio, and historical loss experience.  The allowance is increased through a provision charged to operating expense.  Loans deemed to be uncollectible are charged to the allowance.  Recoveries of loans previously charged-off are added to the allowance.

We utilize a PD and LGD model as a tool to determine the adequacy of the allowance for loan losses for performing commercial and commercial real estate loans.  The PD is forecast using a transition matrix to determine the likelihood of a customer’s AQR migrating from its current AQR to any other status within the time horizon.  Transition rates are measured using Old National’s own historical experience.  The model assumes that recent historical transition rates will continue into the future.  The LGD is defined as credit loss incurred when an obligor of the bank defaults.  The sum of all net charge-offs for a particular portfolio segment are divided by all loans that have defaulted over a given period of time. The expected loss derived from the model considers the PD, LGD, and exposure at default.  Additionally, qualitative factors, such as changes in lending policies or procedures, and economic business conditions are also considered.

We use historichistoric loss ratios adjusted for economic conditions to determine the appropriate level of allowance for residential real estate and consumer loans.

20


No allowance was brought forward on any of the acquired loans as any credit deterioration evident in the loans was included in the determination of the fair value of the loans at the acquisition date.  An allowance for loan losses will be established for any subsequent credit deterioration or adverse changes in expected cash flows.

Old National’s activity in the allowance for loan losses for the three months ended March 31, 20182019 and 20172018 was as follows:

 

    Commercial       

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

  Commercial Real Estate Residential Consumer Total 

 

Commercial

 

 

Real Estate

 

 

Residential

 

 

Consumer

 

 

Total

 

Three Months Ended March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

21,742

 

 

$

23,470

 

 

$

2,277

 

 

$

7,972

 

 

$

55,461

 

Charge-offs

 

 

(160

)

 

 

(235

)

 

 

(178

)

 

 

(2,319

)

 

 

(2,892

)

Recoveries

 

 

375

 

 

 

570

 

 

 

72

 

 

 

930

 

 

 

1,947

 

Provision

 

 

(1,551

)

 

 

1,364

 

 

 

131

 

 

 

1,099

 

 

 

1,043

 

Balance at end of period

 

$

20,406

 

 

$

25,169

 

 

$

2,302

 

 

$

7,682

 

 

$

55,559

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2018

      

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

  $19,246  $21,436  $1,763  $7,936  $50,381 

 

$

19,246

 

 

$

21,436

 

 

$

1,763

 

 

$

7,936

 

 

$

50,381

 

Charge-offs

   (245  (3  (362  (2,075  (2,685

 

 

(245

)

 

 

(3

)

 

 

(362

)

 

 

(2,075

)

 

 

(2,685

)

Recoveries

   511   484   148   1,162   2,305 

 

 

511

 

 

 

484

 

 

 

148

 

 

 

1,162

 

 

 

2,305

 

Provision

   79   (1,121  214   1,208   380 

 

 

79

 

 

 

(1,121

)

 

 

214

 

 

 

1,208

 

 

 

380

 

  

 

  

 

  

 

  

 

  

 

 

Balance at end of period

  $19,591  $20,796  $1,763  $8,231  $50,381 

 

$

19,591

 

 

$

20,796

 

 

$

1,763

 

 

$

8,231

 

 

$

50,381

 

  

 

  

 

  

 

  

 

  

 

 

Three Months Ended March 31, 2017

      

Balance at beginning of period

  $21,481  $18,173  $1,643  $8,511  $49,808 

Charge-offs

   (470 (568 (414 (1,787 (3,239

Recoveries

   603  1,225  79  1,011  2,918 

Provision

   494  (877 428  302  347 
  

 

  

 

  

 

  

 

  

 

 

Balance at end of period

  $22,108  $17,953  $1,736  $8,037  $49,834 
  

 

  

 

  

 

  

 

  

 

 

The following table provides Old National’s recorded investment in loans by portfolio segment at March 31, 20182019 and December 31, 20172018 and other information regarding the allowance:

 

      Commercial             

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

  Commercial   Real Estate   Residential   Consumer   Total 

 

Commercial

 

 

Real Estate

 

 

Residential

 

 

Consumer

 

 

Total

 

March 31, 2018

          

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

          

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

  $4,024   $6,054   $—     $—     $10,078 

 

$

4,534

 

 

$

6,336

 

 

$

 

 

$

 

 

$

10,870

 

Collectively evaluated for impairment

   15,557    14,742    1,763    8,069    40,131 

 

 

15,867

 

 

 

18,680

 

 

 

2,301

 

 

 

7,528

 

 

 

44,376

 

Loans acquired with deteriorated credit quality

   10    —      —      162    172 

 

 

5

 

 

 

153

 

 

 

1

 

 

 

154

 

 

 

313

 

  

 

   

 

   

 

   

 

   

 

 

Total allowance for loan losses

  $19,591   $20,796   $1,763   $8,231   $50,381 

 

$

20,406

 

 

$

25,169

 

 

$

2,302

 

 

$

7,682

 

 

$

55,559

 

  

 

   

 

   

 

   

 

   

 

 

Loans and leases outstanding:

          

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

  $30,092   $64,693   $—     $—     $94,785 

 

$

34,660

 

 

$

78,055

 

 

$

 

 

$

 

 

$

112,715

 

Collectively evaluated for impairment

   2,776,738    4,364,309    2,147,693    1,813,910    11,102,650 

 

 

3,002,256

 

 

 

4,921,352

 

 

 

2,234,966

 

 

 

1,755,393

 

 

 

11,913,967

 

Loans acquired with deteriorated credit quality

   4,799    20,978    10,839    4,631    41,247 

 

 

5,874

 

 

 

24,213

 

 

 

8,919

 

 

 

3,289

 

 

 

42,295

 

  

 

   

 

   

 

   

 

   

 

 

Total loans and leases outstanding

  $2,811,629   $4,449,980   $2,158,532   $1,818,541   $11,238,682 

 

$

3,042,790

 

 

$

5,023,620

 

 

$

2,243,885

 

 

$

1,758,682

 

 

$

12,068,977

 

  

 

   

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

          

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

          

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

  $3,424   $6,654   $—     $—     $10,078 

 

$

6,035

 

 

$

8,306

 

 

$

 

 

$

 

 

$

14,341

 

Collectively evaluated for impairment

   15,790    14,782    1,763    7,802    40,137 

 

 

15,700

 

 

 

14,845

 

 

 

2,276

 

 

 

7,821

 

 

 

40,642

 

Loans acquired with deteriorated credit quality

   32    —      —      134    166 

 

 

7

 

 

 

319

 

 

 

1

 

 

 

151

 

 

 

478

 

  

 

   

 

   

 

   

 

   

 

 

Total allowance for loan losses

  $19,246   $21,436   $1,763   $7,936   $50,381 

 

$

21,742

 

 

$

23,470

 

 

$

2,277

 

 

$

7,972

 

 

$

55,461

 

  

 

   

 

   

 

   

 

   

 

 

Loans and leases outstanding:

          

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

  $26,270   $66,061   $—     $—     $92,331 

 

$

35,410

 

 

$

83,104

 

 

$

 

 

$

 

 

$

118,514

 

Collectively evaluated for impairment

   2,685,847    4,266,665    2,155,750    1,874,002    10,982,264 

 

 

3,191,367

 

 

 

4,850,356

 

 

 

2,239,147

 

 

 

1,800,115

 

 

 

12,080,985

 

Loans acquired with deteriorated credit quality

   5,152    21,826    11,303    5,245    43,526 

 

 

6,193

 

 

 

25,391

 

 

 

9,257

 

 

 

3,552

 

 

 

44,393

 

  

 

   

 

   

 

   

 

   

 

 

Total loans and leases outstanding

  $2,717,269   $4,354,552   $2,167,053   $1,879,247   $11,118,121 

 

$

3,232,970

 

 

$

4,958,851

 

 

$

2,248,404

 

 

$

1,803,667

 

 

$

12,243,892

 

  

 

   

 

   

 

   

 

   

 

 

21


Credit Quality

Old National’s management monitors the credit quality of its loans in an on-going manner.  Internally, management assigns an AQR to each non-homogeneous commercial and commercial real estate loan in the portfolio, with the exception of certain FICO-scored small business loans.  The primary determinants of the AQR are based upon 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 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 risk category of commercial and commercial real estate loans by class of loans at March 31, 20182019 and December 31, 20172018 was as follows:

 

(dollars in thousands)          Commercial   Commercial 

 

 

 

 

 

 

 

 

 

Commercial

 

 

Commercial

 

      Real Estate -   Real Estate - 

 

 

 

 

Real Estate -

 

 

Real Estate -

 

Corporate Credit Exposure  Commercial   Construction   Other 

 

Commercial

 

 

Construction

 

 

Other

 

Credit Risk Profile by  March 31,   December 31,   March 31,   December 31,   March 31,   December 31, 

 

March 31,

 

 

December 31,

 

 

March 31,

 

 

December 31,

 

 

March 31,

 

 

December 31,

 

Internally Assigned Grade  2018   2017   2018   2017   2018   2017 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Grade:

            

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

  $2,657,943   $2,577,824   $335,761   $357,438   $3,886,508   $3,762,896 

 

$

2,837,646

 

 

$

3,029,130

 

 

$

494,410

 

 

$

460,158

 

 

$

4,140,815

 

 

$

4,167,902

 

Criticized

   78,612    74,876    14,782    14,758    81,479    98,451 

 

 

106,501

 

 

 

98,798

 

 

 

43,161

 

 

 

29,368

 

 

 

119,173

 

 

 

110,586

 

Classified - substandard

   41,899    37,367    —      —      71,047    58,584 

 

 

64,597

 

 

 

66,394

 

 

 

746

 

 

 

1,275

 

 

 

141,357

 

 

 

102,961

 

Classified - nonaccrual

   30,823    24,798    905    2,110    31,364    30,108 

 

 

22,982

 

 

 

29,003

 

 

 

14,508

 

 

 

13,824

 

 

 

33,870

 

 

 

37,441

 

Classified - doubtful

   2,352    2,404    —      —      28,134    30,207 

 

 

11,064

 

 

 

9,645

 

 

 

 

 

 

 

 

 

35,580

 

 

 

35,336

 

  

 

   

 

   

 

   

 

   

 

   

 

 

Total

  $2,811,629   $2,717,269   $351,448   $374,306   $4,098,532   $3,980,246 

 

$

3,042,790

 

 

$

3,232,970

 

 

$

552,825

 

 

$

504,625

 

 

$

4,470,795

 

 

$

4,454,226

 

  

 

   

 

   

 

   

 

   

 

   

 

 

22


Old National considers the performance of the loan portfolio and its impact on the allowance for loan losses.  For residential and consumer loan classes, Old National also evaluates credit quality based on the aging status of the loan and by payment activity.  The following table presents the recorded investment in residential and consumer loans based on payment activity at March 31, 20182019 and December 31, 2017:2018:

 

 

 

 

 

 

Consumer

 

      Consumer 

 

 

 

 

 

Home

 

 

 

 

 

 

 

 

 

(dollars in thousands)

  Residential   Home
Equity
   Auto   Other 

 

Residential

 

 

Equity

 

 

Auto

 

 

Other

 

March 31, 2018

        

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

  $2,137,395   $482,214   $1,114,511   $209,235 

 

$

2,218,094

 

 

$

548,501

 

 

$

1,031,049

 

 

$

170,046

 

Nonperforming

   21,137    5,023    2,515    5,043 

 

 

25,791

 

 

 

4,763

 

 

 

3,298

 

 

 

1,025

 

  

 

   

 

   

 

   

 

 

Total

  $2,158,532   $487,237   $1,117,026   $214,278 

 

$

2,243,885

 

 

$

553,264

 

 

$

1,034,347

 

 

$

171,071

 

  

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

        

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

  $2,144,882   $502,322   $1,145,977   $217,819 

 

$

2,223,450

 

 

$

586,235

 

 

$

1,057,038

 

 

$

153,113

 

Nonperforming

   22,171    5,185    2,695    5,249 

 

 

24,954

 

 

 

3,087

 

 

 

2,595

 

 

 

1,599

 

  

 

   

 

   

 

   

 

 

Total

  $2,167,053   $507,507   $1,148,672   $223,068 

 

$

2,248,404

 

 

$

589,322

 

 

$

1,059,633

 

 

$

154,712

 

  

 

   

 

   

 

   

 

 

Impaired Loans

Large commercial credits are subject to individual evaluation for impairment.  Retail credits and other small balance credits that are part of a homogeneous group are not tested for individual impairment unless they are modified as a TDR.  A loan is considered impaired when it is probable that contractual interest and principal payments will not be collected either for the amounts or by the dates as scheduled in the loan agreement.  If a loan is impaired, a portion of the allowance is allocated so that the loan is reported net, at the present value of estimated cash flows using the loan’s existing rate or at the fair value of collateral if repayment is expected solely from the collateral.  Old National’s policy, for all but PCI loans, is to recognize interest income on impaired loans unless the loan is placed on nonaccrual status.

23


The following table shows Old National’s impaired loans at March 31, 20182019 and December 31, 2017,2018, respectively.  Only purchased loans that have experienced subsequent impairment since the date acquired (excluding loans acquired with deteriorated credit quality) are included in the table below.

 

      Unpaid     

 

 

 

 

 

Unpaid

 

 

 

 

 

  Recorded   Principal   Related 

 

Recorded

 

 

Principal

 

 

Related

 

(dollars in thousands)

  Investment   Balance   Allowance 

 

Investment

 

 

Balance

 

 

Allowance

 

March 31, 2018

      

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

25,345

 

 

$

25,552

 

 

$

 

Commercial Real Estate - Construction

 

 

10,953

 

 

 

10,953

 

 

 

 

Commercial Real Estate - Other

 

 

39,143

 

 

 

40,043

 

 

 

 

Residential

 

 

2,302

 

 

 

2,323

 

 

 

 

Consumer

 

 

958

 

 

 

1,130

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

9,315

 

 

 

9,368

 

 

 

4,534

 

Commercial Real Estate - Construction

 

 

3,555

 

 

 

3,555

 

 

 

1,634

 

Commercial Real Estate - Other

 

 

24,404

 

 

 

24,404

 

 

 

4,702

 

Residential

 

 

873

 

 

 

873

 

 

 

44

 

Consumer

 

 

1,373

 

 

 

1,373

 

 

 

69

 

Total

 

$

118,221

 

 

$

119,574

 

 

$

10,983

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

      

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

  $20,869   $21,656   $—   

 

$

22,031

 

 

$

22,292

 

 

$

 

Commercial Real Estate - Other

   42,923    44,688    —   

 

 

41,126

 

 

 

41,914

 

 

 

 

Residential

   2,107    2,128    —   

 

 

2,276

 

 

 

2,296

 

 

 

 

Consumer

   2,000    2,436    —   

 

 

362

 

 

 

535

 

 

 

 

With an allowance recorded:

      

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

   9,223    9,276    4,024 

 

 

13,379

 

 

 

13,432

 

 

 

6,035

 

Commercial Real Estate - Construction

   905    1,371    401 

 

 

13,824

 

 

 

13,824

 

 

 

1,830

 

Commercial Real Estate - Other

   20,865    21,081    5,653 

 

 

28,154

 

 

 

28,154

 

 

 

6,476

 

Residential

   950    950    48 

 

 

889

 

 

 

889

 

 

 

44

 

Consumer

   2,022    2,022    101 

 

 

2,013

 

 

 

2,013

 

 

 

101

 

  

 

   

 

   

 

 

Total

  $101,864   $105,608   $10,227 

 

$

124,054

 

 

$

125,349

 

 

$

14,486

 

  

 

   

 

   

 

 

December 31, 2017

      

With no related allowance recorded:

      

Commercial

  $20,557   $21,483   $—   

Commercial Real Estate - Other

   38,678    44,564    —   

Residential

   2,443    2,464    —   

Consumer

   1,685    2,105    —   

With an allowance recorded:

      

Commercial

   5,713    5,713    3,424 

Commercial Real Estate - Construction

   905    1,371    401 

Commercial Real Estate - Other

   26,478    26,902    6,253 

Residential

   870    870    44 

Consumer

   2,211    2,228    110 
  

 

   

 

   

 

 

Total

  $99,540   $107,700   $10,232 
  

 

   

 

   

 

 

The average balance of impaired loans during the three months ended March 31, 20182019 and 20172018 are included in the table below.

 

  Three Months Ended 

 

Three Months Ended

 

  March 31, 

 

March 31,

 

(dollars in thousands)

  2018   2017 

 

 

2019

 

 

 

2018

 

Average Recorded Investment

    

 

 

 

 

 

 

 

 

With no related allowance recorded:

    

 

 

 

 

 

 

 

 

Commercial

  $20,714   $28,780 

 

$

23,688

 

 

$

20,714

 

Commercial Real Estate - Construction

 

 

5,477

 

 

 

 

Commercial Real Estate - Other

   40,801    32,671 

 

 

40,135

 

 

 

40,801

 

Residential

   2,275    1,931 

 

 

2,289

 

 

 

2,275

 

Consumer

   1,842    1,377 

 

 

660

 

 

 

1,842

 

With an allowance recorded:

    

 

 

 

 

 

 

 

 

Commercial

   7,468    8,743 

 

 

11,347

 

 

 

7,468

 

Commercial Real Estate - Construction

   905    —   

 

 

8,690

 

 

 

905

 

Commercial Real Estate - Other

   23,672    20,650 

 

 

26,279

 

 

 

23,672

 

Residential

   910    1,118 

 

 

881

 

 

 

910

 

Consumer

   2,117    2,003 

 

 

1,693

 

 

 

2,117

 

  

 

   

 

 

Total

  $100,704   $97,273 

 

$

121,139

 

 

$

100,704

 

  

 

   

 

 

24


Old National does not record interest on nonaccrual loans until principal is recovered.  Interest income recognized on impaired loans during the three months ended March 31, 20182019 and 20172018 was immaterial.

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 collectibility of principal or interest.  Interest accrued during the current year on such loans is reversed against earnings.interest income.  Interest accrued in the prior year, if any, is charged to the allowance for loan losses.  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.

Loans accounted for under FASB ASC Topic 310-30 accrue interest, even though they may be contractually past due, as any nonpayment of contractual principal or interest is considered in the periodic re-estimation of expected cash flows and is included in the resulting recognition of current period loan loss provision or prospective yield adjustments.

Old National’s past due financing receivablesloans at March 31, 20182019 and December 31, 20172018 were as follows:

 

 

 

 

 

 

 

 

 

 

Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

90 Days or

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30-59 Days

 

 

60-89 Days

 

 

More and

 

 

 

 

 

 

Total

 

 

 

 

 

(dollars in thousands)

  30-59 Days
Past Due
   60-89 Days
Past Due
   Past Due
90 Days or
More and
Accruing
   Nonaccrual   Total
Past Due
   Current 

 

Past Due

 

 

Past Due

 

 

Accruing

 

 

Nonaccrual (1)

 

 

Past Due

 

 

Current

 

March 31, 2018

            

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

  $1,068   $195   $10   $33,175   $34,448   $2,777,181 

 

$

1,308

 

 

$

888

 

 

$

98

 

 

$

34,046

 

 

$

36,340

 

 

$

3,006,450

 

Commercial Real Estate:

            

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

   —      —      —      905    905    350,543 

 

 

 

 

 

 

 

 

 

 

 

14,508

 

 

 

14,508

 

 

 

538,317

 

Other

   1,779    932    —      59,498    62,209    4,036,323 

 

 

1,656

 

 

 

1,858

 

 

 

140

 

 

 

69,450

 

 

 

73,104

 

 

 

4,397,691

 

Residential

   21,071    909    16    21,137    43,133    2,115,399 

 

 

25,297

 

 

 

855

 

 

 

49

 

 

 

25,791

 

 

 

51,992

 

 

 

2,191,893

 

Consumer:

            

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

   1,965    183    16    5,023    7,187    480,050 

 

 

786

 

 

 

310

 

 

 

158

 

 

 

4,763

 

 

 

6,017

 

 

 

547,247

 

Auto

   4,904    1,139    214    2,515    8,772    1,108,255 

 

 

4,667

 

 

 

790

 

 

 

89

 

 

 

3,298

 

 

 

8,844

 

 

 

1,025,503

 

Other

   2,121    1,014    71    5,043    8,249    206,028 

 

 

494

 

 

 

110

 

 

 

26

 

 

 

1,025

 

 

 

1,655

 

 

 

169,416

 

  

 

   

 

   

 

   

 

   

 

   

 

 

Total loans

  $32,908   $4,372   $327   $127,296   $164,903   $11,073,779 

 

$

34,208

 

 

$

4,811

 

 

$

560

 

 

$

152,881

 

 

$

192,460

 

 

$

11,876,517

 

  

 

   

 

   

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

            

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

  $986   $360   $144   $27,202   $28,692   $2,688,577 

 

$

3,627

 

 

$

279

 

 

$

52

 

 

$

38,648

 

 

$

42,606

 

 

$

3,190,364

 

Commercial Real Estate:

            

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

   —      —      —      2,110    2,110    372,196 

 

 

 

 

 

 

 

 

 

 

 

13,824

 

 

 

13,824

 

 

 

490,801

 

Other

   2,247    89    —      60,315    62,651    3,917,595 

 

 

1,633

 

 

 

500

 

 

 

40

 

 

 

72,777

 

 

 

74,950

 

 

 

4,379,276

 

Residential

   18,948    3,416    —      22,171    44,535    2,122,518 

 

 

25,947

 

 

 

3,437

 

 

 

258

 

 

 

24,954

 

 

 

54,596

 

 

 

2,193,808

 

Consumer:

            

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

   1,467    230    68    5,185    6,950    500,557 

 

 

1,434

 

 

 

960

 

 

 

456

 

 

 

3,087

 

 

 

5,937

 

 

 

583,385

 

Auto

   6,487    1,402    532    2,695    11,116    1,137,556 

 

 

7,091

 

 

 

1,903

 

 

 

377

 

 

 

2,595

 

 

 

11,966

 

 

 

1,047,667

 

Other

   3,967    1,514    150    5,249    10,880    212,188 

 

 

711

 

 

 

210

 

 

 

170

 

 

 

1,599

 

 

 

2,690

 

 

 

152,022

 

  

 

   

 

   

 

   

 

   

 

   

 

 

Total loans

  $34,102   $7,011   $894   $124,927   $166,934   $10,951,187 

 

$

40,443

 

 

$

7,289

 

 

$

1,353

 

 

$

157,484

 

 

$

206,569

 

 

$

12,037,323

 

  

 

   

 

   

 

   

 

   

 

   

 

 

(1)

Includes purchased credit impaired loans of $19.6 million at March 31, 2019 and $20.5 million at December 31, 2018 that are categorized as nonaccrual for credit analysis purposes because the collection of principal or interest is doubtful.  However, these loans are accounted for under FASB ASC 310-30 and accordingly treated as performing assets.

25


Loan Participations

Old National has loan participations, which qualify as participating interests, with other financial institutions.  At March 31, 2018,2019, these loans totaled $580.2$952.5 million, of which $301.4$471.6 million had been sold to other financial institutions and $278.8$480.9 million 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 include 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.  Generally, Old National charges off small commercial loans scored through our small business credit center with contractual balances under $250,000$250,000 that are 90 days or more delinquent and do not have adequate collateral support.  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 allocated reserve is established within the allowance for loan losses for the difference between the carrying value of the loan and its computed value.  To determine the 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 value, if the loan is collateral dependent.  The allocated reserve 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, impairment is recalculated and the valuation allowance is 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.

26


The following table presents activity in TDRs for the three months ended March 31, 20182019 and 2017:2018:

 

    Commercial       

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

  Commercial Real Estate Residential Consumer Total 

 

Commercial

 

 

Real Estate

 

 

Residential

 

 

Consumer

 

 

Total

 

Three Months Ended March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

10,275

 

 

$

27,671

 

 

$

3,390

 

 

$

2,374

 

 

$

43,710

 

(Charge-offs)/recoveries

 

 

(7

)

 

 

(75

)

 

 

 

 

 

(3

)

 

 

(85

)

(Payments)/disbursements

 

 

(1,029

)

 

 

(1,562

)

 

 

(143

)

 

 

(58

)

 

 

(2,792

)

Additions

 

 

2,407

 

 

 

3,103

 

 

 

 

 

 

 

 

 

5,510

 

Balance at end of period

 

$

11,646

 

 

$

29,137

 

 

$

3,247

 

 

$

2,313

 

 

$

46,343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2018

      

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

  $12,088  $34,705  $3,315  $3,895  $54,003 

 

$

12,088

 

 

$

34,705

 

 

$

3,315

 

 

$

3,895

 

 

$

54,003

 

(Charge-offs)/recoveries

   (129  (10  23   298   182 

 

 

(129

)

 

 

(10

)

 

 

23

 

 

 

298

 

 

 

182

 

Payments

   (476  (495  (276  (537  (1,784

(Payments)/disbursements

 

 

(580

)

 

 

(773

)

 

 

(280

)

 

 

(605

)

 

 

(2,238

)

Additions

   539   566   —     432   1,537 

 

 

539

 

 

 

566

 

 

 

 

 

 

432

 

 

 

1,537

 

Interest collected on nonaccrual loans

   (104  (278  (4  (68  (454
  

 

  

 

  

 

  

 

  

 

 

Balance at end of period

  $11,918  $34,488  $3,058  $4,020  $53,484 

 

$

11,918

 

 

$

34,488

 

 

$

3,058

 

 

$

4,020

 

 

$

53,484

 

  

 

  

 

  

 

  

 

  

 

 

Three Months Ended March 31, 2017

      

Balance at beginning of period

  $16,802  $18,327  $2,985  $2,602  $40,716 

(Charge-offs)/recoveries

   35  355   —    (100 290 

Payments

   (3,827 (1,751 (142 (508 (6,228

Additions

   9,442   —    564  1,924  11,930 

Interest collected on nonaccrual loans

   2,170  358   —    11  2,539 
  

 

  

 

  

 

  

 

  

 

 

Balance at end of period

  $24,622  $17,289  $3,407  $3,929  $49,247 
  

 

  

 

  

 

  

 

  

 

 

Approximately $36.9 million of the

TDRs at March 31, 2018 were included with nonaccrual loans compared to $34.0totaled $27.0 million of the TDRsat March 31, 2019 and $26.3 million at December 31, 2017.2018.  Old National has allocated specific reserves to customers whose loan terms have been modified in TDRs totaling $5.9$3.8 million at March 31, 20182019 and $5.7$3.0 million at December 31, 2017.2018.  At March 31, 2018,2019, Old National had committed to lend an additional $4.6$5.0 million to customers with outstanding loans that are classified as TDRs.

The pre-modification and post-modification outstanding recorded investments of loans modified as TDRs during the three months ended March 31, 20182019 and 20172018 are the same except for when the loan modifications involve the forgiveness of principal.  The following table presents loans by class modified as TDRs that occurred during the three months ended March 31, 20182019 and 2017:2018:

 

 

 

 

Pre-modification

 

 

Post-modification

 

      Pre-modification   Post-modification 

 

 

 

Outstanding

 

 

Outstanding

 

  Number   Outstanding Recorded   Outstanding Recorded 

 

Number

 

Recorded

 

 

Recorded

 

(dollars in thousands)

  of Loans   Investment   Investment 

 

of Loans

 

Investment

 

 

Investment

 

Three Months Ended March 31, 2019

 

 

 

 

 

 

 

 

 

 

TDR:

 

 

 

 

 

 

 

 

 

 

Commercial

 

3

 

$

2,407

 

 

$

2,407

 

Commercial Real Estate - Other

 

1

 

 

3,103

 

 

 

3,103

 

Total

 

4

 

$

5,510

 

 

$

5,510

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2018

      

 

 

 

 

 

 

 

 

 

 

TDR:

      

 

 

 

 

 

 

 

 

 

 

Commercial

   1   $539   $539 

 

1

 

$

539

 

 

$

539

 

Commercial Real Estate - Other

   1    566    566 

 

1

 

 

566

 

 

 

566

 

Consumer

   1    432    432 

 

1

 

 

432

 

 

 

432

 

  

 

   

 

   

 

 

Total

   3   $1,537   $1,537 

 

3

 

$

1,537

 

 

$

1,537

 

  

 

   

 

   

 

 

Three Months Ended March 31, 2017

      

TDR:

      

Commercial

   6   $9,442   $9,442 

Residential

   3    564    564 

Consumer

   5    1,924    1,924 
  

 

   

 

   

 

 

Total

   14   $11,930   $11,930 
  

 

   

 

   

 

 

The TDRs that occurred during the three months ended March 31, 2019 and 2018 did not changehave a material impact on the allowance for loan losses and resulted in no charge-offs during the three months ended March 31, 2019 or 2018. The TDRs that occurred during the three months ended March 31, 2017 decreased the allowance for loan losses by $0.1 million due to a change in collateral position on a large commercial loan and resulted in no charge-offs.

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 were insignificant during the three months ended March 31, 20182019 and 2017.2018.

The terms of certain other loans were modified during the three months ended March 31,2019 and 2018 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

27


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.

PCI loans are not considered impaired until after the point at which there has been a degradation of cash flows below our expected cash flows at acquisition.  If a PCI loan is subsequently modified, and meets the definition of a TDR, it will be removed from PCI accounting and accounted for as a TDR only if the PCI loan was being accounted for individually.  If the PCI loan is being accounted for as part of a pool, it will not be removed from the pool.  As of March 31, 2018,2019, it has not been necessary to remove any loans from PCI accounting.

In general, once a modified loan is considered a TDR, the loan will always be considered a TDR, and therefore impaired, 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 Impaired Loans

Purchased loans acquired in a business combination are recorded at estimated fair value on their purchase date with no carryover of the related allowance for loan and lease losses.  In determining the estimated fair value of purchased loans, management considers a number of factors including, among others, the remaining life of the acquired loans, estimated prepayments, estimated loss ratios, estimated value of the underlying collateral, and net present value of cash flows expected to be received.  Purchased loans are accounted for in accordance with guidance for certain loans acquired in a transfer (ASC 310-30), when the loans have evidence of credit deterioration since origination and it is probable at the date of acquisition that the acquirer will not collect all contractually required principal and interest payments.  The difference between contractually required payments and the cash flows expected to be collected at acquisition is referred to as the non-accretable difference.  Subsequent decreases to the expected cash flows will generally result in a provision for loan and lease losses.  Subsequent increases in expected cash flows will result in a reversal of the provision for loan losses to the extent of prior charges and then an adjustment to accretable yield, which would have a positive impact on interest income.income prospectively.

Old National has purchased loans for which there was, at acquisition, evidence of deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected.  For these loans that meet the criteria of ASC 310-30 treatment, the carrying amount was as follows:

 

  March 31,   December 31, 

 

March 31,

 

 

December 31,

 

(dollars in thousands)

  2018   2017 

 

2019

 

 

2018

 

Commercial

  $4,799   $5,152 

 

$

5,874

 

 

$

6,193

 

Commercial real estate

   20,978    21,826 

 

 

24,213

 

 

 

25,391

 

Residential

   10,839    11,303 

 

 

8,919

 

 

 

9,257

 

Consumer

   4,631    5,245 

 

 

3,289

 

 

 

3,552

 

  

 

   

 

 

Carrying amount

   41,247    43,526 

 

 

42,295

 

 

 

44,393

 

Allowance for loan losses

   (172   (166

 

 

(313

)

 

 

(478

)

  

 

   

 

 

Carrying amount, net of allowance

  $41,075   $43,360 

 

$

41,982

 

 

$

43,915

 

  

 

   

 

 

The outstanding balance of loans accounted for under ASC 310-30, including contractual principal, interest, fees and penalties, was $230.5$243.7 million at March 31, 20182019 and $235.9$246.9 million at December 31, 2017.2018.

28


The accretable difference on PCI loans is the difference between the expected cash flows and the net present value of expected cash flows with such difference accreted into earnings using the effective yield method over the term of the loans.  Accretion recorded as loan interest income totaled $2.0 million during the three months ended March 31, 2019 and $4.5 million during the three months ended March 31, 2018 and $4.7 million during the three months ended March 31, 2017.2018. Improvement in cash flow expectations has resulted in a reclassification from nonaccretable difference to accretable yield as shown in the table below.

Accretable yield of PCI loans, or income expected to be collected, iswas as follows:

 

  Three Months Ended 

 

Three Months Ended

 

  March 31, 

 

March 31,

 

(dollars in thousands)

  2018   2017 

 

2019

 

 

2018

 

Balance at beginning of period

  $27,835   $33,603 

 

$

25,051

 

 

$

27,835

 

Accretion of income

   (4,526   (4,685

 

 

(1,968

)

 

 

(4,526

)

Reclassifications from (to) nonaccretable difference

   1,379    610 

 

 

1,306

 

 

 

1,379

 

Disposals/other adjustments

   4    6 

 

 

 

 

 

4

 

  

 

   

 

 

Balance at end of period

  $24,692   $29,534 

 

$

24,389

 

 

$

24,692

 

  

 

   

 

 

Included in Old National’s allowance for loan losses is $0.2$0.3 million related to the purchased loans disclosed above at March 31, 20182019 and $0.5 million at December 31, 2017.2018.

PCI loans purchased during 20172018 for which it was probable at acquisition that all contractually required payments would not be collected were as follows:

 

(dollars in thousands)

  Anchor (MN) (1) 

 

Klein (1)

 

Contractually required payments

  $16,898 

 

$

18,568

 

Nonaccretable difference

   (4,787

 

 

(4,521

)

  

 

 

Cash flows expected to be collected at acquisition

   12,111 

 

 

14,047

 

Accretable yield

   (1,556

 

 

(2,384

)

  

 

 

Fair value of acquired loans at acquisition

  $10,555 

 

$

11,663

 

  

 

 

 

(1)

(1)

Old National acquired Anchor (MN)Klein effective November 1, 2017.2018.

Income would not be recognized on certain purchased loans if Old National could not reasonably estimate cash flows to be collected.  Old National had no purchased loans for which it could not reasonably estimate cash flows to be collected.

NOTE 98 – OTHER REAL ESTATE OWNED

The following table presents activity in other real estate owned for the three months ended March 31, 20182019 and 2017:2018:

 

  Three Months Ended 

 

Three Months Ended

 

  March 31, 

 

March 31,

 

(dollars in thousands)

  2018   2017 

 

2019

 

 

2018

 

Balance at beginning of period

  $8,810   $18,546 

 

$

3,232

 

 

$

8,810

 

Additions

   550    291 

 

 

394

 

 

 

550

 

Sales

   (2,351   (5,420

 

 

(272

)

 

 

(2,351

)

Impairment

   (274   (870
  

 

   

 

 

Impairments

 

 

(75

)

 

 

(274

)

Balance at end of period (1)

  $6,735   $12,547 

 

$

3,279

 

 

$

6,735

 

  

 

   

 

 

 

(1)

(1)

Includes repossessed personal property of $0.4million at March 31, 2019 and $0.3 million at March 31, 2018 and 2017.2018.

At March 31, 2018, foreclosedForeclosed residential real estate property included in the table above totaled $1.0 million. At$1.2million at March 31, 2018, consumer2019 and $1.3 million at December 31, 2018.  Consumer mortgage loans collateralized by residential real property that were in the process of foreclosure totaled $6.2 million.$3.7 million at March 31, 2019 and $4.9 million at December 31, 2018.

29


NOTE 109 – PREMISES AND EQUIPMENT

The composition of premises and equipment at March 31, 20182019 and December 31, 20172018 was as follows:

 

  March 31,   December 31, 

 

March 31,

 

 

December 31,

 

(dollars in thousands)

  2018   2017 

 

2019

 

 

2018

 

Land

  $71,618   $73,046 

 

$

79,314

 

 

$

79,231

 

Buildings

   342,757    343,833 

 

 

372,231

 

 

 

365,102

 

Furniture, fixtures, and equipment

   95,729    94,254 

 

 

108,457

 

 

 

107,862

 

Leasehold improvements

   39,715    38,918 

 

 

43,153

 

 

 

42,288

 

  

 

   

 

 

Total

   549,819    550,051 

 

 

603,155

 

 

 

594,483

 

Accumulated depreciation

   (96,216   (91,977

 

 

(112,939

)

 

 

(108,571

)

  

 

   

 

 

Premises and equipment, net

  $453,603   $458,074 

 

$

490,216

 

 

$

485,912

 

  

 

   

 

 

Depreciation expense was $6.4 million for the three months ended March 31, 2019, compared to $5.8 million for the three months ended March 31, 2018, compared to $5.2 million for the three months ended March 31, 2017.2018.

Operating Leases

Old National rents certain premises and equipment under operating leases, which expire at various dates. Many of these leases require the payment of property taxes, insurance premiums, maintenance, and other costs. In some cases, rentals are subject to increase in relation to a cost-of-living index. The leases have original terms ranging from two years and six months to twenty-five years, and Old National has the right, at its option, to extend the terms of certain leases for four additional successive terms of five years. Old National does not have any material sub-lease agreements. Rent expense was $4.4 million for the three months ended March 31, 2018, compared to $3.9 million for the three months ended March 31, 2017.

Old National had deferred gains remaining associated with prior sale leaseback transactions totaling $7.7 million at March 31, 2018 and $8.2 million at December 31, 2017. The gains will be recognized over the remaining term of the leases. The leases had original terms ranging from five to twenty-four years.

CapitalFinance Leases

Old National leases twothree branch buildings and certain equipment under capital leases.finance leases that are included in premises and equipment.  See NoteNotes 10 and 16 to the consolidated financial statements for detail regarding these leases.

NOTE 10 – LEASES

Old National adopted FASB Topic 842 as of January 1, 2019.  See Note 2 to the consolidated financial statements regarding transition guidance related to the new standard.

Old National determines if an arrangement is or contains a lease at contract inception.  Operating leases are included in operating lease right-of-use assets and operating lease liabilities in our consolidated balance sheet at March 31, 2019.  Finance leases are included in premises and equipment and other borrowings in our consolidated balance sheets at March 31, 2019 and 2018, and December 31, 2018.

Right-of-use assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease.  Right-of-use assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term.  In determining the present value of lease payments, we use the implicit lease rate when readily determinable.  As most of our leases do not provide an implicit rate, we use our incremental borrowing rate based on the information available at commencement date.  The incremental borrowing rate is the rate of interest that we would have to pay to borrow on a collateralized basis over a similar term in an amount equal to the lease payments in a similar economic environment.

Old National has operating and finance leases for land, office space, banking centers, and equipment.  These leases are generally for periods of 10 to 20 years with various renewal options.  We include certain renewal options in the measurement of our right-of-use assets and lease liabilities if they are reasonably certain to be exercised.  Variable lease payments that are dependent on an index or a rate are initially measured using the index or rate at the commencement date and are included in the measurement of the lease liability. Variable lease payments that are not dependent on an index or a rate are excluded from the measurement of the lease liability and are recognized in profit and loss in accordance with Topic 842.  Variable lease payments are defined as payments made for the right to use an asset that vary because of changes in facts or circumstances occurring after the commencement date, other than the passage of time.

We have made a policy election to exclude the recognition requirements of Topic 842 to all classes of leases with original terms of 12 months or less.  Instead, the short-term lease payments are recognized in profit or loss on a straight-line basis over the lease term.

Old National has lease agreements with lease and non-lease components, which are generally accounted for separately.  For real estate leases, non-lease components and other non-components, such as common area maintenance charges, real estate taxes, and insurance are not included in the measurement of the lease liability since

30


they are generally able to be segregated.  For certain equipment leases, Old National accounts for the lease and non-lease components as a single lease component using the practical expedient available for that class of assets.  Additionally, for certain equipment leases, Old National applies a portfolio approach to effectively account for the operating lease right-of-use assets and liabilities.

Old National does not have any material sub-lease agreements.

The components of lease expense were as follows:

 

 

Three Months Ended

 

(dollars in thousands)

 

March 31, 2019

 

Operating lease cost

 

$

4,402

 

Finance lease cost:

 

 

 

 

Amortization of right-of-use assets

 

 

158

 

Interest on lease liabilities

 

 

81

 

Short-term lease cost

 

 

1

 

Sub-lease income

 

 

(179

)

Total

 

$

4,463

 

Lease expense for operating leases for the three months ended March 31, 2018 was $4.4 million.

Supplemental balance sheet information related to leases was as follows:

(dollars in thousands)

 

March 31, 2019

 

 

Operating Leases

 

 

 

 

 

Operating lease right-of-use assets

 

$

109,916

 

 

Operating lease liabilities

 

 

114,040

 

 

 

 

 

 

 

 

Finance Leases

 

 

 

 

 

Premises and equipment, net

 

 

7,335

 

 

Other borrowings

 

 

7,432

 

 

 

 

 

 

 

 

Weighted-Average Remaining Lease Term

 

 

 

 

 

Operating leases

 

11.0 years

 

 

Finance leases

 

12.1 years

 

 

 

 

 

 

 

 

Weighted-Average Discount Rate

 

 

 

 

 

Operating leases

 

 

3.45

 

%

Finance leases

 

 

4.48

 

%

Supplemental cash flow information related to leases was as follows:

 

 

Three Months Ended

 

(dollars in thousands)

 

March 31, 2019

 

Cash paid for amounts included in the measurement of

   lease liabilities:

 

 

 

 

Operating cash flows from operating leases

 

$

4,436

 

Operating cash flows from finance leases

 

 

81

 

Financing cash flows from finance leases

 

 

111

 

 

 

 

 

 

Right-of-use assets obtained in exchange for lease obligations:

 

 

 

 

Operating leases

 

 

117,739

 

Finance leases

 

 

7,542

 

31


The following table presents a maturity analysis of the Company’s lease liability by lease classification at March 31, 2019:

 

 

Operating

 

 

Finance

 

(dollars in thousands)

 

Leases

 

 

Leases

 

2019

 

$

13,094

 

 

$

573

 

2020

 

 

16,764

 

 

 

768

 

2021

 

 

15,690

 

 

 

772

 

2022

 

 

14,131

 

 

 

778

 

2023

 

 

9,674

 

 

 

791

 

Thereafter

 

 

68,974

 

 

 

6,030

 

Total undiscounted lease payments

 

 

138,327

 

 

 

9,712

 

Less amounts representing interest

 

 

(24,287

)

 

 

(2,280

)

Lease liability

 

$

114,040

 

 

$

7,432

 

Old National leases certain office space and buildings to unrelated parties in exchange for consideration.  All of these tenant leases are classified as operating leases.  The following table presents a maturity analysis of the Company’s tenant leases at March 31, 2019:

 

 

Tenant

 

(dollars in thousands)

 

Leases

 

2019

 

$

1,457

 

2020

 

 

1,473

 

2021

 

 

1,200

 

2022

 

 

831

 

2023

 

 

690

 

Thereafter

 

 

2,538

 

Total undiscounted lease payments

 

$

8,189

 

NOTE 11 – GOODWILL AND OTHER INTANGIBLE ASSETS

The following table shows the changes in the carrying amount of goodwill for the three months ended March 31, 20182019 and 2017:2018:

 

  Three Months Ended 

 

Three Months Ended

 

  March 31, 

 

March 31,

 

(dollars in thousands)

  2018   2017 

 

2019

 

 

2018

 

Balance at beginning of period

  $828,051   $655,018 

 

$

1,036,258

 

 

$

828,051

 

Acquisition adjustments

   753    —   

 

 

 

 

 

753

 

  

 

   

 

 

Balance at end of period

  $828,804   $655,018 

 

$

1,036,258

 

 

$

828,804

 

  

 

   

 

 

Goodwill is reviewed annually for impairment.  No events or circumstances since the August 31, 20172018 annual impairment test were noted that would indicate it was more likely than not a goodwill impairment exists.  DuringSee Note 3 to the first quarter ofconsolidated financial statements for detail regarding changes in goodwill recorded in 2018 Old National recorded a $0.8 million increase to goodwill associated with the acquisition of Anchor (MN).

acquisitions.

32


The gross carrying amount and accumulated amortization of other intangible assets at March 31, 20182019 and December 31, 20172018 were as follows:

 

  Gross   Accumulated   Net 

 

Gross

 

 

Accumulated

 

 

Net

 

  Carrying   Amortization   Carrying 

 

Carrying

 

 

Amortization

 

 

Carrying

 

(dollars in thousands)

  Amount   and Impairment   Amount 

 

Amount

 

 

and Impairment

 

 

Amount

 

March 31, 2018

      

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Core deposit

  $108,268   $(66,037  $42,231 

 

$

119,051

 

 

$

(51,588

)

 

$

67,463

 

Customer trust relationships

   16,547    (9,945   6,602 

 

 

16,547

 

 

 

(11,466

)

 

 

5,081

 

  

 

   

 

   

 

 

Total intangible assets

  $124,815   $(75,982  $48,833 

 

$

135,598

 

 

$

(63,054

)

 

$

72,544

 

  

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

      

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

Core deposit

  $108,923   $(62,874  $46,049 

 

$

129,100

 

 

$

(57,524

)

 

$

71,576

 

Customer trust relationships

   16,547    (9,533   7,014 

 

 

16,547

 

 

 

(11,107

)

 

 

5,440

 

Customer loan relationships

   4,413    (4,380   33 
  

 

   

 

   

 

 

Total intangible assets

  $129,883   $(76,787  $53,096 

 

$

145,647

 

 

$

(68,631

)

 

$

77,016

 

  

 

   

 

   

 

 

Other intangible assets consist of core deposit intangibles and customer relationship intangibles and are being amortized primarily on an accelerated basis over their estimated useful lives, generally over a period of 5 to 15 years. During the first quarter of 2018, Old National recorded a $0.7 million decrease to core deposit intangibles related to the updated valuation associated with the acquisition of Anchor (MN).

Old National reviews other intangible assets for possible impairment whenever events or changes in circumstances indicate that carrying amounts may not be recoverable.  No impairment charges were recorded during the three months ended March 31, 20182019 or 2017.2018.  Total amortization expense associated with intangible assets was $4.5 million for the three months ended March 31, 2019, compared to $3.6 million for the three months ended March 31, 2018 and $3.0 million for the three months ended March 31, 2017.2018.

Estimated amortization expense for future years is as follows:

 

(dollars in thousands)

    

 

 

 

 

2018 remaining

  $9,815 

2019

   11,010 

2019 remaining

 

$

12,439

 

2020

   8,672 

 

 

14,091

 

2021

   6,417 

 

 

11,336

 

2022

   4,595 

 

 

9,014

 

2023

 

 

7,053

 

Thereafter

   8,324 

 

 

18,611

 

  

 

 

Total

  $48,833 

 

$

72,544

 

  

 

 

NOTE 12 – LOAN SERVICING RIGHTS

At March 31, 2018,2019, loan servicing rights derived from loans sold with servicing retained totaled $24.4$24.3 million, compared to $24.7$24.5 million at December 31, 2017.2018.  Loans serviced for others are not reported as assets.  The principal balance of loans serviced for others was $3.305$3.290 billion at March 31, 2018,2019, compared to $3.321$3.306 billion at December 31, 2017.2018.  Approximately 99.6%99.7% of the loans serviced for others at March 31, 20182019 were residential mortgage loans.  Custodial escrow balances maintained in connection with serviced loans were $23.9$25.7 million at March 31, 20182019 and $8.9$10.7 million at December 31, 2017.

2018.

33


The following table summarizes the carrying values and activity related to loan servicing rights and the related valuation allowance for the three months ended March 31, 20182019 and 2017:2018:

 

  Three Months Ended 

 

Three Months Ended

 

  March 31, 

 

March 31,

 

(dollars in thousands)

  2018   2017 

 

2019

 

 

2018

 

Balance at beginning of period

  $24,690   $25,629 

 

$

24,512

 

 

$

24,690

 

Additions

   770    1,041 

 

 

659

 

 

 

770

 

Amortization

   (1,060   (1,174

 

 

(900

)

 

 

(1,060

)

  

 

   

 

 

Balance before valuation allowance at end of period

   24,400    25,496 

 

 

24,271

 

 

 

24,400

 

  

 

   

 

 

Valuation allowance:

    

 

 

 

 

 

 

 

 

Balance at beginning of period

   (29   (68

 

 

(15

)

 

 

(29

)

(Additions)/recoveries

   9    18 

 

 

(2

)

 

 

9

 

  

 

   

 

 

Balance at end of period

   (20   (50

 

 

(17

)

 

 

(20

)

  

 

   

 

 

Loan servicing rights, net

  $24,380   $25,446 

 

$

24,254

 

 

$

24,380

 

  

 

   

 

 

At March 31, 2019, the fair value of servicing rights was $26.2 million, which was determined using a discount rate of 12% and a weighted average prepayment speed of 137% PSA.  At December 31, 2018, the fair value of servicing rights was $26.6$27.4 million, which was determined using a discount rate of 13%12% and a weighted average prepayment speed of 121%119% PSA. At December 31, 2017, the fair value of servicing rights was $25.8 million, which was determined using a discount rate of 13% and a weighted average prepayment speed of 140% PSA.

NOTE 13 – QUALIFIED AFFORDABLE HOUSING PROJECTS AND OTHER TAX CREDIT INVESTMENTS

Old National is a limited partner in several tax-advantaged limited partnerships whose purpose is to invest in approved qualified affordable housing, renewable energy, or other renovation or community revitalization projects.  As of March 31, 2018,2019, Old National expects to recover its remaining investments usingthrough the use of the tax credits that are generated by the investments.

The following table summarizes Old National’s investments in qualified affordable housing projects and other tax credit investments at March 31, 20182019 and December 31, 2017:2018:

 

(dollars in thousands)

      March 31, 2018   December 31, 2017 

 

 

 

March 31, 2019

 

 

December 31, 2018

 

          Unfunded       Unfunded 

 

 

 

 

 

 

 

Unfunded

 

 

 

 

 

 

Unfunded

 

Investment

  Accounting Method   Investment   Commitment (1)   Investment   Commitment 

 

Accounting Method

 

Investment

 

 

Commitment (1)

 

 

Investment

 

 

Commitment

 

LIHTC

   Proportional amortization   $30,495   $11,966   $31,183   $15,553 

 

Proportional amortization

 

$

27,554

 

 

$

1,365

 

 

$

28,396

 

 

$

2,238

 

FHTC

   Equity    10,645    12,040    10,645    12,040 

 

Equity

 

 

16,815

 

 

 

17,027

 

 

 

16,815

 

 

 

17,945

 

CReED

   Equity    704    1,502    704    1,502 

 

Equity

 

 

13

 

 

 

 

 

 

17

 

 

 

538

 

Renewable Energy

   Equity    21,633    19,279    22,364    19,771 

 

Equity

 

 

8,907

 

 

 

9,536

 

 

 

9,176

 

 

 

17,827

 

    

 

   

 

   

 

   

 

 

Total

    $63,477   $44,787   $64,896   $48,866 

 

 

 

$

53,289

 

 

$

27,928

 

 

$

54,404

 

 

$

38,548

 

    

 

   

 

   

 

   

 

 

 

(1)

All commitments will be paid by Old National by 2027.

34


The following table summarizes the amortization expense and tax benefit recognized for Old National’s qualified affordable housing projects and other tax credit investments for the three months ended March 31, 20182019 and 2017:2018:

 

      Tax Expense 

 

 

 

 

 

Tax Expense

 

  Amortization   (Benefit) 

 

Amortization

 

 

(Benefit)

 

(dollars in thousands)

  Expense (1)   Recognized (2) 

 

Expense (1)

 

 

Recognized (2)

 

Three Months Ended March 31, 2019

 

 

 

 

 

 

 

 

LIHTC

 

$

792

 

 

$

(1,042

)

FHTC

 

 

 

 

 

 

Renewable Energy

 

 

260

 

 

 

(244

)

Total

 

$

1,052

 

 

$

(1,286

)

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2018

    

 

 

 

 

 

 

 

 

LIHTC

  $639   $(831

 

$

639

 

 

$

(831

)

FHTC

   —      (1,948

 

 

 

 

 

(1,948

)

Renewable Energy

   716    (3,415

 

 

716

 

 

 

(3,415

)

  

 

   

 

 

Total

  $1,355   $(6,194

 

$

1,355

 

 

$

(6,194

)

  

 

   

 

 

Three Months Ended March 31, 2017

    

LIHTC

  $941   $(1,297

FHTC

   —      (1,520
  

 

   

 

 

Total

  $941   $(2,817
  

 

   

 

 

 

(1)

(1)

The amortization expense for the LIHTC investments is included in our income tax expense. The amortization expense for the FHTC and Renewable Energy tax credits is included in noninterest expense.

(2)

(2)

All of the tax benefits recognized are included in our income tax expense.  The tax benefit recognized for the FHTC and Renewable Energy investments primarily reflects the tax credits generated from the investments and excludes the net tax expense/benefitexpense (benefit) of the investments’ income/loss.income (loss).

NOTE 14 – SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE

Securities sold under agreements to repurchase are secured borrowings.  Old National pledges investment securities to secure these borrowings. The following table presents securities sold under agreements to repurchase and related weighted-average interest rates at or for the three months ended March 31:

 

(dollars in thousands)

  2018 2017 

 

2019

 

 

2018

 

 

Outstanding at March 31,

  $308,189  $345,550 

 

$

342,480

 

 

$

308,189

 

 

Average amount outstanding

   342,682  331,400 

 

 

361,261

 

 

 

342,682

 

 

Maximum amount outstanding at any month-end

   336,319  345,550 

 

 

367,884

 

 

 

336,319

 

 

Weighted average interest rate:

   

Weighted-average interest rate:

 

 

 

 

 

 

 

 

 

During the three months ended March 31,

   0.42 0.31

 

 

0.74

 

%

 

0.42

 

%

At March 31,

   0.48  0.35 

 

 

0.79

 

 

 

0.48

 

 

The following table presents the contractual maturity of our secured borrowings and class of collateral pledged:

 

  At March 31, 2018 

 

At March 31, 2019

 

  Remaining Contractual Maturity of the Agreements 

 

Remaining Contractual Maturity of the Agreements

 

  Overnight and   Up to       Greater Than     

 

Overnight and

 

 

Up to

 

 

 

 

 

 

Greater Than

 

 

 

 

 

(dollars in thousands)

  Continuous   30 Days   30-90 Days   90 days   Total 

 

Continuous

 

 

30 Days

 

 

30-90 Days

 

 

90 days

 

 

Total

 

Repurchase Agreements:

          

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and agency securities

  $308,189   $—     $—     $—     $308,189 

 

$

342,480

 

 

$

 

 

$

 

 

$

 

 

$

342,480

 

  

 

   

 

   

 

   

 

   

 

 

Total

  $308,189   $—     $—     $—     $308,189 

 

$

342,480

 

 

$

 

 

$

 

 

$

 

 

$

342,480

 

  

 

   

 

   

 

   

 

   

 

 

The fair value of securities pledged to secure repurchase agreements may decline.  Old National has pledged securities valued at 130%119% of the gross outstanding balance of repurchase agreements at March 31, 20182019 to manage this risk.

35


NOTE 15 – FEDERAL HOME LOAN BANK ADVANCES

The following table summarizes Old National Bank’s FHLB advances at March 31, 20182019 and December 31, 2017:2018:

 

  March 31,   December 31, 

 

March 31,

 

 

December 31,

 

(dollars in thousands)

  2018   2017 

 

2019

 

 

2018

 

FHLB advances (fixed rates 1.49% to 6.08% and variable rates 1.80% to 1.99%) maturing April 2018 to February 2028

  $1,662,603   $1,610,531 

FHLB advances (fixed rates 1.50% to 6.08%

and variable rates 2.81% to 2.94%) maturing

April 2019 to October 2028

 

$

1,703,573

 

 

$

1,603,643

 

ASC 815 fair value hedge and other basis adjustments

   1,576    (952

 

 

16,371

 

 

 

9,838

 

  

 

   

 

 

Total other borrowings

  $1,664,179   $1,609,579 

 

$

1,719,944

 

 

$

1,613,481

 

  

 

   

 

 

FHLB advances had weighted-average rates of 1.89%2.49%  at March 31, 20182019 and 1.55%2.56% at December 31, 2017.2018.  Investment securities and residential real estate loans collateralize these borrowings up to 140%  of outstanding debt.

Contractual maturities of FHLB advances at March 31, 20182019 were as follows:

 

(dollars in thousands)

    

 

 

 

 

Due in 2018

  $902,032 

Due in 2019

   201,902 

 

$

126,408

 

Due in 2020

   100,000 

 

 

100,000

 

Due in 2021

   —   

 

 

20,000

 

Due in 2022

   58,500 

 

 

57,000

 

Due in 2023

 

 

164

 

Thereafter

   400,169 

 

 

1,400,001

 

ASC 815 fair value hedge and other basis adjustments

   1,576 

 

 

16,371

 

  

 

 

Total

  $1,664,179 

 

$

1,719,944

 

  

 

 

NOTE 16 – OTHER BORROWINGS

The following table summarizes Old National’s other borrowings at March 31, 20182019 and December 31, 2017:2018:

 

  March 31,   December 31, 

 

March 31,

 

 

December 31,

 

(dollars in thousands)

  2018   2017 

 

2019

 

 

2018

 

Old National Bancorp:

    

 

 

 

 

 

 

 

 

Senior unsecured notes (fixed rate 4.125%) maturing August 2024

  $175,000   $175,000 

 

$

175,000

 

 

$

175,000

 

Unamortized debt issuance costs related to senior unsecured notes

   (988   (1,026

 

 

(831

)

 

 

(870

)

Junior subordinated debentures (variable rates of 3.30% to 5.29%) maturing April 2032 to September 2037

   60,310    60,310 

Junior subordinated debentures (variable rates of

3.93% to 6.39%) maturing April 2032

to June 2037

 

 

60,310

 

 

 

60,310

 

Other basis adjustments

   (3,454   (3,585

 

 

(2,910

)

 

 

(3,046

)

Old National Bank:

    

 

 

 

 

 

 

 

 

Capital lease obligations

   5,358    5,389 

Finance lease liabilities

 

 

7,432

 

 

 

5,262

 

Subordinated debentures (fixed rate 5.75%)

   12,000    12,000 

 

 

12,000

 

 

 

12,000

 

Premium on subordinated debentures

   672    694 
  

 

   

 

 

Other

 

 

583

 

 

 

(773

)

Total other borrowings

  $248,898   $248,782 

 

$

251,584

 

 

$

247,883

 

  

 

   

 

 

36


Contractual maturities of other borrowings at March 31, 20182019 were as follows:

 

(dollars in thousands)

    

 

 

 

 

Due in 2018

  $96 

Due in 2019

   137 

 

$

338

 

Due in 2020

   147 

 

 

471

 

Due in 2021

   160 

 

 

494

 

Due in 2022

   172 

 

 

521

 

Due in 2023

 

 

557

 

Thereafter

   251,956 

 

 

252,361

 

Unamortized debt issuance costs and other basis adjustments

   (3,770

 

 

(3,158

)

  

 

 

Total

  $248,898 

 

$

251,584

 

  

 

 

��

Senior Notes

In August 2014, Old National issued $175.0 million of senior unsecured notes with a 4.125% interest rate.  These notes pay interest on February 15 and August 15.  The notes mature on August 15, 2024.

Junior Subordinated Debentures

Junior subordinated debentures related to trust preferred securities are classified in “other borrowings.”  With the addition ofOn November 1, 2017, Old National acquired Anchor (MN) assets,and exceeded $15 billion in assets.  As a result, these securities now qualifycan only be treated as Tier 2 capital for regulatory purposes, subject to certain limitations.  Prior to the fourth quarter of 2017, these securities qualified as Tier 1 capital for regulatory purposes.

Through various acquisitions, Old National assumed junior subordinated debenture obligations related to various trusts that issued trust preferred securities.  Old National guarantees the payment of distributions on the trust preferred securities issued by the trusts.  Proceeds from the issuance of each of these securities were used to purchase junior subordinated debentures with the same financial terms as the securities issued by the trusts.

Old National, at any time, may redeem the junior subordinated debentures at par and, thereby cause a redemption of the trust preferred securities in whole or in part.

The following table summarizes the terms of our outstanding junior subordinated debentures at March 31, 2018:2019:

 

(dollars in thousands)             Rate at   

 

 

 

 

 

 

 

Rate at

 

 

 

      Issuance      March 31,   

 

 

Issuance

 

 

 

March 31,

 

 

 

Name of Trust

  Issuance Date   Amount   

Rate

  2018 Maturity Date 

Issuance Date

 

Amount

 

 

Rate

2019

 

 

Maturity Date

VFSC Capital Trust I

   April 2002   $3,093   3-month LIBOR plus 3.70%   5.06 April 22, 2032 

April 2002

 

$

3,093

 

 

6-month LIBOR plus 3.70%

6.39%

 

 

April 22, 2032

VFSC Capital Trust II

   October 2002    4,124   3-month LIBOR plus 3.45%   5.29 November 7, 2032 

October 2002

 

 

4,124

 

 

3-month LIBOR plus 3.45%

6.14%

 

 

November 7, 2032

VFSC Capital Trust III

   April 2004    3,093   3-month LIBOR plus 2.80%   4.81 September 8, 2034 

April 2004

 

 

3,093

 

 

3-month LIBOR plus 2.80%

5.39%

 

 

September 8, 2034

St. Joseph Capital Trust II

   March 2005    5,000   3-month LIBOR plus 1.75%   3.93 March 20, 2035 

March 2005

 

 

5,000

 

 

3-month LIBOR plus 1.75%

4.36%

 

 

March 17, 2035

Anchor Capital Trust III

   August 2005    5,000   3-month LIBOR plus 1.55%   3.86 August 23, 2035 

August 2005

 

 

5,000

 

 

3-month LIBOR plus 1.55%

4.14%

 

 

September 30, 2035

Tower Capital Trust 2

   December 2005    8,000   3-month LIBOR plus 1.34%   3.65 December 4, 2035 

December 2005

 

 

8,000

 

 

3-month LIBOR plus 1.34%

3.93%

 

 

December 30, 2035

Home Federal Statutory Trust I

   September 2006    15,000   3-month LIBOR plus 1.65%   3.77 September 15, 2036 

September 2006

 

 

15,000

 

 

3-month LIBOR plus 1.65%

4.26%

 

 

September 15, 2036

Monroe Bancorp Capital Trust I

   July 2006    3,000   3-month LIBOR plus 1.60%   3.30 October 7, 2036 

July 2006

 

 

3,000

 

 

3-month LIBOR plus 1.60%

4.39%

 

 

October 7, 2036

Tower Capital Trust 3

December 2006

 

 

9,000

 

 

3-month LIBOR plus 1.69%

4.32%

 

 

March 1, 2037

Monroe Bancorp Statutory Trust II

   March 2007    5,000   3-month LIBOR plus 1.60%   3.72 June 15, 2037 

March 2007

 

 

5,000

 

 

3-month LIBOR plus 1.60%

4.21%

 

 

June 15, 2037

Tower Capital Trust 3

   December 2006    9,000   3-month LIBOR plus 1.69%   3.70 September 15, 2037 
    

 

      

Total

    $60,310      

 

 

$

60,310

 

 

 

 

 

 

 

 

    

 

      

 

 

 

 

 

 

 

 

 

 

 

 

Subordinated Debentures

On November 1, 2017, Old National assumed $12.0 million of subordinated fixed-to-floating notes related to the acquisition of Anchor (MN).  The subordinated debentures have a 5.75% fixed rate of interest through October 29, 2020.  From October 30, 2020 to the October 30, 2025 maturity date, the debentures have a floating rate of interest equal to the three-month LIBOR rate plus 4.356%.

Capital37


Finance Lease ObligationsLiabilities

On January 1, 2004,

Old National entered into ahas long-term capitalfinance lease obligationliabilities for a branch office building in Owensboro, Kentucky, which extends for 25 years with one renewal option for 10 years.certain banking centers totaling $7.4 million.  The economic substance of this leasethese leases is that Old National is financing the acquisition of the building through the lease and accordingly, the building is recorded as ana right-of-use asset in premises and equipment and the lease is recorded as a liability.liability in other borrowings.  The fairright-of-use assets and lease liabilities are initially measured at the present value of the capital lease obligation was estimatedpayments over the lease term using a discounted cash flow analysis based on Old National’s current incremental borrowing rate for similar typesbased on the information available at the commencement date of borrowing arrangements.

On May 1, 2016, Old National acquired Anchor (WI), assuming a five-year capital lease obligation for equipment.

On November 1, 2017, Old National assumed a capital lease obligationthe lease.  See Note 10 to the consolidated financial statements for a banking center in Arden Hills, Minnesota related to the acquisition of Anchor (MN). The remaining base termmaturity analysis of the Company’s finance lease is five years with one renewal option of ten years. For purposes of measuring the lease obligation, we determined that we would be “reasonably assured” to exercise the renewal option. The fair value of the capital lease obligation was estimated using a discounted cash flow analysis based on a market rate for similar types of borrowing arrangements. Based on the above assumptions, Old National measured the capital lease obligation at $1.5 million as of the date of acquisition.

At March 31, 2018, the future minimum lease payments under the capital lease arrangements were as follows:liabilities.

 

(dollars in thousands)

    

2018

  $426 

2019

   589 

2020

   589 

2021

   589 

2022

   589 

Thereafter

   9,275 
  

 

 

 

Total minimum lease payments

   12,057 

Less amounts representing interest

   (6,699
  

 

 

 

Present value of net minimum lease payments

  $5,358 
  

 

 

 

NOTE 17 – ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

The following table summarizes the changes within each classification of AOCI, net of tax, for the three months ended March 31, 20182019 and 2017:2018:

 

   Unrealized Gains  Unrealized Gains  Gains and  Defined    
   and Losses on  and Losses on  Losses on  Benefit    
   Available-for-Sale  Held-to-Maturity  Cash Flow  Pension    

(dollars in thousands)

  Securities  Securities  Hedges  Plans  Total 

Three Months Ended March 31, 2018

      

Balance at beginning of period

  $(35,557 $(12,107 $(2,337 $(271 $(50,272

Other comprehensive income (loss) before reclassifications

   (8,872  4,514   3,444   —     (914

Amounts reclassified from AOCI to income (a)

   (593  456   580   20   463 

Amount reclassified from AOCI to retained earnings for cumulative effect of change in accounting principle (b)

   —     —     (52  —     (52

Amounts reclassified from AOCI to retained earnings related to the Tax Cuts and Jobs Act of 2017 (c)

   (7,583  (2,600  (509  (59  (10,751
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Balance at end of period

  $(52,605 $(9,737 $1,126  $(310 $(61,526
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Three Months Ended March 31, 2017

      

Balance at beginning of period

  $(39,012 $(13,310 $(6,715 $(335 $(59,372

Other comprehensive income (loss) before reclassifications

   9,967   —     360   —     10,327 

Amounts reclassified from AOCI to income (a)

   (947  295   1,115   17   480 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Balance at end of period

  $(29,992 $(13,015 $(5,240 $(318 $(48,565
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

(dollars in thousands)

 

Unrealized

Gains and

Losses on

Available-

for-Sale

Debt

Securities

 

 

Unrealized

Gains and

Losses on

Held-to-

Maturity

Securities

 

 

Gains and

Losses on

Cash Flow

Hedges

 

 

Defined

Benefit

Pension

Plans

 

 

Total

 

Three Months Ended March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

(37,348

)

 

$

(8,515

)

 

$

1,099

 

 

$

(186

)

 

$

(44,950

)

Other comprehensive income (loss) before

   reclassifications

 

 

47,711

 

 

 

 

 

 

(296

)

 

 

 

 

 

47,415

 

Amounts reclassified from AOCI to income (1)

 

 

79

 

 

 

351

 

 

 

(290

)

 

 

15

 

 

 

155

 

Balance at end of period

 

$

10,442

 

 

$

(8,164

)

 

$

513

 

 

$

(171

)

 

$

2,620

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

(35,557

)

 

$

(12,107

)

 

$

(2,337

)

 

$

(271

)

 

$

(50,272

)

Amount reclassified from AOCI to retained

      earnings for cumulative effect of

      change in accounting principle

 

 

 

 

 

 

 

 

(52

)

 

 

 

 

 

(52

)

Amounts reclassified from AOCI to retained

      earnings related to the Tax Cuts and Jobs

      Act of 2017

 

 

(7,583

)

 

 

(2,600

)

 

 

(509

)

 

 

(59

)

 

 

(10,751

)

Other comprehensive income (loss) before

   reclassifications

 

 

(8,872

)

 

 

4,514

 

 

 

3,444

 

 

 

 

 

 

(914

)

Amounts reclassified from AOCI to income (1)

 

 

(593

)

 

 

456

 

 

 

580

 

 

 

20

 

 

 

463

 

Balance at end of period

 

$

(52,605

)

 

$

(9,737

)

 

$

1,126

 

 

$

(310

)

 

$

(61,526

)

 

(a)

(1)

See table below for details about reclassifications to income.

(b)See Note 3 for details about reclassification from AOCI to beginning retained earnings resulting from the adoption of ASU 2017-12.
(c)See Note 3 for details about reclassification from AOCI to beginning retained earnings resulting from the adoption of ASU 2018-02.

38


The following table summarizes the significant amounts reclassified out of each component of AOCI for the three months ended March 31, 20182019 and 2017:2018:

 

  Amount Reclassified Affected Line Item in the

 

Amount Reclassified

 

 

Affected Line Item in the

Details about AOCI Components

  from AOCI 

Statement of Income

 

from AOCI

 

 

Statement of Income

  Three Months Ended 

 

Three Months Ended

 

 

 

  March 31, 

 

March 31,

 

 

 

(dollars in thousands)

  2018 2017 

 

 

2019

 

 

2018

 

 

 

Unrealized gains and losses on available-for-sale securities

  $788  $1,500  Net securities gains
   (195 (553 Income tax (expense) benefit
  

 

  

 

  

Unrealized gains and losses on

available-for-sale debt securities

 

$

(103

)

 

$

788

 

 

Net debt securities gains (losses)

  $593  $947  Net income

 

 

24

 

 

 

(195

)

 

Income tax (expense) benefit

  

 

  

 

  

 

$

(79

)

 

$

593

 

 

Net income

Unrealized gains and losses on held-to-maturity securities

  $(591 $(449 Interest income (expense)

 

$

(457

)

 

$

(591

)

 

Interest income (expense)

   135  154  Income tax (expense) benefit

 

 

106

 

 

 

135

 

 

Income tax (expense) benefit

  

 

  

 

  

 

$

(351

)

 

$

(456

)

 

Net income

  $(456 $(295 Net income
  

 

  

 

  

Gains and losses on cash flow hedges Interest rate contracts

  $(769 $(1,799 Interest income (expense)

 

$

385

 

 

$

(769

)

 

Interest income (expense)

   189  684  Income tax (expense) benefit
  

 

  

 

  
  $(580 $(1,115 Net income

 

 

(95

)

 

 

189

 

 

Income tax (expense) benefit

  

 

  

 

  

 

$

290

 

 

$

(580

)

 

Net income

Amortization of defined benefit pension items

    

 

 

 

 

 

 

 

 

 

 

Actuarial gains (losses)

  $(51 $(27 Salaries and employee benefits

 

$

(20

)

 

$

(51

)

 

Salaries and employee benefits

   31  10  Income tax (expense) benefit

 

 

5

 

 

 

31

 

 

Income tax (expense) benefit

  

 

  

 

  

 

$

(15

)

 

$

(20

)

 

Net income

  $(20 $(17 Net income

 

 

 

 

 

 

 

 

 

 

  

 

  

 

  

Total reclassifications for the period

  $(463 $(480 Net income

 

$

(155

)

 

$

(463

)

 

Net income

  

 

  

 

  

NOTE 18 – EMPLOYEE BENEFIT PLANS

Employee Stock Ownership Plan

The Employee Stock Ownership and Savings Plan (the “401(k) Plan”) permits employees to participate the first month following one month of service.  During the second quarter of 2018, Old National had a funded noncontributory defined benefit plan (the “Retirement Plan”) that had been frozen since December 31, 2005. Duringincreased its match to 75% of employee compensation deferral contributions of the first quarter4% of 2016, we notified plan participantscompensation, and 50% of our intent to terminate the Retirementnext 4% of compensation.  The change was retroactive for all of 2018.  Contribution expense under the 401(k) Plan effective May 15, 2016. During October 2016,was $2.8 million in the Retirement Plan settled plan liabilities through either lump sum distributions to plan participants or annuity contracts purchased from a third-party insurance company that provided for the payment of vested benefits to those participants that did not elect the lump sum option. Atthree months ended March 31, 2018, there were no remaining plan assets.2019, compared to $1.5 million in the three months ended March 31, 2018.

NOTE 19 – STOCK-BASEDSHARE-BASED COMPENSATION

At March 31, 2018,2019, Old National had 4.63.9 million shares remaining available for issuance under the Company’s Amended and Restated 2008 Incentive Compensation Plan.  The granting of awards to key employees is typically in the form of restricted stock awards or units.

Restricted Stock Awards

Old National granted 7382 thousand time-based restricted stock awards to certain key officers during the three months ended March 31, 2018,2019, with shares vesting generally over a thirty-six month period.  Compensation expense is recognized on a straight-line basis over the vesting period.  Shares are subject to certain restrictions and risk of forfeiture by the participants.  At March 31, 2018,2019, unrecognized compensation expense was estimated to be $4.5$4.9 million for unvested restricted stock awards.  The cost is expected to be recognized over a weighted-average period of 2.12.0 years.

Old National recorded stock-basedshare-based compensation expense net of tax, related to restricted stock awards of $0.6 million, net of tax, during the three months ended March 31, 2019, compared to $0.5 million, net of tax, during the three months ended March 31, 2018, compared to $0.4 million, net of tax, during the three months ended March 31, 2017.

2018.

39


Restricted Stock Units

Old National granted 288326 thousand shares of performance based restricted stock units to certain key officers during the three months ended March 31, 2018,2019, with shares vesting at the end of a thirty-six month period based on the achievement of certain targets.  For certain awards, the level of performance could increase or decrease the percentage of shares earned.  Compensation expense is recognized on a straight-line basis over the vesting period.  Shares are subject to certain restrictions and risk of forfeiture by the participants.  At March 31, 2018,2019, unrecognized compensation expense was estimated to be $7.3$7.8 million.  The cost is expected to be recognized over a weighted-average period of 2.32.2 years.

Old National recorded stock-basedshare-based compensation expense net of tax, related to restricted stock units of $0.9$0.8 million, net of tax, during the three months ended March 31, 2018,2019, compared to $0.4$0.9 million, net of tax, during the three months ended March 31, 2017.2018.

Stock Options

Old National has not granted stock options since 2009.  However, Old National did acquire stock options through prior year acquisitions.  Old National did not record any stock-basedshare-based compensation expense related to these stock options during the three months ended March 31, 20182019 or 2017.2018.

Stock Appreciation Rights

Old National has never granted stock appreciation rights.  However, Old National did acquire stock appreciation rights through a prior year acquisition.  Old National did not record any incremental expense associated with the conversion of these stock appreciation rights during the three months ended March 31, 20182019 or 2017.2018.  At March 31, 2018, 622019, 61 thousand stock appreciation rights remained outstanding.

NOTE 20 – INCOME TAXES

Following is a summary of the major items comprising the differences in taxes from continuing operations computed at the federal statutory rate and as recorded in the consolidated statements of income:

 

  Three Months Ended 

Three Months Ended

 

 

  March 31, 

March 31,

 

 

(dollars in thousands)

  2018 2017 

 

2019

 

 

 

2018

 

 

Provision at statutory rate (1)

  $11,117  $16,269 

Provision at statutory rate of 21%

$

14,570

 

 

$

11,117

 

 

Tax-exempt income:

   

 

 

 

 

 

 

 

 

Tax-exempt interest

   (2,191 (3,702

 

(2,531

)

 

 

(2,191

)

 

Section 291/265 interest disallowance

   62  57 

 

111

 

 

 

62

 

 

Company-owned life insurance income

   (547 (752

 

(669

)

 

 

(547

)

 

  

 

  

 

 

Tax-exempt income

   (2,676 (4,397

 

(3,089

)

 

 

(2,676

)

 

  

 

  

 

 

State income taxes

   1,188  851 

 

1,999

 

 

 

1,188

 

 

Interim period effective rate adjustment

   92  (455

 

688

 

 

 

92

 

 

Tax credit investments - federal

   (5,769 (1,876

 

(420

)

 

 

(5,769

)

 

Other, net

   1,005  99 

 

(644

)

 

 

1,005

 

 

  

 

  

 

 

Income tax expense

  $4,957  $10,491 

$

13,104

 

 

$

4,957

 

 

  

 

  

 

 

Effective tax rate

   9.4 22.6

 

18.9

 

%

 

9.4

 

%

  

 

  

 

 

 

(1)The statutory rate was 21% for the three months ended March 31, 2018, compared to 35% for the three months ended March 31, 2017.

In accordance with ASC 740-270,Accounting for Interim Reporting, the provision for income taxes was recorded at March 31, 20182019 and 20172018 based on the current estimate of the effective annual rate.

The lowerhigher effective tax rate during the three months ended March 31, 201830, 2019 when compared to the three months ended March 31, 20172018 is primarily the result of the lowering of the federal corporate tax rate to 21% and an increasea decrease in federal tax credits available. On December 22, 2017, the Tax Cuts and Jobs Act (“H.R. 1”) was enacted into legislation. Under ASC 740, the effects of changes in tax rates and laws are recognized in the period in which the new legislation is enacted. Accordingly, Old National recorded an estimated $39.3 million for the revaluation of Old National’s deferred tax assets in December 2017.

Shortly after the enactment date, the SEC issued SAB 118, which addresses the situations where the accounting for changes in tax laws is complete, incomplete but can be reasonably estimated, and incomplete and cannot be reasonably estimated. SAB 118 also permits a measurement period of up to one year from the date of enactment to refine the provisional accounting. During the three months ended March 31, 2018, the immaterial adjustments made to the preliminary valuation of assets acquired and liabilities assumed in the acquisition of Anchor (MN) impacted our estimated revaluation of Old National’s deferred tax assets. Old National continues to analyze H.R. 1, including the impact on alternative minimum tax credits disclosed further below, as well as the acquisition accounting of Anchor (MN), and expects any refinements to the provisional accounting to be complete in 2018.

Unrecognized Tax Benefits

Old National and its subsidiaries file a consolidated U.S. federal income tax return, as well as filing various state returns. Unrecognized state income tax benefits are reported net of their related deferred federal income tax benefit.

A reconciliation of the beginning and ending amountshas an immaterial amount of unrecognized tax benefits was as follows:

   Three Months Ended 
   March 31, 

(dollars in thousands)

  2018   2017 

Balance at beginning of period

  $874   $777 

Additions based on tax positions related to the current year

   39    32 
  

 

 

   

 

 

 

Balance at end of period

  $913   $809 
  

 

 

   

 

 

 

If recognized, approximately $0.9 million of unrecognized tax benefits, net of interest, would favorably affect the effective income tax rate in future periods.benefits.  Old National expects the total amount of unrecognized tax benefits to decrease by approximately $0.3 millionbe reduced to zero in the next twelve months.

third quarter of 2019.

40


Net Deferred Tax Assets

Significant components of net deferred tax assets (liabilities) were as follows at March 31, 20182019 and December 31, 2017:2018:

 

  March 31,   December 31, 

 

March 31,

 

 

December 31,

 

(dollars in thousands)

  2018   2017 

 

2019

 

 

2018

 

Deferred Tax Assets

    

 

 

 

 

 

 

 

 

Allowance for loan losses, net of recapture

  $13,062   $12,958 

 

$

14,458

 

 

$

14,514

 

Benefit plan accruals

   11,173    11,080 

 

 

14,624

 

 

 

21,754

 

Alternative minimum tax credit

   2,545    25,084 

 

 

2,545

 

 

 

2,545

 

Unrealized losses on benefit plans

   101    108 

Net operating loss carryforwards

   33,463    39,631 

 

 

30,168

 

 

 

31,765

 

Federal tax credits

   11,089    5,516 

 

 

3,116

 

 

 

1,779

 

Other-than-temporary impairment

   36    1,424 

Deferred gain on securities

   2,118    —   

 

 

1,844

 

 

 

1,976

 

Acquired loans

   27,207    29,669 

 

 

24,857

 

 

 

26,956

 

Operating lease liabilities

 

 

30,451

 

 

 

 

Lease exit obligation

   1,270    1,337 

 

 

 

 

 

1,025

 

Unrealized losses on available-for-sale investment securities

   16,661    14,011 

 

 

 

 

 

11,853

 

Unrealized losses on held-to-maturity investment securities

   2,865    3,630 

 

 

2,391

 

 

 

2,497

 

Unrealized losses on hedges

   —      923 

Tax credit investments and other partnerships

 

 

3,196

 

 

 

3,004

 

Other real estate owned

   379    369 

 

 

144

 

 

 

144

 

Other, net

   3,214    829 

 

 

2,691

 

 

 

3,167

 

  

 

   

 

 

Total deferred tax assets

   125,183    146,569 

 

 

130,485

 

 

 

122,979

 

  

 

   

 

 

Deferred Tax Liabilities

    

 

 

 

 

 

 

 

 

Accretion on investment securities

   (499   (493

 

 

(795

)

 

 

(595

)

Purchase accounting

   (16,314   (16,718

 

 

(17,873

)

 

 

(18,100

)

Loan servicing rights

   (5,989   (6,058

 

 

(6,080

)

 

 

(6,141

)

Premises and equipment

   (9,277   (10,052

 

 

(11,019

)

 

 

(8,507

)

Prepaid expenses

   (1,277   (1,277

 

 

(716

)

 

 

(681

)

Tax credit investments

   (1,036   (168

Operating lease right-of-use assets

 

 

(29,393

)

 

 

 

Unrealized gains on available-for-sale investment securities

 

 

(2,725

)

 

 

 

Unrealized gains on hedges

   (367   —   

 

 

(167

)

 

 

(358

)

Other, net

   (1,651   (946

 

 

(2,287

)

 

 

(1,549

)

  

 

   

 

 

Total deferred tax liabilities

   (36,410   (35,712

 

 

(71,055

)

 

 

(35,931

)

  

 

   

 

 

Net deferred tax assets

  $88,773   $110,857 

 

$

59,430

 

 

$

87,048

 

  

 

   

 

 

Through the acquisition of Anchor (WI) in the second quarter of 2016 and Lafayette Savings Bank in the fourth quarter of 2014, both former thrifts, Old National Bank’s retained earnings at March 31, 20182019 include base-year bad debt reserves, created for tax purposes prior to 1988, totaling $52.8 million.  Of this total, $50.9 million was acquired from Anchor (WI), and $1.9 million was acquired from Lafayette Savings Bank.  Base-year reserves are subject to recapture in the unlikely event that Old National Bank (1) makes distributions in excess of current and accumulated earnings and profits, as calculated for federal income tax purposes, (2) redeems its stock, or (3) liquidates.  Old National Bank has no intention of making such a nondividend distribution.  Accordingly, under current accounting principles, a related deferred income tax liability of $13.0 million has not been recognized.

No valuation allowance was recorded at March 31, 20182019 or December 31, 20172018 because, based on current expectations, Old National believes it will generate sufficient income in future years to realize deferred tax assets.  Old National has federal net operating loss carryforwards totaling $104.5$97.1 million at March 31, 20182019 and $130.7$104.5 million at December 31, 2017.2018.  This federal net operating loss was acquired from the acquisition of Anchor (WI) in 2016.  If not used, the federal net operating loss carryforwards will expire from 2028 to 2033.  Old National has alternative minimum tax (“AMT”) credit carryforwards totaling $25.1$6.3 million at March 31, 20182019 and $10.1 million at December 31, 2017.2018.  The enactment of H.R.1H.R. 1 eliminates the parallel tax system known as the AMT and allows any existing AMT credits to be used to reduce regular tax or be refunded from 2018 to 2021. ASC 740 allows for the reclassification of the AMT credit from a deferred tax asset to a current tax asset, except for the amount limited by section 382.  Old National has $2.5 million of AMT credit carryforward subject to section 382 limitations.  The $2.5 million is maintained in deferred tax assets and the remaining $22.6$3.8 million has been reclassified to a current tax asset.  Old

National has federal tax credit carryforwards of $11.0$3.1 million at March 31, 20182019 and $5.5$1.8 million at December 31, 2017.2018.  The federal tax credits consist mainly of federal historic credits, energy efficient home credits, low income housing

41


credits, and research and development credits that, if not used, will expire from 2025 to 2038.2039.  Old National has recorded state net operating loss carryforwards totaling $191.2$165.0 million at March 31, 20182019 and $203.6$165.6 million at December 31, 2017.2018.  If not used, the state net operating loss carryforwards will expire from 2024 to 2033. Old National has state tax credit carryforwards totaling $1.3 million at March 31, 2018 and $1.3 million at December 31, 2017. The state tax credits will not expire.

The federal and recorded state net operating loss carryforwards are subject to an annual limitation under Internal Revenue Code section 382.  Old National believes that all of the recorded net operating loss carryforwards will be used prior to expiration.

NOTE 21 - DERIVATIVE FINANCIAL INSTRUMENTS

As discussed in Note 3, Old National adopted ASU 2017-12 in the first quarter of 2018. This adoption primarily impacted our existing cash flow and fair value hedges related to certain FHLB advances. For cash flow hedges as of the date of adoption, the transition guidance in paragraph 815-20-65-3(d) eliminated the separate measurement of ineffectiveness by means of a cumulative-effect adjustment to accumulated other comprehensive income with a corresponding adjustment to the opening balance of retained earnings. For fair value hedges of interest rate risk, the provisions of paragraph 815-25-35-13 permit Old National to elect to modify the measurement methodology to be based on the benchmark rate component of the contractual coupon cash flows without dedesignation of the hedging relationship. The measurement methodology modification shall be applied as of the hedging relationship’s original inception date. The cumulative effect of applying this election shall be recognized as an adjustment to the basis adjustment of the hedged item recognized on the balance sheet with a corresponding adjustment to the opening balance of retained earnings as of the initial application date.

As part of our overall interest rate risk management, Old National uses derivative instruments, including interest rate swaps, collars, caps, and floors.  The notional amount of these derivative instruments was $758.5 million$1.332 billion at March 31, 20182019 and $708.5 million$1.482 billion at December 31, 2017.2018.  These derivative financial instruments at March 31, 20182019 consisted of $133.5$857.0 million notional amount of receive-fixed, pay-variable interest rate swaps on certain of its FHLB advances, and $625.0$175.0 million notional amount of pay-fixed, receive-variable interest rate swaps on certain of its FHLB advances.advances, and $300.0 million notional amount interest rate collars related to a variable-rate commercial loan pool.  Derivative financial instruments at December 31, 20172018 consisted of $33.5$757.0 million notional amount of receive-fixed, pay-variable interest rate swaps on certain of its FHLB advances, and $675.0$525.0 million notional amount of pay-fixed, receive-variable interest rate swaps on certain of its FHLB advances.advances, and $200.0 million notional amount interest rate collars related to a variable-rate commercial loan pool.  These hedges were entered into to manage interest rate risk.  Derivative instruments are recognized on the balance sheet at their fair value and are not reported on a net basis.

In accordance with ASC 815-20-35-1, subsequent changes in fair value for a hedging instrument that has been designated and qualifies as part of a hedging relationship should be accounted for in the following manner:

Cash flow hedges: changes in fair value will be recognized as a component in other comprehensive income.

Fair value hedges: changes in fair value will be recognized concurrently in earnings.

Consistent with this guidance, as long as a hedging instrument is designated and the results of the effectiveness testing support that the instrument qualifies for hedge accounting treatment, 100% of the periodic changes in fair value of the hedging instrument will be accounted for as outlined above. This is the case whether or not economic mismatches exist in the hedging relationship. As a result, there will be no periodic measurement or recognition of ineffectiveness. Rather, the full impact of hedge gains and losses will be recognized in the period in which the hedged transactions impact earnings.

While separate measurement and presentation of ineffectiveness is being eliminated, paragraph 815-20-45-1A requires the change in fair value of the hedging instrument that is included in the assessment of hedge effectiveness be presented in the same income statement line item that is used to present the earnings effect of the hedged item.

Commitments to fund certain mortgage loans (interest rate lock commitments) and forward commitments for the future delivery of mortgage loans to third party investors are considered derivatives.  These derivative contracts do not qualify for hedge accounting.  At March 31, 2018, the notional amount of the interest rate lock commitments

was $61.0 million and forward commitments were $68.3 million. At December 31, 2017,2019, the notional amount of the interest rate lock commitments was $29.9$68.9 million and forward commitments were $41.2$73.5 million.  At December 31, 2018, the notional amount of the interest rate lock commitments was $27.6 million and forward commitments were $34.5 million.  It is our practice to enter into forward commitments for the future delivery of residential mortgage loans to third party investors when interest rate lock commitments are entered into in order to economically hedge the effect of changes in interest rates resulting from our commitment to fund the loans.

Old National also enters into derivative instruments for the benefit of its customers.  The notional amounts of these customer derivative instruments and the offsetting counterparty derivative instruments were $839.3 $877.1 million at March 31, 2018.2019.  The notional amounts of these customer derivative instruments and the offsetting counterparty derivative instruments were $826.6$793.4 million at December 31 2017., 2018.  These derivative contracts do not qualify for hedge accounting.  These instruments include interest rate swaps, caps, and collars.Commonly, Old National will economically hedge significant exposures related to these derivative contracts entered into for the benefit of customers by entering into offsetting contracts with approved, reputable, independent counterparties with substantially matching terms.

42


Old National enters into derivative financial instruments as part of its foreign currency risk management strategies.  These derivative instruments consist of foreign currency forward contracts to accommodate the business needs of its customers.  Old National does not designate these foreign currency forward contracts for hedge accounting treatment.  The notional amounts of these foreign currency forward contracts and the offsetting counterparty derivative instruments were $1.2$3.8 million at March 31, 20182019 and $0.8$3.6 million at December 31, 2017.2018.

Credit risk arises from the possible inability of counterparties to meet the terms of their contracts.  Old National’s exposure is limited to the replacement value of the contracts rather than the notional, principal, or contract amounts.  There are provisions in our agreements with the counterparties that allow for certain unsecured credit exposure up to an agreed threshold.  Exposures in excess of the agreed thresholds are collateralized.  In addition, we minimize credit risk through credit approvals, limits, and monitoring procedures.

Amounts reported in AOCI related to cash flow hedges will be reclassified to interest income or interest expense as interest payments are received or paid on Old National’s derivative instruments.  During the next 12 months, we estimate that $2.0$0.7 million will be reclassified to interest income and $1.3$0.6 million will be reclassified to interest expense.

The following table summarizes the fair value of derivative financial instruments utilized by Old National:

 

 

Balance

 

 

 

 

 

Balance

 

 

 

 

 

Sheet

 

Fair

 

 

Sheet

 

Fair

 

(dollars in thousands)

  Balance
Sheet
Location
   Fair
Value
   Balance
Sheet
Location
   Fair
Value
 

 

Location

 

Value

 

 

Location

 

Value

 

March 31, 2018

        

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives designated as hedging instruments

        

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate contracts

   Other assets   $4,720    Other liabilities   $3,382 

 

Other assets

 

$

18,231

 

 

Other liabilities

 

$

2,351

 

    

 

     

 

 

Total derivatives designated as hedging instruments

    $4,720     $3,382 

 

 

 

$

18,231

 

 

 

 

$

2,351

 

    

 

     

 

 

Derivatives not designated as hedging instruments

        

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate contracts

   Other assets   $8,113    Other liabilities   $16,256 

 

Other assets

 

$

19,749

 

 

Other liabilities

 

$

8,849

 

Mortgage contracts

   Other assets    1,475    Other liabilities    90 

 

Other assets

 

 

1,872

 

 

Other liabilities

 

 

292

 

Foreign currency contracts

   Other assets    13    Other liabilities    2 

 

Other assets

 

 

100

 

 

Other liabilities

 

 

54

 

    

 

     

 

 

Total derivatives not designated as hedging instruments

    $9,601     $16,348 

 

 

 

$

21,721

 

 

 

 

$

9,195

 

    

 

     

 

 

Total

    $14,321     $19,730 

 

 

 

$

39,952

 

 

 

 

$

11,546

 

    

 

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

        

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives designated as hedging instruments

        

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate contracts

   Other assets   $3,351    Other liabilities   $5,351 

 

Other assets

 

$

12,741

 

 

Other liabilities

 

$

1,603

 

    

 

     

 

 

Total derivatives designated as hedging instruments

    $3,351     $5,351 

 

 

 

$

12,741

 

 

 

 

$

1,603

 

    

 

     

 

 

Derivatives not designated as hedging instruments

        

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate contracts

   Other assets   $10,012    Other liabilities   $10,933 

 

Other assets

 

$

15,278

 

 

Other liabilities

 

$

10,562

 

Mortgage contracts

   Other assets    747    Other liabilities    —   

 

Other assets

 

 

874

 

 

Other liabilities

 

 

316

 

Foreign currency contracts

   Other assets    8    Other liabilities    8 

 

Other assets

 

 

112

 

 

Other liabilities

 

 

69

 

    

 

     

 

 

Total derivatives not designated as hedging instruments

    $10,767     $10,941 

 

 

 

$

16,264

 

 

 

 

$

10,947

 

    

 

     

 

 

Total

    $14,118     $16,292 

 

 

 

$

29,005

 

 

 

 

$

12,550

 

    

 

     

 

 

Summary information about the interest rate swaps designated as fair value hedges is as follows:

 

March 31,

December 31,

(dollars in thousands)

2019

2018

Notional amounts

$

857,000

 

 

$

757,000

 

 

Weighted average pay rates

 

2.49

 

%

 

2.48

 

%

Weighted average receive rates

 

2.65

 

%

 

2.70

 

%

Weighted average maturity

3.6 years

 

 

3.9 years

 

 

Fair value of swaps

$

16,227

 

 

$

9,683

 

 

43


The effect of derivative instruments in fair value hedging relationships on the consolidated statements of income for the three months ended March 31, 20182019 and 20172018 were as follows:

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

Gain (Loss)

 

 

 

 

 

 

 

 

 

 

 

 

Recognized

 

(dollars in thousands)              Gain (Loss) 

Derivatives in

Fair Value Hedging

Relationships

  

Location of Gain or

(Loss) Recognized in

in Income on Derivative

  Gain (Loss)
Recognized
in Income on
Derivative
 Hedged Items in
Fair Value
Hedging
Relationships
   

Location of Gain or

(Loss) Recognized in
in Income on Related

Hedged Item

  Recognized
in Income on
Related
Hedged
Items
 

Three Months Ended March 31, 2018

         

 

Location of Gain or

 

Gain (Loss)

 

 

Hedged Items

 

Location of Gain or

 

in Income on

 

Derivatives in

 

(Loss) Recognized in

 

Recognized

 

 

in Fair Value

 

(Loss) Recognized in

 

Related

 

Fair Value Hedging

 

in Income on

 

in Income on

 

 

Hedging

 

in Income on Related

 

Hedged

 

Relationships

 

Derivative

 

Derivative

 

 

Relationships

 

Hedged Item

 

Items

 

Three Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate contracts

  Interest income/(expense)  $(720 Fixed-rate debt   Interest income/(expense)  $722 

 

Interest income/(expense)

 

$

6,552

 

 

Fixed-rate debt

 

Interest income/(expense)

 

$

(6,548

)

    

 

      

 

 

Three Months Ended March 31, 2017

         

Three Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate contracts

  Interest income/(expense)  $(254 Fixed-rate debt   Interest income/(expense)  $290 

 

Interest income/(expense)

 

$

(720

)

 

Fixed-rate debt

 

Interest income/(expense)

 

$

722

 

    

 

      

 

 

Summary information about the interest rate swaps designated as cash flow hedges is as follows:

 

March 31,

December 31,

(dollars in thousands)

2019

2018

Notional amounts

$

175,000

 

 

$

525,000

 

 

Weighted average pay rates

 

3.01

 

%

 

2.21

 

%

Weighted average receive rates

 

2.65

 

%

 

2.63

 

%

Weighted average maturity

1.9 years

 

 

1.4 years

 

 

Unrealized gains (losses)

$

(2,351

)

 

$

146

 

 

Old National has designated its interest rate collars as cash flow hedges.  The differencestructure of these instruments is such that Old National pays the counterparty an incremental amount if the collar index exceeds the cap rate.  Conversely, Old National receives an incremental amount if it falls below the floor rate.  No payments are required if the collar index falls between the gain (loss) recognized in income on derivativescap and floor rates.  Summary information about the gain (loss) recognized in income on the related hedged items represents hedge ineffectiveness. In addition, the net swap settlements that accrue each period are also reported in interest expense.

collars designated as cash flow hedges is as follows:

 

March 31,

December 31,

(dollars in thousands)

2019

2018

Notional amounts

$

300,000

 

 

$

200,000

 

 

Weighted average cap rates

 

3.21

 

%

 

3.44

 

%

Weighted average floor rates

 

2.21

 

%

 

2.38

 

%

Weighted average rates

 

2.49

 

%

 

2.35

 

%

Weighted average maturity

2.6 years

 

 

2.8 years

 

 

Unrealized gains (losses)

$

2,004

 

 

$

1,309

 

 

The effect of derivative instruments in cash flow hedging relationships on the consolidated statements of income for the three months ended March 31, 20182019 and 20172018 were as follows:

 

 

 

 

Three Months Ended

 

 

Three Months Ended

 

 

 

 

March 31,

 

 

March 31,

 

(dollars in thousands)     Three Months Ended   Three Months Ended 

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

     March 31,   March 31, 

 

 

 

Gain (Loss)

 

 

Gain (Loss)

 

     2018   2017   2018   2017 

Derivatives in

Cash Flow Hedging

Relationships

  

Location of Gain or

(Loss) Reclassified
from AOCI into Income

(Effective Portion)

  Gain (Loss)
Recognized in Other
Comprehensive
Income on Derivative
(Effective Portion)
   Gain (Loss)
Reclassified from
AOCI into
Income (Effective
Portion)
 

Derivatives in

��

Location of Gain or

 

Recognized in Other

 

 

Reclassified from

 

Cash Flow Hedging

 

(Loss) Reclassified

 

Comprehensive

 

 

AOCI into

 

Relationships

 

from AOCI into Income

 

Income on Derivative

 

 

Income

 

Interest rate contracts

  Interest income/(expense)  $4,563   $580   $(769  $(1,799

 

Interest income/(expense)

 

$

(392

)

 

$

4,563

 

 

$

385

 

 

$

(769

)

    

 

   

 

   

 

   

 

 

The ineffective portion and amount excluded from effectiveness testing related to derivatives in cash flow hedging relationships was immaterial for the three months ended March 31, 2018 and 2017.

44


The effect of derivatives not designated as hedging instruments on the consolidated statements of income for the three months ended March 31, 20182019 and 20172018 were as follows:

 

 

 

 

Three Months Ended

 

 

 

 

March 31,

 

(dollars in thousands)     Three Months Ended 

 

 

 

2019

 

 

2018

 

     March 31, 

 

Location of Gain or (Loss)

 

Gain (Loss)

 

     2018   2017 

Derivatives Not Designated as

Hedging Instruments

  

Location of Gain or (Loss)

Recognized in Income on

Derivative

  Gain (Loss)
Recognized in Income on
Derivative
 

Derivatives Not Designated as

 

Recognized in Income on

 

Recognized in Income on

 

Hedging Instruments

 

Derivative

 

Derivative

 

Interest rate contracts (1)

  Other income/(expense)  $—     $10 

 

Other income/(expense)

 

$

(37

)

 

$

 

Mortgage contracts

  Mortgage banking revenue   638    (1,494

 

Mortgage banking revenue

 

 

1,022

 

 

 

638

 

Foreign currency contracts

  Other income/(expense)   17    —   

 

Other income/(expense)

 

 

3

 

 

 

17

 

    

 

   

 

 

Total

    $655   $(1,484

 

 

 

$

988

 

 

$

655

 

    

 

   

 

 

 

 

 

 

 

 

 

 

 

 

(1)Includes the valuation differences between the customer and offsetting swaps.

(1)Includes the valuation differences between the customer and offsetting swaps.

NOTE 22 – COMMITMENTS AND CONTINGENCIES

Litigation

In the normal course of business, Old National Bancorp and its subsidiaries have been named, from time to time, as defendants in various legal actions.  Certain of the actual or threatened legal actions may include claims for substantial compensatory and/or punitive damages or claims for indeterminate amounts of damages.

Old National contests liability and/or the amount of damages as appropriate in each pending matter.  In view of the inherent difficulty of predicting the outcome of such matters, particularly in cases where claimants seek substantial or indeterminate damages or where investigations and proceedings are in the early stages, Old National cannot predict with certainty the loss or range of loss, if any, related to such matters, how or if such matters will be resolved, when they will ultimately be resolved, or what the eventual settlement, or other relief, if any, might be. Subject to the foregoing, Old National believes, based on current knowledge and after consultation with counsel, that the outcome of such pending matters will not have a material adverse effect on the consolidated financial condition of Old National, although the outcome of such matters could be material to Old National’s operating results and cash flows for a particular future period, depending on, among other things, the level of Old National’s revenues or income for such period.  Old National will accrue for a loss contingency if (1) it is probable that a future event will occur and confirm the loss and (2) the amount of the loss can be reasonably estimated.

Old National is not currently involved in any material litigation.

Credit-Related Financial Instruments

In the normal course of business, Old National’s banking affiliates have entered into various agreements to extend credit, including loan commitments of $3.181$3.743 billion and standby letters of credit of $71.9$100.2 million at March 31, 2018.2019.  At March 31, 2018,2019, approximately $2.945$3.478 billion of the loan commitments had fixed rates and $236.0$265.3 million had floating rates, with the floating interest rates ranging from 0%1% to 25%16%.  At December 31, 2017,2018, loan commitments totaled $3.144$3.566 billion and standby letters of credit totaled $68.7$319.0 million.  These commitments are not reflected in the consolidated financial statements.  The allowance for unfunded loan commitments totaled $3.4$2.2 million at March 31, 20182019 and $3.1$2.5 million at December 31, 2017.2018.

Old National had credit extensions with various unaffiliated banks related to letter of credit commitments issued on behalf of Old National’s clients totaling $12.3$2.2 million at March 31, 20182019 and $12.4$15.5 million at December 31, 2017.2018.  Old National provided collateral to the unaffiliated banks to secure credit extensions totaling $11.5$7.8 million at March 31, 20182019 and December 31, 2017.2018.  Old National did not provide collateral for the remaining credit extensions.

Visa Class B Restricted Shares

In 2008, Old National received Visa Class B restricted shares as part of Visa’s initial public offering.  These shares are transferable only under limited circumstances until they can be converted into the publicly traded Class A common shares.  This conversion will not occur until the final settlement of certain litigation for which Visa is

45


indemnified by the holders of Visa’s Class B shares, including Old National.  Visa funded an escrow account from its initial public offering to settle these litigation claims.  Increases in litigation claims requiring Visa to fund the escrow account due to insufficient funds will result in a reduction of the conversion ratio of each Visa Class B share to unrestricted Class A shares.  As of March 31, 2019, the conversion ratio was 1.6298.  Based on the existing transfer restriction and the uncertainty of the outcome of the Visa litigation, the 56,210 Class B shares that Old National owns at March 31, 2019 are carried at a zero cost basis and are included in other assets with our equity securities that have no readily determinable fair value.

NOTE 23 – FINANCIAL GUARANTEES

Old National holds instruments, in the normal course of business with clients, that are considered financial guarantees in accordance with FASB ASC 460-10 (FIN 45,Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others),which requires Old National to record the instruments at fair value.  Standby letters of credit guarantees are issued in connection with agreements made by clients to counterparties.  Standby letters of credit are contingent upon failure of the client to perform the terms of the underlying contract.  Credit risk associated with standby letters of credit is essentially the same as that associated with extending loans to clients and is subject to normal credit policies.  The term of these standby letters of credit is typically one year or less.  At March 31, 2018,2019, the notional amount of standby letters of credit was $71.9$100.2 million, which represented the maximum amount of future funding requirements, and the carrying value was $0.4$$0.5 million.  At December 31, 2017,2018, the notional amount of standby letters of credit was $68.7$319.0 million, which represented the maximum amount of future funding requirements, and the carrying value was $0.4$0.5 million.

Old National is a party in three separate risk participation transactions of interest rate swaps, which had total notional amount of $17.3$38.3 million at March 31, 2018.2019.

NOTE 24 – SEGMENT INFORMATION

Operating segments are components of an enterprise about which separate financial information is available that is evaluated regularly by the chief operating decision maker in deciding how to allocate resources and in assessing performance.  Old National Bank, Old National’s bank subsidiary, is the only significant subsidiary upon which management makes decisions regarding how to allocate resources and assess performance.  Each of the branches of Old National Bank provide a group of similar community banking services, including such products and services as commercial, real estate and consumer loans, time deposits, checking and savings accounts, cash management, brokerage, trust, and investment advisory services.  The individual bank branches located throughout our Midwest footprint have similar operating and economic characteristics.  While the chief decision maker monitors the revenue streams of the various products, services, and regional locations, operations are managed and financial performance is evaluated on a Company-wide basis.  Accordingly, all of the community banking services and branch locations are considered by management to be aggregated into one reportable operating segment, community banking.

NOTE 25 – FAIR VALUE

FASB ASC 820-10 defines fairFair value asis the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.  FASB ASC 820-10 also establishes a fair value hierarchy, which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describesThere are three levels of inputs that may be used to measure fair values:

Level 1 – Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

Level 2 – Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

Level 3 – Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

46

Level 2 – Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

Level 3 – Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

Old National used the following methods and significant assumptions to estimate the fair value of each type of financial instrument:

Investment securities: The fair values for investment securities are determined by quoted market prices, if available (Level 1).  For securities where quoted prices are not available, fair values are calculated based on market prices of similar securities (Level 2).  For securities where quoted prices or market prices of similar securities are not available, fair values are calculated using discounted cash flows or other market indicators (Level 3).  Discounted cash flows are calculated using swap and LIBOR curves plus spreads that adjust for loss severities, volatility, credit risk, and optionality.  During times when trading is more liquid, broker quotes are used (if available) to validate the model.  Rating agency and industry research reports as well as defaults and deferrals on individual securities are reviewed and incorporated into the calculations.

Residential loans held for sale: The fair value of loans held for sale is determined using quoted prices for a similar asset, adjusted for specific attributes of that loan (Level 2).

Derivative financial instruments: The fair values of derivative financial instruments are based on derivative valuation models using market data inputs as of the valuation date (Level 2).

Assets and liabilities measured at fair value on a recurring basis, including financial assets and liabilities for which we have elected the fair value option, are summarized below:

 

 

 

 

 

 

Fair Value Measurements at March 31, 2019 Using

 

 

 

 

 

 

 

 

 

 

Significant

 

 

 

 

 

 

 

 

 

 

Quoted Prices in

 

 

Other

 

 

Significant

 

 

 

 

 

 

Active Markets for

 

 

Observable

 

 

Unobservable

 

      Fair Value Measurements at March 31, 2018 Using 

 

Carrying

 

 

Identical Assets

 

 

Inputs

 

 

Inputs

 

(dollars in thousands)

  Carrying
Value
   Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
   Significant
Other
Observable
Inputs
(Level 2)
   Significant
Unobservable
Inputs

(Level 3)
 

 

Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Financial Assets

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading securities

  $5,569   $5,569   $—     $—   

Equity securities

 

$

6,235

 

 

$

6,235

 

 

$

 

 

$

 

Investment securities available-for-sale:

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

   9,295    9,295    —      —   

 

 

9,777

 

 

 

9,777

 

 

 

 

 

 

 

U.S. government-sponsored entities and agencies

   572,689    —      572,689    —   

 

 

698,514

 

 

 

 

 

 

698,514

 

 

 

 

Mortgage-backed securities - Agency

   1,477,896    —      1,477,896    —   

 

 

2,560,703

 

 

 

 

 

 

2,560,703

 

 

 

 

States and political subdivisions

   843,488    —      839,427    4,061 

 

 

965,436

 

 

 

 

 

 

965,396

 

 

 

40

 

Pooled trust preferred securities

   8,195    —      —      8,195 

 

 

8,123

 

 

 

 

 

 

 

 

 

8,123

 

Other securities

   308,300    30,435    277,865    —   

 

 

327,219

 

 

 

30,640

 

 

 

296,579

 

 

 

 

Residential loans held for sale

   17,635    —      17,635    —   

 

 

14,082

 

 

 

 

 

 

14,082

 

 

 

 

Derivative assets

   14,321    —      14,321    —   

 

 

39,952

 

 

 

 

 

 

39,952

 

 

 

 

Financial Liabilities

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

   19,730    —      19,730    —   

 

 

11,546

 

 

 

 

 

 

11,546

 

 

 

 

  

 

   

 

   

 

   

 

 
      Fair Value Measurements at December 31, 2017 Using 

(dollars in thousands)

  Carrying
Value
   Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
   Significant
Other
Observable
Inputs
(Level 2)
   Significant
Unobservable
Inputs

(Level 3)
 

Financial Assets

        

Trading securities

  $5,584   $5,584   $—     $—   

Investment securities available-for-sale:

        

U.S. Treasury

   5,551    5,551    —      —   

U.S. government-sponsored entities and agencies

   664,286    —      664,286    —   

Mortgage-backed securities - Agency

   1,667,682    —      1,667,682    —   

States and political subdivisions

   530,193    —      530,193   

Pooled trust preferred securities

   8,448    —      —      8,448 

Other securities

   320,047    30,965    289,082    —   

Residential loans held for sale

   17,930    —      17,930    —   

Derivative assets

   14,118    —      14,118    —   

Financial Liabilities

        

Derivative liabilities

   16,292    —      16,292    —   
  

 

   

 

   

 

   

 

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2018 Using

 

 

 

 

 

 

 

 

 

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

Quoted Prices in

 

 

Other

 

 

Significant

 

 

 

 

 

 

 

Active Markets for

 

 

Observable

 

 

Unobservable

 

 

 

Carrying

 

 

Identical Assets

 

 

Inputs

 

 

Inputs

 

(dollars in thousands)

 

Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities

 

$

5,582

 

 

$

5,582

 

 

$

 

 

$

 

Investment securities available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

 

5,301

 

 

 

5,301

 

 

 

 

 

 

 

U.S. government-sponsored entities and agencies

 

 

628,151

 

 

 

 

 

 

628,151

 

 

 

 

Mortgage-backed securities - Agency

 

 

2,209,295

 

 

 

 

 

 

2,209,295

 

 

 

 

States and political subdivisions

 

 

940,429

 

 

 

 

 

 

936,321

 

 

 

4,108

 

Pooled trust preferred securities

 

 

8,495

 

 

 

 

 

 

 

 

 

8,495

 

Other securities

 

 

331,745

 

 

 

30,259

 

 

 

301,486

 

 

 

 

Residential loans held for sale

 

 

14,911

 

 

 

 

 

 

14,911

 

 

 

 

Derivative assets

 

 

29,005

 

 

 

 

 

 

29,005

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

 

12,550

 

 

 

 

 

 

12,550

 

 

 

 

47


The table below presents a reconciliation of all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3):

 

  Pooled Trust   States and 

 

Pooled Trust

 

 

States and

 

  Preferred   Political 

 

Preferred

 

 

Political

 

(dollars in thousands)

  Securities   Subdivisions 

 

Securities

 

 

Subdivisions

 

Three Months Ended March 31, 2019

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

8,495

 

 

$

4,108

 

Accretion (amortization) of discount

 

 

4

 

 

 

 

Sales/payments received

 

 

(15

)

 

 

(35

)

Increase (decrease) in fair value of securities

 

 

(361

)

 

 

 

Transfers out of Level 3

 

 

 

 

 

(4,033

)

Balance at end of period

 

$

8,123

 

 

$

40

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2018

    

 

 

 

 

 

 

 

 

Balance at beginning of period

  $8,448   $—   

 

$

8,448

 

 

$

 

Accretion of discount

   5    —   

 

 

5

 

 

 

 

Sales/payments received

   (288   —   

 

 

(288

)

 

 

 

Increase (decrease) in fair value of securities

   30    —   

 

 

30

 

 

 

 

Transfers into Level 3

   —      4,061 

 

 

 

 

 

4,061

 

  

 

   

 

 

Balance at end of period

  $8,195   $4,061 

 

$

8,195

 

 

$

4,061

 

  

 

   

 

 

Three Months Ended March 31, 2017

    

Balance at beginning of period

  $8,119   $—   

Accretion of discount

   4    —   

Sales/payments received

   (163   —   

Increase (decrease) in fair value of securities

   328    —   
  

 

   

 

 

Balance at end of period

  $8,288   $—   
  

 

   

 

 

The accretion or amortization of discounts on securities in the table above is included in interest income.  An increase in fair value is reflected in the balance sheet as an increase in the fair value of investment securities available-for-sale, an increase in accumulated other comprehensive income, which is included in shareholders’ equity, and a decrease in other assets related to the tax impact. A decrease in fair value is reflected in the balance sheet as a decrease in the fair value of investment securities available-for-sale, a decrease in accumulated other comprehensive income, which is included in shareholders’ equity, and an increase in other assets related to the tax impact.  During the three months ended March 31, 2019, Old National received third party pricing on a $4.0 million state and political subdivisions security and transferred it out of Level 3.  Old National transferred a $4.1 million state and political subdivisions security to Level 3 during the three months ended March 31, 2018 because Old National could no longer obtain evidence of observable inputs.

The table below provides quantitative information about significant unobservable inputs used in fair value measurements within Level 3 of the fair value hierarchy:

 

      Valuation  Unobservable  Range (Weighted

 

 

 

 

 

Valuation

 

Unobservable

 

Range (Weighted

 

(dollars in thousands)

  Fair Value   

Techniques

  

Input

  

Average)

 

Fair Value

 

 

Techniques

 

Input

 

Average)

 

March 31, 2018

        

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Pooled trust preferred securities

  $8,195   Discounted cash flow  Constant prepayment rate (a)  0.00%

 

$

8,123

 

 

Discounted cash flow

 

Constant prepayment rate (a)

 

0.00%

 

      Additional asset defaults (b)  3.4% - 4.3% (4.0%)

 

 

 

 

 

 

 

Additional asset defaults (b)

 

3.6% - 4.2% (4.0%)

 

      Expected asset recoveries (c)  0.00%

 

 

 

 

 

 

 

Expected asset recoveries (c)

 

0.00%

 

State and political subdivisions

   4,061   Discounted cash flow  No unobservable inputs  N/A

 

 

40

 

 

Discounted cash flow

 

No observable inputs

 

N/A

 

      Local municipality issuance  

 

 

 

 

 

 

 

Local municipality issuance

 

 

 

 

      Old National owns 100%  

 

 

 

 

 

 

 

Old National owns 100%

 

 

 

 

      Carried at par  

 

 

 

 

 

 

 

Carried at par

 

 

 

 

December 31, 2017

        

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

Pooled trust preferred securities

  $8,448   Discounted cash flow  Constant prepayment rate (a)  0.00%

 

$

8,495

 

 

Discounted cash flow

 

Constant prepayment rate (a)

 

0.00%

 

      Additional asset defaults (b)  4.2% - 9.6% (7.5%)

 

 

 

 

 

 

 

Additional asset defaults (b)

 

6.8% - 8.5% (7.3%)

 

      Expected asset recoveries (c)  0.0% - 4.1% (0.6%)

 

 

 

 

 

 

 

Expected asset recoveries (c)

��

0.00%

 

State and political subdivisions

 

 

4,108

 

 

Discounted cash flow

 

No observable inputs

 

N/A

 

 

 

 

 

 

 

 

Local municipality issuance

 

 

 

 

 

 

 

 

 

 

 

Old National owns 100%

 

 

 

 

 

 

 

 

 

 

 

Carried at par

 

 

 

 

 

(a)

Assuming no prepayments.

(b)

Each currently performing pool asset is assigned a default probability based on the banking environment, which is adjusted for specific issuer evaluation, of 0%, 50%, or 100%.

(c)

Each currently defaulted pool asset is assigned a recovery probability based on specific issuer evaluation of 0%, 25%, or 100%.

48


Significant changes in any of the unobservable inputs used in the fair value measurement in isolation would result in a significant change to the fair value measurement.  The pooled trust preferred securities Old National owns are subordinate note classes that rely on an ongoing cash flow stream to support their values.  The senior note classes receive the benefit of prepayments to the detriment of subordinate note classes since the ongoing interest cash flow stream is reduced by the early redemption.  Generally, a change in prepayment rates or additional pool asset defaults has an impact that is directionally opposite from a change in the expected recovery of a defaulted pool asset.

Assets measured at fair value on a non-recurring basis at March 31, 20182019 are summarized below:

 

 

 

 

 

 

Fair Value Measurements at March 31, 2019 Using

 

 

 

 

 

 

 

 

 

 

Significant

 

 

 

 

 

 

 

 

 

 

Quoted Prices in

 

 

Other

 

 

Significant

 

 

 

 

 

 

Active Markets for

 

 

Observable

 

 

Unobservable

 

      Fair Value Measurements at March 31, 2018 Using 

 

Carrying

 

 

Identical Assets

 

 

Inputs

 

 

Inputs

 

(dollars in thousands)

  Carrying
Value
   Quoted Prices in
Active Markets for
Identical Assets

(Level 1)
   Significant
Other
Observable
Inputs
(Level 2)
   Significant
Unobservable
Inputs
(Level 3)
 

 

Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Collateral Dependent Impaired Loans:

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

  $2,453   $—     $—     $2,453 

 

$

4,781

 

 

$

 

 

$

 

 

$

4,781

 

Commercial real estate loans

   15,267    —      —      15,267 

 

 

17,146

 

 

 

 

 

 

 

 

 

17,146

 

Foreclosed Assets:

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

   671    —      —      671 

Residential

   228    —      —      228 

Commercial

 

 

225

 

 

 

 

 

 

 

 

 

225

 

Loan servicing rights

   187    —      187    —   

 

 

93

 

 

 

 

 

 

93

 

 

 

 

  

 

   

 

   

 

   

 

 

Impaired commercial and commercial real estate loans that are deemed collateral dependent are valued based on the fair value of the underlying collateral.  These estimates are based on the most recently available appraisals with certain adjustments made based on the type of property, age of appraisal, current status of the property, and other related factors to estimate the current value of the collateral.  These impaired commercial and commercial real estate loans had a principal amount of $27.2$31.4 million, with a valuation allowance of $9.4$9.5 million at March 31, 2018.2019.  Old National recorded provision recaptureexpense associated with these loans totaling $1.6$1.2 million for the three months ended March 31, 2018.2019.  Old National recorded provision expenserecapture associated with impaired commercial and commercial real estate loans that were deemed collateral dependent totaling $1.1$1.6 million for the three months ended March 31, 2017.2018.

Other real estate owned and other repossessed property is measured at fair value less costs to sell and had a net carrying amount of $0.9$0.2 million at March 31, 2018.2019.  The estimates of fair value are based on the most recently available appraisals with certain adjustments made based on the type of property, age of appraisal, current status of the property, and other related factors to estimate the current value of the collateral.  There were no write-downs of other real estate owned ofduring the three months ended March 31, 2019 and $0.3 million during the three months ended March 31, 2018 and $0.8 million for the three months ended March 31, 2017.2018.

Loan servicing rights are evaluated for impairment based upon the fair value of the rights as compared to the carrying amount.  If the carrying amount of an individual tranche exceeds fair value, impairment is recorded on that tranche so that the servicing asset is carried at fair value.  Fair value is determined at a tranche level, based on market prices for comparable mortgage servicing contracts when available, or alternatively based on a valuation model that calculates the present value of estimated future net servicing income.  The valuation model utilizes a discount rate, weighted average prepayment speed, and other economic factors that market participants would use in estimating future net servicing income and that can be validated against available market data (Level 2).  The valuation allowance for loan servicing rights with impairments at March 31, 20182019 totaled $20$17 thousand.  Old National recorded recoveriesimpairments associated with these loan servicing rights totaling $2 thousand during the three months ended March 31, 2019 and recoveries of $9 thousand for the three months ended March 31, 2018 and $18 thousand for the three months ended March 31, 2017.

2018.

49


Assets measured at fair value on a non-recurring basis at December 31, 20172018 are summarized below:

 

 

 

 

 

 

Fair Value Measurements at December 31, 2018 Using

 

 

 

 

 

 

 

 

 

 

Significant

 

 

 

 

 

 

 

 

 

 

Quoted Prices in

 

 

Other

 

 

Significant

 

 

 

 

 

 

Active Markets for

 

 

Observable

 

 

Unobservable

 

      Fair Value Measurements at December 31, 2017 Using 

 

Carrying

 

 

Identical Assets

 

 

Inputs

 

 

Inputs

 

(dollars in thousands)

  Carrying
Value
   Quoted Prices in
Active Markets for
Identical Assets

(Level 1)
   Significant
Other
Observable
Inputs
(Level 2)
   Significant
Unobservable
Inputs
(Level 3)
 

 

Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Collateral Dependent Impaired Loans:

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

  $2,217   $—     $—     $2,217 

 

$

7,242

 

 

$

 

 

$

 

 

$

7,242

 

Commercial real estate loans

   26,319    —      —      26,319 

 

 

29,125

 

 

 

 

 

 

 

 

 

29,125

 

Foreclosed Assets:

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

   1,726    —      —      1,726 

Residential

   55    —      —      55 

 

 

68

 

 

 

 

 

 

 

 

 

68

 

Loan servicing rights

   2,964    —      2,964    —   

 

 

104

 

 

 

 

 

 

104

 

 

 

 

  

 

   

 

   

 

   

 

 

At December 31, 2017,2018, impaired commercial and commercial real estate loans had a principal amount of $38.6$49.3 million, with a valuation allowance of $10.1$12.9 million.

Other real estate owned and other repossessed property had a net carrying amount of $1.8 million$68 thousand at December 31, 2017.2018.

The valuation allowance for loan servicing rights with impairments at December 31, 20172018 totaled $29$15 thousand.

The table below provides quantitative information about significant unobservable inputs used in fair value measurements within Level 3 of the fair value hierarchy:

 

 

 

 

 

 

Valuation

 

Unobservable

 

Range (Weighted

 

(dollars in thousands)

 

Fair Value

 

 

Techniques

 

Input

 

Average)

 

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Collateral Dependent Impaired

Loans

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

$

4,781

 

 

Fair value of

 

Discount for type of property,

 

0% - 90% (41%)

 

 

 

 

 

 

collateral

 

age of appraisal, and current

 

 

 

 

      Valuation  Unobservable  Range (Weighted

 

 

 

 

 

 

 

status

 

 

 

 

(dollars in thousands)

  Fair Value   

Techniques

  

Input

  Average)

March 31, 2018

        

Commercial real estate loans

 

 

17,146

 

 

Fair value of

 

Discount for type of property,

 

0% - 50% (35%)

 

 

 

 

 

 

collateral

 

age of appraisal and current

 

 

 

 

 

 

 

 

 

 

 

status

 

 

 

 

Foreclosed Assets

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

225

 

 

Fair value of

 

Discount for type of property,

 

8%

 

 

 

 

 

 

collateral

 

age of appraisal, and current status

 

 

 

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

Collateral Dependent Impaired Loans

        

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

  $2,453   Fair value of collateral  Discount for type of property, age of appraisal, and current status  25% - 35% (30%)

 

$

7,242

 

 

Fair value of

 

Discount for type of property,

 

0% - 90% (35%)

 

 

 

 

 

 

collateral

 

age of appraisal, and current

 

 

 

 

 

 

 

 

 

 

 

status

 

 

 

 

Commercial real estate loans

   15,267   Fair value of collateral  Discount for type of property, age of appraisal and current status  0% - 20% (10%)

 

 

29,125

 

 

Fair value of

 

Discount for type of property,

 

0% - 50% (35%)

 

 

 

 

 

 

collateral

 

age of appraisal and current

 

 

 

 

 

 

 

 

 

 

 

status

 

 

 

 

Foreclosed Assets

        

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

   671   Fair value of collateral  Discount for type of property, age of appraisal, and current status  14% - 43% (25%)

Residential

   228   Fair value of collateral  Discount for type of property, age of appraisal, and current status  18% - 19% (18%)

 

 

68

 

 

Fair value of

 

Discount for type of property,

 

15% - 16% (15%)

 

December 31, 2017

        

Collateral Dependent Impaired Loans

        

Commercial loans

  $2,217   Fair value of collateral  Discount for type of property, age of appraisal, and current status  0% - 98% (49%)

Commercial real estate loans

   26,319   Fair value of collateral  Discount for type of property, age of appraisal and current status  10% - 78% (32%)

Foreclosed Assets

        

Commercial real estate

   1,726   Fair value of collateral  Discount for type of property, age of appraisal, and current status  7% - 25% (18%)

Residential (1)

   55   Fair value of collateral  Discount for type of property, age of appraisal, and current status  39%

 

 

 

 

 

collateral

 

age of appraisal, and current status

 

 

 

 

 

(1)There was only one foreclosed residential asset at December 31, 2017, so no range or weighted average rate is reported.

Financial instruments recorded using fair value option

Under FASB ASC 825-10, weOld National may elect to report most financial instruments and certain other items at fair value on an instrument-by instrument basis with changes in fair value reported in net income.  After the initial adoption, the election is made at the acquisition of an eligible financial asset, financial liability or firm commitment or when certain specified reconsideration events occur.  The fair value election may not be revoked once an election is made.

We have50


Residential loans held for sale

Old National has elected the fair value option for residential loans held for sale.  For these loans, interest income is recorded in the consolidated statements of income based on the contractual amount of interest income earned on the financial assets (except any that are on nonaccrual status).  None of these loans are 90 days or more past due, nor are any on nonaccrual status.  Included in the income statement is interest income for loans held for sale totaling $188 thousand for the three months ended March 31, 2019 and $22 thousand for the three months ended March 31, 2018 and $28 thousand for the three months ended March 31, 2017.

Residential loans held for sale2018.

Old National has elected the fair value option for newly originated conforming fixed-rate and adjustable-rate first mortgage loans held for sale.  These loans are intended for sale and are hedged with derivative instruments.  Old National has elected the fair value option to mitigate accounting mismatches in cases where hedge accounting is complex and to achieve operational simplification.  The fair value option was not elected for loans held for investment.

The difference between the aggregate fair value and the aggregate remaining principal balance for loans for which the fair value option has been elected at March 31, 20182019 and December 31, 20172018 was as follows:

 

  Aggregate       Contractual 

 

Aggregate

 

 

 

 

 

 

Contractual

 

(dollars in thousands)

  Fair Value   Difference   Principal 

 

Fair Value

 

 

Difference

 

 

Principal

 

March 31, 2018

      

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Residential loans held for sale

  $17,635   $577   $17,058 

 

$

14,082

 

 

$

570

 

 

$

13,512

 

  

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

      

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

Residential loans held for sale

  $17,930   $546   $17,384 

 

$

14,911

 

 

$

475

 

 

$

14,436

 

  

 

   

 

   

 

 

Accrued interest at period end is included in the fair value of the instruments.

The following table presents the amount of gains and losses from fair value changes included in income before income taxes for financial assets carried at fair value:

 

              Total Changes 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Changes

 

              in Fair Values 

 

 

 

 

 

 

 

 

 

 

 

 

 

in Fair Values

 

  Other           Included in 

 

Other

 

 

 

 

 

 

 

 

 

 

Included in

 

  Gains and   Interest   Interest   Current Period 

 

Gains and

 

 

Interest

 

 

Interest

 

 

Current Period

 

(dollars in thousands)

  (Losses)   Income   (Expense)   Earnings 

 

(Losses)

 

 

Income

 

 

(Expense)

 

 

Earnings

 

Three months ended March 31, 2018

        

Three Months Ended March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential loans held for sale

  $35   $—     $(4  $31 

 

$

90

 

 

$

5

 

 

$

 

 

$

95

 

  

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31, 2017

        

Three Months Ended March 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential loans held for sale

  $418   $1   $—     $419 

 

$

35

 

 

$

 

 

$

(4

)

 

$

31

 

  

 

   

 

   

 

   

 

 

51


The carrying amounts and estimated fair values of financial instruments not carried at fair value on the balance sheet at March 31, 20182019 and December 31, 20172018 were as follows:

 

      Fair Value Measurements at March 31, 2018 Using 

 

 

 

 

 

Fair Value Measurements at March 31, 2019 Using

 

      Quoted Prices in   Significant     

 

 

 

 

 

Quoted Prices in

 

 

Significant

 

 

 

 

 

      Active Markets   Other   Significant 

 

 

 

 

 

Active Markets

 

 

Other

 

 

Significant

 

      for Identical   Observable   Unobservable 

 

 

 

 

 

for Identical

 

 

Observable

 

 

Unobservable

 

  Carrying   Assets   Inputs   Inputs 

 

Carrying

 

 

Assets

 

 

Inputs

 

 

Inputs

 

(dollars in thousands)

  Value   (Level 1)   (Level 2)   (Level 3) 

 

Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Financial Assets

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash, due from banks, money market, and other interest-earning investments

  $278,241   $278,241   $—     $—   

 

$

323,116

 

 

$

323,116

 

 

$

 

 

$

 

Investment securities held-to-maturity:

     —        —   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government-sponsored entities and agencies

   73,369    —      71,444    —   

 

 

74,195

 

 

 

 

 

 

74,186

 

 

 

 

Mortgage-backed securities - Agency

   145,658    —      142,767    —   

 

 

123,627

 

 

 

 

 

 

123,858

 

 

 

 

State and political subdivisions

   316,126    —      321,932    —   

 

 

287,012

 

 

 

 

 

 

295,833

 

 

 

 

FHLB/Federal Reserve Bank stock

   136,206    N/A    N/A    N/A 

Loans, net:

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

   2,792,038    —      —      2,727,325 

 

 

3,022,384

 

 

 

 

 

 

 

 

 

2,961,284

 

Commercial real estate

   4,429,184    —      —      4,313,955 

 

 

4,998,451

 

 

 

 

 

 

 

 

 

4,915,521

 

Residential real estate

   2,156,769    —      —      2,135,119 

 

 

2,241,583

 

 

 

 

 

 

 

 

 

2,205,698

 

Consumer credit

   1,810,310    —      —      1,777,935 

 

 

1,751,000

 

 

 

 

 

 

 

 

 

1,715,516

 

Accrued interest receivable

   81,621    74    20,502    61,045 

 

 

86,279

 

 

 

34

 

 

 

25,225

 

 

 

61,020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

  $3,655,732   $3,655,732   $—     $—   

 

$

3,903,314

 

 

$

3,903,314

 

 

$

 

 

$

 

NOW, savings, and money market deposits

   7,357,137    7,357,137    —      —   

Checking, NOW, savings, and money market

interest-bearing deposits

 

 

8,464,358

 

 

 

8,464,358

 

 

 

 

 

 

 

Time deposits

   1,775,731    —      1,771,277    —   

 

 

2,061,598

 

 

 

 

 

 

2,046,438

 

 

 

 

Federal funds purchased and interbank borrowings

   150,026    150,026    —      —   

 

 

325,030

 

 

 

325,030

 

 

 

 

 

 

 

Securities sold under agreements to repurchase

   308,189    308,189    —      —   

 

 

342,480

 

 

 

342,480

 

 

 

 

 

 

 

FHLB advances

   1,664,179    —      —      1,658,911 

 

 

1,719,944

 

 

 

 

 

 

 

 

 

1,731,524

 

Other borrowings

   248,898    —      251,538    —   

 

 

251,584

 

 

 

 

 

 

254,441

 

 

 

 

Accrued interest payable

   5,388    —      5,388    —   

 

 

7,961

 

 

 

 

 

 

7,961

 

 

 

 

Standby letters of credit

   408    —      —      408 

 

 

482

 

 

 

 

 

 

 

 

 

482

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Off-Balance Sheet Financial Instruments

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments to extend credit

  $—     $—     $—     $3,225 

 

$

 

 

$

 

 

$

 

 

$

4,105

 

  

 

   

 

   

 

   

 

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2018 Using

 

 

 

 

 

 

 

Quoted Prices in

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

Active Markets

 

 

Other

 

 

Significant

 

 

 

 

 

 

 

for Identical

 

 

Observable

 

 

Unobservable

 

 

 

Carrying

 

 

Assets

 

 

Inputs

 

 

Inputs

 

(dollars in thousands)

 

Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash, due from banks, money market,

   and other interest-earning investments

 

$

317,165

 

 

$

317,165

 

 

$

 

 

$

 

Investment securities held-to-maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government-sponsored entities and agencies

 

 

73,986

 

 

 

 

 

 

72,359

 

 

 

 

 

Mortgage-backed securities - Agency

 

 

127,120

 

 

 

 

 

 

124,409

 

 

 

 

State and political subdivisions

 

 

305,228

 

 

 

 

 

 

309,335

 

 

 

 

Loans, net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

3,211,228

 

 

 

 

 

 

 

 

 

3,161,132

 

Commercial real estate

 

 

4,935,381

 

 

 

 

 

 

 

 

 

4,781,294

 

Residential real estate

 

 

2,246,127

 

 

 

 

 

 

 

 

 

2,225,853

 

Consumer credit

 

 

1,795,695

 

 

 

 

 

 

 

 

 

1,773,352

 

Accrued interest receivable

 

 

89,464

 

 

 

13

 

 

 

27,580

 

 

 

61,871

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

$

3,965,380

 

 

$

3,965,380

 

 

$

 

 

$

 

Checking, NOW, savings, and money market

   interest-bearing deposits

 

 

8,360,313

 

 

 

8,360,313

 

 

 

 

 

 

 

Time deposits

 

 

2,024,256

 

 

 

 

 

 

2,002,187

 

 

 

 

Federal funds purchased and interbank borrowings

 

 

270,135

 

 

 

270,135

 

 

 

 

 

 

 

Securities sold under agreements to repurchase

 

 

362,294

 

 

 

362,294

 

 

 

 

 

 

 

FHLB advances

 

 

1,613,481

 

 

 

 

 

 

 

 

 

1,611,103

 

Other borrowings

 

 

247,883

 

 

 

 

 

 

248,065

 

 

 

 

Accrued interest payable

 

 

9,871

 

 

 

 

 

 

9,871

 

 

 

 

Standby letters of credit

 

 

525

 

 

 

 

 

 

 

 

 

525

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Off-Balance Sheet Financial Instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments to extend credit

 

$

 

 

$

 

 

$

 

 

$

3,115

 

N/A = not applicable

       Fair Value Measurements at December 31, 2017 Using 
       Quoted Prices in   Significant     
       Active Markets   Other   Significant 
       for Identical   Observable   Unobservable 
   Carrying   Assets   Inputs   Inputs 

(dollars in thousands)

  Value   (Level 1)   (Level 2)   (Level 3) 

Financial Assets

        

Cash, due from banks, money market, and other interest-earning investments

  $290,432   $290,432   $—     $—   

Investment securities held-to-maturity:

        

Mortgage-backed securities - Agency

   6,903    —      7,056    —   

State and political subdivisions

   677,160    —      720,647    —   

FHLB/Federal Reserve Bank stock

   119,686    N/A    N/A    N/A 

Loans, net:

        

Commercial

   2,698,023    —      —      2,707,385 

Commercial real estate

   4,333,116    —      —      4,347,949 

Residential real estate

   2,165,290    —      —      2,210,951 

Consumer credit

   1,871,311    —      —      1,998,194 

Accrued interest receivable

   87,102    16    24,001    63,085 

Financial Liabilities

        

Deposits:

        

Noninterest-bearing demand deposits

  $3,680,807   $3,680,807   $—     $—   

NOW, savings, and money market deposits

   7,290,521    7,290,521    —      —   

Time deposits

   1,634,436    —      1,620,685    —   

Federal funds purchased and interbank borrowings

   335,033    335,033    —      —   

Securities sold under agreements to repurchase

   384,810    359,810    25,133    —   

FHLB advances

   1,609,579    —      —      1,607,189 

Other borrowings

   248,782    —      250,443    —   

Accrued interest payable

   7,029    —      7,029    —   

Standby letters of credit

   351    —      —      351 

Off-Balance Sheet Financial Instruments

        

Commitments to extend credit

  $—     $—     $—     $2,449 
  

 

 

   

 

 

   

 

 

   

 

 

 

N/A = not applicable

The methods utilized to estimate the fair value of financial instruments at December 31, 2017 did not necessarily represent an exit price. In accordance with our adoption of ASU 2016-01 in 2018, the methods utilized to measure the fair value of financial instruments at March 31, 2019 and December 31, 2018 represent an approximation of exit price, however, an actual exit price may differ.

NOTE 26 – REVENUE FROM CONTRACTS WITH CUSTOMERS

Old National’s revenue from contracts with customers in the scope of Topic 606 is recognized within noninterest income.  The consolidated statements of income include all categories of noninterest income.  The following table reflects only the categories of noninterest income that are within the scope of Topic 606:

 

 

Three Months Ended

 

 

 

March 31,

 

(dollars in thousands)

 

2019

 

 

2018

 

Wealth management fees

 

$

8,535

 

 

$

9,026

 

Service charges on deposit accounts

 

 

10,826

 

 

 

10,759

 

Debit card and ATM fees

 

 

5,503

 

 

 

4,865

 

Investment product fees

 

 

5,271

 

 

 

5,031

 

Other income:

 

 

 

 

 

 

 

 

Merchant processing fees

 

 

707

 

 

 

641

 

Gain (loss) on other real estate owned

 

 

40

 

 

 

135

 

Safe deposit box fees

 

 

411

 

 

 

404

 

Insurance premiums and commissions

 

 

200

 

 

 

104

 

Total

 

$

31,493

 

 

$

30,965

 

53


Wealth management fees: Old National earns wealth management fees based upon asset custody and investment management services provided to individual and institutional customers.  Most of these customers receive monthly or quarterly billings for services rendered based upon the market value of assets in custody.  Fees that are transaction based are recognized at the point in time that the transaction is executed.

Service charges on deposit accounts: Old National earns fees from deposit customers for transaction-based, account maintenance, and overdraft services.  Transaction-based fees and overdraft fees are recognized at a point in time, since the customer generally has a right to cancel the depository arrangement at any time.  The arrangement is considered a day-to-day contract with ongoing renewals and optional purchases, so the duration of the contract does not extend beyond the services already performed.  Account maintenance fees, which relate primarily to monthly maintenance, are earned over the course of a month, representing the period over which Old National satisfies its performance obligation.

Debit card and ATM fees: Debit card and ATM fees include ATM usage fees and debit card interchange income.  As with the transaction-based fees on deposit accounts, the ATM fees are recognized at the point in time that Old National fulfills the customer’s request.  Old National earns interchange fees from cardholder transactions processed through card association networks.  Interchange rates are generally set by the card associations based upon purchase volumes and other factors.  Interchange fees represent a percentage of the underlying transaction value and are recognized daily, concurrently with the transaction processing services provided to the cardholder.

Investment product fees: Investment product fees are the commissions and fees received from a registered broker/dealer and investment adviser that provide those services to Old National customers.  Old National acts as an agent in arranging the relationship between the customer and the third-party service provider.  These fees are recognized monthly from the third-party broker based upon services already performed, net of the processing fees charged to Old National by the broker.

54


ITEM 2.

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion is an analysis of our results of operations for the three months ended March 31, 20182019 and 2017,2018, and financial condition as of March 31, 2018,2019, compared to March 31, 20172018 and December 31, 2017.2018.  This discussion and analysis should be read in conjunction with the consolidated financial statements and related notes.  This discussion contains forward-looking statements concerning our business that are based on estimates and involves certain risks and uncertainties.  Therefore, future results could differ significantly from our current expectations and the related forward-looking statements.

FINANCIAL HIGHLIGHTS

The following table sets forth certain financial highlights of Old National:

 

   Three Months Ended 
(dollars and shares in thousands,  March 31,  December 31,  March 31, 

except per share data)

  2018  2017  2017 

Income Statement:

    

Net interest income

  $128,572  $118,556  $105,801 

Taxable equivalent adjustment (1)

   2,767   6,139   5,688 

Provision for loan losses

   380   1,037   347 

Noninterest income

   42,389   44,825   42,920 

Noninterest expense

   117,641   140,432   101,891 

Net income

   47,983   (18,493  35,992 

Common Share Data:

    

Weighted average diluted shares

   152,370   146,875   135,431 

Net income (diluted)

  $0.31  $(0.13 $0.27 

Cash dividends

   0.13   0.13   0.13 

Common dividend payout ratio (2)

   41  N/M   48

Book value

  $14.32  $14.17  $13.63 

Stock price

   16.90   17.45   17.35 

Tangible common book value (3)

   8.55   8.37   8.54 

Performance Ratios:

    

Return on average assets

   1.10  (0.45)%   0.98

Return on average common equity

   8.86   (3.51  7.89 

Return on tangible common equity (3)

   15.62   (5.12  13.13 

Return on average tangible common equity (3)

   15.80   (5.05  13.38 

Net interest margin (3)

   3.45   3.47   3.50 

Efficiency ratio (3)

   65.94   81.60   64.66 

Net charge-offs (recoveries) to average loans

   0.01   0.03   0.01 

Allowance for loan losses to ending loans

   0.45   0.45   0.55 

Non-performing loans to ending loans

   1.28   1.30   1.43 

Balance Sheet:

    

Total loans

  $11,238,682  $11,118,121  $9,131,773 

Total assets

   17,496,287   17,518,292   14,869,645 

Total deposits

   12,788,600   12,605,764   10,821,352 

Total borrowed funds

   2,371,292   2,578,204   2,066,617 

Total shareholders’ equity

   2,179,118   2,154,397   1,846,359 

Nonfinancial Data:

    

Full-time equivalent employees

   2,721   2,801   2,659 

Banking centers

   191   191   188 
  

 

 

  

 

 

  

 

 

 

N/M = Not meaningful

 

Three Months Ended

(dollars and shares in thousands,

March 31,

December 31,

March 31,

except per share data)

2019

2018

2018

Income Statement:

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

$

147,048

 

 

$

146,225

 

 

$

128,572

 

 

Taxable equivalent adjustment (1)

 

3,198

 

 

 

3,049

 

 

 

2,767

 

 

Provision for loan losses

 

1,043

 

 

 

3,390

 

 

 

380

 

 

Noninterest income

 

46,416

 

 

 

58,154

 

 

 

41,905

 

 

Noninterest expense

 

123,041

 

 

 

150,268

 

 

 

117,157

 

 

Net income

 

56,276

 

 

 

47,498

 

 

 

47,983

 

 

Common Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average diluted shares

 

175,368

 

 

 

167,992

 

 

 

152,370

 

 

Net income (diluted)

$

0.32

 

 

$

0.28

 

 

$

0.31

 

 

Cash dividends

 

0.13

 

 

 

0.13

 

 

 

0.13

 

 

Common dividend payout ratio (2)

 

41

 

%

 

46

 

%

 

41

 

%

Book value

$

15.82

 

 

$

15.36

 

 

$

14.32

 

 

Stock price

 

16.40

 

 

 

15.40

 

 

 

16.90

 

 

Tangible common book value (3)

 

9.44

 

 

 

9.00

 

 

 

8.55

 

 

Performance Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

1.14

 

%

 

1.01

 

%

 

1.10

 

%

Return on average common equity

 

8.29

 

 

 

7.59

 

 

 

8.86

 

 

Return on tangible common equity (3)

 

14.52

 

 

 

12.88

 

 

 

15.62

 

 

Return on average tangible common

   equity (3)

 

14.88

 

 

 

13.84

 

 

 

15.80

 

 

Net interest margin (3)

 

3.51

 

 

 

3.64

 

 

 

3.45

 

 

Efficiency ratio (3)

 

60.26

 

 

 

70.33

 

 

 

65.84

 

 

Net charge-offs (recoveries) to

   average loans

 

0.03

 

 

 

0.02

 

 

 

0.01

 

 

Allowance for loan losses to ending loans

 

0.46

 

 

 

0.45

 

 

 

0.45

 

 

Non-performing loans to ending loans

 

1.41

 

 

 

1.43

 

 

 

1.28

 

 

Balance Sheet:

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

$

12,068,977

 

 

$

12,243,892

 

 

$

11,238,682

 

 

Total assets

 

20,084,420

 

 

 

19,728,435

 

 

 

17,496,287

 

 

Total deposits

 

14,429,270

 

 

 

14,349,949

 

 

 

12,788,600

 

 

Total borrowed funds

 

2,639,038

 

 

 

2,493,793

 

 

 

2,371,292

 

 

Total shareholders' equity

 

2,751,872

 

 

 

2,689,570

 

 

 

2,179,118

 

 

Nonfinancial Data:

 

 

 

 

 

 

 

 

 

 

 

 

Full-time equivalent employees

 

2,908

 

 

 

2,892

 

 

 

2,721

 

 

Banking centers

 

193

 

 

 

191

 

 

 

191

 

 

(1)

Calculated using the federal statutory tax rate in effect of 21% for the three months ended March 31, 2018 and 35% for the three months ended December 31, 2017 and March 31, 2017.all periods.

(2)

Cash dividends per share divided by net income per share (basic).

(3)

Represents a non-GAAP financial measure.  Refer to the “Non-GAAP"Non-GAAP Financial Measures”Measures" section for reconciliations to GAAP financial measures.

55


NON-GAAP FINANCIAL MEASURES

Non-GAAP financial measures exclude certain items that are included in the financial results presented in accordance with GAAP.  Management believes these non-GAAP financial measures enhance an investor’s understanding of the financial results of Old National by providing a meaningful basis for period-to-period comparisons, assisting in operating results analysis, and predicting future performance.

The following table presents GAAP to non-GAAP reconciliations.

 

  Three Months Ended 

 

Three Months Ended

(dollars and shares in thousands,  March 31, 

(dollars and shares in thousands,

March 31,

except per share data)

  2018 2017 

except per share data)

2019

2018

Tangible common book value:

   

Tangible common book value:

 

 

 

 

 

 

 

 

Shareholders’ equity (GAAP)

  $2,179,118  $1,846,359 

Deduct: Goodwill

   828,804  655,018 

Intangible assets

   48,833  34,657 

Shareholders' equity (GAAP)

Shareholders' equity (GAAP)

$

2,751,872

 

 

$

2,179,118

 

 

Deduct:

Goodwill

 

1,036,258

 

 

 

828,804

 

 

  

 

  

 

 

Intangible assets

 

72,544

 

 

 

48,833

 

 

Tangible shareholders’ equity (non-GAAP)

  $1,301,481  $1,156,684 
  

 

  

 

 

Tangible shareholders' equity (non-GAAP)

Tangible shareholders' equity (non-GAAP)

$

1,643,070

 

 

$

1,301,481

 

 

Period end common shares

   152,172  135,435 

Period end common shares

 

173,979

 

 

 

152,172

 

 

Tangible common book value

   8.55  8.54 

Tangible common book value

 

9.44

 

 

 

8.55

 

 

 

 

 

 

 

 

 

 

 

Return on tangible common equity:

   

Return on tangible common equity:

 

 

 

 

 

 

 

 

Net income (GAAP)

  $47,983  $35,992 

Net income (GAAP)

$

56,276

 

 

$

47,983

 

 

Add: Intangible amortization (net of tax)

   2,851  1,963 

Add: Intangible amortization (net of tax)

 

3,373

 

 

 

2,851

 

 

  

 

  

 

 

Tangible net income (non-GAAP)

  $50,834  $37,955 

Tangible net income (non-GAAP)

$

59,649

 

 

$

50,834

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

Tangible shareholders’ equity (non-GAAP) (see above)

  $1,301,481  $1,156,684 

Tangible shareholders' equity (non-GAAP)

(see above)

Tangible shareholders' equity (non-GAAP)

(see above)

$

1,643,070

 

 

$

1,301,481

 

 

Return on tangible common equity

   15.62 13.13

Return on tangible common equity

 

14.52

 

%

 

15.62

 

%

 

 

 

 

 

 

 

 

 

Return on average tangible common equity:

   

Return on average tangible common equity:

 

 

 

 

 

 

 

 

Tangible net income (non-GAAP) (see above)

  $50,834  $37,955 

Tangible net income (non-GAAP) (see above)

$

59,649

 

 

$

50,834

 

 

Average shareholders’ equity (GAAP)

  $2,166,055  $1,825,659 

Deduct: Average goodwill

   828,141  655,018 

Average intangible assets

   51,092  36,097 

Average shareholders' equity (GAAP)

Average shareholders' equity (GAAP)

$

2,714,186

 

 

$

2,166,055

 

 

Deduct:

Average goodwill

 

1,036,258

 

 

 

828,141

 

 

  

 

  

 

 

Average intangible assets

 

74,849

 

 

 

51,092

 

 

Average tangible shareholders’ equity (non-GAAP)

  $1,286,822  $1,134,544 

Average tangible shareholders' equity

(non-GAAP)

Average tangible shareholders' equity

(non-GAAP)

$

1,603,079

 

 

$

1,286,822

 

 

Return on average tangible common equity

Return on average tangible common equity

 

14.88

 

%

 

15.80

 

%

  

 

  

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible common equity

   15.80 13.38

Net interest margin:

   

Net interest margin:

 

 

 

 

 

 

 

 

Net interest income (GAAP)

  $128,572  $105,801 

Net interest income (GAAP)

$

147,048

 

 

$

128,572

 

 

Taxable equivalent adjustment

   2,767  5,688 

Taxable equivalent adjustment

 

3,198

 

 

 

2,767

 

 

  

 

  

 

 

Net interest income - taxable equivalent basis (non-GAAP)

  $131,339  $111,489 

Net interest income - taxable equivalent

basis (non-GAAP)

$

150,246

 

 

$

131,339

 

 

  

 

  

 

 

Average earning assets

  $15,205,891  $12,742,858 

Average earning assets

$

17,143,574

 

 

$

15,205,891

 

 

Net interest margin

   3.45 3.50

Net interest margin

 

3.51

 

%

 

3.45

 

%

 

 

 

 

 

 

 

 

Efficiency ratio:

   

Efficiency ratio:

 

 

 

 

 

 

 

 

Noninterest expense (GAAP)

  $117,641  $101,891 

Noninterest expense (GAAP)

$

123,041

 

 

$

117,157

 

 

Deduct: Intangible amortization expense

   3,609  3,020 

Deduct: Intangible amortization expense

 

4,472

 

 

 

3,609

 

 

  

 

  

 

 

Adjusted noninterest expense (non-GAAP)

  $114,032  $98,871 

Adjusted noninterest expense (non-GAAP)

$

118,569

 

 

$

113,548

 

 

  

 

  

 

 

Net interest income - taxable equivalent basis (non-GAAP) (see above)

  $131,339  $111,489 

Net interest income - taxable equivalent

basis (non-GAAP) (see above)

$

150,246

 

 

$

131,339

 

 

Noninterest income

   42,389  42,920 

Noninterest income

 

46,416

 

 

 

41,905

 

 

Deduct: Net securities gains (losses)

   788  1,500 
  

 

  

 

 

Deduct:

Net debt securities gains (losses)

 

(103

)

 

 

788

 

 

Adjusted total revenue (non-GAAP)

  $172,940  $152,909 

Adjusted total revenue (non-GAAP)

$

196,765

 

 

$

172,456

 

 

  

 

  

 

 

Efficiency ratio

   65.94 64.66

Efficiency ratio

 

60.26

 

%

 

65.84

 

%

  

 

  

 

 

56


Non-GAAP financial measures have inherent limitations, are not required to be uniformly applied, and are not audited.  Although these non-GAAP financial measures are frequently used by investors to evaluate a company, they have limitations as analytical tools, and should not be considered in isolation, or as a substitute for analyses of results as reported under GAAP.  These non-GAAP measures are not necessarily comparable to similar measures that may be represented by other companies.

EXECUTIVE SUMMARY

During the first quarter of 2018,2019, net income was $56.3 million, or $0.32 per diluted share.  Net income was $48.0 million, or $0.31 per diluted share. Net income was $36.0 million, or $0.27 per diluted share, for the first quarter of 2017.2018.

Management’s strategy is

We will continue to focus on our core strategic principles of basic banking in 2019, which are loan growth, feefee-based income, and expense management: This is accomplished by executingmanagement.  We use our plan of revenue growth driven by strong commercial loan growth, anchored by excellent credit, fueled by low-cost core deposits to fund our commercial loan growth.  That loan growth is filtered through our reliable credit process.  We have a disciplined expense culture that permeates into all areas and reducing our operating expenses. In addition, weprocesses.  We are seeing the results of our efforts to re-mix our earning assets by replacing lower yielding assets, like indirect auto loans, with higher yielding assets, like commercial loans. Our actions demonstrate our commitmentcommitted to driving and sustaining positive operating leverage.

We have continued to re-mix our earning assets towards more productive commercial and commercial real estate loans and out of indirect and other loans.

Loan Growth:  Our loan balances, excluding loans held for sale, grew $120.6declined $174.9 million to $11.239$12.069 billion at March 31, 20182019 compared to $11.118$12.244 billion at December 31, 2017.2018.  This growth was attributableprimarily driven by a decline in commercial and industrial outstandings which was influenced by seasonal factors, lower line utilization, and elevated levels of prepayments due to sales of businesses.

Net Interest Income: For the three months ended March 31, 2019 compared to the three months ended March 31, 2018, our commercialnet interest income increased primarily due to the acquisition of Klein in November 2018 and increased loan portfolios, as we continueyields.  This was partially offset by higher costs of interest-bearing liabilities.  Net interest income increased slightly in the first quarter of 2019 compared to focus on organic loan growth coupledthe fourth quarter of 2018 with strong credit performance. Commercial loan demand continues to be steady as we executea full quarter of positive impact from our strategyrecent Klein partnership, substantially offset by fewer days and a change in in the mix of building new relationships throughout our entire footprint.average interest earning assets and interest-bearing liabilities.

Fee Income:  Revenue growth in ourNoninterest income increased to $46.4 million from $41.9 million for the first quarter of 2019 when compared to the first quarter of 2018 substantially due to higher fee income componentsassociated with the Klein partnership.

Expenses:  Noninterest expenses increased $5.9 million for the three months ended March 31, 20182019 when compared to the three months ended March 31, 2017 was driven by the acquisition of Anchor (MN) in November 2017, partially offset by lower capital markets income.

Expenses: Noninterest expenses increased $15.8 million, or 16%, for the three months ended March 31, 2018 when compared to the three months ended March 31, 2017.2018.  The increase was primarily attributable to higher expenses associated with the Anchor (MN)Klein partnership.  We are adapting to changing customer behaviors by continually investing in and improving the client experience by enhancing technology and processes. However, as previously disclosed, we have consolidated 148 branches since the beginning of 2011. Additionally, there are ten branches located throughout the footprint scheduled to be consolidated; nine in the second quarter and one in the thirdThe first quarter of this year. In addition, Old National entered into a branch purchase and assumption agreement for2019 compared to the sale of ten Old National branches in Wisconsin to Marine Credit Union of La Crosse, Wisconsin. The branch sale includes the assumption of approximately $274 million in deposits and no loans. Subject to regulatory approval and other terms and conditions, the sale is expected to close in the thirdfourth quarter of 2018. For the remainder of 2018 we are relentlessly evaluating the Old National franchise for additional consolidation opportunities.decreased $27.2 million reflecting lower merger and integration charges associated with Klein and continued discipline with respect to expense management.

Our thoughts regarding

In regard to future partnerships, is such that we remain an active looker in our target markets and a highly selective, disciplined buyer.  We continue to believe in our ability to bring an enhanced product set and a larger balance sheet with better capital allowsand an enhanced product set to a potential new market partner that will allow them to better serve their clients. However, given the quality Old National franchise that exists today, we do not feel compelled to enter into a partnership.

clients.

57


RESULTS OF OPERATIONS

The following table sets forth certain income statement information of Old National for the three months ended March 31, 20182019 and 2017:2018:

 

   Three Months Ended    
   March 31,  % 

(dollars in thousands)

  2018  2017  Change 

Income Statement Summary:

    

Net interest income

  $128,572  $105,801   21.5

Provision for loan losses

   380   347   9.5 

Noninterest income

   42,389   42,920   (1.2

Noninterest expense

   117,641   101,891   15.5 

Other Data:

    

Return on average common equity

   8.86  7.89 

Return on tangible common equity (1)

   15.62   13.13  

Return on average tangible common equity (1)

   15.80   13.38  

Efficiency ratio (1)

   65.94   64.66  

Tier 1 leverage ratio

   8.11   8.49  

Net charge-offs (recoveries) to average loans

   0.01   0.01  
  

 

 

  

 

 

  

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

 

March 31,

 

%

 

 

(dollars in thousands)

 

2019

 

2018

 

Change

 

 

Income Statement Summary:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

147,048

 

 

 

$

128,572

 

 

 

 

14.4

 

%

Provision for loan losses

 

 

1,043

 

 

 

 

380

 

 

 

 

174.5

 

 

Noninterest income

 

 

46,416

 

 

 

 

41,905

 

 

 

 

10.8

 

 

Noninterest expense

 

 

123,041

 

 

 

 

117,157

 

 

 

 

5.0

 

 

Other Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average common equity

 

 

8.29

 

%

 

 

8.86

 

%

 

 

 

 

 

Return on tangible common equity (1)

 

 

14.52

 

 

 

 

15.62

 

 

 

 

 

 

 

Return on average tangible common equity (1)

 

 

14.88

 

 

 

 

15.80

 

 

 

 

 

 

 

Efficiency ratio (1)

 

 

60.26

 

 

 

 

65.84

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

 

8.80

 

 

 

 

8.11

 

 

 

 

 

 

 

Net charge-offs (recoveries) to average loans

 

 

0.03

 

 

 

 

0.01

 

 

 

 

 

 

 

(1)

Represents a non-GAAP financial measure.  Refer to “Non-GAAP"Non-GAAP Financial Measures”Measures" section for reconciliations to GAAP financial measures.

Net Interest Income

Net interest income is the most significant component of our earnings, comprising 75%76% of revenues for the three months ended March 31, 2018. 2019.  Net interest income and margin are influenced by many factors, primarily the volume and mix of earning assets, funding sources, and interest rate fluctuations.  Other factors include the level of accretion income on purchased loans, prepayment risk on mortgage and investment-related assets, and the composition and maturity of earning assets and interest-bearing liabilities.

The Federal Reserve increaseddid not change the discount rate 25 basis points at their March 20182019 meeting. The rate increase was driven by the Federal Reserve’s inflation and wage pressure expectations in conjunction with a moderately expanding economy.  The Treasury yield curve flattened as short-termlong-term rates rose while long-termdeclined and short-term interest rates remained flat. Collectively, these factors marginally improvedflat during the outlook forquarter. This could cause our interest rate spread to decline, which may result in a decrease in our net interest income and margin.income.

Loans typically generate more interest income than investment securities with similar maturities.  Funding from client deposits generally costs less than wholesale funding sources.  Factors such as general economic activity, Federal Reserve monetary policy, and price volatility of competing alternative investments, can also exert significant influence on our ability to optimize the mix of assets and funding, and the net interest income, and margin.

58


Net interest income is the excess of interest received from earning assets over interest paid on interest-bearing liabilities.  For analytical purposes, net interest income is also presented in the table that follows, adjusted to a taxable equivalent basis to reflect what our tax-exempt assets would need to yield in order to achieve the same after-tax yield as a taxable asset.  We used the federal statutory tax rate in effect of 21% for the three months ended March 31, 2018, compared to 35% for the three months ended March 31, 2017.all periods.  This analysis portrays the income tax benefits associated inrelated to tax-exempt assets and helps to facilitate a comparison between taxable and tax-exempt assets.  Management believes that it is a standard practice in the banking industry to present net interest margin and net interest income on a fully taxable equivalent basis.  Therefore, management believes these measures provide useful information for both management and investors by allowing them to make peer comparisons.

 

  Three Months Ended 

 

Three Months Ended

  March 31, 

 

March 31,

(dollars in thousands)

  2018 2017 

 

2019

 

2018

Net interest income

  $128,572  $105,801 

 

$

147,048

 

 

$

128,572

 

 

Conversion to fully taxable equivalent

   2,767  5,688 

 

 

3,198

 

 

 

2,767

 

 

  

 

  

 

 

Net interest income - taxable equivalent basis

  $131,339  $111,489 

 

$

150,246

 

 

$

131,339

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

Average earning assets

  $15,205,891  $12,742,858 

 

$

17,143,574

 

 

$

15,205,891

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

   3.38 3.32

 

 

3.43

 

%

 

 

3.38

 

%

Net interest margin - taxable equivalent basis

   3.45 3.50

 

 

3.51

 

%

 

 

3.45

 

%

  

 

  

 

 

The increase in net interest income for the three months ended March 31, 20182019 when compared to the three months ended March 31, 20172018 was primarily due to higher average earning assets of $2.463$1.938 billion.  Partially offsetting the higher average earning assets were higher average interest-bearing liabilities of $1.672$1.420 billion in the three months ended March 31, 20182019 when compared to the three months ended March 31, 2017 and lower fully taxable equivalent interest income resulting from the income tax rate decrease to 21% in 2018.  Net interest income for the three months ended March 31, 20182019 and 20172018 included accretion income (interest income in excess of contractual interest income) associated with acquired loans.  Accretion income totaled $8.9 million in the three months ended March 31, 2019, compared to $11.0 million in the three months ended March 31, 2018, compared to $12.6 million in the three months ended March 31, 2017.2018.  We expect accretion income on our PCI loans to decrease over time, but this may be offset by future acquisitions.

59


The following tables present the average balance sheet for each major asset and liability category, its related interest income and yield, or its expense and rate for the three months ended March 31, 20182019 and 2017.2018.

 

   Three Months Ended  Three Months Ended 

(dollars in thousands)

  March 31, 2018  March 31, 2017 
   Average  Income (1)/   Yield/  Average  Income (1)/   Yield/ 
   Balance  Expense   Rate  Balance  Expense   Rate 

Earning Assets

         

Money market and other interest-earning investments

  $66,536  $90    0.55 $27,482  $31    0.46

Investment securities:

         

Treasury and government sponsored agencies

   663,096   3,424    2.07  540,422   2,780    2.06

Mortgage-backed securities

   1,632,610   9,520    2.33  1,511,388   7,818    2.07

States and political subdivisions

   1,204,855   10,478    3.48  1,133,373   13,607    4.80

Other securities

   459,458   3,669    3.19  445,235   2,828    2.54
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

   

 

 

 

Total investment securities

   3,960,019   27,091    2.74  3,630,418   27,033    2.98
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

   

 

 

 

Loans: (2)

         

Commercial

   2,759,688   28,205    4.09  1,887,929   19,088    4.04

Commercial real estate

   4,394,002   55,787    5.08  3,171,005   40,324    5.09

Residential real estate loans

   2,176,413   21,472    3.95  2,141,571   21,254    3.97

Consumer

   1,849,233   17,828    3.91  1,884,453   16,426    3.54
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

   

 

 

 

Total loans

   11,179,336   123,292    4.42  9,084,958   97,092    4.29
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

   

 

 

 

Total earning assets

   15,205,891  $150,473    3.97  12,742,858  $124,156    3.91
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

   

 

 

 

Less: Allowance for loan losses

   (50,953     (50,710   

Non-earning Assets

         

Cash and due from banks

   199,132      195,620    

Other assets

   2,089,790      1,877,849    
  

 

 

     

 

 

    

Total assets

  $17,443,860     $14,765,617    
  

 

 

     

 

 

    

Interest-Bearing Liabilities

         

NOW accounts

  $3,067,437  $819    0.11 $2,585,814  $456    0.07

Savings accounts

   3,052,646   1,343    0.18  2,969,866   1,157    0.16

Money market accounts

   1,159,010   546    0.19  706,990   149    0.09

Time deposits

   1,736,984   4,547    1.06  1,440,431   2,621    0.74
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

   

 

 

 

Total interest-bearing deposits

   9,016,077   7,255    0.33  7,703,101   4,383    0.23
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

   

 

 

 

Federal funds purchased and interbank borrowings

   261,353   1,017    1.58  189,070   356    0.76

Securities sold under agreements to repurchase

   342,682   359    0.42  331,400   256    0.31

FHLB advances

   1,675,700   7,780    1.88  1,429,977   5,312    1.51

Other borrowings

   248,828   2,723    4.38  218,965   2,360    4.31
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

   

 

 

 

Total borrowed funds

   2,528,563   11,879    1.91  2,169,412   8,284    1.55
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

   

 

 

 

Total interest-bearing liabilities

  $11,544,640  $19,134    0.67 $9,872,513  $12,667    0.52
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

   

 

 

 

Noninterest-Bearing Liabilities

         

Demand deposits

  $3,563,104     $2,917,053    

Other liabilities

   170,061      150,392    

Shareholders’ equity

   2,166,055      1,825,659    
  

 

 

     

 

 

    

Total liabilities and shareholders’ equity

  $17,443,860     $14,765,617    
  

 

 

     

 

 

    

Net interest rate spread

      3.30     3.39

Net interest margin (3)

      3.45     3.50

Taxable equivalent adjustment

   $2,767     $5,688   
   

 

 

     

 

 

   

(tax equivalent basis,

 

Three Months Ended

 

 

Three Months Ended

 

dollars in thousands)

 

March 31, 2019

 

 

March 31, 2018

 

 

 

Average

 

 

Income (1)/

 

 

Yield/

 

 

Average

 

 

Income (1)/

 

 

Yield/

 

Earning Assets

 

Balance

 

 

Expense

 

 

Rate

 

 

Balance

 

 

Expense

 

 

Rate

 

Money market and other interest-earning

   investments

 

$

58,701

 

 

$

278

 

 

 

1.92

%

 

$

66,536

 

 

$

90

 

 

 

0.55

%

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Treasury and government sponsored agencies

 

 

705,417

 

 

 

3,902

 

 

 

2.21

%

 

 

663,096

 

 

 

3,424

 

 

 

2.07

%

Mortgage-backed securities

 

 

2,497,368

 

 

 

17,603

 

 

 

2.82

%

 

 

1,632,610

 

 

 

9,520

 

 

 

2.33

%

States and political subdivisions

 

 

1,232,355

 

 

 

11,453

 

 

 

3.72

%

 

 

1,204,855

 

 

 

10,478

 

 

 

3.48

%

Other securities

 

 

497,604

 

 

 

4,440

 

 

 

3.57

%

 

 

459,458

 

 

 

3,669

 

 

 

3.19

%

Total investment securities

 

 

4,932,744

 

 

 

37,398

 

 

 

3.03

%

 

 

3,960,019

 

 

 

27,091

 

 

 

2.74

%

Loans: (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

3,122,402

 

 

 

36,035

 

 

 

4.62

%

 

 

2,759,688

 

 

 

28,205

 

 

 

4.09

%

Commercial real estate

 

 

4,989,622

 

 

 

65,076

 

 

 

5.22

%

 

 

4,394,002

 

 

 

55,787

 

 

 

5.08

%

Residential real estate loans

 

 

2,259,243

 

 

 

23,931

 

 

 

4.24

%

 

 

2,176,413

 

 

 

21,472

 

 

 

3.95

%

Consumer

 

 

1,780,862

 

 

 

19,398

 

 

 

4.42

%

 

 

1,849,233

 

 

 

17,828

 

 

 

3.91

%

Total loans

 

 

12,152,129

 

 

 

144,440

 

 

 

4.76

%

 

 

11,179,336

 

 

 

123,292

 

 

 

4.42

%

Total earning assets

 

 

17,143,574

 

 

$

182,116

 

 

 

4.26

%

 

 

15,205,891

 

 

$

150,473

 

 

 

3.97

%

Less: Allowance for loan losses

 

 

(55,789

)

 

 

 

 

 

 

 

 

 

 

(50,953

)

 

 

 

 

 

 

 

 

Non-Earning Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

 

229,957

 

 

 

 

 

 

 

 

 

 

 

199,132

 

 

 

 

 

 

 

 

 

Other assets

 

 

2,490,524

 

 

 

 

 

 

 

 

 

 

 

2,089,790

 

 

 

 

 

 

 

 

 

Total assets

 

$

19,808,266

 

 

 

 

 

 

 

 

 

 

$

17,443,860

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Checking and NOW accounts

 

$

3,693,886

 

 

$

3,142

 

 

 

0.34

%

 

$

3,067,437

 

 

$

819

 

 

 

0.11

%

Savings accounts

 

 

2,935,710

 

 

 

2,283

 

 

 

0.32

%

 

 

3,052,646

 

 

 

1,343

 

 

 

0.18

%

Money market accounts

 

 

1,702,655

 

 

 

2,826

 

 

 

0.67

%

 

 

1,159,010

 

 

 

546

 

 

 

0.19

%

Time deposits

 

 

2,031,957

 

 

 

8,193

 

 

 

1.64

%

 

 

1,736,984

 

 

 

4,547

 

 

 

1.06

%

Total interest-bearing deposits

 

 

10,364,208

 

 

 

16,444

 

 

 

0.64

%

 

 

9,016,077

 

 

 

7,255

 

 

 

0.33

%

Federal funds purchased and interbank

   borrowings

 

 

316,998

 

 

 

1,918

 

 

 

2.45

%

 

 

261,353

 

 

 

1,017

 

 

 

1.58

%

Securities sold under agreements to repurchase

 

 

361,261

 

 

 

662

 

 

 

0.74

%

 

 

342,682

 

 

 

359

 

 

 

0.42

%

FHLB advances

 

 

1,672,376

 

 

 

9,931

 

 

 

2.41

%

 

 

1,675,700

 

 

 

7,780

 

 

 

1.88

%

Other borrowings

 

 

249,794

 

 

 

2,915

 

 

 

4.67

%

 

 

248,828

 

 

 

2,723

 

 

 

4.38

%

Total borrowed funds

 

 

2,600,429

 

 

 

15,426

 

 

 

2.41

%

 

 

2,528,563

 

 

 

11,879

 

 

 

1.91

%

Total interest-bearing liabilities

 

$

12,964,637

 

 

$

31,870

 

 

 

1.00

%

 

$

11,544,640

 

 

$

19,134

 

 

 

0.67

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-Bearing Liabilities and

   Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

$

3,846,828

 

 

 

 

 

 

 

 

 

 

$

3,563,104

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

282,615

 

 

 

 

 

 

 

 

 

 

 

170,061

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

2,714,186

 

 

 

 

 

 

 

 

 

 

 

2,166,055

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

19,808,266

 

 

 

 

 

 

 

 

 

 

$

17,443,860

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest rate spread

 

 

 

 

 

 

 

 

 

 

3.26

%

 

 

 

 

 

 

 

 

 

 

3.30

%

Net interest margin (3)

 

 

 

 

 

 

 

 

 

 

3.51

%

 

 

 

 

 

 

 

 

 

 

3.45

%

Taxable equivalent adjustment

 

 

 

 

 

$

3,198

 

 

 

 

 

 

 

 

 

 

$

2,767

 

 

 

 

 

(1)

Interest income is reflected on a fully taxable equivalent basis.

(2)

Includes loans held for sale.

(3)

Net interest margin is defined as net interest income on a tax equivalent basis as a percentage of average earning assets.

60


The following table presents the dollar amount of changes in taxable equivalent net interest income attributable to changes in the average balances of assets and liabilities and the yields earned or rates paid for the three months ended March 31, 20182019 and 2017.2018.

 

  From Three Months Ended 

 

From Three Months Ended

 

  March 31, 2017 to Three 

 

March 31, 2018 to Three

 

  Months Ended March 31, 2018 

 

Months Ended March 31, 2019

 

  Total   Attributed to 

 

Total

 

 

Attributed to

 

(dollars in thousands)

  Change   Volume   Rate 

 

Change

 

 

Volume

 

 

Rate

 

Interest Income

      

 

 

 

 

 

 

 

 

 

 

 

 

Money market and other interest-earning investments

  $59   $49   $10 

 

$

188

 

 

$

(26

)

 

$

214

 

Investment securities (1)

   58    2,355    (2,297

 

 

10,307

 

 

 

7,015

 

 

 

3,292

 

Loans (1)

   26,200    22,797    3,403 

 

 

21,148

 

 

 

11,164

 

 

 

9,984

 

  

 

   

 

   

 

 

Total interest income

   26,317    25,201    1,116 

 

 

31,643

 

 

 

18,153

 

 

 

13,490

 

  

 

   

 

   

 

 

Interest Expense

      

 

 

 

 

 

 

 

 

 

 

 

 

NOW deposits

   363    105    258 

Checking and NOW deposits

 

 

2,323

 

 

 

339

 

 

 

1,984

 

Savings deposits

   186    34    152 

 

 

940

 

 

 

(79

)

 

 

1,019

 

Money market deposits

   397    153    244 

 

 

2,280

 

 

 

571

 

 

 

1,709

 

Time deposits

   1,926    653    1,273 

 

 

3,646

 

 

 

969

 

 

 

2,677

 

Federal funds purchased and interbank borrowings

   661    206    455 

 

 

901

 

 

 

274

 

 

 

627

 

Securities sold under agreements to repurchase

   103    10    93 

 

 

303

 

 

 

25

 

 

 

278

 

FHLB advances

   2,468    1,023    1,445 

 

 

2,151

 

 

 

(33

)

 

 

2,184

 

Other borrowings

   363    324    39 

 

 

192

 

 

 

11

 

 

 

181

 

  

 

   

 

   

 

 

Total interest expense

   6,467    2,508    3,959 

 

 

12,736

 

 

 

2,077

 

 

 

10,659

 

  

 

   

 

   

 

 

Net interest income

  $19,850   $22,693   $(2,843

 

$

18,907

 

 

$

16,076

 

 

$

2,831

 

  

 

   

 

   

 

 

The variance not solely due to rate or volume is allocated equally between the rate and volume variances.

(1)

Interest on investment securities and loans includes the effect of taxable equivalent adjustments of $1.7$2.0 million and $1.0$1.2 million, respectively, during the three months ended March 31, 20182019 using the federal statutory rate in effect of 21%.

The decreaseincrease in the net interest margin on a fully taxable equivalent basis for the three months ended March 31, 20182019 when compared to the three months ended March 31, 20172018 was primarily due to lower yields associated with accretion incomehigher yield on acquired loans,interest earning assets, partially offset by higher costs of interest-bearing liabilities and a change in the mix of average interest earning assets and interest-bearing liabilities. The decreaseAlso offsetting the increase in the net interest margin also reflectedfor the change in the federal tax rate and the resulting decrease in our fully taxable equivalent interestthree months ended March 31, 2019 were lower yields associated with accretion income adjustments.on acquired loans.  Accretion income represented 2821 basis points of the net interest margin for the three months ended March 31, 2018,2019, compared to 4028 basis points of the net interest margin for the three months ended March 31, 2017.2018.  The yield on interest earning assets increased 629 basis points and the cost of interest-bearing liabilities increased 1533 basis points in the quarterly year-over-year comparison.  The yield on interest earning assets is calculated by dividing annualized taxable equivalent net interest income by average interest earning assets while the cost of interest-bearing liabilities is calculated by dividing annualized interest expense by average interest-bearing liabilities.

Average earning assets were $17.144 billion for the three months ended March 31, 2019, compared to $15.206 billion for the three months ended March 31, 2018, compared to $12.743 billion for the three months ended March 31, 2017, an increase of $2.463$1.938 billion, or 19%13%.  The increase in average earning assets was primarily due to our acquisition of Anchor (MN)Klein in November 2017.2018. The loan portfolio including loans held for sale, which generally has an average yield higher than the investment portfolio, was approximately 74%71% of average interest earning assets for the three months ended March 31, 2018,2019, compared to 71%74% for the three months ended March 31, 2017.2018.

Average loans including loans held for sale increased $2.094 billion$972.8 million for the three months ended March 31, 20182019 when compared to the three months ended March 31, 2017 reflecting organic loan growth, as well as an increase attributable2018 primarily due to loans acquired from Anchor (MN)Klein in November 2017.2018.  Loansincluding loans held for sale attributable to the Anchor (MN)Klein acquisition totaled $1.595$1.052 billion as of the closing date of the acquisition, which was November 1, 2017.

2018.

Average investments increased $329.6$972.7 million for the three months ended March 31, 20182019 when compared to the three months ended March 31, 20172018 reflecting the Anchor (MN)Klein acquisition.

Average noninterest-bearing deposits increased $646.1$283.7 million for the three months ended March 31, 20182019 when compared to the three months ended March 31, 2017.2018.  Average interest-bearing deposits increased $1.313$1.348 billion for

61


the three months ended March 31, 20182019 when compared to the three months ended March 31, 2017.2018.  The increases in average deposits also reflected the Anchor (MN)Klein acquisition.

Average borrowed funds increased $359.2$71.9 million, or 3%, for the three months ended March 31, 20182019 when compared to the three months ended March 31, 2017 primarily due to increased funding needed as a result of growth in our loan portfolio that outpaced deposit growth.2018.

Provision for Loan Losses

The provision for loan losses was $1.0 million for the three months ended March 31, 2019, compared to $0.4 million for the three months ended March 31, 2018. Net charge-offs totaled $0.9 million during the three months ended March 31, 2019, compared to net charge-offs of $0.4 million during the three months ended March 31, 2018 compared to $0.3 million .  The higher provision for loan losses for the three months ended March 31, 2017. Net charge-offs totaled $0.4 million during2019 when compared to the three months ended March 31, 2018 compared to net charge-offs of $0.3 million during the three months ended March 31, 2017. The higher provision for loan losses is the result of an increase in net charge-offs and loan growth, offset by lower incurred loss rate expectations. growth.  Continued loan growth in future periods, a decline in our current level of recoveries, or an increase in charge-offs could result in an increase in provision expense.

Noninterest Income

We generate revenues in the form of noninterest income through client fees, sales commissions, and other gains and losses from our core banking franchise and other related businesses, such as wealth management, investment consulting, and investment products.  The following table details the components in noninterest income for the three months ended March 31, 20182019 and 2017:2018:

 

  Three Months Ended     

 

Three Months Ended

 

 

 

 

 

 

  March 31,   % 

 

March 31,

 

 

%

 

 

(dollars in thousands)

  2018   2017   Change 

 

 

2019

 

 

 

2018

 

 

Change

 

 

Wealth management fees

  $9,026   $8,999    0.3 

 

$

8,535

 

 

$

9,026

 

 

 

(5.4

)

%

Service charges on deposit accounts

   10,759    9,843    9.3 

 

 

10,826

 

 

 

10,759

 

 

 

0.6

 

 

Debit card and ATM fees

   4,865    4,236    14.8 

 

 

5,503

 

 

 

4,865

 

 

 

13.1

 

 

Mortgage banking revenue

   4,192    4,226    (0.8

 

 

5,011

 

 

 

4,192

 

 

 

19.5

 

 

Investment product fees

   5,515    4,989    10.5 

 

 

5,271

 

 

 

5,031

 

 

 

4.8

 

 

Capital markets income

   498    1,031    (51.7

 

 

2,517

 

 

 

498

 

 

 

405.4

 

 

Company-owned life insurance

   2,605    2,149    21.2 

 

 

3,188

 

 

 

2,605

 

 

 

22.4

 

 

Net securities gains (losses)

   788    1,500    (47.5

Recognition of deferred gain on sale leaseback transactions

   395    537    (26.4

Net debt securities gains (losses)

 

 

(103

)

 

 

788

 

 

 

(113.1

)

 

Other income

   3,746    5,410    (30.8

 

 

5,668

 

 

 

4,141

 

 

 

36.9

 

 

  

 

   

 

   

 

 

Total noninterest income

  $42,389   $42,920    (1.2)% 

 

$

46,416

 

 

$

41,905

 

 

 

10.8

 

%

  

 

   

 

   

 

 

N/M = Not meaningful

The decreaseincrease in noninterest income for the three months ended March 31, 20182019 when compared to the three months ended March 31, 20172018 was primarily due to lower other income resulting from first quarter 2017 recoveries on loans originated by AnchorBank (WI) that had been fully charged-off prior to the acquisition totaling $1.5 million and lower net securities gains. These decreases were substantially offset by higher noninterest income attributable to the Anchor (MN) acquisition.Klein partnership.  Also contributing to the increase in noninterest income was higher capital markets income.

Service charges and overdraft

Wealth management fees increased $0.9decreased $0.5 million for the three months ended March 31, 20182019 when compared to the three months ended March 31, 20172018 primarily due to higherlower personal trust fees.

Service charges and overdraft fees increased $0.1 million for the three months ended March 31, 2019 when compared to the three months ended March 31, 2018 primarily due to service charges and overdraft fees attributable to the Anchor (MN) acquisition.

Klein partnership.

Debit card and ATM fees increased $0.6 million for the three months ended March 31, 20182019 when compared to the three months ended March 31, 20172018 primarily due to higher interchange income attributable to the Anchor (MN) acquisition.Klein partnership.

Investment product fees

Mortgage banking revenue increased $0.5$0.8 million for the three months ended March 31, 20182019 when compared to the three months ended March 31, 20172018 primarily due to strong pipeline growth in the Anchor (MN) acquisition.three months ended March 31, 2019.

Capital markets income is comprised of customer interest rate swap fees, foreign currency exchange fees, and net gains (losses) on foreign currency adjustments.adjustments, and tax credit fee income.  Capital markets income decreased $0.5increased $2.0 million

62


for the three months ended March 31, 20182019 when compared to the three months ended March 31, 20172018 primarily due to lowerhigher customer interest rate swap fees.fees and higher tax credit fee income.

Net debt securities gains (losses) decreased $0.7$0.9 million for the three months ended March 31, 20182019 when compared to the three months ended March 31, 20172018 primarily due to higher realized losses on available-for-sale securities in 2018, partially offset by higherlower realized gains on sales of available-for-sale securities in 2018.2019, partially offset by lower realized losses on sales of available-for-sale securities in 2019.

Other income decreased $1.7increased $1.5 million for the three months ended March 31, 20182019 when compared to the three months ended March 31, 20172018 primarily due to lowerhigher other income resulting from first quarter 2017 recoveries on loans originated by AnchorBank (WI) that had been fully charged-off priorattributable to the acquisition totaling $1.5 million and lower gains on sales of other real estate owned totaling $0.5 million.Klein acquisition.

Noninterest Expense

The following table details the components in noninterest expense for the three months ended March 31, 20182019 and 2017:2018:

 

  Three Months Ended     

 

Three Months Ended

 

 

 

 

 

 

  March 31,   % 

 

March 31,

 

 

%

 

 

(dollars in thousands)

  2018   2017   Change 

 

2019

 

 

2018

 

 

Change

 

 

Salaries and employee benefits

  $64,179   $56,564    13.5 

 

$

71,183

 

 

$

64,179

 

 

 

10.9

 

%

Occupancy

   13,280    12,134    9.4 

 

 

14,578

 

 

 

13,280

 

 

 

9.8

 

 

Equipment

   3,565    3,227    10.5 

 

 

4,474

 

 

 

3,565

 

 

 

25.5

 

 

Marketing

   3,697    3,050    21.2 

 

 

3,723

 

 

 

3,697

 

 

 

0.7

 

 

Data processing

   8,884    7,608    16.8 

 

 

9,341

 

 

 

8,400

 

 

 

11.2

 

 

Communication

   3,064    2,414    26.9 

 

 

3,054

 

 

 

3,064

 

 

 

(0.3

)

 

Professional fees

   2,730    2,651    3.0 

 

 

2,910

 

 

 

2,730

 

 

 

6.6

 

 

Loan expense

   1,744    1,631    6.9 

Loan expenses

 

 

1,912

 

 

 

1,744

 

 

 

9.6

 

 

Supplies

   722    579    24.7 

 

 

755

 

 

 

722

 

 

 

4.6

 

 

FDIC assessment

   2,645    2,487    6.4 

 

 

2,087

 

 

 

2,645

 

 

 

(21.1

)

 

Other real estate owned expense

   349    1,115    (68.7

 

 

36

 

 

 

349

 

 

 

(89.7

)

 

Amortization of intangibles

   3,609    3,020    19.5 

 

 

4,472

 

 

 

3,609

 

 

 

23.9

 

 

Amortization of tax credit investments

   716    —      N/M 

 

 

260

 

 

 

716

 

 

 

(63.7

)

 

Other expense

   8,457    5,411    56.3 

 

 

4,256

 

 

 

8,457

 

 

 

(49.7

)

 

  

 

   

 

   

 

 

Total noninterest expense

  $117,641   $101,891    15.5 

 

$

123,041

 

 

$

117,157

 

 

 

5.0

 

%

  

 

   

 

   

 

 

N/M = Not meaningful

Noninterest expense increased $15.8$5.9 million for the three months ended March 31, 20182019 when compared to the three months ended March 31, 20172018 primarily due to $11.6 million ofhigher operating expenses and $2.3 million of acquisition and integration costs associated with Anchor (MN). Also contributing to theKlein.  This increase in noninterest expense were higherwas partially offset by impairments of long-lived assets of $2.8 million in the three months ended March 31, 2018 related to branch consolidations.

Salaries and employee benefits is the largest component of noninterest expense. Salaries and benefits increased $7.6$7.0 million for the three months ended March 31, 20182019 when compared to the three months ended March 31, 20172018 primarily due to $7.1 million ofhigher salaries and employee benefits associated withattributable to the Anchor (MN) acquisition.Klein partnership.  Also contributing to the increase in salaries and benefits waswere higher stock-based compensation expense of $0.6 million in the three months ended March 31, 2018.

profit sharing expenses and hospitalization expenses.

Occupancy expenses increased $1.1 million for the three months ended March 31, 2018 when compared to the three months ended March 31, 2017 primarily due to higher occupancy expenses attributable to the Anchor (MN) acquisition.

Marketing expense increased $0.6 million for the three months ended March 31, 2018 when compared to the three months ended March 31, 2017 primarily due to higher public relations expense.

Data processing expenses increased $1.3 million for the three months ended March 31, 20182019 when compared to the three months ended March 31, 20172018 primarily due to integrationhigher occupancy expenses associated withattributable to the Anchor (MN) acquisition.Klein partnership and higher lease expense.

Amortization of intangibles

Equipment expenses increased $0.6$0.9 million for the three months ended March 31, 20182019 when compared to the three months ended March 31, 20172018 primarily due to higher equipment expenses attributable to the Klein partnership and an increase in small equipment expenses.

Data processing expenses increased $0.9 million for the three months ended March 31, 2019 when compared to the three months ended March 31, 2018 primarily due to integration expenses associated with the Klein partnership.

Amortization of intangibles increased $0.9 million for the three months ended March 31, 2019 when compared to the three months ended March 31, 2018 primarily due to amortization of core deposit intangibles related to the Anchor (MN) acquisition.Klein acquisition.

63


Amortization of tax credit investments was $0.3 million for the three months ended March 31, 2019 and $0.7 million for the three months ended March 31, 2018 reflecting the completion of an investment tax credit project during the first quarter of 2018. There was no amortization related to tax credit investments recorded in noninterest expense for the three months ended March 31, 2017. We anticipate amortization of tax credit investments of approximately $15 million to $18 million in the second quarter of 2018. The recognition of tax credit amortization expense is contingent upon the successful rehabilitation of thea historic building or completion of a solar project within the reporting period. Many factors including weather, labor availability, building regulations, inspections, and other unexpected construction delays related to a rehabilitation project can cause a project to exceed its estimated completion date.  Amortization of tax credit investments is expected to be insignificant in 2019.  See Note 13 to the consolidated financial statements for additional information on our tax credit investments.

Other expense increased $3.0decreased $4.2 million for the three months ended March 31, 20182019 when compared to the three months ended March 31, 2017 2018 primarily due to higher impairments of long-lived assets totalingof $2.8 million in the three months ended March 31, 2018 related to branch consolidations.consolidations and integration expenses associated with the Anchor (MN) partnership totaling $1.3 million in the three months ended March 31, 2018.

Provision for Income Taxes

We record a provision for income taxes currently payable and for income taxes payable or benefits to be received in the future, which arise due to timing differences in the recognition of certain items for financial statement and income tax purposes.  The major difference between the effective tax rate applied to our financial statement income and the federal statutory tax rate is caused by a tax benefit from our tax credit investments and interest on tax-exempt securities and loans.  The provision for income taxes, as a percentage of pre-tax income, was 18.9% for the three months ended March 31, 2019, compared to 9.4% for the three months ended March 31, 2018, compared to 22.6% for the three months ended March 31, 2017.2018.  In accordance with ASC 740-270,Accounting for Interim Reporting, the provision for income taxes was recorded at March 31, 20182019 based on the current estimate of the effective annual rate.  The lowerhigher effective tax rate during the three months ended March 31, 20182019 when compared to the three months ended March 31, 20172018 was primarily the result of the lowering of the federal corporate tax rate to 21% and an increasea decrease in federal tax credits available.  See Note 20 to the consolidated financial statements for additional information.

FINANCIAL CONDITION

Overview

At March 31, 2018,2019, our assets were $17.496$20.084 billion, a $2.626$2.588 billion increase compared to assets of $14.870$17.496 billion at March 31, 2017,2018, and a $22.0$356.0 million decreaseincrease compared to assets of $17.518$19.728 billion at December 31, 2017.2018.  The increase from March 31, 2017 to March 31, 2018to March 31, 2019 was primarily due to the acquisition of Anchor (MN)Klein in November 2017,2018, which had $2.222$2.157 billion in assets as of the closing date of the acquisition. Organic growthacquisition, including goodwill of $208.0 million.  An increase in our commercial loan portfoliosinvestment securities also contributed to the March 31, 2017 to March 31, 2018 to March 31, 2019 increase in assets.

Earning Assets

Our earning assets are comprised of investment securities, portfolio loans, loans held for sale, money market investments, interest earning accounts with the Federal Reserve, and tradingequity securities.  Earning assets were $15.239$17.413 billion at March 31, 2018,2019, a $2.387$2.174 billion increase compared to earning assets of $12.852$15.239 billion at March 31, 2017,2018, and a $30.1$343.0 million increase compared to earning assets of $15.209$17.070 billion at December 31, 2017.2018.

Investment Securities

We classify the majority of our investment securities as available-for-sale to give management the flexibility to sell the securities prior to maturity if needed, based on fluctuating interest rates or changes in our funding requirements.  However, we also have $73.4$74.2 million of U.S. government-sponsored entities and agencies securities, $145.7$123.6 million of fixed-rate mortgage-backed securities, and $316.1$287.0 million of state and political subdivision securities in our held-to-maturity investment portfolio at March 31, 2018.2019.

Trading

Equity securities which consist of mutual funds held in trusts associated with deferred compensation plans for former directors and executives, are recorded at fair value and totaled $6.2 million at March 31, 2019 compared to $5.6 million at March 31, 2018 compared to $5.1 million at 2018.

At March 31, 2017.

At March 31, 2018,2019, the investment securities portfolio, including tradingequity securities, was $3.897$5.218 billion compared to $3.671$3.897 billion at March 31, 2017,2018, an increase of $225.8 million.$1.321 billion.  Investment securities attributable to the Anchor (MN) Klein

64


acquisition totaled $308.8$700.6 million as of the closing date of the acquisition.  Investment securities represented 26%30% of earning assets at March 31, 2019, compared to 26% at March 31, 2018 compared to 29% at March 31, 2017 and 26%28% at December 31, 2017. Investment securities decreased as2018.  Excess liquidity generated this quarter resulted in a higher percentage of total earning assets at March 31, 2018 wheninvestment securities compared to MarchDecember 31, 2017 due to a proportionately larger increase in loan balances. 2018. Stronger commercial loan demand in the future and management’s decision to deleverage the balance sheet could result in a reduction in the securities portfolio.  At March 31, 2018,2019, management does not intend to sell any securities in an unrealized loss position and does not believe we will be required to sell such securities.

The investment securities available-for-sale portfolio had net unrealized lossesgains of $69.0$13.2 million at March 31, 2018,2019, compared to net unrealized losses of $47.2$69.0 million at March 31, 2017,2018, and net unrealized losses of $56.4$49.2 million at December 31, 2017.2018.  Net unrealized lossesgains (losses) increased from December 31, 20172018 to March 31, 2018 2019 reflecting higher net unrealized lossesgains on mortgage-backed securities primarilyand state and political subdivision securities due to the effect of an increasea decline in long-term interest rates.

The investment portfolio had an effective duration of 3.65 at March 31, 2019, compared to 4.30 at March 31, 2018, compared to 4.53 at March 31, 2017, and 4.154.00 at December 31, 2017.2018.  Effective duration measures the percentage change in value of the portfolio in response to a change in interest rates.  Generally, there is more uncertainty in interest rates over a longer average maturity, resulting in a higher duration percentage. percentage.  The annualized average yields on investment securities, on a taxable equivalent basis, were 3.03% for the three months ended March 31, 2019, compared to 2.74% for the three months ended March 31, 2018, compared to 2.98% for the three months ended March 31, 2017.2018.

Loans Held for Sale

Mortgage loans held for immediate sale in the secondary market were $17.6$14.1 million at March 31, 2018,2019, compared to $17.9$14.9 million at December 31, 2017.2018.  Certain mortgage loans are committed for sale at or prior to origination at a contracted price to an outside investor.  Other mortgage loans held for immediate sale are hedged with TBA forward agreements and committed for sale when they are ready for delivery and remain on the Company’s balance sheet for a short period of time (typically 30 to 60 days).  These loans are sold without recourse, beyond customary representations and warranties, and Old National has not experienced material losses arising from these sales.  Mortgage originations are subject to volatility due to interest rates and home sales, among other factors.

We have elected the fair value option under FASB ASC 825-10 prospectively for residential loans held for sale.  The aggregate fair value exceeded the unpaid principal balance by $0.6 million at March 31, 2018,2019, compared to $0.5 million at December 31, 2017.

2018.

Commercial and Commercial Real Estate Loans

Commercial and commercial real estate loans are the largest classification within earning assets, representing 48%46% of earning assets at March 31, 2019, compared to 48% at March 31, 2018 compared to 40% at March 31, 2017 and 47%48% at December 31, 2017.2018.  At March 31, 2018,2019, commercial and commercial real estate loans were $7.262$8.066 billion, an increase of $2.128 billion,$804.8 million, or 42%11%, compared to March 31, 2017,2018, and an increasea decrease of $189.8$125.4 million, or 3%2%, compared to December 31, 2017.2018.  Commercial and commercial real estate loans attributable to the Anchor (MN)Klein acquisition totaled $1.516 billion$836.8 million as of the closing date of the acquisition.

Residential Real Estate Loans

At March 31, 2018,2019, residential real estate loans held in our loan portfolio were $2.159$2.244 billion, an increase of $46.3$85.4 million compared to March 31, 2017,2018, and a decrease of $8.5$4.5 million compared to December 31, 2017.2018.  Residential real estate loans attributable to the Anchor (MN)Klein acquisition totaled $34.0$77.7 million as of the closing date of the acquisition.  Future increases in interest rates could result in a decline in the level of refinancings and new originations of residential real estate loans.

Consumer Loans

Consumer loans, including automobile loans and personal and home equity loans and lines of credit, and student loans, decreased $67.6$59.9 million at March 31, 2019 compared to March 31, 2018 compared to March 31, 2017,, and decreased $60.7$45.0 million from December 31, 2017. 2018.  Old National assumed student loans in the acquisition of Anchor (WI) in May 2016.  Old National sold the remaining student loan portfolio totaling $64.9 million during the second quarter of 2018, resulting in a $2.2 million

65


gain that is included in other income on the income statement.  Consumer loans attributable to the Anchor (MN)Klein acquisition totaled $43.9$134.6 million as of the closing date of the acquisition.  We continue to see runoff in our less profitable indirect consumer loan portfolio.

Operating Lease Right-of-Use Assets

Old National adopted ASU No. 2016-02, Leases (Topic 842) on January 1, 2019, which required the recognition of operating lease right-of-use assets.  Operating lease right-of-use assets represent the lessee’s right to use, or control the use of, specified assets for the lease term.  Operating lease right-of-use assets are recognized based on the present value of lease payments over the lease term.  Operating lease right-of-use assets totaled $109.9 million at March 31, 2019.

Goodwill and Other Intangible Assets

Goodwill and other intangible assets at March 31, 20182019 totaled $877.6 million,$1.109 billion, an increase of $187.9$231.2 million compared to $689.7$877.6 million at March 31, 2017. As of March 31,2018.  During 2018, we have recorded $200.4$247.1 million of goodwill and other intangible assets associated with the acquisition of Anchor (MN).Klein.

Net Deferred Tax Assets

Net deferred tax assets decreased $76.6$29.3 million compared to March 31, 20172018 primarily due to a revaluation of ourdecreases in net deferred tax assets related to net unrealized gains or losses on available-for-sale investment securities and federal tax credits.  Net deferred tax assets decreased $27.6 million compared to December 31, 2018 primarily due to the enactment of the Tax Cuts and Jobs Act (“H.R. 1”), which lowered the federal corporate tax rate to 21%. Shortly after the enactment date, the SEC issued SAB 118, which addresses the situations where the accounting for changesdecreases in tax laws is complete, incomplete but can be reasonably estimated, and incomplete and cannot be reasonably estimated. SAB 118 also permits a measurement period of up to one year from the date of enactment to refine the provisional accounting. During the three months ended March 31, 2018, the immaterial adjustments made to the preliminary valuation of assets acquired and liabilities assumed in the acquisition of Anchor (MN) impacted our estimated revaluation of Old National’snet deferred tax assets. Old National continuesassets related to analyze H.R. 1, including the impactnet unrealized gains or losses on alternative minimum tax credits, as well as the acquisition accounting of Anchor (MN),available-for-sale investment securities and expects any refinements to the provisional accounting to be complete in 2018.benefit plan accruals.  Future changes in the corporate tax rate could result in a change in value of Old National’s deferred tax assets and future income tax expense.  See Note 20 to the consolidated financial statements for additional information.

Other Assets

Other assets increased $48.3 million, or 39%, since March 31, 2017 primarily due to higher accrued income taxes and an increase in various tax credit investments. Other assets increased $16.6 million, or 11%, since December 31, 2017 primarily due to higher accrued income taxes. Old National reclassified $22.6 million from deferred tax assets related to alternative minimum tax credits to accrued income taxes in the first quarter of 2018 as a result of the enactment of H.R. 1. See Note 20 to the consolidated financial statements for additional information.

Funding

Funding

Total funding, comprised of deposits and wholesale borrowings, was $17.068 billion at March 31, 2019, an increase of $1.908 billion from $15.160 billion at March 31, 2018, and an increase of $2.272 billion from $12.888 billion at March 31, 2017, and a decrease of $24.1$224.6 million from $15.184$16.844 billion at December 31, 2017.2018.  Included in total funding were deposits of $14.429 billion at March 31, 2019, an increase of $1.640 billion from $12.789 billion at March 31, 2018, an increase of $1.968 billion from $10.821 billion at March 31, 2017, and an increase of $182.8$79.3 million from $12.606$14.350 billion at December 31, 2017.2018.  Deposits attributable to the Anchor (MN)Klein acquisition totaled $1.777$1.713 billion as of the closing date of the acquisition. Noninterest-bearing deposits increased $631.6$247.6 million from March 31, 20172018 to March 31, 2018.2019.  Interest-bearing checking and NOW deposits increased $500.5$606.5 million from March 31, 20172018 to March 31, 2018,2019, while savings deposits increased $93.2decreased $149.7 million.  Money market deposits increased $433.0$650.5 million from March 31, 20172018 to March 31, 2018,2019, while time deposits increased $309.0$285.9 million.

We use wholesale funding to augment deposit funding and to help maintain our desired interest rate risk position.  At March 31, 2018, wholesale2019, wholesale borrowings, including federal funds purchased and interbank borrowings, securities sold under agreements to repurchase, FHLB advances, and other borrowings, totaled $2.371$2.639 billion, an increase of $304.7$267.7 million, or 15%11%, from March 31, 2017,2018, and a decreasean increase of $206.9$145.2 million or 8%, from December 31, 2017.2018.  Wholesale funding as a percentage of total funding was 15% at March 31, 2019, 16% at March 31, 2018 16% at March 31, 2017,, and 17%15% at December 31, 2017.2018.  The increase in wholesale funding from March 31, 20172018 to March 31, 2018 2019 was due to increases in FHLB advances, federal funds purchased and interbank borrowings, and other borrowings, partially offset by a decrease in securities sold under agreements to repurchase.repurchase, FHLB advances, and other borrowings.

Operating Lease Liabilities

The adoption of ASU No. 2016-02, Leases (Topic 842) on January 1, 2019 also required the recognition of operating lease liabilities.  Operating lease liabilities represent a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis.  Operating lease liabilities totaled $114.0 million at March 31, 2019.

66


Accrued Expenses and Other Liabilities

Accrued expenses and other liabilities increased $22.0decreased $44.9 million, or 16%23%, from MarchDecember 31, 20172018 primarily due to an increaseincentive payments in the first quarter of 2019 and decreases in unfunded commitments on various tax credit investments. Accrued expenses and other liabilities decreased $22.7 million, or 13%, from December 31, 2017 primarily due to incentive and severance payments in the first quarter of 2018.investments.

Capital

Shareholders’ equity totaled $2.752 billion at March 31, 2019, compared to $2.179 billion at March 31, 2018 compared to $1.846 billion at March 31, 2017 and $2.154$2.690 billion at December 31, 2017.2018.  Shareholders’ equity at DecemberMarch 31, 20172019 included $300.8$406.5 million from the 16.522.8 million shares of Common Stock that were issued in conjunction with the acquisition of Anchor (MN). Klein.  Old National repurchased 1.5 million shares of Common Stock in the three months ended March 31, 2019 under a stock repurchase plan that was approved by the Company’s Board of Directors, which reduced equity by $24.7 million.  We also paid cash dividends of $0.13 per share forin the three months ended March 31, 2018,2019, which reduced equity by $19.8$22.8 million.  The change in unrealized gains (losses) on available-for-sale investment securities increased equity by $48.1 million during the three months ended March 31, 2019.  The Company’s Common Stock is traded on the NASDAQ under the symbol “ONB” with 34,54734,729 shareholders of record at March 31, 2018.2019.

Capital Adequacy

Old National and the banking industry are subject to various regulatory capital requirements administered by the federal banking agencies. At March 31, 2018,2019, Old National and its bank subsidiary exceeded the regulatory minimums and Old National Bank met the regulatory definition of well-capitalized based on the most recent regulatory definition.

At March 31, 2018,2019, Old National’s consolidated capital position remains strong as evidenced by the following comparisons of key industry ratios.

 

  Fully
Phased-In
Regulatory
Guidelines
 March 31, December 31, 

 

Regulatory

Guidelines

 

 

March 31,

 

December 31,

  Minimum 2018 2017 2017 

 

Minimum

 

 

2019

 

2018

 

2018

Risk-based capital:

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 capital to total average assets (leverage ratio)

   4.00  8.11 8.49 8.28

 

 

4.00

 

%

 

 

8.80

 

%

 

 

8.11

 

%

 

 

9.17

 

%

Common equity Tier 1 capital to risk-adjusted total assets

   7.00   10.71  11.43  10.39 

 

 

7.00

 

 

 

11.77

 

 

 

10.71

 

 

 

11.36

 

 

Tier 1 capital to risk-adjusted total assets

   8.50   10.71  11.72  10.39 

 

 

8.50

 

 

 

11.77

 

 

 

10.71

 

 

 

11.36

 

 

Total capital to risk-adjusted total assets

   10.50   11.72  12.24  11.40 

 

 

10.50

 

 

 

12.70

 

 

 

11.72

 

 

 

12.27

 

 

Shareholders’ equity to assets

   N/A   12.45  12.42  12.30 
  

 

  

 

  

 

  

 

 

Shareholders' equity to assets

 

N/A

 

 

 

13.70

 

 

 

12.45

 

 

 

13.63

 

 

N/A = not applicable

At March 31, 2018,2019, Old National Bank, Old National’s bank subsidiary, maintained a strong capital position as evidenced by the following comparisons of key industry ratios.

 

  

Fully

Phased-In

     
  Regulatory
Guidelines
 Well
Capitalized
 March 31, December 31, 

 

Regulatory

Guidelines

 

 

 

Well

Capitalized

 

 

 

March 31,

 

December 31,

  Minimum Guidelines 2018 2017 2017 

 

Minimum

 

 

 

Guidelines

 

 

 

2019

 

2018

 

2018

Risk-based capital:

      

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 capital to total average assets (leverage ratio)

   4.00 5.00  8.78 8.73 8.93

 

 

4.00

 

%

 

 

5.00

 

%

 

 

9.30

 

%

 

 

8.78

 

%

 

 

9.58

 

%

Common equity Tier 1 capital to risk-adjusted total assets

   7.00  6.50   11.60  12.03  11.21 

Common equity Tier 1 capital to risk-adjusted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

total assets

 

 

7.00

 

 

 

 

6.50

 

 

 

 

12.48

 

 

 

 

11.60

 

 

 

11.98

 

 

Tier 1 capital to risk-adjusted total assets

   8.50  8.00   11.60  12.03  11.21 

 

 

8.50

 

 

 

 

8.00

 

 

 

12.48

 

 

 

11.60

 

 

 

11.98

 

 

Total capital to risk-adjusted total assets

   10.50  10.00   12.13  12.55  11.73 

 

 

10.50

 

 

 

 

10.00

 

 

 

12.98

 

 

 

12.13

 

 

 

12.47

 

 

  

 

  

 

  

 

  

 

  

 

 

The Dodd-Frank Act requires bank holding companies and any subsidiary banks with consolidated assets of more than $10 billion and less than $50 billion, including Old National, to complete and publicly disclose annual stress tests. The objective of the stress test is to ensure that the financial institution has capital planning processes that account for its unique risks, and to help ensure that the institution has sufficient capital to continue operations throughout times of economic and financial stress. The stress tests are conducted with baseline, adverse, and severely adverse economic scenarios. Old National completed its annual stress test that covered a nine-quarter planning horizon beginning January 1, 2017 and ending on March 31, 2019 and publicly disclosed a summary of the stress test results on October 24, 2017. The stress test showed that Old National would maintain capital levels well above the regulatory guideline minimum levels for all periods and under all stress test scenarios.

67


RISK MANAGEMENT

Overview

Old National has adopted a Risk Appetite Statement to enable the Board of Directors, Executive Leadership Group, and Senior Management to better assess, understand, and mitigate the risks of Old National.  The Risk Appetite Statement addresses the following major risks:  strategic, market, liquidity, credit, operational/technology/cyber, regulatory/compliance/legal, reputational, and human resources.  Our Chief Risk Officer is independent of management and reports directly to the Chair of the Board’s Enterprise Risk Management Committee.  The following discussion addresses these major risks: credit, market, liquidity, operational/technology/cyber, and regulatory/compliance/legal.

Credit Risk

Credit risk represents the risk of loss arising from an obligor’s inability or failure to meet contractual payment or performance terms.  Our primary credit risks result from our investment and lending activities.

Investment Activities

We carry a higher exposure to loss in our pooled trust preferred securities, which are collateralized debt obligations, due to illiquidity in that market and the performance of the underlying collateral.  At March 31, 2018,2019, we had pooled trust preferred securities with a fair value of $8.2$8.1 million, or less than 1% of the available-for-sale securities portfolio.  These securities remained classified as available-for-sale and at March 31, 2018,2019, the unrealized loss on our pooled trust preferred securities was approximately $5.7 million. The fair value of these securities should improve as we get closer to maturity, but not in all cases.  During the first quarter of 2018, Old National sold a pooled trust security for proceeds of $1.8 million, which resulted in a loss of $0.9 million. There was no OTTI recorded during the three months ended March 31, 20182019 or 2017.2018.

All of our mortgage-backed securities are backed by U.S. government-sponsored or federal agencies.  Municipal bonds, corporate bonds, and other debt securities are evaluated by reviewing the credit-worthiness of the issuer and general market conditions.  See Note 65 to the consolidated financial statements for additional details about our investment security portfolio.

Counterparty Exposure

Counterparty exposure is the risk that the other party in a financial transaction will not fulfill its obligation.  We define counterparty exposure as nonperformance risk in transactions involving federal funds sold and purchased, repurchase agreements, correspondent bank relationships, and derivative contracts with companies in the financial services industry.  Old National manages exposure to counterparty risk in connection with its derivatives transactions by generally engaging in transactions with counterparties having ratings of at least A by Standard & Poor’s Rating Service or A2 by Moody’s Investors Service.  Total credit exposure is monitored by counterparty and managed within limits that management believes to be prudent. Old National’s net counterparty exposure was an asset of $458.7$341.2 million at March 31, 2018.2019.

Lending Activities

Commercial

Commercial and industrial loans are made primarily for the purpose of financing equipment acquisition, expansion, working capital, and other general business purposes.  Lease financing consists of direct financing leases and are used by commercial customers to finance capital purchases ranging from computer equipment to transportation equipment.  The credit decisions for these transactions are based upon an assessment of the overall financial capacity of the applicant.  A determination is made as to the applicant’s ability to repay in accordance with the proposed terms as well as an overall assessment of the risks involved.  In addition to an evaluation of the applicant’s financial condition, a determination is made of the probable adequacy of the primary and secondary sources of repayment, such as additional collateral or personal guarantees, to be relied upon in the transaction.  Credit agency reports of the applicant’s credit history supplement the analysis of the applicant’s creditworthiness.

68


Commercial mortgages and construction loans are offered to real estate investors, developers, and builders primarily domiciled in the geographic market areas we serve:  Indiana, Kentucky, Michigan, Wisconsin, and Minnesota.  These loans are secured by first mortgages on real estate at LTV margins deemed appropriate for the property type, quality, location, and sponsorship.  Generally, these LTV ratios do not exceed 80%.  The commercial properties are predominantly non-residential properties such as retail centers, apartments, industrial properties and, to a lesser extent, more specialized properties.  Substantially all of our commercial real estate loans are secured by properties located in our primary market area.

In the underwriting of our commercial real estate loans, we obtain appraisals for the underlying properties.  Decisions to lend are based on the economic viability of the property and the creditworthiness of the borrower.  In evaluating a proposed commercial real estate loan, we primarily emphasize the ratio of the property’s projected net cash flows to the loan’s debt service requirement.  The debt service coverage ratio normally is not less than 120% and it is computed after deduction for a vacancy factor and property expenses as appropriate.  In addition, a personal guarantee of the loan or a portion thereof is often required from the principal(s) of the borrower.  In most cases, we require title insurance insuring the priority of our lien, fire, and extended coverage casualty insurance, and flood insurance, if appropriate, in order to protect our security interest in the underlying property.  In addition, business interruption insurance or other insurance may be required.

Construction loans are underwritten against projected cash flows derived from rental income, business income from an owner-occupant, or the sale of the property to an end-user.  We may mitigate the risks associated with these types of loans by requiring fixed-price construction contracts, performance and payment bonding, controlled disbursements, and pre-sale contracts or pre-lease agreements.

Consumer

We offer a variety of first mortgage and junior lien loans to consumers within our markets, with residential home mortgages comprising our largest consumer loan category.  These loans are secured by a primary residence and are underwritten using traditional underwriting systems to assess the credit risks of the consumer.  Decisions are primarily based on LTV ratios, DTI ratios, liquidity, and credit scores.  A maximum LTV ratio of 80% is generally required, although higher levels are permitted with mortgage insurance or other mitigating factors.  We offer fixed rate mortgages and variable rate mortgages with interest rates that are subject to change every year after the first, third, fifth, or seventh year, depending on the product and are based on fully-indexed rates such as LIBOR.  We do not offer payment-option facilities, sub-prime loans, or any product with negative amortization.

Home equity loans are secured primarily by second mortgages on residential property of the borrower.  The underwriting terms for the home equity product generally permits borrowing availability, in the aggregate, up to 90% of the appraised value of the collateral property at the time of origination.  We offer fixed and variable rate home equity loans, with variable rate loans underwritten at fully-indexed rates.  Decisions are primarily based on LTV ratios, DTI ratios, and credit scores.  We do not offer home equity loan products with reduced documentation.

Automobile loans include loans and leases secured by new or used automobiles.  We originate automobile loans and leases primarily on an indirect basis through selected dealerships.  We require borrowers to maintain collision insurance on automobiles securing consumer loans, with us listed as loss payee.  Our procedures for underwriting automobile loans include an assessment of an applicant’s overall financial capacity, including credit history and the ability to meet existing obligations and payments on the proposed loan.  Although an applicant’s creditworthiness is the primary consideration, the underwriting process also includes a comparison of the value of the collateral security to the proposed loan amount.

We assumed student loans in the acquisition of Anchor (WI) in May 2016. Student loans are guaranteed by the government from 97% to 100% and totaled $66.0 million at March 31, 2018, compared to $68.2 million at December 31, 2017.

Asset Quality

Community-based lending personnel, along with region-based independent underwriting and analytic support staff, extend credit under guidelines established and administered by our Enterprise Risk Committee.  This committee, which meets quarterly, is made up of outside directors.  The committee monitors credit quality through its review of information such as delinquencies, credit exposures, peer comparisons, problem loans, and charge-offs.  In addition, the committee reviews and approves recommended loan policy changes to assure it remains appropriate for the current lending environment.

69


We lend to commercial and commercial real estate clients in various industries including manufacturing, agribusiness, transportation, mining, wholesaling, and retailing.  Old National manages concentrations of credit exposure by industry, product, geography, customer relationship, and loan size.  WhileAt March 31, 2019, our average commercial loan size was under $350,000 and our average commercial real estate loan size was under $650,000.  In addition, while loans to lessors of both residential and non-residential real estate exceed 10% of total loans, no individual sub-segment category within those broader categories reachreaches the 10% threshold.  At March 31, 2018,2019, we had minimal exposure to foreign borrowers and no sovereign debt.  Our policy is to concentrate our lending activity in the geographic market areas we serve, primarily Indiana, Kentucky, Michigan, Wisconsin, and Minnesota.  We are experiencing a slow and gradual improvement in the economy of our principal markets.  Management expects that trends in under-performing, criticized, and classified loans will be influenced by the degree to which the economy strengthens or weakens.

On November 1, 2017,2018, Old National closed on its acquisition of Anchor (MN).Klein.  As of the closing date of the acquisition, loans totaled $1.594$1.049 billion and other real estate owned totaled $1.1$1.0 million.  In accordance with accounting for business combinations, there was no allowance brought forward on any of the acquired loans, as the credit losses evident in the loans were included in the determination of the fair value of the loans at the acquisition date.  Old National reviewed the acquired loans and determined that as of March 31, 2018, $51.32019, $47.8 million met the definition of criticized and $34.3$59.8 million were considered classified (of which $18.4$16.3 million are reported with nonaccrual loans).  Our current preference would be to work these loans and avoid foreclosure actions unless additional credit deterioration becomes apparent.  These acquired impaired loans along with $0.8 million of other real estate owned, are included in our summary of under-performing, criticized, and classified assets found below.

below.

70


Summary of under-performing, criticized, and classified assets:

 

   March 31,  December 31, 

(dollars in thousands)

  2018  2017  2017 

Nonaccrual loans:

    

Commercial

  $33,175  $36,686  $27,202 

Commercial real estate

   60,403   48,391   62,425 

Residential real estate

   21,137   17,816   22,171 

Consumer

   12,581   12,484   13,129 
  

 

 

  

 

 

  

 

 

 

Total nonaccrual loans (1)

   127,296   115,377   124,927 

Renegotiated loans not on nonaccrual

   16,802   14,969   19,589 

Past due loans (90 days or more and still accruing):

    

Commercial

   10   —     144 

Commercial real estate

   —     80   —   

Residential real estate

   16   2   —   

Consumer

   301   299   750 
  

 

 

  

 

 

  

 

 

 

Total past due loans

   327   381   894 

Other real estate owned

   6,735   12,547   8,810 
  

 

 

  

 

 

  

 

 

 

Total under-performing assets

  $151,160  $143,274  $154,220 
  

 

 

  

 

 

  

 

 

 

Classified loans (includes nonaccrual, renegotiated, past due 90 days, and other problem loans)

  $245,746  $219,929  $226,583 

Other classified assets (2)

   2,987   7,306   4,556 

Criticized loans

   174,873   95,881   188,085 
  

 

 

  

 

 

  

 

 

 

Total criticized and classified assets

  $423,606  $323,116  $419,224 
  

 

 

  

 

 

  

 

 

 

Asset Quality Ratios:

    

Non-performing loans/total loans (3) (4)

   1.28  1.43  1.30 

Under-performing assets/total loans and other real estate owned (3)

   1.34   1.57   1.39 

Under-performing assets/total assets

   0.86   0.96   0.88 

Allowance for loan losses/under-performing assets (5)

   33.33   34.78   32.67 

Allowance for loan losses/nonaccrual loans (1)

   39.58   43.19   40.33 
  

 

 

  

 

 

  

 

 

 

 

 

March 31,

 

December 31,

 

 

(dollars in thousands)

 

2019

 

2018

 

2018

 

 

Nonaccrual loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

34,046

 

 

 

$

33,175

 

 

 

$

38,648

 

 

Commercial real estate

 

 

83,958

 

 

 

 

60,403

 

 

 

 

86,601

 

 

Residential real estate

 

 

25,791

 

 

 

 

21,137

 

 

 

 

24,954

 

 

Consumer

 

 

9,086

 

 

 

 

12,581

 

 

 

 

7,281

 

 

Total nonaccrual loans (1)

 

 

152,881

 

 

 

 

127,296

 

 

 

 

157,484

 

 

Renegotiated loans not on nonaccrual

 

 

17,123

 

 

 

 

16,802

 

 

 

 

17,356

 

 

Past due loans (90 days or more and still accruing):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

98

 

 

 

 

10

 

 

 

 

52

 

 

Commercial real estate

 

 

140

 

 

 

 

 

 

 

 

40

 

 

Residential real estate

 

 

49

 

 

 

 

16

 

 

 

 

258

 

 

Consumer

 

 

273

 

 

 

 

301

 

 

 

 

1,003

 

 

Total past due loans

 

 

560

 

 

 

 

327

 

 

 

 

1,353

 

 

Other real estate owned

 

 

3,279

 

 

 

 

6,735

 

 

 

 

3,232

 

 

Total under-performing assets

 

$

173,843

 

 

 

$

151,160

 

 

 

$

179,425

 

 

Classified loans (includes nonaccrual, renegotiated,

   past due 90 days, and other problem loans)

 

$

364,121

 

 

 

$

245,746

 

 

 

$

334,785

 

 

Other classified assets (2)

 

 

2,715

 

 

 

 

2,987

 

 

 

 

2,820

 

 

Criticized loans

 

 

268,836

 

 

 

 

174,873

 

 

 

 

238,752

 

 

Total criticized and classified assets

 

$

635,672

 

 

 

$

423,606

 

 

 

$

576,357

 

 

Asset Quality Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing loans/total loans (3) (4)

 

 

1.41

 

%

 

 

1.28

 

%

 

 

1.43

 

%

Under-performing assets/total loans and

    other real estate owned (3)

 

 

1.44

 

 

 

 

1.34

 

 

 

 

1.47

 

 

Under-performing assets/total assets

 

 

0.87

 

 

 

 

0.86

 

 

 

 

0.91

 

 

Allowance for loan losses/under-performing assets (5)

 

 

31.96

 

 

 

 

33.33

 

 

 

 

30.91

 

 

Allowance for loan losses/nonaccrual loans (1)

 

 

36.34

 

 

 

 

39.58

 

 

 

 

35.22

 

 

(1)

Includes purchased credit impaired loans of approximately$19.6 million at March 31, 2019, $11.5 million at March 31, 2018, $9.9 million at March 31, 2017, and $12.6$20.5 million at December 31, 20172018 that are categorized as nonaccrual for credit analysis purposes because the collection of principal or interest is doubtful.  However, these loans are accounted for under FASB ASC 310-30 and accordingly treated as performing assets.

(2)

Includes 1one pooled trust preferred security and 1one insurance policy at March 31, 2018.2019.

(3)

Loans exclude loans held for sale.

(4)

Non-performing loans include nonaccrual and renegotiated loans.

(5)

Because the acquired loans were recorded at fair value in accordance with ASC 805 at the date of acquisition, the credit risk is incorporated in the fair value recorded.  No allowance for loan losses is recorded on the acquisition date.

Under-performing assets totaled $173.8 million at March 31, 2019, compared to $151.2 million at March 31, 2018 compared to $143.3 million at March 31, 2017 and $154.2$179.4 million at December 31, 2017.2018.  Under-performing assets as a percentage of total loans and other real estate owned at March 31, 20182019 were 1.34%1.44%, a decreasean increase of 2310 basis points from 1.57%1.34% at March 31, 20172018 and a decrease of 53 basis points from 1.39%1.47% at December 31, 2017.2018.

Nonaccrual loans increased from March 31, 20172018 primarily due to an increase in nonaccrual commercial real estate loans.  Nonaccrual loans at March 31, 20182019 include $18.4$16.3 million of loans related to the Anchor (MN)Klein acquisition.  As a percentage of nonaccrual loans, the allowance for loan losses was 36.34% at March 31, 2019, compared to 39.58% at March 31, 2018 compared to 43.19% at March 31, 2017 and 40.33%35.22% at December 31, 2017.2018.  PCI loans that were included in the nonaccrual category for credit analysis purposes because the collection of principal or interest is doubtful totaled $19.6 million at March 31, 2019, compared to $11.5 million at March 31, 2018 compared to $9.9 million at March 31, 2017 and $12.6$20.5 million at December 31, 2017.2018. However, they are accounted for under FASB ASC 310-30 and accordingly treated as performing assets.

Total criticized and classified assets were $423.6$635.7 million at March 31, 2018,2019, an increase of $100.5$212.1 million from March 31, 2017,2018, and an increase of $4.4$59.3 million from December 31, 2017. 2018.Other classified assets include investment securities that fell below investment grade rating totaling $2.7 million at March 31, 2019, compared to $3.0 million at March 31, 2018 compared to $7.3and $2.8 million at March 31, 2017 and $4.6 million at December 31, 2017.

2018.

71


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 include 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.  Generally, Old National charges off small commercial loans scored through our small business credit center with contractual balances under $250,000 that are 90 days or more delinquent and do not have adequate collateral support.  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 allocated reserve is established within the allowance for loan losses for the difference between the carrying value of the loan and its computed value.  To determine the 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 value, if the loan is collateral dependent.  The allocated reserve 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, impairment is recalculated and the valuation allowance is 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.

At March 31, 2018,2019, our TDRs consisted of $11.9$11.6 million of commercial loans, $34.5 million of commercial real estate loans, $3.1 million of residential loans, and $4.0 million of consumer loans totaling $53.5 million. Approximately $36.9 million of the TDRs at March 31, 2018 were included with nonaccrual loans. At December 31, 2017, our TDRs consisted of $12.1 million of commercial loans, $34.7$29.1 million of commercial real estate loans, $3.3 million of residential loans, and $3.9$2.3 million of consumer loans totaling $54.0$46.3 million.  Approximately $34.0$27.0 million of the TDRs at March 31, 2019 were included with nonaccrual loans.  At December 31, 2018, our TDRs consisted of $10.3 million of commercial loans, $27.6 million of commercial real estate loans, $3.4 million of residential loans, and $2.4 million of consumer loans totaling $43.7 million.  Approximately $26.3 million of the TDRs at December 31, 20172018 were included with nonaccrual loans.

Old National has allocated specific reserves to customers whose loan terms have been modified in TDRs totaling $5.9$3.8 million at March 31, 20182019 and $5.7$3.0 million of December 31, 2017.2018.  At March 31, 2018,2019, Old National had committed to lend an additional $4.6$5.0 million to customers with outstanding loans that are classified as TDRs.

The terms of certain other loans were modified during the three months ended March 31,2019 and 2018 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.

72


PCI loans are not considered impaired until after the point at which there has been a degradation of cash flows below our expected cash flows at acquisition.  If a PCI loan is subsequently modified, and meets the definition of a TDR, it will be removed from PCI accounting and accounted for as a TDR only if the PCI loan was being accounted for individually.  If the PCI loan is being accounted for as part of a pool, it will not be removed from the pool.  At March 31, 2018,2019, it has not been necessary to remove any loans from PCI accounting.

In general, once a modified loan is considered a TDR, the loan will always be considered a TDR, and therefore impaired, 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.

Allowance for Loan Losses and Reserve for Unfunded Commitments

Loan charge-offs, net of recoveries, totaled $0.9 million for the three months ended March 31, 2019, compared to $0.4 million for the three months ended March 31, 2018, compared2018.  Annualized, net charge-offs (recoveries) to $0.3 millionaverage loans were 0.03% for the three months ended March 31, 2017. Annualized, net charge-offs (recoveries)2019 compared to average loans remained the same at 0.01% for the three months ended March 31, 2018 and 2017.2018.  Management will continue its efforts to reduce the level of non-performing loans and may consider the possibility of sales of troubled and non-performing loans, which could result in additional charge-offs to the allowance for loan losses.

To provide for the risk of loss inherent in extending credit, we maintain an allowance for loan losses.  The allowance for loan losses is maintained at a level believed adequate by management to absorb probable losses incurred in the consolidated loan portfolio.  Management’s evaluation of the adequacy of the allowance is an estimate based on reviews of individual loans, pools of homogeneous loans, assessments of the impact of current and anticipated economic conditions on the portfolio, and historical loss experience.experience.

At March 31, 2018,2019, the allowance for loan losses was $50.4$55.6 million, an increase of $0.6$5.2 million compared to $49.8$50.4 million at March 31, 2017,2018, and unchanged froman increase of $0.1 million compared to $55.5 million at December 31, 2017.2018. Continued loan growth in future periods, a decline in our current level of recoveries, or an increase in charge-offs could result in an increase in provision expense.

As a percentage of total loans excluding loans held for sale, the allowance was 0.46% at March 31, 2019, compared to 0.45% at March 31, 2018 compared to 0.55% at March 31, 2017 and 0.45% at December 31, 2017.

2018.

73


The following table provides additional details of the components of the allowance for loan losses, including ASC 450,Contingencies, for loans collectively evaluated for impairment, ASC 310-10,Receivables, for loans individually evaluated for impairment, and ASC 310-30,Loans and Debt Securities Acquired with Deteriorated Credit Quality, for loans acquired with deteriorated credit quality:

 

 

Collectively

 

 

Individually

 

 

Acquired with

 

 

 

 

 

 

Evaluated for

 

 

Evaluated for

 

 

Deteriorated

 

 

 

 

 

(dollars in thousands)

  Collectively
Evaluated for
Impairment
   Individually
Evaluated for
Impairment
   Acquired with
Deteriorated
Credit Quality
   Total 

 

Impairment

 

 

Impairment

 

 

Credit Quality

 

 

Total

 

Loan balance

  $11,200,945   $98,050   $65,263   $11,364,258 

Originated loans

 

$

8,786,867

 

 

$

83,971

 

 

$

 

 

$

8,870,838

 

Acquired loans

 

 

3,213,192

 

 

 

32,068

 

 

 

65,387

 

 

 

3,310,647

 

Total loans

 

$

12,000,059

 

 

$

116,039

 

 

$

65,387

 

 

$

12,181,485

 

Remaining purchase discount

   (98,295   (3,265   (24,016   (125,576

 

 

(86,092

)

 

 

(3,324

)

 

 

(23,092

)

 

 

(112,508

)

  

 

   

 

   

 

   

 

 

Loans, net of discount

  $11,102,650   $94,785   $41,247   $11,238,682 

 

$

11,913,967

 

 

$

112,715

 

 

$

42,295

 

 

$

12,068,977

 

  

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance, January 1, 2018

  $40,137   $10,078   $166   $50,381 

Allowance, January 1, 2019

 

$

40,642

 

 

$

14,341

 

 

$

478

 

 

$

55,461

 

Charge-offs

   (2,431   (240   (14   (2,685

 

 

(2,507

)

 

 

(364

)

 

 

(21

)

 

 

(2,892

)

Recoveries

   1,260    984    61    2,305 

 

 

992

 

 

 

908

 

 

 

47

 

 

 

1,947

 

Provision expense

   1,165    (744   (41   380 

 

 

5,249

 

 

 

(4,015

)

 

 

(191

)

 

 

1,043

 

  

 

   

 

   

 

   

 

 

Allowance, March 31, 2018

  $40,131   $10,078   $172   $50,381 
  

 

   

 

   

 

   

 

 

Allowance, March 31, 2019

 

$

44,376

 

 

$

10,870

 

 

$

313

 

 

$

55,559

 

We maintain an allowance for losses on unfunded commercial lending commitments and letters of credit 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 loan losses, modified to take into account the probability of a drawdown on the commitment.  The reserve for unfunded loan commitments is classified as a liability account on the balance sheet and totaled $3.4$2.2 million at March 31, 2018,2019, compared to $3.1$2.5 million at December 31, 2017.2018.

Market Risk

Market risk is the risk that the estimated fair value of our assets, liabilities, and derivative financial instruments will decline as a result of changes in interest rates or financial market volatility, or that our net income will be significantly reduced by interest rate changes.

The objective of our interest rate management process is to maximize net interest income while operating within acceptable limits established for interest rate risk and maintaining adequate levels of funding and liquidity.

Potential cash flows, sales, or replacement value of many of our assets and liabilities, especially those that earn or pay interest, are sensitive to changes in the general level of interest rates.  This interest rate risk arises primarily from our normal business activities of gathering deposits and extending loans.  Many factors affect our exposure to changes in interest rates, such as general economic and financial conditions, customer preferences, historical pricing relationships, and re-pricing characteristics of financial instruments.  Our earnings can also be affected by the monetary and fiscal policies of the U.S. Government and its agencies, particularly the Federal Reserve.

In managing interest rate risk, we, through the Funds Management Committee, a committee of the Board of Directors, establish guidelines, for asset and liability management, including measurement of short and long-term sensitivities to changes in interest rates.  Based on the results of our analysis, we may use different techniques to manage changing trends in interest rates including:

 

adjusting balance sheet mix or altering interest rate characteristics of assets and liabilities;

changing product pricing strategies;

modifying characteristics of the investment securities portfolio; or

using derivative financial instruments, to a limited degree.

 

changing product pricing strategies;

modifying characteristics of the investment securities portfolio; or

using derivative financial instruments, to a limited degree.

A key element in our ongoing process is to measure and monitor interest rate risk using a model to quantify the impact of changing interest rates on Old National.  The model quantifies the effects of various possible interest rate scenarios on projected net interest income.  The model measures the impact on net interest income relative to a base case scenario.  The base case scenario assumes that the balance sheet and interest rates are held at current levels.  

74


The model shows our projected net interest income sensitivity based on interest rate changes only and does not consider other forecast assumptions.

The following table illustrates our projected net interest income sensitivity over a two year cumulative horizon based on the asset/liability model at March 31, 20182019 and 2017:2018:

 

 

Immediate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Immediate
Rate Decrease
     Immediate Rate Increase 

 

Rate Decrease

 

 

 

 

 

 

Immediate Rate Increase

 

  -50     +100 +200 +300 

 

-50

 

 

 

 

 

 

+100

 

 

+200

 

 

+300

 

(dollars in thousands)

  Basis Points Base   Basis Points Basis Points Basis Points 

 

Basis Points

 

 

Base

 

 

Basis Points

 

 

Basis Points

 

 

Basis Points

 

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Projected interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market, other interest earning

investments, and investment

securities

 

$

323,632

 

 

$

335,556

 

 

$

352,559

 

 

$

368,113

 

 

$

382,116

 

Loans

 

 

1,067,651

 

 

 

1,125,848

 

 

 

1,242,294

 

 

 

1,354,498

 

 

 

1,466,586

 

Total interest income

 

 

1,391,283

 

 

 

1,461,404

 

 

 

1,594,853

 

 

 

1,722,611

 

 

 

1,848,702

 

Projected interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

97,668

 

 

 

139,307

 

 

 

229,789

 

 

 

320,256

 

 

 

410,715

 

Borrowings

 

 

119,915

 

 

 

140,240

 

 

 

180,901

 

 

 

221,569

 

 

 

262,270

 

Total interest expense

 

 

217,583

 

 

 

279,547

 

 

 

410,690

 

 

 

541,825

 

 

 

672,985

 

Net interest income

 

$

1,173,700

 

 

$

1,181,857

 

 

$

1,184,163

 

 

$

1,180,786

 

 

$

1,175,717

 

Change from base

 

$

(8,157

)

 

 

 

 

 

$

2,306

 

 

$

(1,071

)

 

$

(6,140

)

% change from base

 

 

-0.69

%

 

 

 

 

 

 

0.20

%

 

 

-0.09

%

 

 

-0.52

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2018

       

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Projected interest income:

       

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market, other interest earning investments, and investment securities

  $228,367  $234,331   $247,550  $260,121  $272,410 

 

$

228,367

 

 

$

234,331

 

 

$

247,550

 

 

$

260,121

 

 

$

272,410

 

Loans

   901,486   958,043    1,069,783   1,180,736   1,291,192 

 

 

901,486

 

 

 

958,043

 

 

 

1,069,783

 

 

 

1,180,736

 

 

 

1,291,192

 

  

 

  

 

   

 

  

 

  

 

 

Total interest income

   1,129,853   1,192,374    1,317,333   1,440,857   1,563,602 

 

 

1,129,853

 

 

 

1,192,374

 

 

 

1,317,333

 

 

 

1,440,857

 

 

 

1,563,602

 

  

 

  

 

   

 

  

 

  

 

 

Projected interest expense:

       

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

   45,434   73,864    150,906   227,942   304,974 

 

 

45,434

 

 

 

73,864

 

 

 

150,906

 

 

 

227,942

 

 

 

304,974

 

Borrowings

   94,407   109,648    140,103   170,531   200,953 

 

 

94,407

 

 

 

109,648

 

 

 

140,103

 

 

 

170,531

 

 

 

200,953

 

  

 

  

 

   

 

  

 

  

 

 

Total interest expense

   139,841   183,512    291,009   398,473   505,927 

 

 

139,841

 

 

 

183,512

 

 

 

291,009

 

 

 

398,473

 

 

 

505,927

 

  

 

  

 

   

 

  

 

  

 

 

Net interest income

  $990,012  $1,008,862   $1,026,324  $1,042,384  $1,057,675 

 

$

990,012

 

 

$

1,008,862

 

 

$

1,026,324

 

 

$

1,042,384

 

 

$

1,057,675

 

  

 

  

 

   

 

  

 

  

 

 

Change from base

  $(18,850   $17,462  $33,522  $48,813 

 

$

(18,850

)

 

 

 

 

 

$

17,462

 

 

$

33,522

 

 

$

48,813

 

% change from base

   -1.87    1.73  3.32  4.84

 

 

-1.87

%

 

 

 

 

 

 

1.73

%

 

 

3.32

%

 

 

4.84

%

March 31, 2017

       

Projected interest income:

       

Money market, other interest earning investments, and investment securities

  $226,433  $234,507   $247,095  $257,031  $267,559 

Loans

  ��650,985  697,478    789,583  880,714  971,491 
  

 

  

 

   

 

  

 

  

 

 

Total interest income

   877,418  931,985    1,036,678  1,137,745  1,239,050 
  

 

  

 

   

 

  

 

  

 

 

Projected interest expense:

       

Deposits

   19,980  41,174    104,284  167,389  230,487 

Borrowings

   62,746  72,912    95,090  117,242  139,342 
  

 

  

 

   

 

  

 

  

 

 

Total interest expense

   82,726  114,086    199,374  284,631  369,829 
  

 

  

 

   

 

  

 

  

 

 

Net interest income

  $794,692  $817,899   $837,304  $853,114  $869,221 
  

 

  

 

   

 

  

 

  

 

 

Change from base

  $(23,207   $19,405  $35,215  $51,322 

% change from base

   -2.84    2.37 4.31 6.27
  

 

  

 

   

 

  

 

  

 

 

Our asset sensitivity decreased slightly year over year primarily due to changes in our hedging strategies, balance sheet mix, investment duration, and prepayment speed behavior.

A key element in the measurement and modeling of interest rate risk is the re-pricing assumptions of our transaction deposit accounts, which have no contractual maturity dates.  We assume this deposit base is comprised of both core and more volatile balances and consists of both noninterest-bearing and interest-bearing accounts.  Core deposit balances are assumed to be less interest rate sensitive and provide longer term funding.  Volatile balances are assumed to be more interest rate sensitive and shorter in term.  As part of our semi-static balance sheet modeling, we assume interest rates paid on the volatile deposits move in conjunction with changes in interest rates, in order to retain these deposits.  This may include current noninterest-bearing accounts.

Because the models are driven by expected behavior in various interest rate scenarios and many factors besides market interest rates affect our net interest income, we recognize that model outputs are not guarantees of actual results.  For this reason, we model many different combinations of interest rates and balance sheet assumptions to understand our overall sensitivity to market interest rate changes, including shocks, yield curve flattening, yield curve steepening, as well as forecasts of likely interest rate scenarios.  At DecemberMarch 31, 2017,2019, our projected net interest income sensitivity based on the asset/liability models we utilize was within the limits of our interest rate risk policy for the scenarios tested.

75


We use derivative instruments, primarily interest rate swaps, to mitigate interest rate risk, including certain cash flow hedges on variable-rate debt with a notional amount of $625$475 million at March 31, 2018. 2019.  Our derivatives had an estimated fair value lossgain of $5.4$28.4 million at March 31, 2018,2019, compared to an estimated fair value lossgain of $2.2$16.5 million at December 31, 2017.2018.  See Note 21 to the consolidated financial statements for further discussion of derivative financial instruments.

Liquidity Risk

Liquidity risk arises from the possibility that we may not be able to satisfy current or future financial commitments, or may become unduly reliant on alternative funding sources.  The Funds Management Committee of the Board of Directors establishes liquidity risk guidelines and, along with the Balance Sheet Management Committee, monitors liquidity risk.  The objective of liquidity management is to ensure we have the ability to fund balance sheet growth and meet deposit and debt obligations in a timely and cost-effective manner.  Management monitors liquidity through a regular review of asset and liability maturities, funding sources, and loan and deposit forecasts.  We maintain strategic and contingency liquidity plans to ensure sufficient available funding to satisfy requirements for balance sheet growth, properly manage capital markets’ funding sources and to address unexpected liquidity requirements.

Loan repayments and maturing investment securities are a relatively predictable source of funds.  However, deposit flows, calls of investment securities and prepayments of loans and mortgage-related securities are strongly influenced by interest rates, the housing market, general and local economic conditions, and competition in the marketplace.  We continually monitor marketplace trends to identify patterns that might improve the predictability of the timing of deposit flows or asset prepayments.

A time deposit maturity schedule for Old National Bank is shown in the following table at March 31, 2018.2019.

 

(dollars in thousands)

Maturity Bucket

  Amount   Rate 

2018

  $963,001    1.11 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

Maturity Bucket

 

Amount

 

 

Rate

2019

   474,050    1.35 

 

$

1,315,351

 

 

 

1.78

 

%

2020

   162,231    1.39 

 

 

469,375

 

 

 

1.67

 

 

2021

   77,876    1.46 

 

 

123,320

 

 

 

1.40

 

 

2022

   46,149    1.42 

 

 

58,648

 

 

 

1.46

 

 

2023 and beyond

   52,424    1.74 
  

 

   

 

 

2023

 

 

55,408

 

 

 

1.73

 

 

2024 and beyond

 

 

39,496

 

 

 

1.59

 

 

Total

  $1,775,731    1.24 

 

$

2,061,598

 

 

 

1.72

 

%

  

 

   

 

 

Our ability to acquire funding at competitive prices is influenced by rating agencies’ views of our credit quality, liquidity, capital, and earnings.  Moody’s Investor Service places us in an investment grade that indicates a low risk of default.  For both Old National and Old National Bank:

 

Moody’s Investor Service affirmed the Long-Term Rating of A3 of Old National’s senior unsecured/issuer rating on February 2, 2018.

Moody’s Investor Service affirmed Old National Bank’s long-term deposit rating of Aa3 on February 2, 2018.  The bank’s short-term deposit rating was affirmed at P-1 and the bank’s issuer rating was affirmed at A3.

 

Moody’s Investor Service affirmed Old National Bank’s long-term deposit rating of Aa3 on February 2, 2018. The bank’s short-term deposit rating was affirmed at P-1 and the bank’s issuer rating was affirmed at A3.

The rating outlook from Moody’s Investor Service is negative.  Moody’s Investor Service concluded a rating review of Old National Bank on February 2, 2018.

The credit ratings of Old National and Old National Bank at March 31, 20182019 are shown in the following table.

 

Moody's Investor Service

Moody’s Investor Service

Long-term

Long-term

Short-term

Old National

A3

A3

N/A

Old National Bank

Aa3

P-1

 

P-1

N/A = not applicable

76


Old National Bank maintains relationships in capital markets with brokers and dealers to issue certificates of deposit and short-term and medium-term bank notes as well.  At March 31, 2018,2019, Old National and its subsidiaries had the following availability of liquid funds and borrowings:

 

 

Parent

 

 

 

 

 

(dollars in thousands)

  Parent
Company
   Subsidiaries 

 

Company

 

 

Subsidiaries

 

Available liquid funds:

    

 

 

 

 

 

 

 

 

Cash and due from banks

  $54,612   $223,629 

 

$

61,046

 

 

$

262,070

 

Unencumbered government-issued debt securities

   —      1,075,809 

 

 

 

 

 

1,954,533

 

Unencumbered investment grade municipal securities

   —      508,155 

 

 

 

 

 

556,700

 

Unencumbered corporate securities

   —      139,369 

 

 

 

 

 

142,946

 

Availability of borrowings:

    

 

 

 

 

 

 

 

 

Amount available from Federal Reserve discount window*

   —      519,013 

 

 

 

 

 

474,222

 

Amount available from Federal Home Loan Bank Indianapolis*

   —      590,385 

 

 

 

 

 

671,468

 

  

 

   

 

 

Total available funds

  $54,612   $3,056,360 

 

$

61,046

 

 

$

4,061,939

 

  

 

   

 

 

 

*

*

Based on collateral pledged

The Parent Company (Old

Old National Bancorp)Bancorp has routine funding requirements consisting primarily of operating expenses, dividends to shareholders, debt service, net derivative cash flows, and funds used for acquisitions.  The Parent CompanyOld National Bancorp can obtain funding to meet its obligations from dividends and management fees collected from its subsidiaries, operating line of credit, and through the issuance of debt securities.  Additionally, the Parent CompanyOld National Bancorp has a shelf registration in place with the SEC permitting ready access to the public debt and equity markets.  At March 31, 2018, the Parent Company’s2019, Old National Bancorp’s other borrowings outstanding were $230.9$231.6 million.

Federal banking laws regulate the amount of dividends that may be paid by banking subsidiaries without prior approval.  Prior regulatory approval is required if dividends to be declared in any year would exceed net earnings of the current year plus retained net profits for the preceding two years.  Prior regulatory approval to pay dividends was not required in 20172018 and is not currently required.

Operational/Technology/Cyber Risk

Operational/technology/cyber risk is the potential that inadequate information systems, operational problems, breaches in internal controls, information security breaches, fraud, or unforeseen catastrophes will result in unexpected losses.  We maintain frameworks, programs, and internal controls to prevent or minimize financial loss from failure of systems, people, or processes.  This includes specific programs and frameworks intended to prevent or limit the effects of cyber risks including cyber-attacks or other information security breaches that might allow unauthorized transactions or unauthorized access to customer, associate, or company sensitive information.  Metrics and measurements are used by Executive Leaders in the management of day-to-day operations to ensure effective customer service, minimization of service disruptions, and oversight of operational and cyber risk.  We continually monitor and report on operational, technology, and cyber risks related to clients, products, and business practices; external and internal fraud; business disruptions and systems failures; cyber-attacks, information security or data breaches; damage to physical assets; and execution, delivery, and process management.

The Enterprise Risk Management Committee of the Board of Directors is responsible for the oversight, guidance, and monitoring of risks, including operational/technology/cyber risks, being taken by the Company.  The monitoring is accomplished through on-going review of management reports, data on risks, policy limits and discussion on enterprise risk management strategies, policies, and risk assessments.

Regulatory/Compliance/Legal Risk

Regulatory/compliance/legal risk is the risk that the Company violated or was not in compliance with applicable laws, regulations or practices, industry standards, or ethical standards.  The legal portion assesses the risk that unenforceable contracts, lawsuits, or adverse judgments can disrupt or otherwise negatively impact the Company.  The Board of Directors expects we will perform business in a manner compliant with applicable laws and/or regulations and expects issues to be identified, analyzed, and remediated in a timely and complete manner.

77


OFF-BALANCE SHEET ARRANGEMENTS

Off-balance sheet arrangements include commitments to extend credit and financial guarantees.  Commitments to extend credit and financial guarantees are used to meet the financial needs of our customers.  Our banking affiliates have entered into various agreements to extend credit, including loan commitments of $3.181$3.743 billion and standby letters of credit of $71.9$100.2 million at March 31, 2018.2019.  At March 31, 2018,2019, approximately $2.945$3.478 billion of the loan commitments had fixed rates and $236.0$265.3 million had floating rates, with the floating rates ranging from 0%1% to 25%16%.  At December 31, 2017,2018, loan commitments were $3.144$3.566 billion and standby letters of credit were $68.7$319.0 million.  The term of these off-balance sheet arrangements is typically one year or less.

Old National is a party in three separate risk participation transactions of interest rate swaps, which had total notional amount of $17.3$38.3 million at March 31, 2018.2019.

CONTRACTUAL OBLIGATIONS

The following table presents our significant fixed and determinable contractual obligations at March 31, 2018:2019:

 

   Payments Due In     

(dollars in thousands)

  One Year
or Less (1)
   One to
Three Years
   Three to
Five Years
   Over
Five Years
   Total 

Deposits without stated maturity

  $11,012,869   $—     $—     $—     $11,012,869 

IRAs, consumer, and brokered certificates of deposit

   963,001    636,281    124,025    52,424    1,775,731 

Federal funds purchased and interbank borrowings

   150,026    —      —      —      150,026 

Securities sold under agreements to repurchase

   308,189    —      —      —      308,189 

FHLB advances

   902,032    301,902    58,500    401,745    1,664,179 

Other borrowings

   96    284    332    248,186    248,898 

Fixed interest payments (2)

   21,029    44,431    40,484    73,015    178,959 

Operating leases

   14,516    35,207    30,432    68,476    148,631 

Other long-term liabilities (3)

   41,954    2,737    33    63    44,787 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

 

Payments Due In

 

 

 

 

 

 

 

One Year

 

 

One to

 

 

Three to

 

 

Over

 

 

 

 

 

(dollars in thousands)

 

or Less (1)

 

 

Three Years

 

 

Five Years

 

 

Five Years

 

 

Total

 

Deposits without stated maturity

 

$

12,367,672

 

 

$

 

 

$

 

 

$

 

 

$

12,367,672

 

IRAs, consumer, and brokered certificates

   of deposit

 

 

1,315,351

 

 

 

592,695

 

 

 

114,056

 

 

 

39,496

 

 

 

2,061,598

 

Federal funds purchased and interbank borrowings

 

 

325,030

 

 

 

 

 

 

 

 

 

 

 

 

325,030

 

Securities sold under agreements to repurchase

 

 

342,480

 

 

 

 

 

 

 

 

 

 

 

 

342,480

 

FHLB advances

 

 

126,408

 

 

 

120,000

 

 

 

57,164

 

 

 

1,416,372

 

 

 

1,719,944

 

Other borrowings

 

 

338

 

 

 

965

 

 

 

1,078

 

 

 

249,203

 

 

 

251,584

 

Fixed interest payments (2)

 

 

37,992

 

 

 

94,852

 

 

 

90,242

 

 

 

124,099

 

 

 

347,185

 

Operating leases

 

 

13,094

 

 

 

32,454

 

 

 

23,805

 

 

 

44,687

 

 

 

114,040

 

Other long-term liabilities (3)

 

 

16,399

 

 

 

11,312

 

 

 

169

 

 

 

48

 

 

 

27,928

 

(1)

For the remaining nine months of fiscal 2018.2019.

(2)

Our senior notes, subordinated notes, certain trust preferred securities, and certain FHLB advances have fixed rates ranging from 1.49%1.50% to 6.08%.  All of our other long-term debt is at LIBOR based variable rates at March 31, 2018.2019.  The projected variable interest assumes no increase in LIBOR rates from March 31, 2018.2019.

(3)

Includes unfunded commitments on qualified affordable housing projects and other tax credit investments.

We rent certain premises and equipment under operating leases.  See Note 10 to the consolidated financial statements for additional information on long-term lease arrangements.

We are party to various derivative contracts as a means to manage the balance sheet and our related exposure to changes in interest rates, to manage our residential real estate loan origination and sale activity, and to provide derivative contracts to our clients.  Since the derivative liabilities recorded on the balance sheet change frequently and do not represent the amounts that may ultimately be paid under these contracts, these liabilities are not included in the table of contractual obligations presented above.  Further discussion of derivative instruments is included in Note 21 to the consolidated financial statements.

In the normal course of business, various legal actions and proceedings are pending against us and our affiliates which are incidental to the business in which they are engaged.  Further discussion of contingent liabilities is included in Note 22 to the consolidated financial statements.

In addition, liabilities recorded under FASB ASC 740-10 (FASB Interpretation No. 48,Accounting for Uncertainty in Income Taxes – an interpretation of FASB Statement No. 109) are not included in the table because the amount and timing of any cash payments cannot be reasonably estimated.  Further discussion of income taxes and liabilities recorded under FASB ASC 740-10 is included in Note 20 to the consolidated financial statements.

78


CRITICAL ACCOUNTING POLICIES AND ESTIMATES

Our accounting policies are described in Note 1 to the consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2017.2018.  Certain accounting policies require management to use significant judgment and estimates, which can have a material impact on the carrying value of certain assets and liabilities.  We consider these policies to be critical accounting policies.  The judgment and assumptions made are based upon historical experience or other factors that management believes to be reasonable under the circumstances.  Because of the nature of the judgment and assumptions, actual results could differ from estimates, which could have a material effect on our financial condition and results of operations.

The following accounting policies materially affect our reported earnings and financial condition and require significant judgments and estimates.  Management has reviewed these critical accounting estimates and related disclosures with our Audit Committee.

Goodwill and Intangibles

 

Description.For acquisitions, we are required to record the assets acquired, including identified intangible assets, and the liabilities assumed at their fair value.  These often involve estimates based on third party valuations, such as appraisals, or internal valuations based on discounted cash flow analyses or other valuation techniques that may include estimates of attrition, inflation, asset growth rates, or other relevant factors.  In addition, the determination of the useful lives over which an intangible asset will be amortized is subjective. Under FASB ASC 350,Intangibles – Goodwill and Other, goodwill and indefinite-lived assets recorded must be reviewed for impairment on an annual basis, as well as on an interim basis if events or changes indicate that the asset might be impaired.  An impairment loss must be recognized for any excess of carrying value over fair value of the goodwillgoodwill.

Judgments and Uncertainties.  The determination of fair values is based on valuations using management’s assumptions of future growth rates, future attrition, discount rates, multiples of earnings or the indefinite-lived intangible asset.other relevant factors.

Judgments and Uncertainties. The determination of fair values is based on valuations using management’s assumptions of future growth rates, future attrition, discount rates, multiples of earnings or other relevant factors.

Effect if Actual Results Differ From Assumptions.

Effect if Actual Results Differ From Assumptions.  Changes in these factors, as well as downturns in economic or business conditions, could have a significant adverse impact on the carrying values of goodwill or intangible assets and could result in impairment losses affecting our financials as a whole and our banking subsidiary in which the goodwill or intangibles resides.

Acquired Impaired Loans

Description.Loans acquired with evidence of credit deterioration since inception and for which it is probable that all contractual payments will not be received are accounted for under ASC Topic 310-30,Loans and Debt Securities Acquired with Deteriorated Credit Quality(“ASC 310-30”). These loans are recorded at fair value at the time of acquisition, with no carryover of the related allowance for loan losses. Fair value of acquired loans is determined usinggoodwill and could result in impairment losses affecting our financials as a discounted cash flow methodology based on assumptions aboutwhole and our banking subsidiary in which the amount and timing of principal and interest payments, principal prepayments and principal defaults and losses, and current market rates. In recording the acquisition date fair values of acquired impaired loans, management calculates a non-accretable difference (the credit component of the purchased loans) and an accretable difference (the yield component of the purchased loans).goodwill resides.

Over the life of the acquired loans, we continue to estimate cash flows expected to be collected on pools of loans sharing common risk characteristics, which are treated in the aggregate when applying various valuation techniques. We evaluate at each balance sheet date whether the present value of our pools of loans determined using the effective interest rates has decreased significantly and if so, recognize a provision for loan loss in our consolidated statement of income. For any significant increases in cash flows expected to be collected, we adjust the amount of accretable yield recognized on a prospective basis over the pool’s remaining life.

Judgments and Uncertainties. These cash flow evaluations are inherently subjective as they require management to make estimates about expected cash flows, market conditions and other future events that are highly subjective in nature and subject to change.

Effect if Actual Results Differ From Assumptions. Changes in these factors, as well as changing economic conditions will likely impact the carrying value of these acquired loans.

Allowance for Loan Losses

Description.

Description.  The allowance for loan losses is maintained at a level believed adequate by management to absorb probable incurred losses in the consolidated loan portfolio.  Management’s evaluation of the adequacy of the allowance is an estimate based on reviews of individual loans, pools of homogeneous loans, assessments of the impact of current and anticipated economic conditions on the portfolio, and historical loss experience.  The allowance represents management’s best estimate, but significant downturns in circumstances relating to loan quality and economic conditions could result in a requirement for additional allowance.  Likewise, an upturn in loan quality and improved economic conditions may allow a reduction in the required allowance.  In either instance, unanticipated changes could have a significant impact on results of operations.

The allowance is increased through a provision charged to operating expense.  Uncollectible loans are charged-off through the allowance.  Recoveries of loans previously charged-off are added to the allowance.  A loan is considered impaired when it is probable that contractual interest and principal payments will not be collected either for the amounts or by the dates as scheduled in the loan agreement.  Our policy for recognizing income on impaired loans is to accrue interest unless a loan is placed on nonaccrual status.  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 collectibility of principal or interest.  We monitor the quality of our loan portfolio on an on-going basis and use a combination of detailed credit assessments by relationship managers and credit officers, historic loss trends, and economic and business environment factors in determining the allowance for loan losses.  We record provisions for loan losses based on current loans outstanding, grade changes, mix of loans, and expected losses.  A detailed loan loss evaluation on an individual loan basis for our highest risk loans is performed quarterly.  Management follows the progress of the economy and how it might affect our borrowers in both the near and the intermediate term.  We have a formalized and disciplined independent

79


loan review program to evaluate loan administration, credit quality, and compliance with corporate loan standards.  This program includes periodic, regular reviews of problem loan reports, delinquencies and charge-offs.

charge-offs.

Judgments and Uncertainties.

Judgments and Uncertainties.  We utilize a PD/LGD model as a tool to determine the adequacy of the allowance for loan losses for performing commercial and commercial real estate loans.  The PD is forecast using a transition matrix to determine the likelihood of a customer’s AQR migrating from its current AQR to any other status within the time horizon.  Transition rates are measured using Old National’s own historical experience.  The model assumes that recent historical transition rates will continue into the future.  The LGD is defined as credit loss incurred when an obligor of the bank defaults.  The sum of all net charge-offs for a particular portfolio segment are divided by all loans that have defaulted over a given period of time. The expected loss derived from the model considers the PD, LGD, and exposure at default.  Additionally, qualitative factors, such as changes in lending policies or procedures, and economic business conditions are also considered.

We use historichistoric loss ratios adjusted for economic conditions to determine the appropriate level of allowance for residential real estate and consumer loans.

Effect if Actual Results Differ From Assumptions.

Effect if Actual Results Differ From Assumptions.  The allowance represents management’s best estimate, but significant downturns in circumstances relating to loan quality and economic conditions could result in a requirement for additional allowance.  Likewise, an upturn in loan quality and improved economic conditions may allow a reduction in the required allowance.  In either instance, unanticipated changes could have a significant impact on results of operations.

Management’s analysis of probable losses in the portfolio at March 31, 20182019 resulted in a range for allowance for loan losses of $15.2$16.9 million.  The range pertains to general (FASB ASC 450,Contingencies) reserves for both retail and performing commercial loans.  Specific (FASB ASC 310,Receivables) reserves do not have a range of probable loss.  Due to the risks and uncertainty associated with the economy and our projection of loss rates inherent in the portfolio, we establish a range of probable outcomes (a high-end estimate and a low-end estimate) and evaluate our position within this range.  The potential effect to net income based on our position in the range relative to the high and low endpoints is a decrease of $1.7$1.8 million and an increase of $9.8$10.9 million, respectively, after taking into account the tax effects.  These sensitivities are hypothetical and may not represent actual results.

Derivative Financial Instruments

 

Description.As part of our overall interest rate risk management, we use derivative instruments to reduce exposure to changes in interest rates and market prices for financial instruments.  The application of the hedge accounting policy requires judgment in the assessment of hedge effectiveness, identification of similar hedged item groupings and measurement of changes in the fair value of derivative financial instruments and hedged items.  To the extent hedging relationships are found to be effective, as determined by FASB ASC 815,Derivatives and Hedging (“ASC Topic 815”), changes in fair value of the derivatives are offset by changes in the fair value of the related hedged item or recorded to other comprehensive income.  Management believes hedge effectiveness is evaluated properly in preparation of the financial statements.  All of the derivative financial instruments we use have an active market and indications of fair value can be readily obtained.  We are not using the “short-cut” method of accounting for any fair value derivatives.

Judgments and Uncertainties.

Judgments and Uncertainties.  The application of the hedge accounting policy requires judgment in the assessment of hedge effectiveness, identification of similar hedged item groupings and measurement of changes in the fair value of derivative financial instruments and hedged items.

Effect if Actual Results Differ From Assumptions.  To the extent hedging relationships are found to be effective, as determined by ASC Topic 815, changes in fair value of the derivatives are offset by changes in the fair value of the related hedged item or recorded to other comprehensive income.  However, if in the future the derivative financial instruments used by us no longer qualify for hedge accounting treatment, all changes in fair value of the derivative would flow through the consolidated statements of income in other noninterest income, resulting in greater volatility in our earnings.

80

Effect if Actual Results Differ From Assumptions. To the extent hedging relationships are found to be effective, as determined by ASC Topic 815, changes in fair value of the derivatives are offset by changes in the fair value of the related hedged item or recorded to other comprehensive income. However, if in the future the derivative financial instruments used by us no longer qualify for hedge accounting treatment, all changes in fair value of the derivative would flow through the consolidated statements of income in other noninterest income, resulting in greater volatility in our earnings.

Income Taxes

Description.

Description.  We are subject to the income tax laws of the U.S., its states, and the municipalities in which we operate.  These tax laws are complex and subject to different interpretations by the taxpayer and the relevant government taxing authorities.  We review income tax expense and the carrying value of deferred tax assets quarterly; and as new information becomes available, the balances are adjusted as appropriate.  FASB ASC 740-10 (FIN 48) prescribes a recognition threshold of more-likely-than-not, and a measurement attribute for all tax positions taken or expected to be taken on a tax return, in order for those tax positions to be recognized in the financial statements.  See Note 20 to the consolidated financial statements for a further description of our provision and related income tax assets and liabilities.

Judgments and Uncertainties.

Judgments and Uncertainties. In establishing a provision for income tax expense, we must make judgments and interpretations about the application of these inherently complex tax laws.  We must also make estimates about when in the future certain items will affect taxable income in the various tax jurisdictions.  Disputes over interpretations of the tax laws may be subject to review/adjudication by the court systems of the various tax jurisdictions or may be settled with the taxing authority upon examination or audit.

Effect if Actual Results Differ From Assumptions.

Effect if Actual Results Differ From Assumptions.  Although management believes that the judgments and estimates used are reasonable, actual results could differ and we may be exposed to losses or gains that could be material.  To the extent we prevail in matters for which reserves have been established, or are required to pay amounts in excess of our reserves, our effective income tax rate in a given financial statement period could be materially affected.  An unfavorable tax settlement would result in an increase in our effective income tax rate in the period of resolution.  A favorable tax settlement would result in a reduction in our effective income tax rate in the period of resolution.

Management has discussed the development and selection of these critical accounting estimates with the Audit Committee and the Audit Committee has reviewed our disclosure relating to it in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”

FORWARD-LOOKING STATEMENTS

In this report, we have made various statements regarding current expectations or forecasts of future events, which speak only as of the date the statements are made.  These statements are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995.  Forward-looking statements are also made from time-to-time in press releases and in oral statements made by the officers of Old National Bancorp (“Old National” or the “Company”).  Forward-looking statements can be identified by the use of the words “expect,” “may,” “could,” “intend,” “project,” “estimate,” “believe,” “anticipate,” and other words of similar meaning.  Forward-looking statements also include, but are not limited to, statements regarding estimated cost savings, plans and objectives for future operations, the Company’s business and growth strategies, including future acquisitions of banks, regulatory developments, and expectations about performance as well as economic and market conditions and trends.

81


Such forward-looking statements are based on assumptions and estimates, which although believed to be reasonable, may turn out to be incorrect.  Therefore, undue reliance should not be placed upon these estimates and statements.  We cannot assure that any of these statements, estimates, or beliefs will be realized and actual results may differ from those contemplated in these “forward-looking statements.”  We undertake no obligation to publicly update any forward-looking statements, whether as a result of new information, future events, or otherwise.  You are advised to consult further disclosures we may make on related subjects in our filings with the SEC.  In addition to other factors discussed in this report, some of the important factors that could cause actual results to differ materially from those discussed in the forward-looking statements include the following:

 

economic, market, operational, liquidity, credit, and interest rate risks associated with our business;

economic conditions generally and in the financial services industry;

expected cost savings in connection with the consolidation of recent acquisitions may not be fully realized or realized within the expected time frames, and deposit attrition, customer loss, and revenue loss following completed acquisitions may be greater than expected;

failure to properly understand risk characteristics of newly entered markets;

increased competition in the financial services industry either nationally or regionally, resulting in, among other things, credit quality deterioration;

our ability to achieve loan and deposit growth;

volatility and direction of market interest rates;

governmental legislation and regulation, including changes in accounting regulation or standards;

our ability to execute our business plan;

a weakening of the economy which could materially impact credit quality trends and the ability to generate loans;

changes in the securities markets; and

changes in fiscal, monetary, and tax policies.

 

economic conditions generally and in the financial services industry;

expected cost savings in connection with the consolidation of recent acquisitions may not be fully realized or realized within the expected time frames, and deposit attrition, customer loss, and revenue loss following completed acquisitions may be greater than expected;

failure to properly understand risk characteristics of newly entered markets;

increased competition in the financial services industry either nationally or regionally, resulting in, among other things, credit quality deterioration;

our ability to achieve loan and deposit growth;

volatility and direction of market interest rates;

governmental legislation and regulation, including changes in accounting regulation or standards;

our ability to execute our business plan;

a weakening of the economy which could materially impact credit quality trends and the ability to generate loans;

changes in the securities markets; and

changes in fiscal, monetary, and tax policies.

Investors should consider these risks, uncertainties, and other factors in addition to risk factors included in this filing and our other filings with the SEC.

82


ITEM 3.  QUANTITIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

See Management’s Discussion and Analysis of Financial Condition and Results of Operations - Market Risk and Liquidity Risk.

ITEM 4.  CONTROLS AND PROCEDURES

Conclusion Regarding the Effectiveness of Disclosure Controls and Procedures

Evaluation of disclosure controls and procedures.  Old National’s principal executive officer and principal financial officer have concluded that Old National’s disclosure controls and procedures (as defined in Exchange Act Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended), based on their evaluation of these controls and procedures as of the end of the period covered by this quarterly report on Form 10-Q, are effective at the reasonable assurance level as discussed below to ensure that information required to be disclosed by Old National in the reports it files under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission and that such information is accumulated and communicated to Old National’s management, including its principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure.

Limitations on the Effectiveness of Controls.  Management, including the principal executive officer and principal financial officer, does not expect that Old National’s disclosure controls and internal controls will prevent all error and all fraud.  A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met.  Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected.  These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of a simple error or mistake.  Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people or by management override of the controls.

The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be only reasonable assurance that any design will succeed in achieving its stated goals under all potential future conditions.  Over time, control may become inadequate because of changes in conditions or the degree of compliance with the policies or procedures may deteriorate.  Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.

Changes in Internal Control over Financial Reporting.  There were no changes in Old National’s internal control over financial reporting that occurred during the period covered by this report that have materially affected, or are reasonably likely to materially affect, Old National’s internal control over financial reporting.

PART II

OTHER INFORMATION

ITEM 1A.RISK FACTORS

ITEM 1A.  RISK FACTORS

There have been no material changes from the risk factors previously disclosed in the “Risk Factors” section of the Company’s Annual Report on Form 10-K for the year ended December 31, 2017.

2018.

83


ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

(c)

ISSUER PURCHASES OF EQUITY SECURITIES

Period

 

Total

Number

of Shares

Purchased

 

 

Average

Price

Paid Per

Share

 

 

Total Number

of Shares

Purchased as

Part of Publicly

Announced Plans

or Programs

 

 

Maximum

Number of

Shares that

May Yet

Be Purchased

Under the Plans

or Programs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

01/01/19 - 01/31/19

 

 

 

 

$

 

 

 

 

 

 

7,000,000

 

02/01/19 - 02/28/19

 

 

145,617

 

 

 

16.92

 

 

 

 

 

 

7,000,000

 

03/01/19 - 03/31/19

 

 

1,504,823

 

 

 

16.47

 

 

 

1,500,000

 

 

 

5,500,000

 

Quarter-to-date 03/31/19

 

 

1,650,440

 

 

$

16.51

 

 

 

1,500,000

 

 

 

5,500,000

 

 

Period

  Total
Number
of Shares
Purchased
   Average
Price
Paid Per
Share
   Total Number
of Shares
Purchased as
Part of Publicly
Announced Plans
or Programs
   Maximum Number of
Shares that May Yet
Be Purchased Under
the Plans or Programs
 

01/01/18 - 01/31/18

   714   $17.45    —      —   

02/01/18 - 02/28/18

   57,025    17.47    —      —   

03/01/18 - 03/31/18

   6,285    16.96    —      —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Quarter-to-date 3/31/18

   64,024   $17.42    —      —   
  

 

 

   

 

 

   

 

 

   

 

 

 

TheIn the first quarter of 2019, the Board of Directors did not authorize aapproved the repurchase of up to 7.0 million shares of the Company’s stock repurchase plan for 2018.to be repurchased, as conditions warrant, through January 31, 2020.  During the three months ended March 31, 2018,2019, Old National also repurchased a limited number of shares associated with employee share-based incentive programs.

ITEM 5.  OTHER INFORMATION

 

(a)

None

 

(b)

There have been no material changes in the procedure by which security holders recommend nominees to the Company’s board of directors.

84


ITEM 6.  EXHIBITS

 

Exhibit No.

Description

2.1

Agreement and Plan of Merger dated as of August  7, 2017June 20, 2018 by and between Old National Bancorp and Anchor Bancorp,Klein Financial, Inc. (the schedules and exhibits have been omitted pursuant to Item 601(b)(2) of Regulation S-K) (incorporated by reference to Exhibit 2.1 of Old National’s Current Report on Form 8-K filed with the Securities and Exchange Commission on August 8, 2017)June 21, 2018).

3.1

Fourth Amended and Restated Articles of Incorporation of Old National, amended May 13, 2016 (incorporated by reference to Exhibit 3.1 of Old National’s Current Report on Form 8-K filed with the Securities and Exchange Commission on May 16, 2016).

3.2

Amended and Restated By-Laws of Old National, amended July 28, 2016 (incorporated by reference to Exhibit 3.1 of Old National’s Current Report on Form 8-K filed with the Securities and Exchange Commission on August 1, 2016).

4.1

Senior Indenture between Old National and The Bank of New York Trust Company (as successor to J.P. Morgan Trust Company, National Association (as successor to Bank One, N.A.)), as trustee, dated as of July 23, 1997 (incorporated by reference to Exhibit 4.3 to Old National’s Registration Statement on Form S-3, Registration No. 333-118374, filed with the Securities and Exchange Commission on December 2, 2004).

4.2

Second Indenture Supplement, dated as of August 15, 2014, between Old National and The Bank of New York Mellon Trust Company, N.A., as trustee, providing for the issuance of its 4.125% Senior Notes due 2024 (incorporated by reference to Exhibit 4.1 of Old National’s Current Report on Form 8-K filed with the Securities and Exchange Commission on August 15, 2014).

31.1

10.1

Form of Employment Agreement for Robert G. Jones (incorporated by reference to Exhibit 10.1 of Old National’s Current Report on Form 8-K filed with the Securities and Exchange Commission on January 27, 2011).*

10.2

Amended Employment Agreement for Robert G. Jones (incorporated by reference to Exhibit 10.2 of Old National’s Current Report on Form 8-K filed with the Securities and Exchange Commission on April 25, 2019).*

10.3

Employment Agreement dated as of May 2, 2019 between Old National Bancorp and James C. Ryan, III is filed herewith.*

10.4

Employment Agreement dated as of May 2, 2019 between Old National Bancorp and Brendon B. Falconer is filed herewith.*

31.1

Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2

Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1

Certification of Principal Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2

Certification of Principal Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101

The following materials from Old National’s Form 10-Q Report for the quarterly period ended March 31, 2018,2019, formatted in XBRL:iXBRL: (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statements of Changes in Shareholders’ Equity, (v) the Consolidated Statements of Cash Flows, and (vi) the Notes to Consolidated Financial Statements.

*     Management contract or compensatory plan or arrangement

85


SIGNATURE

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

OLD NATIONAL BANCORP

(Registrant)

By:

/s/  James C. Ryan, IIIBrendon B. Falconer

James C. Ryan, III

Brendon B. Falconer

Senior Executive Vice President and Chief Financial Officer

Duly Authorized Officer and Principal Financial Officer

Date:  May 2, 20182019

 

9186