Exhibit 99.2
| | | |
| Old National Bancorp
| |
| |
| Financial Trends Fourth Quarter 2008 January 26, 2009 | |
| |
| |
Please direct inquiries to:
Christopher A. Wolking, Senior Executive Vice President & Chief Financial Officer (812) 464-1322
orJoan M. Kissel, Senior Vice President & Corporate Controller (812) 465-7290
Notes: | | -All share and per share data have been adjusted for stock dividends. |
|
| | -Summations may not equal due to rounding. |
Old National Bancorp
Financial Summary
Fourth Quarter 2008
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | 2007 | | | 2008 | |
2005 | | | 2006 | | | 2007 | | | 2008 | | | | | 1st Qtr | | | 2nd Qtr | | | 3rd Qtr | | | 4th Qtr | | | 1st Qtr | | | 2nd Qtr | | | 3rd Qtr | | | 4th Qtr | |
| | | | | | | | | | | | | | | | Profitability (in millions) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
$ | 63.8 | | | $ | 79.4 | | | $ | 74.9 | | | $ | 62.5 | | | NET INCOME | | $ | 10.8 | | | $ | 19.6 | | | $ | 22.6 | | | $ | 22.0 | | | $ | 19.3 | | | $ | 19.5 | | | $ | 17.0 | | | $ | 6.6 | |
| (14.8 | ) | | | — | | | | — | | | | — | | | INCOME from Discontinued Operations (net of tax) | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| 78.6 | | | | 79.4 | | | | 74.9 | | | | 62.5 | | | INCOME from Continuing Operations (net of tax) | | | 10.8 | | | | 19.6 | | | | 22.6 | | | | 22.0 | | | | 19.3 | | | | 19.5 | | | | 17.0 | | | $ | 6.6 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | Diluted EPS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
$ | 0.93 | | | $ | 1.20 | | | $ | 1.14 | | | $ | 0.95 | | | Net Income | | $ | 0.16 | | | $ | 0.30 | | | $ | 0.34 | | | $ | 0.34 | | | $ | 0.29 | | | $ | 0.30 | | | $ | 0.26 | | | $ | 0.10 | |
| (0.22 | ) | | | — | | | | — | | | | — | | | Income from Discontinued Operations | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| 1.15 | | | | 1.20 | | | | 1.14 | | | | 0.95 | | | Income from Continuing Operations | | | 0.16 | | | | 0.30 | | | | 0.34 | | | | 0.34 | | | | 0.29 | | | | 0.30 | | | | 0.26 | | | | 0.10 | |
|
| | | | | | | | | | | | | | | | Ratios — Net Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 9.31 | % | | | 12.43 | % | | | 11.67 | % | | | 9.49 | % | | Return on Average Common Equity | | | 6.74 | % | | | 12.30 | % | | | 14.22 | % | | | 13.39 | % | | | 11.51 | % | | | 11.58 | % | | | 10.50 | % | | | 4.05 | % |
| 0.74 | % | | | 0.97 | % | | | 0.94 | % | | | 0.82 | % | | Return on Average Assets | | | 0.52 | % | | | 0.96 | % | | | 1.15 | % | | | 1.14 | % | | | 1.01 | % | | | 1.03 | % | | | 0.90 | % | | | 0.35 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | Ratios — Income from Continuing Operations | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 11.47 | % | | | 12.43 | % | | | 11.67 | % | | | 9.49 | % | | Return on Average Common Equity | | | 6.74 | % | | | 12.30 | % | | | 14.22 | % | | | 13.39 | % | | | 11.51 | % | | | 11.58 | % | | | 10.50 | % | | | 4.05 | % |
| 0.91 | % | | | 0.97 | % | | | 0.94 | % | | | 0.82 | % | | Return on Average Assets | | | 0.52 | % | | | 0.96 | % | | | 1.15 | % | | | 1.14 | % | | | 1.01 | % | | | 1.03 | % | | | 0.90 | % | | | 0.35 | % |
| 65.58 | % | | | 68.54 | % | | | 71.01 | % | | | 69.18 | % | | Efficiency Ratio | | | 80.44 | % | | | 70.31 | % | | | 67.46 | % | | | 66.84 | % | | | 63.87 | % | | | 68.37 | % | | | 70.03 | % | | | 74.79 | % |
| 3.09 | % | | | 3.15 | % | | | 3.28 | % | | | 3.82 | % | | Net Interest Margin (FTE) | | | 3.00 | % | | | 3.20 | % | | | 3.37 | % | | | 3.56 | % | | | 3.68 | % | | | 3.85 | % | | | 3.79 | % | | | 3.96 | % |
|
| | | | | | | | | | | | | | | | Capital Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | Risk-Based Capital Ratios (EOP): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 10.6 | % | | | 11.1 | % | | | 10.6 | % | | | 13.1 | % | | Tier 1 | | | 9.8 | % | | | 10.1 | % | | | 10.5 | % | | | 10.6 | % | | | 11.0 | % | | | 11.2 | % | | | 11.4 | % | | | 13.1 | % |
| 14.4 | % | | | 14.5 | % | | | 13.3 | % | | | 15.4 | % | | Total | | | 13.1 | % | | | 13.4 | % | | | 13.9 | % | | | 13.3 | % | | | 13.8 | % | | | 14.1 | % | | | 14.3 | % | | | 15.4 | % |
| 7.7 | % | | | 8.0 | % | | | 7.7 | % | | | 9.7 | % | | Leverage Ratio (to Average Assets) | | | 7.1 | % | | | 7.3 | % | | | 7.7 | % | | | 7.7 | % | | | 8.0 | % | | | 8.2 | % | | | 8.3 | % | | | 9.7 | % |
|
| 7.94 | % | | | 7.81 | % | | | 8.04 | % | | | 8.67 | % | | Total Equity to Assets (Averages) | | | 7.77 | % | | | 7.83 | % | | | 8.08 | % | | | 8.51 | % | | | 8.75 | % | | | 8.86 | % | | | 8.57 | % | | | 8.48 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | Per Common Share Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 0.76 | | | | 0.84 | | | | 1.11 | | | | 0.69 | | | Cash Dividends Declared (1) | | | 0.22 | | | | 0.22 | | | | 0.22 | | | | 0.45 | | | | — | | | | 0.23 | | | | 0.23 | | | | 0.23 | |
| 81 | % | | | 70 | % | | | 97 | % | | | 73 | % | | Dividend Payout Ratio (1) | | | 134 | % | | | 74 | % | | | 64 | % | | | 134 | % | | | — | | | | 77 | % | | | 89 | % | | | 228 | % |
| 9.61 | | | | 9.66 | | | | 9.86 | | | | 9.56 | | | Common Book Value (EOP) | | | 9.65 | | | | 9.45 | | | | 9.78 | | | | 9.86 | | | | 10.20 | | | | 9.80 | | | | 9.59 | | | | 9.56 | |
| 21.64 | | | | 18.92 | | | | 14.96 | | | | 18.16 | | | Market Value (EOP) | | | 18.18 | | | | 16.61 | | | | 16.57 | | | | 14.96 | | | | 18.00 | | | | 14.26 | | | | 20.02 | | | | 18.16 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | Other Statistics | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2,572 | | | | 2,568 | | | | 2,494 | | | | 2,507 | | | Full Time Equivalent Employees (2) | | | 2,572 | | | | 2,535 | | | | 2,481 | | | | 2,494 | | | | 2,478 | | | | 2,499 | | | | 2,489 | | | | 2,507 | |
| | |
FTE | | — Fully taxable equivalent basis |
|
EOP | | — End of period actual balances |
|
(1) | | The 1st Qtr 2008 dividend was declared in December 2007 and is included in the 2007 totals. |
|
(2) | | Based on the number of employees associated with continuing operations. |
PAGE 1
Old National Bancorp
INCOME STATEMENT
($ In Millions except EPS information)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Twelve Months | | | Change | | | | | Fourth Quarter | | | Change | |
2008 | | | 2007 | | | $ | | | % | | | | | 2008 | | | 2007 | | | $ | | | % | |
$ | 411.8 | | | $ | 478.5 | | | $ | (66.7 | ) | | | -13.9 | % | | Interest Income (FTE) | | $ | 100.8 | | | $ | 115.6 | | | $ | (14.8 | ) | | | -12.8 | % |
| 149.2 | | | | 242.2 | | | | (93.0 | ) | | | -38.4 | % | | Less: Interest Expense | | | 32.7 | | | | 53.4 | | | | (20.6 | ) | | | -38.6 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
| 262.7 | | | | 236.4 | | | | 26.3 | | | | 11.1 | % | | Net Interest Income (FTE) | | | 68.0 | | | | 62.2 | | | | 5.8 | | | | 9.4 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 17.4 | | | | 18.7 | | | | (1.3 | ) | | | -7.2 | % | | Wealth Management Fees | | | 3.7 | | | | 4.4 | | | | (0.7 | ) | | | -16.3 | % |
| 45.2 | | | | 44.8 | | | | 0.4 | | | | 0.9 | % | | Service Charges on Deposit Accounts | | | 11.8 | | | | 11.8 | | | | 0.0 | | | | 0.3 | % |
| 17.2 | | | | 14.5 | | | | 2.8 | | | | 19.1 | % | | ATM Fees | | | 4.2 | | | | 4.0 | | | | 0.2 | | | | 5.8 | % |
| 5.1 | | | | 4.4 | | | | 0.7 | | | | 14.9 | % | | Mortgage Banking Revenue | | | 1.1 | | | | 1.1 | | | | (0.0 | ) | | | -2.2 | % |
| 39.2 | | | | 39.0 | | | | 0.2 | | | | 0.4 | % | | Insurance Premiums and Commissions | | | 9.0 | | | | 9.3 | | | | (0.3 | ) | | | -3.4 | % |
| 9.5 | | | | 10.7 | | | | (1.2 | ) | | | -11.5 | % | | Investment Product Fees | | | 2.0 | | | | 2.4 | | | | (0.4 | ) | | | -16.8 | % |
| 9.2 | | | | 9.8 | | | | (0.6 | ) | | | -6.5 | % | | Company-owned Life Insurance | | | 0.7 | | | | 2.6 | | | | (1.9 | ) | | | -71.7 | % |
| 17.9 | | | | 16.1 | | | | 1.8 | | | | 11.0 | % | | Other Income | | | 4.0 | | | | 8.0 | | | | (4.0 | ) | | | -50.2 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
| 160.6 | | | | 158.0 | | | | 2.6 | | | | 1.6 | % | | Total Fees, Service Charges & Other Rev. | | | 36.6 | | | | 43.7 | | | | (7.1 | ) | | | -16.3 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 7.6 | | | | (3.0 | ) | | | 10.6 | | | | N/M | | | Gains (Losses) Sales of Securities | | | 0.9 | | | | 0.1 | | | | 0.8 | | | | N/M | |
| (1.1 | ) | | | 0.2 | | | | (1.3 | ) | | | N/M | | | Gains (Losses) Derivatives | | | 0.0 | | | | 0.2 | | | | (0.2 | ) | | | N/M | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| 167.0 | | | | 155.1 | | | | 11.8 | | | | 7.6 | % | | Total Noninterest Income | | | 37.6 | | | | 44.1 | | | | (6.5 | ) | | | -14.7 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 429.6 | | | | 391.5 | | | | 38.1 | | | | 9.7 | % | | Total Revenues (FTE) | | | 105.6 | | | | 106.3 | | | | (0.6 | ) | | | -0.6 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 167.8 | | | | 163.7 | | | | 4.0 | | | | 2.5 | % | | Salaries and Employee Benefits | | | 41.8 | | | | 41.2 | | | | 0.6 | | | | 1.5 | % |
| 39.7 | | | | 26.5 | | | | 13.2 | | | | 49.9 | % | | Occupancy | | | 10.6 | | | | 8.7 | | | | 2.0 | | | | 22.6 | % |
| 9.5 | | | | 11.1 | | | | (1.6 | ) | | | -14.8 | % | | Equipment | | | 2.0 | | | | 2.5 | | | | (0.5 | ) | | | -19.2 | % |
| 9.6 | | | | 8.4 | | | | 1.1 | | | | 13.6 | % | | Marketing | | | 1.8 | | | | 2.1 | | | | (0.4 | ) | | | -16.6 | % |
| 19.0 | | | | 19.2 | | | | (0.2 | ) | | | -1.0 | % | | Data Processing | | | 4.7 | | | | 4.7 | | | | 0.0 | | | | 0.5 | % |
| 9.3 | | | | 9.3 | | | | (0.1 | ) | | | -0.7 | % | | Communication | | | 2.4 | | | | 2.3 | | | | 0.2 | | | | 7.8 | % |
| 7.2 | | | | 7.7 | | | | (0.5 | ) | | | -6.7 | % | | Professional Fees | | | 1.9 | | | | 2.2 | | | | (0.2 | ) | | | -11.5 | % |
| 6.6 | | | | 6.0 | | | | 0.7 | | | | 11.0 | % | | Loan Expenses | | | 1.7 | | | | 1.4 | | | | 0.4 | | | | 25.9 | % |
| 3.3 | | | | 3.5 | | | | (0.2 | ) | | | -6.1 | % | | Supplies | | | 0.9 | | | | 0.9 | | | | (0.0 | ) | | | -4.8 | % |
| 25.4 | | | | 22.6 | | | | 2.8 | | | | 12.5 | % | | Other Expense | | | 11.1 | | | | 5.1 | | | | 6.0 | | | | 116.1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
| 297.2 | | | | 278.0 | | | | 19.2 | | | | 6.9 | % | | Total Noninterest Expense | | | 79.0 | | | | 71.0 | | | | 8.0 | | | | 11.2 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 51.5 | | | | 4.1 | | | | 47.3 | | | | N/M | | | Provision for loan losses | | | 17.0 | | | | 1.7 | | | | 15.3 | | | | N/M | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| 80.9 | | | | 109.4 | | | | (28.4 | ) | | | -26.0 | % | | Income before Income Taxes and Discontinued Operations (FTE) | | | 9.6 | | | | 33.6 | | | | (23.9 | ) | | | -71.3 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
| (0.9 | ) | | | 17.3 | | | | (18.2 | ) | | | -105.1 | % | | Income Taxes on Continuing Ops. | | | (2.5 | ) | | | 7.2 | | | | (9.7 | ) | | | -134.4 | % |
| 19.3 | | | | 17.2 | | | | 2.2 | | | | 12.6 | % | | FTE Adjustment | | | 5.5 | | | | 4.4 | | | | 1.1 | | | | 24.6 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
| 18.4 | | | | 34.5 | | | | (16.0 | ) | | | -46.5 | % | | Total Taxes (FTE) | | | 3.0 | | | | 11.6 | | | | (8.6 | ) | | | -74.4 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
$ | 62.5 | | | $ | 74.9 | | | $ | (12.4 | ) | | | -16.6 | % | | Net Income | | $ | 6.6 | | | $ | 22.0 | | | $ | (15.3 | ) | | | -69.8 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | EPS | | | | | | | | | | | | | | | | |
$ | 0.95 | | | $ | 1.14 | | | $ | (0.19 | ) | | | -16.3 | % | | Diluted Net Income | | $ | 0.10 | | | $ | 0.34 | | | $ | (0.23 | ) | | | -69.9 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | Average Common Shares Outstanding (000’s) | | | | | | | | | | | | | | | | |
| 65,660 | | | | 65,684 | | | | (24 | ) | | | 0.0 | % | | Basic | | | 65,730 | | | | 65,607 | | | | 123 | | | | 0.2 | % |
| 65,776 | | | | 65,750 | | | | 25 | | | | 0.0 | % | | Diluted | | | 65,922 | | | | 65,707 | | | | 215 | | | | 0.3 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 66,321 | | | | 66,205 | | | | 116 | | | | 0.2 | % | | Common Shares Outstanding (EOP) (000’s) | | | 66,321 | | | | 66,205 | | | | 116 | | | | 0.2 | % |
| | |
FTE | | — Fully taxable equivalent basis |
|
EOP | | — End of period actual balances |
|
N/M | | = Not meaningful |
PAGE 2
Old National Bancorp
NET INCOME TRENDS
Fourth Quarter 2008
($ In Millions except EPS information)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | 2007 | | | 2008 | |
2005 | | | 2006 | | | 2007 | | | 2008 | | | | | 1st Qtr | | | 2nd Qtr | | | 3rd Qtr | | | 4th Qtr | | | 1st Qtr | | | 2nd Qtr | | | 3rd Qtr | | | 4th Qtr | |
$ | 446.8 | | | $ | 471.2 | | | $ | 478.5 | | | $ | 411.8 | | | Interest Income (FTE) | | $ | 120.5 | | | $ | 122.2 | | | $ | 120.3 | | | $ | 115.6 | | | $ | 108.5 | | | $ | 102.0 | | | $ | 100.6 | | | $ | 100.8 | |
| 206.1 | | | | 239.0 | | | | 242.2 | | | | 149.2 | | | Less: Interest Expense | | | 64.5 | | | | 63.6 | | | | 60.7 | | | | 53.4 | | | | 44.3 | | | | 36.0 | | | | 36.1 | | | | 32.7 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 240.7 | | | | 232.2 | | | | 236.4 | | | | 262.7 | | | Net Interest Income (FTE) | | | 56.0 | | | | 58.6 | | | | 59.5 | | | | 62.2 | | | | 64.2 | | | | 65.9 | | | | 64.5 | | | | 68.0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 20.3 | | | | 19.5 | | | | 18.7 | | | | 17.4 | | | Wealth Management Fees | | | 4.9 | | | | 4.8 | | | | 4.6 | | | | 4.4 | | | | 4.6 | | | | 4.9 | | | | 4.2 | | | | 3.7 | |
| 47.2 | | | | 42.3 | | | | 44.8 | | | | 45.2 | | | Service Charges on Deposit Accounts | | | 10.2 | | | | 11.2 | | | | 11.5 | | | | 11.8 | | | | 10.2 | | | | 11.3 | | | | 11.8 | | | | 11.8 | |
| 11.1 | | | | 12.1 | | | | 14.5 | | | | 17.2 | | | ATM Fees | | | 3.2 | | | | 3.5 | | | | 3.8 | | | | 4.0 | | | | 4.0 | | | | 4.5 | | | | 4.5 | | | | 4.2 | |
| 4.9 | | | | 4.1 | | | | 4.4 | | | | 5.1 | | | Mortgage Banking Revenue | | | 1.0 | | | | 1.1 | | | | 1.2 | | | | 1.1 | | | | 1.2 | | | | 1.4 | | | | 1.4 | | | | 1.1 | |
| 35.2 | | | | 41.5 | | | | 39.0 | | | | 39.2 | | | Insurance Premiums and Commissions | | | 10.6 | | | | 10.2 | | | | 8.9 | | | | 9.3 | | | | 12.1 | | | | 9.3 | | | | 8.8 | | | | 9.0 | |
| 9.0 | | | | 8.7 | | | | 10.7 | | | | 9.5 | | | Investment Product Fees | | | 2.9 | | | | 2.8 | | | | 2.7 | | | | 2.4 | | | | 2.7 | | | | 2.4 | | | | 2.3 | | | | 2.0 | |
| 8.1 | | | | 9.0 | | | | 9.8 | | | | 9.2 | | | Company-owned Life Insurance | | | 2.4 | | | | 2.4 | | | | 2.4 | | | | 2.6 | | | | 2.8 | | | | 2.8 | | | | 2.9 | | | | 0.7 | |
| 28.3 | | | | 13.8 | | | | 16.1 | | | | 17.9 | | | Other Income | | | 2.3 | | | | 2.9 | | | | 2.9 | | | | 8.0 | | | | 5.4 | | | | 5.2 | | | | 3.2 | | | | 4.0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 164.1 | | | | 150.9 | | | | 158.0 | | | | 160.6 | | | Total Fees, Service Charges & Other Rev. | | | 37.4 | | | | 39.0 | | | | 37.9 | | | | 43.7 | | | | 43.1 | | | | 41.7 | | | | 39.1 | | | | 36.6 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 0.9 | | | | 1.5 | | | | (3.0 | ) | | | 7.6 | | | Gains (Losses) Sales of Securities | | | (2.7 | ) | | | (0.0 | ) | | | (0.5 | ) | | | 0.1 | | | | 4.5 | | | | 2.1 | | | | 0.0 | | | | 0.9 | |
| (3.4 | ) | | | 1.5 | | | | 0.2 | | | | (1.1 | ) | | Gains (Losses) Derivatives | | | 0.0 | | | | (0.2 | ) | | | 0.2 | | | | 0.2 | | | | (0.7 | ) | | | (0.3 | ) | | | (0.2 | ) | | | (0.0 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 161.6 | | | | 153.9 | | | | 155.1 | | | | 167.0 | | | Total Noninterest Income | | | 34.8 | | | | 38.7 | | | | 37.6 | | | | 44.1 | | | | 46.9 | | | | 43.5 | | | | 39.0 | | | | 37.6 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 402.3 | | | | 386.2 | | | | 391.5 | | | | 429.6 | | | Total Revenues (FTE) | | | 90.8 | | | | 97.3 | | | | 97.1 | | | | 106.3 | | | | 111.1 | | | | 109.5 | | | | 103.5 | | | | 105.6 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 147.8 | | | | 157.6 | | | | 163.7 | | | | 167.8 | | | Salaries and Employee Benefits | | | 41.3 | | | | 41.5 | | | | 39.6 | | | | 41.2 | | | | 42.3 | | | | 43.2 | | | | 40.5 | | | | 41.8 | |
| 20.4 | | | | 19.9 | | | | 26.5 | | | | 39.7 | | | Occupancy | | | 6.4 | | | | 5.5 | | | | 5.9 | | | | 8.7 | | | | 9.6 | | | | 9.6 | | | | 9.8 | | | | 10.6 | |
| 14.4 | | | | 12.7 | | | | 11.1 | | | | 9.5 | | | Equipment | | | 3.1 | | | | 2.8 | | | | 2.7 | | | | 2.5 | | | | 2.6 | | | | 2.5 | | | | 2.4 | | | | 2.0 | |
| 8.3 | | | | 10.4 | | | | 8.4 | | | | 9.6 | | | Marketing | | | 2.3 | | | | 2.2 | | | | 1.7 | | | | 2.1 | | | | 2.0 | | | | 2.7 | | | | 3.1 | | | | 1.8 | |
| 21.2 | | | | 18.0 | | | | 19.2 | | | | 19.0 | | | Data Processing | | | 5.1 | | | | 4.8 | | | | 4.7 | | | | 4.7 | | | | 4.6 | | | | 4.9 | | | | 4.8 | | | | 4.7 | |
| 9.9 | | | | 9.2 | | | | 9.3 | | | | 9.3 | | | Communication | | | 2.4 | | | | 2.3 | | | | 2.3 | | | | 2.3 | | | | 2.3 | | | | 2.2 | | | | 2.3 | | | | 2.4 | |
| 9.3 | | | | 7.6 | | | | 7.7 | | | | 7.2 | | | Professional Fees | | | 2.0 | | | | 1.9 | | | | 1.7 | | | | 2.2 | | | | 1.7 | | | | 1.9 | | | | 1.7 | | | | 1.9 | |
| 5.3 | | | | 5.7 | | | | 6.0 | | | | 6.6 | | | Loan Expenses | | | 1.2 | | | | 1.9 | | | | 1.5 | | | | 1.4 | | | | 1.3 | | | | 1.7 | | | | 1.9 | | | | 1.7 | |
| 3.8 | | | | 3.4 | | | | 3.5 | | | | 3.3 | | | Supplies | | | 1.0 | | | | 0.8 | | | | 0.8 | | | | 0.9 | | | | 0.9 | | | | 0.7 | | | | 0.8 | | | | 0.9 | |
| 23.5 | | | | 20.2 | | | | 22.6 | | | | 25.4 | | | Other Expense | | | 8.3 | | | | 4.7 | | | | 4.5 | | | | 5.1 | | | | 3.6 | | | | 5.4 | | | | 5.2 | | | | 11.1 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 263.8 | | | | 264.7 | | | | 278.0 | | | | 297.2 | | | Total Noninterest Expense | | | 73.0 | | | | 68.4 | | | | 65.5 | | | | 71.0 | | | | 70.9 | | | | 74.8 | | | | 72.5 | | | | 79.0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 23.1 | | | | 7.0 | | | | 4.1 | | | | 51.5 | | | Provision for Loan Losses | | | 2.4 | | | | — | | | | — | | | | 1.7 | | | | 21.9 | | | | 5.7 | | | | 6.8 | | | | 17.0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 115.4 | | | | 114.5 | | | | 109.4 | | | | 80.9 | | | Income before Income Taxes and Discontinued Operations (FTE) | | | 15.3 | | | | 28.9 | | | | 31.6 | | | | 33.6 | | | | 18.2 | | | | 28.9 | | | | 24.2 | | | | 9.6 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 15.3 | | | | 15.6 | | | | 17.3 | | | | (0.9 | ) | | Income Taxes on Continuing Ops. | | | 0.3 | | | | 5.1 | | | | 4.7 | | | | 7.2 | | | | (5.5 | ) | | | 4.8 | | | | 2.3 | | | | (2.5 | ) |
| 21.5 | | | | 19.5 | | | | 17.2 | | | | 19.3 | | | FTE Adjustment | | | 4.2 | | | | 4.3 | | | | 4.3 | | | | 4.4 | | | | 4.4 | | | | 4.6 | | | | 4.9 | | | | 5.5 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 36.8 | | | | 35.1 | | | | 34.5 | | | | 18.4 | | | Total Taxes (FTE) | | | 4.5 | | | | 9.3 | | | | 9.0 | | | | 11.6 | | | | (1.1 | ) | | | 9.4 | | | | 7.1 | | | | 3.0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 78.6 | | | | 79.4 | | | | 74.9 | | | | 62.5 | | | Income from Continuing Ops., (net of tax) | | | 10.8 | | | | 19.6 | | | | 22.6 | | | | 22.0 | | | | 19.3 | | | | 19.5 | | | | 17.0 | | | | 6.6 | |
| (14.8 | ) | | | — | | | | — | | | | — | | | Income from Discontinued Ops., (net of tax) | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
$ | 63.8 | | | $ | 79.4 | | | $ | 74.9 | | | $ | 62.5 | | | Net Income | | $ | 10.8 | | | $ | 19.6 | | | $ | 22.6 | | | $ | 22.0 | | | $ | 19.3 | | | $ | 19.5 | | | $ | 17.0 | | | $ | 6.6 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | Diluted EPS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
$ | 1.15 | | | $ | 1.20 | | | $ | 1.14 | | | $ | 0.95 | | | Income from Continuing Operations | | $ | 0.16 | | | $ | 0.30 | | | $ | 0.34 | | | $ | 0.34 | | | $ | 0.29 | | | $ | 0.30 | | | $ | 0.26 | | | $ | 0.10 | |
| (0.22 | ) | | | — | | | | — | | | | — | | | Income from Discontinued Operations | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
$ | 0.93 | | | $ | 1.20 | | | $ | 1.14 | | | $ | 0.95 | | | Net Income | | $ | 0.16 | | | $ | 0.30 | | | $ | 0.34 | | | $ | 0.34 | | | $ | 0.29 | | | $ | 0.30 | | | $ | 0.26 | | | $ | 0.10 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 68,095 | | | | 66,226 | | | | 65,684 | | | | 65,660 | | | Average Basic Common Shares (000’s) | | | 65,806 | | | | 65,723 | | | | 65,601 | | | | 65,607 | | | | 65,623 | | | | 65,640 | | | | 65,645 | | | | 65,730 | |
| 68,256 | | | | 66,261 | | | | 65,750 | | | | 65,776 | | | Average Diluted Common Shares (000’s) | | | 65,863 | | | | 65,804 | | | | 65,658 | | | | 65,707 | | | | 65,754 | | | | 65,812 | | | | 65,790 | | | | 65,922 | |
| | |
FTE | | — Fully taxable equivalent basis |
PAGE 3
Old National Bancorp
Balance Sheet (EOP)
Fourth Quarter 2008
($ in Millions)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | Change from Prior Year | | | | | | | |
| | 12/31/2008 | | | 9/30/2008 | | | 6/30/2008 | | | 3/31/2008 | | | 12/31/2007 | | | 12/31/2008 vs. 12/31/2007 | | | 12/31/2006 | | | 12/31/2005 | |
| | | | | | | | | | | | | | | | | $ | | | % | | | | | | | |
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Treasury & Gov’t Sponsored Agencies | | $ | 389.3 | | | $ | 319.8 | | | $ | 333.2 | | | $ | 469.3 | | | $ | 688.9 | | | $ | (299.7 | ) | | | -43.5 | % | | $ | 680.2 | | | $ | 509.7 | |
Mortgage-backed Securities | | | 1,172.6 | | | | 1,203.6 | | | | 1,105.3 | | | | 1,115.6 | | | | 1,048.8 | | | | 123.8 | | | | 11.8 | % | | | 1,147.0 | | | | 1,253.3 | |
States & Political Subdivisions | | | 482.2 | | | | 327.4 | | | | 328.0 | | | | 294.3 | | | | 294.9 | | | | 187.3 | | | | 63.5 | % | | | 273.3 | | | | 488.4 | |
Other Securities | | | 221.7 | | | | 219.4 | | | | 260.8 | | | | 267.5 | | | | 275.9 | | | | (54.2 | ) | | | -19.6 | % | | | 275.7 | | | | 265.1 | |
Fed Funds Sold & Resell Agreements | | | 0.0 | | | | 9.3 | | | | 1.2 | | | | — | | | | — | | | | 0.0 | | | | N/M | | | | 283.5 | | | | 123.9 | |
Money Market Investments | | | 30.1 | | | | 18.6 | | | | 10.3 | | | | 72.8 | | | | 8.5 | | | | 21.6 | | | | 255.1 | % | | | 4.1 | | | | 33.1 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Investments | | | 2,295.9 | | | | 2,098.0 | | | | 2,038.8 | | | | 2,219.6 | | | | 2,317.0 | | | | (21.1 | ) | | | -0.9 | % | | | 2,663.7 | | | | 2,673.5 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential Real Estate Loans Held for Sale | | | 17.2 | | | | 11.1 | | | | 16.6 | | | | 10.2 | | | | 13.0 | | | | 4.2 | | | | 32.0 | % | | | 16.6 | | | | 43.8 | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial Loans & Leases | | | 1,898.0 | | | | 1,799.8 | | | | 1,826.1 | | | | 1,740.3 | | | | 1,694.7 | | | | 203.2 | | | | 12.0 | % | | | 1,629.9 | | | | 1,553.7 | |
Commercial & Agriculture Real Estate | | | 1,154.9 | | | | 1,170.8 | | | | 1,196.5 | | | | 1,235.3 | | | | 1,270.4 | | | | (115.5 | ) | | | -9.1 | % | | | 1,386.4 | | | | 1,534.4 | |
Consumer: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home Equity | | | 270.0 | | | | 262.0 | | | | 252.2 | | | | 245.9 | | | | 250.1 | | | | 19.8 | | | | 7.9 | % | | | 284.8 | | | | 337.4 | |
Other Consumer Loans | | | 941.0 | | | | 941.3 | | | | 935.9 | | | | 930.8 | | | | 937.6 | | | | 3.3 | | | | 0.4 | % | | | 914.1 | | | | 924.4 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subtotal of Commercial & Consumer Loans | | | 4,263.8 | | | | 4,173.8 | | | | 4,210.7 | | | | 4,152.3 | | | | 4,152.9 | | | | 110.9 | | | | 2.7 | % | | | 4,215.1 | | | | 4,349.9 | |
Residential Real Estate | | | 496.5 | | | | 508.1 | | | | 516.0 | | | | 528.5 | | | | 533.4 | | | | (36.9 | ) | | | -6.9 | % | | | 484.9 | | | | 543.9 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Loans | | | 4,760.4 | | | | 4,681.9 | | | | 4,726.7 | | | | 4,680.8 | | | | 4,686.4 | | | | 74.0 | | | | 1.6 | % | | | 4,700.0 | | | | 4,893.8 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Earning Assets | | | 7,073.4 | | | | 6,791.1 | | | | 6,782.2 | | | | 6,910.6 | | | | 7,016.3 | | | | 57.1 | | | | 0.8 | % | | | 7,380.3 | | | | 7,611.2 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for Loan Losses | | | (67.1 | ) | | | (63.5 | ) | | | (62.1 | ) | | | (72.2 | ) | | | (56.5 | ) | | | 10.6 | | | | 18.8 | % | | | (67.8 | ) | | | (78.8 | ) |
Nonearning Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and Due from Banks | | | 162.9 | | | | 166.1 | | | | 223.1 | | | | 228.7 | | | | 255.2 | | | | (92.3 | ) | | | -36.2 | % | | | 210.3 | | | | 245.4 | |
Premises & Equipment | | | 44.6 | | | | 46.7 | | | | 44.3 | | | | 45.8 | | | | 48.7 | | | | (4.0 | ) | | | -8.3 | % | | | 122.9 | | | | 199.9 | |
Goodwill & Intangible Assets | | | 186.8 | | | | 187.8 | | | | 188.7 | | | | 190.3 | | | | 191.0 | | | | (4.2 | ) | | | -2.2 | % | | | 134.2 | | | | 136.3 | |
Company-owned Life Insurance | | | 223.1 | | | | 222.4 | | | | 219.7 | | | | 216.9 | | | | 214.5 | | | | 8.6 | | | | 4.0 | % | | | 198.0 | | | | 193.5 | |
Other Assets | | | 250.1 | | | | 217.8 | | | | 206.0 | | | | 203.4 | | | | 176.9 | | | | 73.1 | | | | 41.3 | % | | | 171.6 | | | | 184.7 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Nonearning Assets | | | 867.6 | | | | 840.7 | | | | 881.7 | | | | 885.1 | | | | 886.3 | | | | (18.7 | ) | | | -2.1 | % | | | 837.0 | | | | 959.7 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Assets | | $ | 7,873.9 | | | $ | 7,568.3 | | | $ | 7,601.8 | | | $ | 7,723.5 | | | $ | 7,846.1 | | | $ | 27.8 | | | | 0.4 | % | | $ | 8,149.5 | | | $ | 8,492.0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Liabilities & Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest-bearing Demand Deposits | | $ | 888.6 | | | $ | 845.7 | | | $ | 858.6 | | | $ | 861.1 | | | $ | 855.4 | | | $ | 33.1 | | | | 3.9 | % | | $ | 877.9 | | | $ | 891.5 | |
NOW Accounts | | | 1,292.6 | | | | 1,223.0 | | | | 1,322.7 | | | | 1,312.2 | | | | 1,410.7 | | | | (118.1 | ) | | | -8.4 | % | | | 1,449.2 | | | | 1,640.7 | |
Savings Accounts | | | 874.6 | | | | 923.2 | | | | 900.6 | | | | 923.4 | | | | 774.1 | | | | 100.5 | | | | 13.0 | % | | | 437.7 | | | | 480.4 | |
Money Market Accounts | | | 420.8 | | | | 448.7 | | | | 483.2 | | | | 517.8 | | | | 562.1 | | | | (141.3 | ) | | | -25.1 | % | | | 925.3 | | | | 869.0 | |
Other Time under $100,000 | | | 1,224.2 | | | | 1,209.8 | | | | 1,191.2 | | | | 1,125.3 | | | | 1,283.0 | | | | (58.8 | ) | | | -4.6 | % | | | 1,369.0 | | | | 1,378.0 | |
Other Time $100,000 & over | | | 550.0 | | | | 504.6 | | | | 470.3 | | | | 476.4 | | | | 562.1 | | | | (12.1 | ) | | | -2.1 | % | | | 932.6 | | | | 840.9 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Core Deposits | | | 5,250.8 | | | | 5,155.0 | | | | 5,226.5 | | | | 5,216.2 | | | | 5,447.4 | | | | (196.6 | ) | | | -3.6 | % | | | 5,991.6 | | | | 6,100.5 | |
Brokered CD’s | | | 171.5 | | | | 191.3 | | | | 145.9 | | | | 130.3 | | | | 216.0 | | | | (44.5 | ) | | | -20.6 | % | | | 329.9 | | | | 365.1 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Deposits | | | 5,422.3 | | | | 5,346.2 | | | | 5,372.4 | | | | 5,346.5 | | | | 5,663.4 | | | | (241.1 | ) | | | -4.3 | % | | | 6,321.5 | | | | 6,465.6 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Short-term Borrowings | | | 649.6 | | | | 541.6 | | | | 575.3 | | | | 640.5 | | | | 638.2 | | | | 11.4 | | | | 1.8 | % | | | 312.9 | | | | 302.8 | |
Long-term Borrowings | | | 834.9 | | | | 837.3 | | | | 783.4 | | | | 834.9 | | | | 656.7 | | | | 178.1 | | | | 27.1 | % | | | 747.5 | | | | 954.9 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Borrowed Funds | | | 1,484.5 | | | | 1,379.0 | | | | 1,358.7 | | | | 1,475.4 | | | | 1,295.0 | | | | 189.5 | | | | 14.6 | % | | | 1,060.5 | | | | 1,257.7 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrued Expenses & Other Liabilities | | | 236.2 | | | | 207.8 | | | | 221.7 | | | | 226.2 | | | | 234.9 | | | | 1.4 | | | | 0.6 | % | | | 125.2 | | | | 118.8 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Liabilities | | | 7,143.0 | | | | 6,932.9 | | | | 6,952.8 | | | | 7,048.1 | | | | 7,193.2 | | | | (50.2 | ) | | | -0.7 | % | | | 7,507.1 | | | | 7,842.1 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred Stock, Surplus & Retained Earnings | | | 97.1 | | | | — | | | | — | | | | — | | | | — | | | | 97.1 | | | | N/M | | | | — | | | | — | |
Common Stock, Surplus & Retained Earnings | | | 687.3 | | | | 692.0 | | | | 689.4 | | | | 684.2 | | | | 664.2 | | | | 23.1 | | | | 3.5 | % | | | 667.5 | | | | 671.7 | |
Other Comprehensive Income | | | (53.5 | ) | | | (56.7 | ) | | | (40.4 | ) | | | (8.8 | ) | | | (11.3 | ) | | | (42.2 | ) | | | N/M | | | | (25.1 | ) | | | (21.8 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Shareholders Equity | | | 730.9 | | | | 635.4 | | | | 649.0 | | | | 675.4 | | | | 652.9 | | | | 78.0 | | | | 11.9 | % | | | 642.4 | | | | 649.9 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Liabilities & Shareholders Equity | | $ | 7,873.9 | | | $ | 7,568.3 | | | $ | 7,601.8 | | | $ | 7,723.5 | | | $ | 7,846.1 | | | $ | 27.8 | | | | 0.4 | % | | $ | 8,149.5 | | | $ | 8,492.0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
EOP | | — End of period actual balances |
|
N/M | | = Not meaningful |
PAGE 4
Old National Bancorp
Balance Sheet Trends
PERIOD AVERAGES
($ in Millions)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | 2007 | | | 2008 | |
2005 | | | 2006 | | | 2007 | | | 2008 | | | | | 1st Qtr | | | 2nd Qtr | | | 3rd Qtr | | | 4th Qtr | | | 1st Qtr | | | 2nd Qtr | | | 3rd Qtr | | | 4th Qtr | |
|
| | | | | | | | | | | | | | | | Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | Investments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
$ | 574.1 | | | $ | 584.3 | | | $ | 636.8 | | | $ | 439.1 | | | Treasury & Gov’t Sponsored Agencies | | $ | 648.8 | | | $ | 595.2 | | | $ | 641.5 | | | $ | 661.7 | | | $ | 653.4 | | | $ | 405.7 | | | $ | 356.5 | | | $ | 340.9 | |
| 1,346.9 | | | | 1,215.0 | | | | 1,112.9 | | | | 1,130.7 | | | Mortgage-backed Securities | | | 1,161.4 | | | | 1,130.5 | | | | 1,096.5 | | | | 1,063.0 | | | | 1,059.5 | | | | 1,132.1 | | | | 1,146.8 | | | | 1,184.2 | |
| 536.9 | | | | 408.5 | | | | 263.7 | | | | 329.4 | | | States & Political Subdivisions | | | 269.4 | | | | 263.7 | | | | 259.3 | | | | 262.4 | | | | 287.6 | | | | 310.6 | | | | 327.4 | | | | 392.0 | |
| 273.9 | | | | 254.6 | | | | 268.6 | | | | 251.4 | | | Other Securities | | | 272.6 | | | | 263.2 | | | | 260.9 | | | | 277.5 | | | | 276.2 | | | | 265.8 | | | | 252.1 | | | | 211.7 | |
| 16.0 | | | | 72.8 | | | | 109.5 | | | | 1.6 | | | Fed Funds Sold & Resell Agreements | | | 245.3 | | | | 188.2 | | | | 4.3 | | | | 0.4 | | | | 0.0 | | | | 0.4 | | | | 3.5 | | | | 2.5 | |
| 21.1 | | | | 14.8 | | | | 7.7 | | | | 20.3 | | | Money Market Investments | | | 5.1 | | | | 11.2 | | | | 5.2 | | | | 9.2 | | | | 12.4 | | | | 31.6 | | | | 18.1 | | | | 19.3 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2,769.0 | | | | 2,550.0 | | | | 2,399.1 | | | | 2,172.6 | | | Total Investments | | | 2,602.5 | | | | 2,452.1 | | | | 2,267.7 | | | | 2,274.1 | | | | 2,289.1 | | | | 2,146.2 | | | | 2,104.3 | | | | 2,150.7 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 1,578.2 | | | | 1,592.3 | | | | 1,679.6 | | | | 1,779.4 | | | Commercial Loans & Leases | | | 1,675.9 | | | | 1,687.7 | | | | 1,677.5 | | | | 1,677.4 | | | | 1,710.3 | | | | 1,772.9 | | | | 1,800.9 | | | | 1,833.6 | |
| 1,604.2 | | | | 1,466.2 | | | | 1,374.7 | | | | 1,205.1 | | | Commercial & Agriculture Real Estate | | | 1,433.2 | | | | 1,419.2 | | | | 1,351.5 | | | | 1,294.9 | | | | 1,251.2 | | | | 1,218.7 | | | | 1,182.3 | | | | 1,168.2 | |
| | | | | | | | | | | | | | | | Consumer: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 357.6 | | | | 307.1 | | | | 267.1 | | | | 254.9 | | | Home Equity | | | 285.1 | | | | 271.1 | | | | 259.1 | | | | 253.1 | | | | 248.3 | | | | 249.6 | | | | 256.2 | | | | 265.5 | |
| 889.9 | | | | 929.7 | | | | 937.4 | | | | 935.7 | | | Other Consumer Loans | | | 915.7 | | | | 933.4 | | | | 954.0 | | | | 946.5 | | | | 933.0 | | | | 932.3 | | | | 937.7 | | | | 939.8 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 4,429.9 | | | | 4,295.3 | | | | 4,258.8 | | | | 4,175.1 | | | Subtotal of Commercial & Consumer Loans | | | 4,309.9 | | | | 4,311.3 | | | | 4,242.1 | | | | 4,172.0 | | | | 4,142.9 | | | | 4,173.5 | | | | 4,177.0 | | | | 4,207.1 | |
| 584.7 | | | | 527.9 | | | | 556.0 | | | | 528.0 | | | Residential Real Estate (1) | | | 550.3 | | | | 570.4 | | | | 557.6 | | | | 545.9 | | | | 542.0 | | | | 535.9 | | | | 523.2 | | | | 511.2 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 5,014.7 | | | | 4,823.1 | | | | 4,814.9 | | | | 4,703.1 | | | Total Loans (1) | | | 4,860.3 | | | | 4,881.7 | | | | 4,799.7 | | | | 4,717.9 | | | | 4,684.9 | | | | 4,709.3 | | | | 4,700.1 | | | | 4,718.3 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 7,783.6 | | | | 7,373.1 | | | | 7,214.0 | | | | 6,875.7 | | | Total Earning Assets | | | 7,462.7 | | | | 7,333.8 | | | | 7,067.4 | | | | 6,992.0 | | | | 6,973.9 | | | | 6,855.5 | | | | 6,804.5 | | | | 6,868.9 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| (82.9 | ) | | | (76.5 | ) | | | (68.2 | ) | | | (62.0 | ) | | Allowance for Loan Losses | | | (71.0 | ) | | | (71.7 | ) | | | (67.6 | ) | | | (62.5 | ) | | | (56.1 | ) | | | (67.9 | ) | | | (62.0 | ) | | | (62.0 | ) |
| 925.8 | | | | 876.7 | | | | 839.2 | | | | 804.1 | | | Nonearning Assets | | | 849.6 | | | | 857.0 | | | | 856.2 | | | | 794.0 | | | | 764.1 | | | | 806.3 | | | | 821.2 | | | | 824.8 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
$ | 8,626.5 | | | $ | 8,173.4 | | | $ | 7,985.0 | | | $ | 7,617.8 | | | Total Assets | | $ | 8,241.4 | | | $ | 8,119.0 | | | $ | 7,856.0 | | | $ | 7,723.6 | | | $ | 7,682.0 | | | $ | 7,594.0 | | | $ | 7,563.6 | | | $ | 7,631.7 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | Liabilities & Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
$ | 837.6 | | | $ | 800.7 | | | $ | 828.5 | | | $ | 835.0 | | | Noninterest-bearing Demand Deposits | | $ | 822.5 | | | $ | 837.5 | | | $ | 821.6 | | | $ | 832.2 | | | $ | 811.2 | | | $ | 824.9 | | | $ | 841.9 | | | $ | 861.8 | |
| 1,754.9 | | | | 1,429.8 | | | | 1,490.4 | | | | 1,249.5 | | | NOW Accounts | | | 1,542.1 | | | | 1,616.6 | | | | 1,452.6 | | | | 1,350.4 | | | | 1,310.8 | | | | 1,264.7 | | | | 1,204.7 | | | | 1,217.7 | |
| 485.3 | | | | 441.3 | | | | 622.4 | | | | 886.4 | | | Savings Accounts | | | 539.4 | | | | 583.0 | | | | 619.8 | | | | 747.4 | | | | 828.4 | | | | 906.3 | | | | 922.6 | | | | 888.1 | |
| 695.0 | | | | 886.2 | | | | 758.6 | | | | 487.5 | | | Money Market Accounts | | | 882.6 | | | | 811.9 | | | | 735.2 | | | | 604.6 | | | | 541.0 | | | | 498.1 | | | | 473.4 | | | | 437.5 | |
| 2,202.4 | | | | 2,277.9 | | | | 2,134.9 | | | | 1,696.4 | | | Other Time | | | 2,347.4 | | | | 2,239.1 | | | | 2,042.7 | | | | 1,910.3 | | | | 1,737.3 | | | | 1,593.5 | | | | 1,694.6 | | | | 1,760.2 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 5,975.2 | | | | 5,835.8 | | | | 5,834.7 | | | | 5,154.7 | | | Total Core Deposits | | | 6,134.0 | | | | 6,088.2 | | | | 5,671.8 | | | | 5,444.9 | | | | 5,228.7 | | | | 5,087.6 | | | | 5,137.2 | | | | 5,165.4 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 376.2 | | | | 338.4 | | | | 291.5 | | | | 170.7 | | | Brokered CD’s | | | 321.3 | | | | 315.6 | | | | 306.3 | | | | 222.6 | | | | 196.8 | | | | 112.8 | | | | 187.0 | | | | 186.2 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 6,351.3 | | | | 6,174.2 | | | | 6,126.2 | | | | 5,325.4 | | | Total Deposits | | | 6,455.3 | | | | 6,403.8 | | | | 5,978.2 | | | | 5,667.5 | | | | 5,425.5 | | | | 5,200.4 | | | | 5,324.2 | | | | 5,351.6 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 388.2 | | | | 402.2 | | | | 461.8 | | | | 616.9 | | | Short-term Borrowings | | | 375.0 | | | | 376.4 | | | | 525.0 | | | | 570.8 | | | | 625.4 | | | | 679.6 | | | | 568.4 | | | | 594.4 | |
| 1,094.6 | | | | 835.6 | | | | 615.9 | | | | 810.1 | | | Long-term Borrowings | | | 644.0 | | | | 592.8 | | | | 594.3 | | | | 632.5 | | | | 754.7 | | | | 832.5 | | | | 817.8 | | | | 835.2 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 1,482.8 | | | | 1,237.8 | | | | 1,077.7 | | | | 1,427.0 | | | Total Borrowed Funds | | | 1,018.9 | | | | 969.2 | | | | 1,119.3 | | | | 1,203.2 | | | | 1,380.1 | | | | 1,512.1 | | | | 1,386.2 | | | | 1,429.6 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 107.1 | | | | 123.0 | | | | 139.3 | | | | 205.2 | | | Accrued Expenses & Other Liabilities | | | 127.2 | | | | 110.2 | | | | 123.9 | | | | 195.9 | | | | 204.2 | | | | 208.6 | | | | 205.1 | | | | 203.0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 7,941.2 | | | | 7,535.1 | | | | 7,343.1 | | | | 6,957.7 | | | Total Liabilities | | | 7,601.4 | | | | 7,483.2 | | | | 7,221.3 | | | | 7,066.6 | | | | 7,009.7 | | | | 6,921.1 | | | | 6,915.5 | | | | 6,984.3 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| — | | | | — | | | | — | | | | 5.2 | | | Preferred Stock, Surplus & Retained Earnings | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 20.9 | |
| 690.9 | | | | 666.2 | | | | 666.8 | | | | 688.7 | | | Common Stock, Surplus & Retained Earnings | | | 666.9 | | | | 659.1 | | | | 667.5 | | | | 673.7 | | | | 675.9 | | | | 688.7 | | | | 695.0 | | | | 695.2 | |
| (5.6 | ) | | | (27.8 | ) | | | (25.0 | ) | | | (33.7 | ) | | Other Comprehensive Income | | | (26.9 | ) | | | (23.3 | ) | | | (32.9 | ) | | | (16.7 | ) | | | (3.6 | ) | | | (15.8 | ) | | | (46.9 | ) | | | (68.7 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 685.3 | | | | 638.4 | | | | 641.8 | | | | 660.2 | | | Total Shareholders Equity | | | 640.0 | | | | 635.8 | | | | 634.7 | | | | 656.9 | | | | 672.3 | | | | 672.9 | | | | 648.1 | | | | 647.5 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
$ | 8,626.5 | | | $ | 8,173.4 | | | $ | 7,985.0 | | | $ | 7,617.8 | | | Total Liabilities & Shareholders Equity | | $ | 8,241.4 | | | $ | 8,119.0 | | | $ | 7,856.0 | | | $ | 7,723.6 | | | $ | 7,682.0 | | | $ | 7,594.0 | | | $ | 7,563.6 | | | $ | 7,631.7 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
(1) | | Includes residential loans held for sale. |
PAGE 5
Old National Bancorp
Interest Rate Trends (FTE basis)
PERIOD AVERAGES
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | 2007 | | | 2008 | |
2005 | | | 2006 | | | 2007 | | | 2008 | | | | | 1st Qtr | | | 2nd Qtr | | | 3rd Qtr | | | 4th Qtr | | | 1st Qtr | | | 2nd Qtr | | | 3rd Qtr | | | 4th Qtr | |
| | | | | | | | | | | | | | | | Earning Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | Investments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 3.44 | % | | | 4.55 | % | | | 5.07 | % | | | 4.90 | % | | Treasury & Gov’t Sponsored Agencies | | | 4.87 | % | | | 5.11 | % | | | 5.14 | % | | | 5.17 | % | | | 4.66 | % | | | 4.97 | % | | | 5.03 | % | | | 5.14 | % |
| 4.24 | % | | | 4.55 | % | | | 4.68 | % | | | 5.01 | % | | Mortgage-backed Securities | | | 4.61 | % | | | 4.64 | % | | | 4.74 | % | | | 4.74 | % | | | 4.79 | % | | | 5.03 | % | | | 5.07 | % | | | 5.14 | % |
| 6.88 | % | | | 6.93 | % | | | 7.07 | % | | | 6.91 | % | | States & Political Subdivisions | | | 7.05 | % | | | 7.04 | % | | | 7.10 | % | | | 7.12 | % | | | 6.85 | % | | | 6.76 | % | | | 6.80 | % | | | 7.15 | % |
| 4.55 | % | | | 5.14 | % | | | 5.25 | % | | | 5.54 | % | | Other Securities | | | 5.32 | % | | | 5.11 | % | | | 5.22 | % | | | 5.33 | % | | | 5.31 | % | | | 5.30 | % | | | 5.47 | % | | | 6.22 | % |
| 4.08 | % | | | 5.20 | % | | | 5.35 | % | | | 3.40 | % | | Fed Funds Sold, Resell Agr & Money Mkt | | | 5.41 | % | | | 5.18 | % | | | 8.98 | % | | | 5.50 | % | | | 10.74 | % | | | 2.42 | % | | | 2.74 | % | | | 1.34 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 4.61 | % | | | 5.01 | % | | | 5.14 | % | | | 5.32 | % | | Total Investments | | | 5.07 | % | | | 5.10 | % | | | 5.19 | % | | | 5.22 | % | | | 5.11 | % | | | 5.26 | % | | | 5.36 | % | | | 5.58 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 6.39 | % | | | 7.32 | % | | | 7.47 | % | | | 5.88 | % | | Commercial Loans & Leases | | | 7.54 | % | | | 7.57 | % | | | 7.54 | % | | | 7.25 | % | | | 6.64 | % | | | 5.86 | % | | | 5.63 | % | | | 5.44 | % |
| 6.36 | % | | | 7.27 | % | | | 7.56 | % | | | 6.22 | % | | Commercial & Agriculture Real Estate | | | 7.35 | % | | | 7.73 | % | | | 7.85 | % | | | 7.31 | % | | | 6.70 | % | | | 6.25 | % | | | 6.01 | % | | | 5.90 | % |
| | | | | | | | | | | | | | | | Consumer: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 6.28 | % | | | 8.04 | % | | | 8.17 | % | | | 5.51 | % | | Home Equity | | | 8.29 | % | | | 8.27 | % | | | 8.33 | % | | | 7.78 | % | | | 6.71 | % | | | 5.49 | % | | | 5.30 | % | | | 4.60 | % |
| 6.93 | % | | | 7.13 | % | | | 7.61 | % | | | 7.66 | % | | Other Consumer Loans | | | 7.40 | % | | | 7.60 | % | | | 7.70 | % | | | 7.71 | % | | | 7.79 | % | | | 7.66 | % | | | 7.60 | % | | | 7.57 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 6.48 | % | | | 7.31 | % | | | 7.57 | % | | | 6.35 | % | | Subtotal of Commercial & Consumer Loans | | | 7.50 | % | | | 7.67 | % | | | 7.73 | % | | | 7.40 | % | | | 6.92 | % | | | 6.35 | % | | | 6.16 | % | | | 5.99 | % |
| 5.47 | % | | | 5.54 | % | | | 5.86 | % | | | 5.87 | % | | Residential Real Estate Loans (1) | | | 5.73 | % | | | 5.90 | % | | | 5.89 | % | | | 5.91 | % | | | 5.92 | % | | | 5.85 | % | | | 5.87 | % | | | 5.84 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 6.36 | % | | | 7.12 | % | | | 7.38 | % | | | 6.30 | % | | Total Loans (1) | | | 7.29 | % | | | 7.46 | % | | | 7.51 | % | | | 7.23 | % | | | 6.81 | % | | | 6.29 | % | | | 6.11 | % | | | 5.97 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 5.74 | % | | | 6.39 | % | | | 6.63 | % | | | 5.99 | % | | Total Earning Assets | | | 6.51 | % | | | 6.67 | % | | | 6.77 | % | | | 6.58 | % | | | 6.25 | % | | | 5.97 | % | | | 5.89 | % | | | 5.85 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | Interest-bearing Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 1.44 | % | | | 1.92 | % | | | 2.12 | % | | | 0.51 | % | | NOW Accounts | | | 2.34 | % | | | 2.43 | % | | | 2.16 | % | | | 1.48 | % | | | 0.84 | % | | | 0.52 | % | | | 0.45 | % | | | 0.21 | % |
| 0.87 | % | | | 1.28 | % | | | 2.43 | % | | | 1.46 | % | | Savings Accounts | | | 2.35 | % | | | 2.29 | % | | | 2.50 | % | | | 2.54 | % | | | 2.03 | % | | | 1.50 | % | | | 1.46 | % | | | 0.88 | % |
| 2.71 | % | | | 3.32 | % | | | 3.11 | % | | | 1.12 | % | | Money Market Accounts | | | 3.55 | % | | | 3.31 | % | | | 3.06 | % | | | 2.32 | % | | | 1.71 | % | | | 1.14 | % | | | 1.04 | % | | | 0.47 | % |
| 3.32 | % | | | 4.15 | % | | | 4.64 | % | | | 3.74 | % | | Other Time | | | 4.64 | % | | | 4.70 | % | | | 4.63 | % | | | 4.58 | % | | | 4.26 | % | | | 3.67 | % | | | 3.52 | % | | | 3.50 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2.36 | % | | | 3.12 | % | | | 3.38 | % | | | 2.04 | % | | Total Interest-bearing Deposits | | | 3.56 | % | | | 3.52 | % | | | 3.38 | % | | | 3.04 | % | | | 2.51 | % | | | 1.98 | % | | | 1.94 | % | | | 1.72 | % |
| 4.64 | % | | | 4.57 | % | | | 4.72 | % | | | 4.25 | % | | Brokered CD’s | | | 4.74 | % | | | 4.76 | % | | | 4.83 | % | | | 4.53 | % | | | 4.32 | % | | | 4.01 | % | | | 4.26 | % | | | 4.30 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2.52 | % | | | 3.21 | % | | | 3.46 | % | | | 2.13 | % | | Total Interest-bearing Deposits & CD’s | | | 3.62 | % | | | 3.59 | % | | | 3.47 | % | | | 3.11 | % | | | 2.59 | % | | | 2.03 | % | | | 2.04 | % | | | 1.83 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| 2.48 | % | | | 3.98 | % | | | 3.94 | % | | | 1.77 | % | | Short-term Borrowings | | | 4.11 | % | | | 4.02 | % | | | 4.12 | % | | | 3.60 | % | | | 2.53 | % | | | 1.81 | % | | | 1.79 | % | | | 0.92 | % |
| 5.26 | % | | | 6.03 | % | | | 6.64 | % | | | 5.29 | % | | Long-term Borrowings | | | 6.55 | % | | | 6.77 | % | | | 6.82 | % | | | 6.43 | % | | | 5.69 | % | | | 5.25 | % | | | 5.13 | % | | | 5.11 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 4.53 | % | | | 5.37 | % | | | 5.48 | % | | | 3.77 | % | | Total Borrowed Funds | | | 5.65 | % | | | 5.70 | % | | | 5.55 | % | | | 5.09 | % | | | 4.27 | % | | | 3.70 | % | | | 3.76 | % | | | 3.37 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2.95 | % | | | 3.61 | % | | | 3.80 | % | | | 2.52 | % | | Total Interest-bearing Liabilities | | | 3.93 | % | | | 3.90 | % | | | 3.84 | % | | | 3.51 | % | | | 2.98 | % | | | 2.46 | % | | | 2.45 | % | | | 2.20 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2.79 | % | | | 2.78 | % | | | 2.83 | % | | | 3.47 | % | | Net Interest Rate Spread | | | 2.58 | % | | | 2.77 | % | | | 2.93 | % | | | 3.07 | % | | | 3.27 | % | | | 3.51 | % | | | 3.45 | % | | | 3.65 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 3.09 | % | | | 3.15 | % | | | 3.28 | % | | | 3.82 | % | | Net Interest Margin | | | 3.00 | % | | | 3.20 | % | | | 3.37 | % | | | 3.56 | % | | | 3.68 | % | | | 3.85 | % | | | 3.79 | % | | | 3.96 | % |
| | |
FTE | | — Fully taxable equivalent basis |
|
(1) | | Includes residential loans held for sale. |
PAGE 6
Old National Bancorp
Asset Quality (EOP)
($ in Millions)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | 2007 | | | 2008 | |
2005 | | | 2006 | | | 2007 | | | 2008 | | | | | 1st Qtr | | | 2nd Qtr | | | 3rd Qtr | | | 4th Qtr | | | 1st Qtr | | | 2nd Qtr | | | 3rd Qtr | | | 4th Qtr | |
|
$ | 85.7 | | | $ | 78.8 | | | $ | 67.8 | | | $ | 56.5 | | | Beginning Allowance for Loan Losses | | $ | 67.8 | | | $ | 71.3 | | | $ | 67.5 | | | $ | 64.1 | | | $ | 56.5 | | | $ | 72.2 | | | $ | 62.1 | | | $ | 63.5 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 23.1 | | | | 7.0 | | | | 4.1 | | | | 51.5 | | | Provision for Loan Losses | | | 2.4 | | | | — | | | | — | | | | 1.7 | | | | 21.9 | | | | 5.7 | | | | 6.8 | | | | 17.0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| — | | | | — | | | | 5.7 | | | | — | | | Acquired from acquisition | | | 5.7 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| — | | | | — | | | | — | | | | — | | | Transfer to Allow. Unfunded Commitments | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| (36.1 | ) | | | (27.9 | ) | | | (26.9 | ) | | | (51.2 | ) | | Gross Charge-offs | | | (7.7 | ) | | | (6.0 | ) | | | (4.2 | ) | | | (9.0 | ) | | | (8.7 | ) | | | (18.0 | ) | | | (8.7 | ) | | | (15.9 | ) |
| (5.3 | ) | | | (2.8 | ) | | | (5.3 | ) | | | — | | | Write-downs from Loans Sold | | | — | | | | (1.1 | ) | | | (1.4 | ) | | | (2.8 | ) | | | — | | | | — | | | | — | | | | — | |
| 11.5 | | | | 12.7 | | | | 11.1 | | | | 10.4 | | | Gross Recoveries | | | 3.1 | | | | 3.3 | | | | 2.3 | | | | 2.4 | | | | 2.6 | | | | 2.1 | | | | 3.2 | | | | 2.5 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| (30.0 | ) | | | (18.1 | ) | | | (21.1 | ) | | | (40.8 | ) | | Net Charge-offs | | | (4.6 | ) | | | (3.8 | ) | | | (3.3 | ) | | | (9.3 | ) | | | (6.1 | ) | | | (15.9 | ) | | | (5.5 | ) | | | (13.4 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
$ | 78.8 | | | $ | 67.8 | | | $ | 56.5 | | | $ | 67.1 | | | Ending Allowance for Loan Losses | | $ | 71.3 | | | $ | 67.5 | | | $ | 64.1 | | | $ | 56.5 | | | $ | 72.2 | | | $ | 62.1 | | | $ | 63.5 | | | $ | 67.1 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 0.60 | % | | | 0.37 | % | | | 0.44 | % | | | 0.87 | % | | Net Charge-offs / Average Loans (1) | | | 0.38 | % | | | 0.31 | % | | | 0.28 | % | | | 0.79 | % | | | 0.52 | % | | | 1.35 | % | | | 0.46 | % | | | 1.14 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
$ | 5,014.7 | | | $ | 4,823.1 | | | $ | 4,814.9 | | | $ | 4,703.1 | | | Average Loans Outstanding (1) | | $ | 4,860.3 | | | $ | 4,881.7 | | | $ | 4,799.7 | | | $ | 4,717.9 | | | $ | 4,684.9 | | | $ | 4,709.3 | | | $ | 4,700.1 | | | $ | 4,718.3 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
$ | 4,937.6 | | | $ | 4,716.6 | | | $ | 4,699.4 | | | $ | 4,777.5 | | | EOP Loans Outstanding (1) | | $ | 4,900.2 | | | $ | 4,873.1 | | | $ | 4,763.7 | | | $ | 4,699.4 | | | $ | 4,691.0 | | | $ | 4,743.4 | | | $ | 4,693.0 | | | $ | 4,777.5 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 1.61 | % | | | 1.44 | % | | | 1.20 | % | | | 1.41 | % | | Allowance for Loan Loss / EOP Loans (2) | | | 1.46 | % | | | 1.39 | % | | | 1.35 | % | | | 1.20 | % | | | 1.54 | % | | | 1.31 | % | | | 1.36 | % | | | 1.41 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | Underperforming Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
$ | 1.8 | | | $ | 2.1 | | | $ | 1.5 | | | $ | 2.9 | | | Loans 90 Days & over (still accruing) | | $ | 0.5 | | | $ | 1.0 | | | $ | 2.2 | | | $ | 1.5 | | | $ | 1.5 | | | $ | 1.6 | | | $ | 1.9 | | | $ | 2.9 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | Non-performing Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 55.6 | | | | 41.5 | | | | 40.8 | | | | 64.0 | | | Nonaccrual Loans | | | 60.4 | | | | 58.5 | | | | 49.3 | | | | 40.8 | | | | 70.2 | | | | 68.1 | | | | 68.4 | | | | 64.0 | |
| — | | | | 0.1 | | | | — | | | | — | | | Renegotiated Loans | | | 0.0 | | | | 0.0 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 55.6 | | | | 41.6 | | | | 40.8 | | | | 64.0 | | | Total Non-performing Loans | | | 60.5 | | | | 58.5 | | | | 49.3 | | | | 40.8 | | | | 70.2 | | | | 68.1 | | | | 68.4 | | | | 64.0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 3.6 | | | | 3.3 | | | | 2.9 | | | | 2.9 | | | Foreclosed properties | | | 3.6 | | | | 2.3 | | | | 7.9 | | | | 2.9 | | | | 2.3 | | | | 3.3 | | | | 3.2 | | | | 2.9 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
$ | 61.0 | | | $ | 47.0 | | | $ | 45.2 | | | $ | 69.9 | | | Total Underperforming Assets | | $ | 64.6 | | | $ | 61.8 | | | $ | 59.4 | | | $ | 45.2 | | | $ | 74.1 | | | $ | 72.9 | | | $ | 73.6 | | | $ | 69.9 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
$ | 136.6 | | | $ | 153.2 | | | $ | 115.1 | | | $ | 214.7 | | | Classified Loans — “Problem Loans” | | $ | 166.4 | | | $ | 131.8 | | | $ | 130.2 | | | $ | 115.1 | | | $ | 153.7 | | | $ | 149.8 | | | $ | 173.8 | | | $ | 214.7 | |
| 83.2 | | | | 119.8 | | | | 103.2 | | | | 124.9 | | | Criticized Loans — “Special Mention Loans” | | | 97.8 | | | | 89.8 | | | | 79.1 | | | | 103.2 | | | | 103.8 | | | | 97.5 | | | | 114.3 | | | | 124.9 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
$ | 219.8 | | | $ | 273.0 | | | $ | 218.3 | | | $ | 339.5 | | | Total Classified & Criticized Loans | | $ | 264.2 | | | $ | 221.6 | | | $ | 209.3 | | | $ | 218.3 | | | $ | 257.5 | | | $ | 247.3 | | | $ | 288.2 | | | $ | 339.5 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 1.13 | % | | | 0.88 | % | | | 0.87 | % | | | 1.34 | % | | Non-performing loans / EOP Loans (1) | | | 1.23 | % | | | 1.20 | % | | | 1.04 | % | | | 0.87 | % | | | 1.50 | % | | | 1.43 | % | | | 1.46 | % | | | 1.34 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 142 | % | | | 163 | % | | | 138 | % | | | 105 | % | | Allowance to Non-performing Loans | | | 118 | % | | | 115 | % | | | 130 | % | | | 138 | % | | | 103 | % | | | 91 | % | | | 93 | % | | | 105 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 1.24 | % | | | 1.00 | % | | | 0.96 | % | | | 1.46 | % | | Under-performing Assets / EOP Loans (1) | | | 1.32 | % | | | 1.27 | % | | | 1.25 | % | | | 0.96 | % | | | 1.58 | % | | | 1.54 | % | | | 1.57 | % | | | 1.46 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
$ | 8,492.0 | | | $ | 8,149.5 | | | $ | 7,846.1 | | | $ | 7,873.9 | | | EOP Total Assets | | $ | 8,331.6 | | | $ | 7,987.7 | | | $ | 7,832.5 | | | $ | 7,846.1 | | | $ | 7,723.5 | | | $ | 7,601.8 | | | $ | 7,568.3 | | | $ | 7,873.9 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 0.72 | % | | | 0.58 | % | | | 0.58 | % | | | 0.89 | % | | Under-performing Assets / EOP Assets | | | 0.77 | % | | | 0.77 | % | | | 0.76 | % | | | 0.58 | % | | | 0.96 | % | | | 0.96 | % | | | 0.97 | % | | | 0.89 | % |
| | |
EOP | | — End of period actual balances |
|
(1) | | Includes residential loans held for sale. |
|
(2) | | Excludes residential loans held for sale. |
PAGE 7