Skip to main content

OLD NATIONAL BANCORP IN

For the period ended Sep 30, 2024. Filed Oct 30, 2024.

View on SEC.gov

About this filing

A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.

Sep 30, 2024 · Filed Oct 30, 2024

ONB$25.26-0.4%Stored close · as of Nov 10, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits

Non-GAAP Financial Measures

The Company’s accounting and reporting policies conform to GAAP and general practices within the banking industry. As a supplement to GAAP, the Company provides non-GAAP performance results, which the Company believes are useful because they assist users of the financial information in assessing the Company’s operating performance. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found in the following table.

The Company presents net income per common share and net income applicable to common shares, adjusted for certain notable items. These items include merger-related charges associated with completed and pending acquisitions, separation expense, debt securities gains/losses, CECL Day 1 non-PCD provision expense, distribution of excess pension assets expense, FDIC special assessment expense, gain on sale of Visa Class B restricted shares, contract termination charges, expenses related to the tragic April 10, 2023 event at our downtown Louisville location (“Louisville expenses”), and property optimization charges. Management believes excluding these items from net income per common share and net income applicable to common shares may be useful in assessing the Company's underlying operational performance since these items do not pertain to its core business operations and their exclusion may facilitate better comparability between periods. Management believes that excluding merger-related charges from these metrics may be useful to the Company, as well as analysts and investors, since these expenses can vary significantly based on the size, type, and structure of each acquisition. Additionally, management believes excluding these items from these metrics may enhance comparability for peer comparison purposes.

The taxable equivalent adjustment to net interest income and net interest margin recognizes the income tax savings when comparing taxable and tax-exempt assets. Interest income and yields on tax-exempt securities and loans are presented using the current federal income tax rate of 21%. Management believes that it is standard practice in the banking industry to present net interest income and net interest margin on a fully tax-equivalent basis and that it may enhance comparability for peer comparison purposes.

In management’s view, tangible common equity measures are capital adequacy metrics that may be meaningful to the Company, as well as users of the financial information, in assessing the Company’s use of equity and in facilitating comparisons with peers. These non-GAAP measures are valuable indicators of a financial institution’s capital strength since they eliminate intangible assets from shareholders’ equity and retain the effect of AOCI in shareholders’ equity.

Although intended to enhance understanding of the Company’s business and performance, these non-GAAP financial measures should not be considered an alternative to GAAP. In addition, these non-GAAP financial measures may differ from those used by other financial institutions to assess their business and performance. See the previously provided tables and the following reconciliations in the “Non-GAAP Reconciliations” section for details on the calculation of these measures to the extent presented herein.

The following table presents GAAP to non-GAAP reconciliations for the previous five quarters:

Three Months Ended
(dollars and shares in thousands,except per share data)September 30,June 30,March 31,December 31,September 30,
2024 · 2024 · 2024 · 2023 · 2023
Net income per common share:
Net income applicable to common shares$139,768$117,196$116,250$128,446$143,842
Adjustments:
Merger-related charges6,86019,4402,9085,5296,257
Separation expense2,646————
Debt securities (gains) losses76(2)16825241
CECL Day 1 non-PCD provision expense—15,312———
Distribution of excess pension assets expense——13,318——
FDIC special assessment——2,99419,052—
Gain on sale of Visa Class B restricted shares———(21,635)—
Contract termination charge———4,413—
Less: tax effect on net total adjustments (2)(2,134)(7,888)(4,695)(1,988)(1,082)
Net income applicable to common shares, adjusted (1)$147,216$144,058$130,791$134,642$149,258
Weighted average diluted common shares outstanding317,331316,461292,207292,029291,717
Net income per common share, diluted$0.44$0.37$0.40$0.44$0.49
Adjusted net income per common share, diluted (1)$0.46$0.46$0.45$0.46$0.51
Tangible common book value:
Shareholders’ common equity$6,123,579$5,831,353$5,351,689$5,319,181$4,995,818
Deduct: Goodwill and intangible assets2,305,0842,306,2042,095,5112,100,9662,106,835
Tangible shareholders’ common equity (1)$3,818,495$3,525,149$3,256,178$3,218,215$2,888,983
Period end common shares318,955318,969293,330292,655292,586
Tangible common book value (1)11.9711.0511.1011.009.87
Return on average tangible common equity:
Net income applicable to common shares$139,768$117,196$116,250$128,446$143,842
Add: Intangible amortization (net of tax) (2)5,5585,5694,0914,4024,530
Tangible net income (1)$145,326$122,765$120,341$132,848$148,372
Average shareholders’ common equity$5,946,352$5,735,257$5,321,823$5,037,768$5,050,353
Deduct: Average goodwill and intangible assets2,304,5972,245,4052,098,3382,103,9352,109,944
Average tangible shareholders’ common equity (1)$3,641,755$3,489,852$3,223,485$2,933,833$2,940,409
Return on average tangible common equity (1)15.96%14.07%14.93%18.11%20.18%
Net interest margin:
Net interest income$391,724$388,421$356,458$364,408$375,086
Taxable equivalent adjustment6,1446,3406,2536,1005,837
Net interest income - taxable equivalent basis (1)$397,868$394,761$362,711$370,508$380,923
Average earning assets$47,905,463$47,406,849$44,175,079$43,701,283$43,617,456
Net interest margin (1)3.32%3.33%3.28%3.39%3.49%
Efficiency ratio:
Noninterest expense$272,283$282,999$262,317$284,235$244,776
Deduct: Intangible amortization expense7,4117,4255,4555,8696,040
Adjusted noninterest expense (1)$264,872$275,574$256,862$278,366$238,736
Net interest income - taxable equivalent basis (1) (see above)$397,868$394,761$362,711$370,508$380,923
Noninterest income94,13887,27177,522100,09480,938
Deduct: Debt securities gains (losses), net(76)2(16)(825)(241)
Adjusted total revenue (1)$492,082$482,030$440,249$471,427$462,102
Efficiency ratio (1)53.83%57.17%58.34%59.05%51.66%
Tangible common equity to tangible assets:
Tangible shareholders’ equity (1) (see above)$3,818,495$3,525,149$3,256,178$3,218,215$2,888,983
Assets$53,602,293$53,119,645$49,534,918$49,089,836$49,059,448
Deduct: Goodwill and intangible assets2,305,0842,306,2042,095,5112,100,9662,106,835
Tangible assets (1)$51,297,209$50,813,441$47,439,407$46,988,870$46,952,613
Tangible common equity to tangible assets (1)7.44%6.94%6.86%6.85%6.15%

(1)Represents a non-GAAP financial measure.

(2)Calculated using management’s estimate of the annual fully taxable equivalent income tax rates (federal and state).

The following table presents GAAP to non-GAAP reconciliations for the year-to-date periods:

Nine Months Ended September 30,
(dollars and shares in thousands, except per share data)20242023
Net income per common share:
Net income applicable to common shares$373,214$437,411
Adjustments:
Merger-related charges29,20823,187
Separation expense2,646—
Debt securities (gains) losses905,440
CECL Day 1 non-PCD provision expense15,312—
Distribution of excess pension assets expense13,318—
FDIC special assessment2,994—
Louisville expenses—3,361
Property optimization charges—1,559
Less: tax effect on net total adjustments (2)(14,717)(6,373)
Net income applicable to common shares, adjusted (1)$422,065$464,585
Weighted average diluted common shares outstanding308,605291,809
Net income per common share, diluted$1.21$1.50
Adjusted net income per common share, diluted (1)$1.37$1.59
Tangible common book value:
Shareholders’ common equity$6,123,579$4,995,818
Deduct: Goodwill and intangible assets2,305,0842,106,835
Tangible shareholders’ common equity (1)$3,818,495$2,888,983
Period end common shares318,955292,586
Tangible common book value (1)11.979.87
Return on average tangible common equity:
Net income applicable to common shares$373,214$437,411
Add: Intangible amortization (net of tax) (2)15,21813,714
Tangible net income (1)$388,432$451,125
Average shareholders’ common equity$5,668,827$5,001,437
Deduct: Average goodwill and intangible assets2,216,4372,115,953
Average tangible shareholders’ common equity (1)$3,452,390$2,885,484
Return on average tangible common equity (1)15.00%20.85%
Net interest margin:
Net interest income$1,136,603$1,138,745
Taxable equivalent adjustment18,73717,328
Net interest income - taxable equivalent basis (1)$1,155,340$1,156,073
Average earning assets$46,500,942$42,891,660
Net interest margin (1)3.31%3.59%
Efficiency ratio:
Noninterest expense$817,599$742,071
Deduct: Intangible amortization expense20,29118,286
Adjusted noninterest expense (1)$797,308$723,785
Net interest income - taxable equivalent basis (1) (see above)$1,155,340$1,156,073
Noninterest income258,931233,248
Deduct: Debt securities gains (losses), net(90)(5,440)
Adjusted total revenue (1)$1,414,361$1,394,761
Efficiency ratio (1)56.37%51.89%
Tangible common equity to tangible assets:
Tangible shareholders’ equity (1) (see above)$3,818,495$2,888,983
Assets$53,602,293$49,059,448
Deduct: Goodwill and intangible assets2,305,0842,106,835
Tangible assets (1)$51,297,209$46,952,613
Tangible common equity to tangible assets (1)7.44%6.15%

(1)Represents a non-GAAP financial measure.

(2)Calculated using management’s estimate of the annual fully taxable equivalent income tax rates (federal and state).

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.