
Old National Bancorp (ONB) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
647.3M
Net Income
125.4M
19.37%
EPS (Diluted)
$0.34
Balance Sheet Metrics
Total Assets
53.9B
Total Liabilities
47.3B
Shareholders Equity
6.5B
Debt to Equity
7.24
Cash Flow Metrics
Operating Cash Flow
208.7M
Free Cash Flow
102.4M
Revenue & Profitability Trend
Old National Bancorp Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.9B | 1.8B | 1.7B | 810.6M | 835.4M |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 693.4M | 642.6M | 627.2M | 302.8M | 320.9M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 693.4M | 642.6M | 627.2M | 302.8M | 320.9M |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 680.4M | 751.3M | 544.7M | 338.9M | 255.6M |
Income Tax | 141.2M | 169.3M | 116.4M | 61.3M | 29.1M |
Effective Tax Rate % | 20.8% | 22.5% | 21.4% | 18.1% | 11.4% |
Net Income | 539.2M | 582.0M | 428.3M | 277.5M | 226.4M |
Net Margin % | 28.6% | 31.7% | 24.8% | 34.2% | 27.1% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | $1.68 | $1.95 | $1.51 | $1.68 | $1.37 |
EPS (Diluted) | $1.68 | $1.94 | $1.50 | $1.67 | $1.36 |
Basic Shares Outstanding | 309499000 | 290748000 | 275179000 | 165178000 | 165509000 |
Diluted Shares Outstanding | 309499000 | 290748000 | 275179000 | 165178000 | 165509000 |
Income Statement Trend
Old National Bancorp Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.2B | 1.2B | 728.4M | 822.0M | 589.7M |
Short-term Investments | 7.5B | 6.7B | 6.8B | 7.4B | 6.0B |
Accounts Receivable | - | - | 190.5M | 84.1M | 85.3M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | 189.7M | 69.6M | 76.2M |
Goodwill | 4.5B | 4.1B | 4.1B | 2.1B | 2.1B |
Intangible Assets | 120.8M | 102.2M | 126.4M | 34.7M | 46.0M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 53.6B | - | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | - | - | - | - | - |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 5.1B | 5.0B | 4.6B | 2.3B | 2.3B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 47.2B | - | - | - | - |
Equity | |||||
Common Stock | 319.0M | 292.7M | 292.9M | 165.8M | 165.4M |
Retained Earnings | 2.0B | 1.6B | 1.2B | 968.0M | 783.9M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 6.3B | 5.6B | 5.1B | 3.0B | 3.0B |
Key Metrics | |||||
Total Debt | 5.1B | 5.0B | 4.6B | 2.3B | 2.3B |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Old National Bancorp Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 539.2M | 582.0M | 428.3M | 277.5M | 226.4M |
Depreciation & Amortization | 65.6M | 62.3M | 62.3M | 38.6M | 43.0M |
Stock-Based Compensation | 32.3M | 27.9M | 28.7M | 7.5M | 7.7M |
Working Capital Changes | -70.9M | -116.1M | -108.0M | -6.8M | -118.2M |
Operating Cash Flow | 549.6M | 548.4M | 401.0M | 366.7M | 177.0M |
Investing Activities | |||||
Capital Expenditures | -28.7M | -34.9M | -33.4M | -19.4M | -23.0M |
Acquisitions | 177.8M | 0 | 1.9B | 0 | - |
Investment Purchases | -1.8B | -1.1B | -1.6B | -3.3B | -2.8B |
Investment Sales | 1.5B | 1.3B | 1.4B | 1.7B | 2.3B |
Investing Cash Flow | -220.1M | 97.1M | 1.4B | -1.6B | -497.3M |
Financing Activities | |||||
Share Repurchases | -8.9M | -44.3M | -71.2M | -3.7M | -82.4M |
Dividends Paid | -191.2M | -180.0M | -177.6M | -92.8M | -92.9M |
Debt Issuance | 1.4B | 2.7B | 3.1B | 86.2M | 954.2M |
Debt Repayment | -1.4B | -2.3B | -2.1B | -148.7M | -782.6M |
Financing Cash Flow | -209.4M | 243.5M | 726.6M | -158.5M | -3.2M |
Free Cash Flow | 592.0M | 478.0M | 776.5M | 281.7M | 188.9M |
Net Change in Cash | 120.1M | 889.0M | 2.5B | -1.4B | -323.5M |
Cash Flow Trend
Old National Bancorp Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
13.52
Forward P/E
11.53
Price to Book
1.13
Price to Sales
4.70
PEG Ratio
-1.67
Profitability Ratios
Profit Margin
29.98%
Operating Margin
35.30%
Return on Equity
8.00%
Return on Assets
0.92%
Financial Health
Debt to Equity
0.97
Beta
0.85
Per Share Data
EPS (TTM)
$1.68
Book Value per Share
$20.15
Revenue per Share
$5.79
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
onb | 8.9B | 13.52 | 1.13 | 8.00% | 29.98% | 0.97 |
U.S. Bancorp | 75.1B | 11.55 | 1.38 | 11.67% | 27.00% | 1.34 |
Deutsche Bank AG | 70.6B | 12.87 | 0.89 | 8.14% | 20.55% | 6.12 |
SouthState | 9.8B | 14.33 | 1.11 | 8.19% | 28.66% | 0.32 |
Western Alliance | 9.6B | 11.45 | 1.39 | 12.42% | 27.12% | 0.93 |
Wintrust Financial | 9.0B | 12.68 | 1.40 | 11.60% | 29.83% | 0.62 |
Financial data is updated regularly. All figures are in the company's reporting currency.