Company: ONBPP
Filing Date: 2025-01-14
Form Type: S-4
Source: 0001104659-25-003488
Chunk: 88

Company: OLD NATIONAL BANCORP /IN/
Filing Date: 2025-01-14
Form: S-4
Chunk 88
---
 the direction of Bremer’s board of directors, by Bremer management to J.P. Morgan and used by J.P. Morgan in the financial analyses performed in connection with J.P. Morgan’s opinion, as directed and approved by Bremer management, which we refer to collectively as the “Bremer management projections”:

| (dollars in millions, except per share amounts) | ​ | ​ | 2024E |   |        |   | ​ | ​ | 2025E |   |        |   | ​ | ​ | 2026E |   |        |   | ​ | ​ | 2027E |   |        |   | ​ | ​ | 2028E |   |        |   | ​ | ​ | 2029E |   |        |   | ​ |
|:------------------------------------------------|:--|:--|:------|:--|-------:|:--|:--|:--|:------|:--|-------:|:--|:--|:--|:------|:--|-------:|:--|:--|:--|:------|:--|-------:|:--|:--|:--|:------|:--|-------:|:--|:--|:--|:------|:--|-------:|:--|:--|
| Net Income                                      | ​ | ​ | ​     | $ |    130 | ​ | ​ | ​ | ​     | $ |    155 | ​ | ​ | ​ | ​     | $ |    162 | ​ | ​ | ​ | ​     | $ |    166 | ​ | ​ | ​ | ​     | $ |    169 | ​ | ​ | ​ | ​     | $ |    172 | ​ | ​ |
| Earnings Per Share                              | ​ | ​ | ​     | $ |  10.80 | ​ | ​ | ​ | ​     | $ |  12.89 | ​ | ​ | ​ | ​     | $ |  13.53 | ​ | ​ | ​ | ​     | $ |  13.80 | ​ | ​ | ​ | ​     | $ |  14.08 | ​ | ​ | ​ | ​     | $ |  14.36 | ​ | ​ |
| Average Assets                                  | ​ | ​ | ​     | $ | 16,286 | ​