First Interstate BancSystem, Inc. Reports Second Quarter Earnings
First Interstate BancSystem (NASDAQ: FIBK) reported Q2 2021 net income of $42.5 million ($0.69/share), down from $51.4 million ($0.83/share) in Q1 2021. Loans held for investment decreased 0.3% to $9.83 billion, largely due to a 29.6% drop in PPP loans. Total deposits rose 3.1% to $15.57 billion, reflecting strong demand. Non-performing assets fell 13.8% to $37.6 million. However, net interest income fell by 1.6% to $118.8 million, driven by reduced PPP fees. A dividend of $0.41/share was declared, yielding 3.6% based on Q2 closing prices.
- Total deposits increased by $471.7 million, or 3.1%, to $15,565.7 million, indicating strong customer growth.
- Non-performing assets decreased by $6.0 million, or 13.8%, to $37.6 million, showing improved asset quality.
- Net charge-offs dropped significantly by 62.1% to $1.1 million, suggesting better credit quality.
- Tangible book value per common share increased by 1.9% to $20.49, indicating enhanced shareholder equity.
- Net interest income decreased by $1.9 million, or 1.6%, to $118.8 million, primarily due to declining PPP loan revenues.
- Loans held for investment saw a slight decrease of $28.5 million, or 0.3%, suggesting potential lending challenges.
- Criticized loans decreased but remain a concern at $273.4 million, indicating ongoing credit risk.
First Interstate BancSystem, Inc. (NASDAQ: FIBK) today reported financial results for the second quarter of 2021. For the quarter, the Company reported net income of
HIGHLIGHTS
-
Loans held for investment decreased
$28.5 million , or0.3% , to$9,834.7 million as of June 30, 2021, from$9,863.2 million as of March 31, 2021. Of our loans held for investment,$545.9 million represented loans, net of deferred fees, that are part of the Payroll Protection Program (PPP), a decrease of$230.0 million , or29.6% , from$775.9 million as of March 31, 2021. -
Excluding PPP loan activity, loans held for investment increased
$201.5 million , or2.2% , as of June 30, 2021 compared to March 31, 2021, resulting in an8.8% annualized growth rate for such loans. -
Total deposits increased
$471.7 million , or3.1% , to$15,565.7 million as of June 30, 2021 from$15,094.0 million as of March 31, 2021, resulting in a12.4% annualized growth rate in deposits. -
Non-performing assets decreased
$6.0 million , or13.8% , to$37.6 million as of June 30, 2021, from$43.6 million as of March 31, 2021 and decreased$26.5 million , or41.3% , from$64.1 million as of June 30, 2020. -
Criticized loans decreased
$38.0 million , or12.2% , to$273.4 million as of June 30, 2021, from$311.4 million as of March 31, 2021 and decreased$92.7 million , or25.3% , from$366.1 million as of June 30, 2020. -
Net charge-offs decreased
$1.8 million , or62.1% , to$1.1 million , or an annualized0.04% of average loans outstanding, as of June 30, 2021, from$2.9 million , or an annualized0.12% of average loans outstanding, as of March 31, 2021 and decreased$1.2 million , or52.2% , from$2.3 million , or an annualized0.09% of average loans outstanding, as of June 30, 2020. -
Book value per common share increased
$0.60 per common share, or1.9% , to$31.67 as of June 30, 2021, compared to$31.07 as of March 31, 2021, and$30.96 as of June 30, 2020. -
Tangible book value per common share of
$20.49 as of June 30, 2021, compared to$19.85 as of March 31, 2021 and$20.02 as of June 30, 2020.
“During the second quarter, we saw an acceleration of the positive trends we experienced earlier in the year driven by healthy economic activity throughout our markets,” said Kevin P. Riley, President and Chief Executive Officer of First Interstate BancSystem, Inc. “We continued to utilize our strong deposit inflows to grow earning assets in both loans and investment securities, which is producing the increase in net interest income we are targeting, excluding the impact of PPP fees. As expected, based on our growing pipeline, we saw a higher level of loan production in the second quarter, with loans increasing at an annualized rate of approximately
“We expect to see a continuation of these positive trends during the second half of the year. Our loan pipeline remains strong, which should contribute to continued loan growth and higher net interest income, while our non-interest income should benefit from the higher levels of economic activity and the sale of more of our residential mortgage production. Combined with disciplined expense control, we believe we are well positioned to deliver a strong second half of the year for our shareholders,” said Mr. Riley.
DIVIDEND DECLARATION
On July 26, 2021, the Company’s board of directors declared a dividend of
NET INTEREST INCOME
Net interest income decreased
-
The Company earned a total of
$7.8 million of interest income, including loan fees, on PPP loans with average balances of$750.4 million during the second quarter of 2021 as compared to$12.3 million of interest income, including loan fees, on PPP loans with average balances of$764.0 million during the first quarter of 2021 and$8.6 million of interest income, including loan fees, on PPP loans with average balances of$943.4 million during the second quarter of 2020. The Company had$26.5 million of unearned fees accrued as of June 30, 2021 related to PPP loans.
-
Interest accretion attributable to the fair valuation of acquired loans contributed
$2.5 million to net interest income during the second quarter of 2021, of which approximately$1.4 million was related to early payoffs. This compares to interest accretion of$2.3 million in net interest income during the first quarter of 2021, of which approximately$1.2 million was related to early payoffs, and$3.0 million in net interest income during the second quarter of 2020, of which approximately$1.1 million was related to early payoffs.
The net interest margin ratio was
PROVISION FOR (REDUCTION OF) CREDIT LOSSES
The Company had no provision for credit losses during the second quarter of 2021, compared to a reduction of the Company’s provision for credit losses of
The allowance for credit losses is updated quarterly based on the results of the current economic outlook and includes the impact of net charge-offs of
The Company’s allowance for credit losses on loans held for investment as a percentage of period-end loans held for investment was unchanged at
While the allowance for credit losses on loans held for investment of
NON-INTEREST INCOME
Total non-interest income decreased
Payment services revenues increased
Mortgage banking revenues decreased
Other service charges, commissions, and fees decreased
Other income decreased
NON-INTEREST EXPENSE
Non-interest expense increased
Salaries and wages expenses increased
Employee benefit expenses decreased
Other expenses decreased
BALANCE SHEET
Total assets increased
Investment securities increased
Mortgage loans held for sale decreased
Loans held for investment decreased
Total real estate loans increased
Total real estate loans increased
Total consumer loans decreased
Commercial loans decreased
Agricultural operating loans increased
Other real estate owned decreased
Total deposits increased
Securities sold under repurchase agreements decreased
Other liabilities decreased
The loans held for investment to deposit ratio decreased to
The Company is considered to be “well-capitalized” as of June 30, 2021, having exceeded all regulatory capital adequacy requirements. During the second quarter of 2021, the Company paid regular common stock dividends of approximately
CREDIT QUALITY
As of June 30, 2021, non-performing assets decreased
Criticized loans decreased
Net loan charge-offs decreased
NON-GAAP FINANCIAL MEASURES
In addition to results presented in accordance with accounting principles generally accepted in the United States of America, or GAAP, this press release contains the following non-GAAP financial measures that management uses to evaluate our capital adequacy: (i) tangible common stockholders’ equity; (ii) tangible assets; (iii) tangible book value per common share; (iv) tangible common stockholders’ equity to tangible assets; (v) average tangible common stockholders’ equity; and (vi) return on average tangible common stockholders’ equity. Tangible common stockholders’ equity is calculated as total common stockholders’ equity less goodwill and other intangible assets (excluding mortgage servicing rights). Tangible assets are calculated as total assets less goodwill and other intangible assets (excluding mortgage servicing rights). Tangible book value per common share is calculated as tangible common stockholders’ equity divided by common shares outstanding. Tangible common stockholders’ equity to tangible assets is calculated as tangible common stockholders’ equity divided by tangible assets. Average tangible common stockholders’ equity is calculated as average stockholders’ equity less average goodwill and other intangible assets (excluding mortgage servicing rights). Return on average tangible common stockholders’ equity is calculated as net income available to common shareholders divided by average tangible common stockholders’ equity. These non-GAAP financial measures may not be comparable to similarly titled measures reported by other companies because other companies may not calculate these non-GAAP measures in the same manner. They also should not be considered in isolation or as a substitute for measures prepared in accordance with GAAP.
The Company adjusts the foregoing capital adequacy measures to exclude goodwill and other intangible assets (except mortgage servicing rights), adjusts its non-interest expense to exclude acquisition related expenses, and adjusts its net interest margin ratio to exclude the impact of the recovery of charged-off interest and interest accretion on acquired loans. Management believes these non-GAAP financial measures, which are intended to complement the capital ratios defined by banking regulators and to present on a consistent basis our and our acquired companies’ organic continuing operations without regard to the acquisition costs and adjustments that we consider to be unpredictable and dependent on a significant number of factors that are outside our control, are useful to investors in evaluating the Company’s performance because, as a general matter, they either do not represent an actual cash expense and are inconsistent in amount and frequency depending upon the timing and size of our acquisitions (including the size, complexity and/or volume of past acquisitions, which may drive the magnitude of acquisition related costs, but may not be indicative of the size, complexity and/or volume of future acquisitions or related costs), or they cannot be anticipated or estimated in a particular period (in particular as it relates to unexpected recovery amounts). This impacts the ratios that are important to analysts and allows investors to compare certain aspects of the Company’s capitalization to other companies.
See the Non-GAAP Financial Measures table included herein and the textual discussion for a reconciliation of the above described non-GAAP financial measures to their most directly comparable GAAP financial measures.
Cautionary Note Regarding Forward-Looking Statements and Factors that Could Affect Future Results
This press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Rule 175 promulgated thereunder, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act, and Rule 3b-6 promulgated thereunder, that involve inherent risks and uncertainties. Any statements about our plans, objectives, expectations, strategies, beliefs, or future performance or events constitute forward-looking statements. Such statements are identified by words or phrases such as “believes,” “expects,” “anticipates,” “plans,” “trends,” “objectives,” “continues” or similar expressions, or future or conditional verbs such as “will,” “would,” “should,” “could,” “might,” “may,” or similar expressions. Forward-looking statements involve known and unknown risks, uncertainties, assumptions, estimates and other important factors that could cause actual results to differ materially from any results, performance or events expressed or implied by such forward-looking statements. The following factors, among others, may cause actual results to differ materially from current expectations in the forward-looking statements, including those set forth in this press release:
- new, or changes in, governmental regulations;
- tax legislative initiatives or assessments;
- more stringent capital requirements, to the extent they may become applicable to us;
-
heightened regulatory requirements resulting from our total assets exceeding
$10 billion ; - changes in accounting standards;
- any failure to comply with applicable laws and regulations, including the Community Reinvestment Act and fair lending laws, the USA PATRIOT ACT, Office of Foreign Asset Control guidelines and requirements, the Bank Secrecy Act, and the related Financial Crimes Enforcement Network and Federal Financial Institutions Examination Council’s guidelines and regulations;
- lending risks and risks associated with loan sector concentrations;
- a decline in economic conditions that could reduce demand for our products and services and negatively impact the credit quality of loans;
- loan credit losses exceeding estimates;
- the soundness of other financial institutions;
- declining oil and gas prices, and declining demand for coal could negatively impact the demand and credit quality of loans;
- the availability of financing sources for working capital and other needs;
- a loss of deposits or a change in product mix that increases the Company’s funding costs;
- changes in interest rates;
- changes to United States trade policies, including the imposition of tariffs and retaliatory tariffs;
- competition from new or existing competitors;
- variable interest rates tied to London Interbank Offered Rate that may no longer be available or may become unreliable;
- cyber-security risks, including “denial-of-service attacks,” “hacking,” and “identity theft” that could result in the disclosure of confidential information;
- privacy, information security, and data protection laws, rules, and regulations that affect or limit how we collect and use personal information;
- the potential impairment of our goodwill;
- exposure to losses in collateralized loan obligation securities;
- our reliance on other companies that provide key components of our business infrastructure;
- events that may tarnish our reputation;
- the loss of the services of our management team and directors;
- our ability to attract and retain qualified employees to operate our business;
- costs associated with repossessed properties, including environmental remediation;
- the effectiveness of our systems of internal operating controls;
- our ability to implement new technology-driven products and services or be successful in marketing these products and services to our clients;
- our ability to execute on our intended expansion plans;
- difficulties we may face in combining the operations of acquired entities or assets with our own operations or assessing the effectiveness of businesses in which we make strategic investments or with which we enter into strategic contractual relationships;
- our status as a “controlled company” under NASDAQ Marketplace Rules;
- the volatility in the price and trading volume of our Class A common stock;
- “anti-takeover” provisions and the regulations, which may make it more difficult for a third party to acquire control of us even in circumstances that could be deemed beneficial to stockholders;
- changes in our dividend policy or our ability to pay dividends;
- our Class A common stock not being an insured deposit;
- the holders of the Class B common stock having voting control of the Company and the ability to determine virtually all matters submitted to stockholders, including potential change in control transactions, and our dual class common stock structure putting downward pressure on our common stock price;
- the potential dilutive effect of future equity issuances;
- the subordination of our Class A common stock to our existing and future indebtedness;
- the COVID-19 pandemic and the U.S. government’s response to the pandemic; and
- the effect of global conditions, earthquakes, tsunamis, floods, fires, and other natural catastrophic events.
These factors are not necessarily all the factors that could cause our actual results, performance or achievements to differ materially from those expressed in or implied by any of our forward-looking statements. Other unknown or unpredictable factors also could harm our results.
All forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by the cautionary statements set forth above and included and described in more detail in our periodic reports filed with the SEC under the Exchange Act under the caption “Risk Factors.” Interested parties are urged to read in their entirety such risk factors prior to making any investment decision with respect to the Company. Forward-looking statements speak only as of the date they are made and we do not undertake or assume any obligation to update publicly any of these statements to reflect actual results, new information or future events, changes in assumptions or changes in other factors affecting forward-looking statements, except to the extent required by applicable laws. If we update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect to those or other forward-looking statements.
Second Quarter 2021 Conference Call for Investors
First Interstate BancSystem, Inc. will host a conference call to discuss the results for the second quarter of 2021 at 11 a.m. Eastern Time (9 a.m. Mountain Time) on Wednesday, July 28, 2021. The conference call will be accessible by telephone and through the Internet. Participants may join the call by dialing 1-877-507-0356 or by logging on to www.FIBK.com. The call will be recorded and made available for replay after 1 p.m. Eastern Time (11 a.m. Mountain Time) on July 28, 2021 through 9 a.m. Eastern Time (7 a.m. Mountain Time) on August 27, 2021, by dialing 1-877-344-7529 (using conference ID 10158319). The call will also be archived on our website, www.FIBK.com, for one year.
About First Interstate BancSystem, Inc.
First Interstate BancSystem, Inc. is a financial and bank holding company focused on community banking. Incorporated in 1971 and headquartered in Billings, Montana, the Company operates banking offices, including detached drive-up facilities, in communities across Idaho, Montana, Oregon, South Dakota, Washington, and Wyoming, in addition to offering online and mobile banking services. Through our bank subsidiary, First Interstate Bank, the Company delivers a comprehensive range of banking products and services to individuals, businesses, municipalities, and others throughout the Company’s market areas.
NASDAQ: FIBK
www.FIBK.com
(FIBK-ER)
FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES Consolidated Statements of Income (Unaudited) |
||||||||||||||||||||||||
|
Quarter Ended |
|
% Change |
|
||||||||||||||||||||
(In millions, except % and per share data) |
Jun 30,
|
Mar 31,
|
Dec 31,
|
Sep 30,
|
Jun 30,
|
|
2Q21 vs
|
2Q21 vs
|
|
|||||||||||||||
Net interest income |
$ |
118.8 |
|
|
$ |
120.7 |
|
|
$ |
128.4 |
|
|
$ |
123.0 |
|
$ |
122.5 |
|
|
(1.6 |
)% |
(3.0 |
)% |
|
Net interest income on a fully-taxable equivalent ("FTE") basis |
119.2 |
|
|
121.4 |
|
|
128.9 |
|
|
123.5 |
|
123.0 |
|
|
(1.8 |
) |
(3.1 |
) |
|
|||||
Provision for (reduction in) credit losses |
— |
|
|
(5.1 |
) |
|
3.2 |
|
|
5.2 |
|
19.5 |
|
|
(100.0 |
) |
(100.0 |
) |
|
|||||
Non-interest income: |
|
|
|
|
|
|
|
|
|
|||||||||||||||
Payment services revenues |
11.4 |
|
|
10.2 |
|
|
11.1 |
|
|
10.5 |
|
9.3 |
|
|
11.8 |
|
22.6 |
|
|
|||||
Mortgage banking revenues |
9.6 |
|
|
11.6 |
|
|
7.9 |
|
|
14.3 |
|
14.2 |
|
|
(17.2 |
) |
(32.4 |
) |
|
|||||
Wealth management revenues |
6.3 |
|
|
6.3 |
|
|
6.3 |
|
|
5.9 |
|
5.4 |
|
|
— |
|
16.7 |
|
|
|||||
Service charges on deposit accounts |
3.9 |
|
|
3.8 |
|
|
4.3 |
|
|
4.3 |
|
3.6 |
|
|
2.6 |
|
8.3 |
|
|
|||||
Other service charges, commissions, and fees |
1.6 |
|
|
2.1 |
|
|
2.1 |
|
|
5.0 |
|
2.9 |
|
|
(23.8 |
) |
(44.8 |
) |
|
|||||
Total fee-based revenues |
32.8 |
|
|
34.0 |
|
|
31.7 |
|
|
40.0 |
|
35.4 |
|
|
(3.5 |
) |
(7.3 |
) |
|
|||||
Investment securities (loss) gain |
(0.1 |
) |
|
— |
|
|
0.2 |
|
|
0.1 |
|
— |
|
|
NM |
|
NM |
|
|
|||||
Other income |
2.6 |
|
|
4.1 |
|
|
2.0 |
|
|
4.6 |
|
4.3 |
|
|
(36.6 |
) |
(39.5 |
) |
|
|||||
Total non-interest income |
35.3 |
|
|
38.1 |
|
|
33.9 |
|
|
44.7 |
|
39.7 |
|
|
(7.3 |
) |
(11.1 |
) |
|
|||||
Non-interest expense: |
|
|
|
|
|
|
|
|
|
|||||||||||||||
Salaries and wages |
41.6 |
|
|
39.0 |
|
|
43.6 |
|
|
46.0 |
|
44.2 |
|
|
6.7 |
|
(5.9 |
) |
|
|||||
Employee benefits |
14.7 |
|
|
16.1 |
|
|
13.0 |
|
|
11.8 |
|
10.4 |
|
|
(8.7 |
) |
41.3 |
|
|
|||||
Occupancy and equipment |
11.2 |
|
|
11.7 |
|
|
11.6 |
|
|
11.3 |
|
11.0 |
|
|
(4.3 |
) |
1.8 |
|
|
|||||
Core deposit intangible amortization |
2.5 |
|
|
2.5 |
|
|
2.6 |
|
|
2.7 |
|
2.7 |
|
|
— |
|
(7.4 |
) |
|
|||||
Other expenses |
29.0 |
|
|
29.2 |
|
|
26.7 |
|
|
27.7 |
|
27.2 |
|
|
(0.7 |
) |
6.6 |
|
|
|||||
Other real estate owned (income) expense |
— |
|
|
(0.1 |
) |
|
(0.1 |
) |
|
— |
|
0.1 |
|
|
(100.0 |
) |
(100.0 |
) |
|
|||||
Total non-interest expense |
99.0 |
|
|
98.4 |
|
|
97.4 |
|
|
99.5 |
|
95.6 |
|
|
0.6 |
|
3.6 |
|
|
|||||
Income before taxes |
55.1 |
|
|
65.5 |
|
|
61.7 |
|
|
63.0 |
|
47.1 |
|
|
(15.9 |
) |
17.0 |
|
|
|||||
Income taxes |
12.6 |
|
|
14.1 |
|
|
14.8 |
|
|
14.7 |
|
10.4 |
|
|
(10.6 |
) |
21.2 |
|
|
|||||
Net income |
$ |
42.5 |
|
|
$ |
51.4 |
|
|
$ |
46.9 |
|
|
$ |
48.3 |
|
$ |
36.7 |
|
|
(17.3 |
)% |
15.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Weighted-average basic shares outstanding |
61,658 |
|
|
61,592 |
|
|
61,906 |
|
|
63,764 |
|
64,004 |
|
|
0.1 |
% |
(3.7 |
)% |
|
|||||
Weighted-average diluted shares outstanding |
61,728 |
|
|
61,714 |
|
|
62,059 |
|
|
63,861 |
|
64,082 |
|
|
— |
|
(3.7 |
) |
|
|||||
Earnings per share - basic |
$ |
0.69 |
|
|
$ |
0.83 |
|
|
$ |
0.76 |
|
|
$ |
0.76 |
|
$ |
0.57 |
|
|
(16.9 |
) |
21.1 |
|
|
Earnings per share - diluted |
0.69 |
|
|
0.83 |
|
|
0.76 |
|
|
0.76 |
|
0.57 |
|
|
(16.9 |
) |
21.1 |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
NM - not meaningful |
|
|
|
|
|
|
|
|
|
FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES Consolidated Balance Sheets (Unaudited) |
||||||||||||||||||||
|
|
|
|
|
% Change |
|||||||||||||||
(In millions, except % and per share data) |
Jun 30,
|
Mar 31,
|
Dec 31,
|
Sep 30,
|
Jun 30,
|
|
2Q21 vs
|
2Q21 vs
|
||||||||||||
Assets: |
|
|
|
|
|
|
|
|
||||||||||||
Cash and due from banks |
$ |
238.8 |
|
$ |
254.0 |
|
$ |
261.4 |
|
$ |
291.4 |
|
$ |
291.2 |
|
|
(6.0 |
)% |
(18.0 |
)% |
Interest bearing deposits in banks |
1,709.5 |
|
1,941.9 |
|
2,015.3 |
|
1,569.1 |
|
1,133.7 |
|
|
(12.0 |
) |
50.8 |
|
|||||
Federal funds sold |
0.1 |
|
0.1 |
|
0.1 |
|
0.1 |
|
0.1 |
|
|
— |
|
— |
|
|||||
Cash and cash equivalents |
1,948.4 |
|
2,196.0 |
|
2,276.8 |
|
1,860.6 |
|
1,425.0 |
|
|
(11.3 |
) |
36.7 |
|
|||||
Investment securities |
5,643.3 |
|
4,886.4 |
|
4,060.3 |
|
3,508.5 |
|
3,385.5 |
|
|
15.5 |
|
66.7 |
|
|||||
Mortgage loans held for sale, at fair value |
48.8 |
|
57.2 |
|
74.0 |
|
102.0 |
|
169.9 |
|
|
(14.7 |
) |
(71.3 |
) |
|||||
Loans held for investment |
9,834.7 |
|
9,863.2 |
|
9,807.5 |
|
10,152.2 |
|
10,032.5 |
|
|
(0.3 |
) |
(2.0 |
) |
|||||
Allowance for credit losses |
135.5 |
|
136.6 |
|
144.3 |
|
145.5 |
|
146.1 |
|
|
(0.8 |
) |
(7.3 |
) |
|||||
Net loans held for investment |
9,699.2 |
|
9,726.6 |
|
9,663.2 |
|
10,006.7 |
|
9,886.4 |
|
|
(0.3 |
) |
(1.9 |
) |
|||||
Goodwill and intangible assets (excluding mortgage servicing rights) |
695.7 |
|
698.2 |
|
700.8 |
|
703.4 |
|
706.1 |
|
|
(0.4 |
) |
(1.5 |
) |
|||||
Company owned life insurance |
299.0 |
|
297.6 |
|
296.4 |
|
294.9 |
|
293.1 |
|
|
0.5 |
|
2.0 |
|
|||||
Premises and equipment |
299.1 |
|
305.5 |
|
312.3 |
|
307.8 |
|
309.5 |
|
|
(2.1 |
) |
(3.4 |
) |
|||||
Other real estate owned |
2.0 |
|
2.2 |
|
2.5 |
|
5.7 |
|
6.5 |
|
|
(9.1 |
) |
(69.2 |
) |
|||||
Mortgage servicing rights |
27.4 |
|
28.0 |
|
24.0 |
|
24.1 |
|
24.6 |
|
|
(2.1 |
) |
11.4 |
|
|||||
Other assets* |
277.6 |
|
270.5 |
|
238.4 |
|
255.8 |
|
264.8 |
|
|
2.6 |
|
4.8 |
|
|||||
Total assets |
$ |
18,940.5 |
|
$ |
18,468.2 |
|
$ |
17,648.7 |
|
$ |
17,069.5 |
|
$ |
16,471.4 |
|
|
2.6 |
% |
15.0 |
% |
|
|
|
|
|
|
|
|
|
||||||||||||
Liabilities and stockholders' equity: |
|
|
|
|
|
|
|
|
||||||||||||
Deposits |
$ |
15,565.7 |
|
$ |
15,094.0 |
|
$ |
14,217.0 |
|
$ |
13,882.4 |
|
$ |
13,340.4 |
|
|
3.1 |
% |
16.7 |
% |
Securities sold under repurchase agreements |
1,038.7 |
|
1,052.6 |
|
1,091.4 |
|
820.3 |
|
756.1 |
|
|
(1.3 |
) |
37.4 |
|
|||||
Long-term debt |
112.4 |
|
112.4 |
|
112.4 |
|
112.4 |
|
112.3 |
|
|
— |
|
NM |
|
|||||
Subordinated debentures held by subsidiary trusts |
87.0 |
|
87.0 |
|
87.0 |
|
87.0 |
|
86.9 |
|
|
— |
|
0.1 |
|
|||||
Other liabilities* |
165.8 |
|
188.8 |
|
181.1 |
|
189.8 |
|
176.8 |
|
|
(12.2 |
) |
(6.2 |
) |
|||||
Total liabilities |
16,969.6 |
|
16,534.8 |
|
15,688.9 |
|
15,091.9 |
|
14,472.5 |
|
|
2.6 |
|
17.3 |
|
|||||
Stockholders' equity: |
|
|
|
|
|
|
|
|
||||||||||||
Common stock |
941.6 |
|
938.5 |
|
941.1 |
|
976.8 |
|
1,021.2 |
|
|
0.3 |
|
(7.8 |
) |
|||||
Retained earnings |
1,005.2 |
|
988.2 |
|
962.1 |
|
938.9 |
|
912.5 |
|
|
1.7 |
|
10.2 |
|
|||||
Accumulated other comprehensive income |
24.1 |
|
6.7 |
|
56.6 |
|
61.9 |
|
65.2 |
|
|
259.7 |
|
(63.0 |
) |
|||||
Total stockholders' equity |
1,970.9 |
|
1,933.4 |
|
1,959.8 |
|
1,977.6 |
|
1,998.9 |
|
|
1.9 |
|
(1.4 |
) |
|||||
Total liabilities and stockholders' equity |
$ |
18,940.5 |
|
$ |
18,468.2 |
|
$ |
17,648.7 |
|
$ |
17,069.5 |
|
$ |
16,471.4 |
|
|
2.6 |
% |
15.0 |
% |
|
|
|
|
|
|
|
|
|
||||||||||||
Common shares outstanding at period end |
62,240 |
|
62,230 |
|
62,096 |
|
63,115 |
|
64,561 |
|
|
— |
% |
(3.6 |
)% |
|||||
Book value per common share at period end |
$ |
31.67 |
|
$ |
31.07 |
|
$ |
31.56 |
|
$ |
31.33 |
|
$ |
30.96 |
|
|
1.9 |
|
2.3 |
|
Tangible book value per common share at period end** |
20.49 |
|
19.85 |
|
20.28 |
|
20.19 |
|
20.02 |
|
|
3.2 |
|
2.3 |
|
|||||
|
|
|
|
|
|
|
|
|
||||||||||||
NM - not meaningful |
|
|
|
|
|
|
|
|
||||||||||||
*Certain reclassifications were made to the March 31, 2021 other assets and other liabilities to conform to the June 30, 2021 period. | ||||||||||||||||||||
**Non-GAAP financial measure - see Non-GAAP Financial Measures included herein for a reconciliation of book value per common share at period end (GAAP) to tangible book value per common share at period end (non-GAAP). |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES Loans and Deposits (Unaudited) |
|||||||||||||||||||||||||
|
|
|
|
|
% Change |
||||||||||||||||||||
(In millions, except %) |
Jun 30,
|
Mar 31,
|
Dec 31,
|
Sep 30,
|
Jun 30,
|
|
2Q21 vs
|
2Q21 vs
|
|||||||||||||||||
Loans: |
|
|
|
|
|
|
|
|
|||||||||||||||||
Real Estate: |
|
|
|
|
|
|
|
|
|||||||||||||||||
Commercial real estate |
$ |
3,753.4 |
|
|
$ |
3,718.7 |
|
|
$ |
3,743.2 |
|
|
$ |
3,690.9 |
|
|
$ |
3,593.8 |
|
|
|
0.9 |
% |
4.4 |
% |
Construction: |
|
|
|
|
|
|
|
|
|||||||||||||||||
Land acquisition and development |
261.1 |
|
|
263.2 |
|
|
265.0 |
|
|
274.8 |
|
|
285.3 |
|
|
|
(0.8 |
) |
(8.5 |
) |
|||||
Residential |
263.5 |
|
|
242.1 |
|
|
250.9 |
|
|
227.9 |
|
|
246.2 |
|
|
|
8.8 |
|
7.0 |
|
|||||
Commercial |
632.0 |
|
|
581.0 |
|
|
523.5 |
|
|
530.8 |
|
|
459.8 |
|
|
|
8.8 |
|
37.5 |
|
|||||
Total construction |
1,156.6 |
|
|
1,086.3 |
|
|
1,039.4 |
|
|
1,033.5 |
|
|
991.3 |
|
|
|
6.5 |
|
16.7 |
|
|||||
Residential real estate |
1,577.7 |
|
|
1,488.8 |
|
|
1,396.3 |
|
|
1,311.2 |
|
|
1,287.6 |
|
|
|
6.0 |
|
22.5 |
|
|||||
Agricultural real estate |
223.5 |
|
|
218.8 |
|
|
220.6 |
|
|
227.7 |
|
|
224.2 |
|
|
|
2.1 |
|
(0.3 |
) |
|||||
Total real estate |
6,711.2 |
|
|
6,512.6 |
|
|
6,399.5 |
|
|
6,263.3 |
|
|
6,096.9 |
|
|
|
3.0 |
|
10.1 |
|
|||||
Consumer: |
|
|
|
|
|
|
|
|
|||||||||||||||||
Indirect |
773.7 |
|
|
782.9 |
|
|
805.1 |
|
|
812.8 |
|
|
801.9 |
|
|
|
(1.2 |
) |
(3.5 |
) |
|||||
Direct |
134.8 |
|
|
139.7 |
|
|
150.6 |
|
|
162.1 |
|
|
169.3 |
|
|
|
(3.5 |
) |
(20.4 |
) |
|||||
Credit card |
64.4 |
|
|
64.6 |
|
|
70.2 |
|
|
69.9 |
|
|
70.6 |
|
|
|
(0.3 |
) |
(8.8 |
) |
|||||
Total consumer |
972.9 |
|
|
987.2 |
|
|
1,025.9 |
|
|
1,044.8 |
|
|
1,041.8 |
|
|
|
(1.4 |
) |
(6.6 |
) |
|||||
Commercial |
1,959.4 |
|
|
2,181.1 |
|
|
2,153.9 |
|
|
2,599.6 |
|
|
2,648.6 |
|
|
|
(10.2 |
) |
(26.0 |
) |
|||||
Agricultural |
217.7 |
|
|
214.7 |
|
|
247.6 |
|
|
274.7 |
|
|
282.8 |
|
|
|
1.4 |
|
(23.0 |
) |
|||||
Other |
6.0 |
|
|
1.5 |
|
|
1.6 |
|
|
4.2 |
|
|
3.7 |
|
|
|
300.0 |
|
62.2 |
|
|||||
Deferred loan fees and costs |
(32.5 |
) |
|
(33.9 |
) |
|
(21.0 |
) |
|
(34.4 |
) |
|
(41.3 |
) |
|
|
(4.1 |
) |
(21.3 |
) |
|||||
Loans held for investment |
$ |
9,834.7 |
|
|
$ |
9,863.2 |
|
|
$ |
9,807.5 |
|
|
$ |
10,152.2 |
|
|
$ |
10,032.5 |
|
|
|
(0.3 |
)% |
(2.0 |
)% |
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Deposits: |
|
|
|
|
|
|
|
|
|||||||||||||||||
Non-interest bearing |
$ |
5,416.8 |
|
|
$ |
5,004.0 |
|
|
$ |
4,633.5 |
|
|
$ |
4,798.2 |
|
|
$ |
4,426.6 |
|
|
|
8.2 |
% |
22.4 |
% |
Interest bearing: |
|
|
|
|
|
|
|
|
|||||||||||||||||
Demand |
4,389.0 |
|
|
4,327.0 |
|
|
4,118.9 |
|
|
3,814.1 |
|
|
3,665.6 |
|
|
|
1.4 |
|
19.7 |
|
|||||
Savings |
4,748.4 |
|
|
4,726.7 |
|
|
4,405.9 |
|
|
4,158.0 |
|
|
4,035.6 |
|
|
|
0.5 |
|
17.7 |
|
|||||
Time, |
185.8 |
|
|
185.5 |
|
|
192.9 |
|
|
186.6 |
|
|
205.1 |
|
|
|
0.2 |
|
(9.4 |
) |
|||||
Time, other |
825.7 |
|
|
850.8 |
|
|
865.8 |
|
|
925.5 |
|
|
1,007.5 |
|
|
|
(3.0 |
) |
(18.0 |
) |
|||||
Total interest bearing |
10,148.9 |
|
|
10,090.0 |
|
|
9,583.5 |
|
|
9,084.2 |
|
|
8,913.8 |
|
|
|
0.6 |
|
13.9 |
|
|||||
Total deposits |
$ |
15,565.7 |
|
|
$ |
15,094.0 |
|
|
$ |
14,217.0 |
|
|
$ |
13,882.4 |
|
|
$ |
13,340.4 |
|
|
|
3.1 |
% |
16.7 |
% |
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total core deposits (1) |
$ |
15,379.9 |
|
|
$ |
14,908.5 |
|
|
$ |
14,024.1 |
|
|
$ |
13,695.8 |
|
|
$ |
13,135.3 |
|
|
|
3.2 |
% |
17.1 |
% |
|
|
|
|
|
|
|
|
|
|||||||||||||||||
(1) Core deposits are defined as total deposits less time deposits, |
FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES Credit Quality (Unaudited) |
||||||||||||||||||||
|
|
|
|
|
% Change |
|||||||||||||||
(In millions, except %) |
Jun 30,
|
Mar 31,
|
Dec 31,
|
Sep 30,
|
Jun 30,
|
|
2Q21 vs
|
2Q21 vs
|
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||
Allowance for Credit Losses: |
|
|
|
|
|
|
|
|
||||||||||||
Allowance for credit losses |
$ |
135.5 |
|
$ |
136.6 |
|
$ |
144.3 |
|
$ |
145.5 |
|
$ |
146.1 |
|
|
(0.8 |
)% |
(7.3 |
)% |
As a percentage of loans held for investment |
1.38 |
% |
1.38 |
% |
1.47 |
% |
1.43 |
% |
1.46 |
% |
|
|
|
|||||||
As a percentage of non-accrual loans |
445.72 |
|
369.19 |
|
365.32 |
|
324.78 |
|
292.79 |
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
||||||||||||
Net charge-offs during quarter |
$ |
1.1 |
|
$ |
2.9 |
|
$ |
4.2 |
|
$ |
4.6 |
|
$ |
2.3 |
|
|
(62.1 |
)% |
(52.2 |
)% |
Annualized as a percentage of average loans |
0.04 |
% |
0.12 |
% |
0.16 |
% |
0.18 |
% |
0.09 |
% |
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
||||||||||||
Non-Performing Assets: |
|
|
|
|
|
|
|
|
||||||||||||
Non-accrual loans |
$ |
30.4 |
|
$ |
37.0 |
|
$ |
39.5 |
|
$ |
44.8 |
|
$ |
49.9 |
|
|
(17.8 |
)% |
(39.1 |
)% |
Accruing loans past due 90 days or more |
5.2 |
|
4.4 |
|
8.5 |
|
9.6 |
|
7.7 |
|
|
18.2 |
|
(32.5 |
) |
|||||
Total non-performing loans |
35.6 |
|
41.4 |
|
48.0 |
|
54.4 |
|
57.6 |
|
|
(14.0 |
) |
(38.2 |
) |
|||||
Other real estate owned |
2.0 |
|
2.2 |
|
2.5 |
|
5.7 |
|
6.5 |
|
|
(9.1 |
) |
(69.2 |
) |
|||||
Total non-performing assets |
$ |
37.6 |
|
$ |
43.6 |
|
$ |
50.5 |
|
$ |
60.1 |
|
$ |
64.1 |
|
|
(13.8 |
)% |
(41.3 |
)% |
|
|
|
|
|
|
|
|
|
||||||||||||
Non-performing assets as a percentage of: |
|
|
|
|
|
|
|
|
||||||||||||
Loans held for investment and OREO |
0.38 |
% |
0.44 |
% |
0.51 |
% |
0.59 |
% |
0.64 |
% |
|
|
|
|||||||
Total assets |
0.20 |
|
0.24 |
|
0.29 |
|
0.35 |
|
0.39 |
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
||||||||||||
Non-accrual loans to loans held for investment |
0.31 |
|
0.38 |
|
0.40 |
|
0.44 |
|
0.50 |
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
||||||||||||
Accruing Loans 30-89 Days Past Due |
$ |
22.1 |
|
$ |
26.3 |
|
$ |
54.2 |
|
$ |
36.1 |
|
$ |
56.8 |
|
|
(16.0 |
)% |
(61.1 |
)% |
Accruing troubled debt restructurings (TDRs) |
2.2 |
|
3.1 |
|
3.2 |
|
3.2 |
|
3.4 |
|
|
(29.0 |
) |
(35.3 |
) |
|||||
|
|
|
|
|
|
|
|
|
||||||||||||
Criticized Loans: |
|
|
|
|
|
|
|
|
||||||||||||
Special Mention |
$ |
129.1 |
|
$ |
152.0 |
|
$ |
150.3 |
|
$ |
157.1 |
|
$ |
122.7 |
|
|
(15.1 |
)% |
5.2 |
% |
Substandard |
141.2 |
|
157.4 |
|
187.0 |
|
209.8 |
|
228.2 |
|
|
(10.3 |
) |
(38.1 |
) |
|||||
Doubtful |
3.1 |
|
2.0 |
|
4.8 |
|
12.4 |
|
15.2 |
|
|
55.0 |
|
(79.6 |
) |
|||||
Total |
$ |
273.4 |
|
$ |
311.4 |
|
$ |
342.1 |
|
$ |
379.3 |
|
$ |
366.1 |
|
|
(12.2 |
)% |
(25.3 |
)% |
|
|
|
|
|
|
|
|
|
||||||||||||
|
FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES Selected Ratios - Annualized (Unaudited) |
||||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||
|
Jun 30,
|
|
Mar 31,
|
|
Dec 31,
|
|
Sep 30,
|
|
Jun 30,
|
|
||||||||||
Annualized Financial Ratios (GAAP) |
|
|||||||||||||||||||
Return on average assets |
0.91 |
% |
|
1.17 |
% |
|
1.07 |
% |
|
1.15 |
% |
|
0.93 |
% |
|
|||||
Return on average common stockholders' equity |
8.77 |
|
|
10.60 |
|
|
9.48 |
|
|
9.57 |
|
|
7.49 |
|
|
|||||
Yield on average earning assets |
2.93 |
|
|
3.15 |
|
|
3.39 |
|
|
3.44 |
|
|
3.71 |
|
|
|||||
Cost of average interest-bearing liabilities |
0.16 |
|
|
0.17 |
|
|
0.20 |
|
|
0.24 |
|
|
0.27 |
|
|
|||||
Interest rate spread |
2.77 |
|
|
2.98 |
|
|
3.19 |
|
|
3.20 |
|
|
3.44 |
|
|
|||||
Net interest margin ratio |
2.82 |
|
|
3.04 |
|
|
3.25 |
|
|
3.29 |
|
|
3.52 |
|
|
|||||
Efficiency ratio |
62.62 |
|
|
60.39 |
|
|
58.41 |
|
|
57.72 |
|
|
57.27 |
|
|
|||||
Loans held for investment to deposit ratio |
63.18 |
|
|
65.35 |
|
|
68.98 |
|
|
73.13 |
|
|
75.20 |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Annualized Financial Ratios - Operating** (Non-GAAP) |
|
|||||||||||||||||||
Tangible book value per common share |
$ |
20.49 |
|
|
$ |
19.85 |
|
|
$ |
20.28 |
|
|
$ |
20.19 |
|
|
$ |
20.02 |
|
|
Tangible common stockholders' equity to tangible assets |
6.99 |
% |
|
6.95 |
% |
|
7.43 |
% |
|
7.79 |
% |
|
8.20 |
% |
|
|||||
Return on average tangible common stockholders' equity |
13.67 |
|
|
16.46 |
|
|
14.74 |
|
|
14.74 |
|
|
11.68 |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Consolidated Capital Ratios: |
|
|||||||||||||||||||
Total risk-based capital to total risk-weighted assets |
13.89 |
% |
* |
14.15 |
% |
|
14.19 |
% |
|
14.45 |
% |
|
14.76 |
% |
|
|||||
Tier 1 risk-based capital to total risk-weighted assets |
12.17 |
|
* |
12.37 |
|
|
12.33 |
|
|
12.56 |
|
|
12.85 |
|
|
|||||
Tier 1 common capital to total risk-weighted assets |
11.45 |
|
* |
11.60 |
|
|
11.57 |
|
|
11.79 |
|
|
12.07 |
|
|
|||||
Leverage Ratio |
7.84 |
|
* |
8.12 |
|
|
8.16 |
|
|
8.62 |
|
|
9.22 |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|||||||||||||||||||
*Preliminary estimate - may be subject to change. Additionally, the 2020 regulatory capital ratios presented above include the assumption of the transitional method relative to recent legislation by Congress to provide relief for the economy and financial institutions in the United States from the COVID‑19 pandemic. The referenced relief allows a total five-year phase-in of the CECL impact on capital and relief over the next two years for the impact on the allowance for credit losses resulting from COVID‑19. |
|
|||||||||||||||||||
**Non-GAAP financial measures - see Non-GAAP Financial Measures included herein for a reconciliation of book value per common share to tangible book value per common share, return on average common stockholders’ equity (GAAP) to return on average tangible common stockholders’ equity, and tangible common stockholders’ equity to tangible assets (non-GAAP). |
|
|||||||||||||||||||
|
FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES |
|||||||||||||||||||||||||||||
Average Balance Sheets |
|||||||||||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Three Months Ended |
||||||||||||||||||||||||||||
|
June 30, 2021 |
|
March 31, 2021 |
|
June 30, 2020 |
||||||||||||||||||||||||
(In millions, except %) |
Average Balance |
Interest |
Average Rate |
|
Average Balance |
Interest |
Average Rate |
|
Average Balance |
Interest |
Average Rate |
||||||||||||||||||
Interest earning assets: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Loans (1) (2) |
$ |
9,969.2 |
|
$ |
105.6 |
|
|
4.25 |
% |
|
$ |
9,873.1 |
|
$ |
108.1 |
|
|
4.44 |
% |
|
$ |
9,949.6 |
|
$ |
112.4 |
|
|
4.54 |
% |
Investment securities (2) |
5,105.2 |
|
17.4 |
|
|
1.37 |
|
|
4,445.2 |
|
17.6 |
|
|
1.61 |
|
|
3,017.7 |
|
16.4 |
|
|
2.19 |
|
||||||
Interest bearing deposits in banks |
1,883.9 |
|
0.7 |
|
|
0.15 |
|
|
1,880.5 |
|
0.3 |
|
|
0.06 |
|
|
1,068.1 |
|
0.5 |
|
|
0.19 |
|
||||||
Federal funds sold |
0.1 |
|
— |
|
|
— |
|
|
0.1 |
|
— |
|
|
— |
|
|
0.1 |
|
— |
|
|
— |
|
||||||
Total interest earning assets |
$ |
16,958.4 |
|
$ |
123.7 |
|
|
2.93 |
% |
|
$ |
16,198.9 |
|
$ |
126.0 |
|
|
3.15 |
% |
|
$ |
14,035.5 |
|
$ |
129.3 |
|
|
3.71 |
% |
Non-earning assets |
1,706.8 |
|
|
|
|
1,692.4 |
|
|
|
|
1,757.9 |
|
|
|
|||||||||||||||
Total assets |
$ |
18,665.2 |
|
|
|
|
$ |
17,891.3 |
|
|
|
|
$ |
15,793.4 |
|
|
|
||||||||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Demand deposits |
$ |
4,392.3 |
|
$ |
0.5 |
|
|
0.05 |
% |
|
$ |
4,177.7 |
|
$ |
0.5 |
|
|
0.05 |
% |
|
$ |
3,563.5 |
|
$ |
0.4 |
|
|
0.05 |
% |
Savings deposits |
4,752.7 |
|
0.4 |
|
|
0.03 |
|
|
4,531.3 |
|
0.3 |
|
|
0.03 |
|
|
3,874.5 |
|
0.3 |
|
|
0.03 |
|
||||||
Time deposits |
1,025.2 |
|
1.3 |
|
|
0.51 |
|
|
1,039.3 |
|
1.5 |
|
|
0.59 |
|
|
1,263.1 |
|
3.8 |
|
|
1.21 |
|
||||||
Repurchase agreements |
1,002.0 |
|
0.1 |
|
|
0.04 |
|
|
1,067.7 |
|
0.1 |
|
|
0.04 |
|
|
696.5 |
|
0.1 |
|
|
0.06 |
|
||||||
Long-term debt |
112.4 |
|
1.5 |
|
|
5.35 |
|
|
112.4 |
|
1.5 |
|
|
5.41 |
|
|
64.8 |
|
1.0 |
|
|
6.21 |
|
||||||
Subordinated debentures held by subsidiary trusts |
87.0 |
|
0.7 |
|
|
3.23 |
|
|
87.0 |
|
0.7 |
|
|
3.26 |
|
|
86.9 |
|
0.7 |
|
|
3.24 |
|
||||||
Total interest-bearing liabilities |
$ |
11,371.6 |
|
$ |
4.5 |
|
|
0.16 |
% |
|
$ |
11,015.4 |
|
$ |
4.6 |
|
|
0.17 |
% |
|
$ |
9,549.3 |
|
$ |
6.3 |
|
|
0.27 |
% |
Non-interest-bearing deposits |
5,160.8 |
|
|
|
|
4,704.2 |
|
|
|
|
4,062.9 |
|
|
|
|||||||||||||||
Other non-interest-bearing liabilities |
188.5 |
|
|
|
|
205.2 |
|
|
|
|
210.4 |
|
|
|
|||||||||||||||
Stockholders’ equity |
1,944.3 |
|
|
|
|
1,966.5 |
|
|
|
|
1,970.8 |
|
|
|
|||||||||||||||
Total liabilities and stockholders’ equity |
$ |
18,665.2 |
|
|
|
|
$ |
17,891.3 |
|
|
|
|
$ |
15,793.4 |
|
|
|
||||||||||||
Net FTE interest income |
|
$ |
119.2 |
|
|
|
|
|
$ |
121.4 |
|
|
|
|
|
$ |
123.0 |
|
|
|
|||||||||
Less FTE adjustments (2) |
|
(0.4 |
) |
|
|
|
|
(0.7 |
) |
|
|
|
|
(0.5 |
) |
|
|
||||||||||||
Net interest income from consolidated statements of income |
|
$ |
118.8 |
|
|
|
|
|
$ |
120.7 |
|
|
|
|
|
$ |
122.5 |
|
|
|
|||||||||
Interest rate spread |
|
|
2.77 |
% |
|
|
|
2.98 |
% |
|
|
|
3.44 |
% |
|||||||||||||||
Net FTE interest margin (3) |
|
|
2.82 |
% |
|
|
|
3.04 |
% |
|
|
|
3.52 |
% |
|||||||||||||||
Cost of funds, including non-interest-bearing demand deposits (4) |
|
|
0.11 |
% |
|
|
|
0.12 |
% |
|
|
|
0.19 |
% |
(1) |
|
Average loan balances include mortgage loans held for sale and non-accrual loans. Interest income on loans includes amortization of deferred loan fees net of deferred loan costs of |
(2) |
|
Interest income and average rates for tax exempt loans and securities are presented on an FTE basis. |
(3) |
|
Net FTE interest margin during the period equals (i) the difference between annualized interest income on interest earning assets and the annualized interest expense on interest bearing liabilities, divided by (ii) average interest earning assets for the period. |
(4) |
|
Calculated by dividing total annualized interest on interest bearing liabilities by the sum of total interest-bearing liabilities plus non-interest-bearing deposits. |
FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES |
||||||||||||||||
Non-GAAP Financial Measures |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
||||||||||
|
|
As of or For the Quarter Ended |
||||||||||||||
(In millions, except % and per share data) |
|
Jun 30, 2021 |
Mar 31, 2021 |
Dec 31, 2020 |
Sep 30, 2020 |
Jun 30, 2020 |
||||||||||
Total common stockholders' equity (GAAP) |
(A) |
$ |
1,970.9 |
|
$ |
1,933.4 |
|
$ |
1,959.8 |
|
$ |
1,977.6 |
|
$ |
1,998.9 |
|
Less goodwill and other intangible assets (excluding mortgage servicing rights) |
|
695.7 |
|
698.2 |
|
700.8 |
|
703.4 |
|
706.1 |
|
|||||
Tangible common stockholders' equity (Non-GAAP) |
(B) |
$ |
1,275.2 |
|
$ |
1,235.2 |
|
$ |
1,259.0 |
|
$ |
1,274.2 |
|
$ |
1,292.8 |
|
|
|
|
|
|
|
|
||||||||||
Total assets (GAAP) |
|
$ |
18,940.5 |
|
$ |
18,468.2 |
|
$ |
17,648.7 |
|
$ |
17,069.5 |
|
$ |
16,471.4 |
|
Less goodwill and other intangible assets (excluding mortgage servicing rights) |
|
695.7 |
|
698.2 |
|
700.8 |
|
703.4 |
|
706.1 |
|
|||||
Tangible assets (Non-GAAP) |
(C) |
$ |
18,244.8 |
|
$ |
17,770.0 |
|
$ |
16,947.9 |
|
$ |
16,366.1 |
|
$ |
15,765.3 |
|
|
|
|
|
|
|
|
||||||||||
Average Balances: |
|
|
|
|
|
|
||||||||||
Total common stockholders' equity (GAAP) |
(D) |
$ |
1,944.3 |
|
$ |
1,966.5 |
|
$ |
1,968.0 |
|
$ |
2,008.2 |
|
$ |
1,970.8 |
|
Less goodwill and other intangible assets (excluding mortgage servicing rights) |
|
696.9 |
|
699.5 |
|
702.0 |
|
704.8 |
|
707.4 |
|
|||||
Average tangible common stockholders' equity (Non-GAAP) |
(E) |
$ |
1,247.4 |
|
$ |
1,267.0 |
|
$ |
1,266.0 |
|
$ |
1,303.4 |
|
$ |
1,263.4 |
|
|
|
|
|
|
|
|
||||||||||
Total quarterly average assets |
(F) |
$ |
18,665.2 |
|
$ |
17,891.3 |
|
$ |
17,473.5 |
|
$ |
16,689.4 |
|
$ |
15,793.4 |
|
Annualized net income available to common shareholders |
(G) |
170.5 |
|
208.5 |
|
186.6 |
|
192.2 |
|
147.6 |
|
|||||
Common shares outstanding |
(H) |
62,240 |
|
62,230 |
|
62,096 |
|
63,115 |
|
64,561 |
|
|||||
Return on average assets (GAAP) |
(G)/(F) |
0.91 |
% |
1.17 |
% |
1.07 |
% |
1.15 |
% |
0.93 |
% |
|||||
Return on average common stockholders' equity (GAAP) |
(G)/(D) |
8.77 |
|
10.60 |
|
9.48 |
|
9.57 |
|
7.49 |
|
|||||
Average common stockholders' equity to average assets (GAAP) |
(D)/(F) |
10.42 |
|
10.99 |
|
11.26 |
|
12.03 |
|
12.48 |
|
|||||
Book value per common share (GAAP) |
(A)/(H) |
$ |
31.67 |
|
$ |
31.07 |
|
$ |
31.56 |
|
$ |
31.33 |
|
$ |
30.96 |
|
Tangible book value per common share (Non-GAAP) |
(B)/(H) |
20.49 |
|
19.85 |
|
20.28 |
|
20.19 |
|
20.02 |
|
|||||
Tangible common stockholders' equity to tangible assets (Non-GAAP) |
(B)/(C) |
6.99 |
% |
6.95 |
% |
7.43 |
% |
7.79 |
% |
8.20 |
% |
|||||
Return on average tangible common stockholders' equity (Non-GAAP) |
(G)/(E) |
13.67 |
|
16.46 |
|
14.74 |
|
14.74 |
|
11.68 |
|
|||||
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20210727006115/en/
FAQ
What were First Interstate BancSystem's Q2 2021 earnings?
How did loan performance change for FIBK in Q2 2021?
What is the dividend declared by First Interstate BancSystem for Q2 2021?
How did total deposits perform for FIBK in Q2 2021?