Exhibit 99.1

First Interstate BancSystem, Inc. Reports Results for Second Quarter 2011
For Immediate Release
| | | | |
Contact: | | Marcy Mutch Investor Relations Officer First Interstate BancSystem, Inc. (406) 255-5322 investor.relations@fib.com | | NASDAQ: FIBK www.FIBK.com |
First Interstate BancSystem, Inc. reports second quarter 2011 net income available to common shareholders of $9.0 million, or $0.21 per diluted share, as compared to $8.7 million, or $0.20 per diluted share, for first quarter 2011 and $5.8 million, or $0.14 per diluted share, for second quarter 2010.
RESULTS SUMMARY
(Unaudited; $ in thousands, except per share data)
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Sequential | | | Year | |
| | June 30, 2011 | | | March 31, 2011 | | | June 30, 2010 | | | Quarter % Change | | | Over Year % Change | |
Net income | | $ | 9,854 | | | $ | 9,506 | | | $ | 6,659 | | | | 3.7 | % | | | 48.0 | % |
Net income available to common shareholders | | | 9,001 | | | | 8,662 | | | | 5,806 | | | | 3.9 | % | | | 55.0 | % |
Diluted earnings per common share | | | 0.21 | | | | 0.20 | | | | 0.14 | | | | 5.0 | % | | | 50.0 | % |
Dividends per common share | | | 0.1125 | | | | 0.1125 | | | | 0.1125 | | | | 0.0 | % | | | 0.0 | % |
Book value per common share | | | 16.51 | | | | 16.10 | | | | 16.12 | | | | 2.5 | % | | | 2.4 | % |
Tangible book value per common share* | | | 12.05 | | | | 11.63 | | | | 11.61 | | | | 3.6 | % | | | 3.8 | % |
Net tangible book value per common share* | | | 13.45 | | | | 13.04 | | | | 13.02 | | | | 3.1 | % | | | 3.3 | % |
Return on average common equity | | | 5.23 | % | | | 5.11 | % | | | 3.42 | % | | | | | | | | |
Return on average assets | | | 0.54 | % | | | 0.52 | % | | | 0.37 | % | | | | | | | | |
Weighted average common shares outstanding | | | 42,781,894 | | | | 42,689,390 | | | | 42,620,563 | | | | | | | | | |
Weighted average common shares issuable upon exercise of stock options & non-vested stock awards | | | 114,717 | | | | 170,591 | | | | 283,433 | | | | | | | | | |
| | | | |
| | Six Months Ended | | | Year | | | | | | | |
| | June 30, 2011 | | | June 30, 2010 | | | Over Year % Change | | | | | | | |
Net income | | $ | 19,360 | | | $ | 17,789 | | | | 8.8 | % | | | | | | | | |
Net income available to common stockholders | | | 17,663 | | | | 16,092 | | | | 9.8 | % | | | | | | | | |
Diluted earnings per common share | | | 0.41 | | | | 0.43 | | | | -4.7 | % | | | | | | | | |
Dividends per common share | | | 0.2250 | | | | 0.2250 | | | | 0.0 | % | | | | | | | | |
Return on average common equity | | | 5.17 | % | | | 5.35 | % | | | | | | | | | | | | |
Return on average assets | | | 0.53 | % | | | 0.50 | % | | | | | | | | | | | | |
Weighted average common shares outstanding | | | 42,735,897 | | | | 37,133,376 | | | | | | | | | | | | | |
Weighted average common shares issuable upon exercise of stock options & non-vested stock awards | | | 138,031 | | | | 269,087 | | | | | | | | | | | | | |
* | See Non-GAAP Financial Measures included herein for a discussion regarding tangible and net tangible book value per common share. |
1
“Our second quarter results were in line with our expectations,” said Lyle R. Knight, President and Chief Executive Officer for First Interstate BancSystem, Inc. “We are pleased to deliver solid year-over-year earnings growth, particularly in light of the challenging economic and regulatory environments we face today. Although we do not expect to see overall loan growth during 2011, we are encouraged to see modest growth in the commercial and agricultural segments of our loan portfolio, which is offsetting the declines we are seeing in the construction portfolio.”
Non-performing assets increased to 4.05% of total assets as of June 30, 2011. “The credit cycle is progressing as we expected in our markets and we are steadily resolving problem assets, particularly in the Flathead, Gallatin Valley and Jackson market areas,” said Mr. Knight. “We believe non-performing assets are currently at or near their peak.”
| | | | | | | | | | | | | | | | | | | | |
REVENUE SUMMARY | | Three Months Ended | | | Sequential | | | Year | |
(Unaudited; $ in thousands) | | June 30, 2011 | | | March 31, 2011 | | | June 30, 2010 | | | Quarter % Change | | | Over Year % Change | |
Interest income | | $ | 73,551 | | | $ | 73,843 | | | $ | 79,867 | | | | -0.4 | % | | | -7.9 | % |
Interest expense | | | 11,024 | | | | 12,045 | | | | 16,691 | | | | -8.5 | % | | | -34.0 | % |
| | | | | | | | | | | | | | | | | | | | |
Net interest income | | | 62,527 | | | | 61,798 | | | | 63,176 | | | | 1.2 | % | | | -1.0 | % |
| | | | | |
Non-interest income: | | | | | | | | | | | | | | | | | | | | |
Other service charges, commissions and fees | | | 7,768 | | | | 7,380 | | | | 7,380 | | | | 5.3 | % | | | 5.3 | % |
Service charges on deposit accounts | | | 4,385 | | | | 4,110 | | | | 4,759 | | | | 6.7 | % | | | -7.9 | % |
Income from the origination and sale of loans | | | 4,109 | | | | 3,445 | | | | 4,186 | | | | 19.3 | % | | | -1.8 | % |
Wealth management revenues | | | 3,483 | | | | 3,295 | | | | 3,199 | | | | 5.7 | % | | | 8.9 | % |
Investment securities gains, net | | | 16 | | | | 2 | | | | 15 | | | | 700.0 | % | | | 6.7 | % |
Other income | | | 1,830 | | | | 1,927 | | | | 1,498 | | | | -5.0 | % | | | 22.2 | % |
| | | | | | | | | | | | | | | | | | | | |
Total non-interest income | | | 21,591 | | | | 20,159 | | | | 21,037 | | | | 7.1 | % | | | 2.6 | % |
| | | | | | | | | | | | | | | | | | | | |
Total revenues | | $ | 84,118 | | | $ | 81,957 | | | $ | 84,213 | | | | 2.6 | % | | | -0.1 | % |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Tax equivalent net interest margin ratio | | | 3.84 | % | | | 3.73 | % | | | 3.96 | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | |
| | Six Months Ended | | | Year | | | | | | | |
| | June 30, 2011 | | | June 30, 2010 | | | Over Year % Change | | | | | | | |
| | | | | | | | | |
Interest income | | $ | 147,394 | | | $ | 159,366 | | | | -7.5 | % | | | | | | | | |
Interest expense | | | 23,069 | | | | 34,521 | | | | -33.2 | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Net interest income | | | 124,325 | | | | 124,845 | | | | -0.4 | % | | | | | | | | |
| | | | | |
Non-interest income: | | | | | | | | | | | | | | | | | | | | |
Other service charges, commissions and fees | | | 15,148 | | | | 14,252 | | | | 6.3 | % | | | | | | | | |
Service charges on deposit accounts | | | 8,495 | | | | 9,357 | | | | -9.2 | % | | | | | | | | |
Income from the origination and sale of loans | | | 7,554 | | | | 7,486 | | | | 0.9 | % | | | | | | | | |
Wealth management revenues | | | 6,778 | | | | 6,213 | | | | 9.1 | % | | | | | | | | |
Investment securities gains, net | | | 18 | | | | 42 | | | | -57.1 | % | | | | | | | | |
Other income | | | 3,757 | | | | 3,195 | | | | 17.6 | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Total non-interest income | | | 41,750 | | | | 40,545 | | | | 3.0 | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Total revenues | | $ | 166,075 | | | $ | 165,390 | | | | 0.4 | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Tax equivalent net interest margin ratio | | | 3.78 | % | | | 3.98 | % | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
2
Net Interest Income
Net interest income increased during second quarter 2011, as compared to first quarter 2011, due to one additional accrual day. The Company’s net interest margin ratio increased to 3.84% during second quarter 2011, from 3.73% during first quarter 2011, primarily due to decreases in average savings and time deposits combined with an overall reduction in our cost of funds and a shift in the mix of average interest earning assets from deposits in banks to higher-yielding investment securities.
Although net interest income remained stable during the three and six months ended June 30, 2011, as compared to the same periods in 2010, the Company’s net interest margin ratio decreased. Compression in the net interest margin ratio during the six months ended June 30, 2011, compared to the same period in 2010, was attributable to lower yields earned on the Company’s investment and loan portfolios and lower outstanding loan balances, the effects of which were partially offset by a 43 basis point reduction in funding costs.
On July 15, 2011, the Board of Governors of the Federal Reserve and the Federal Deposit Insurance Corporation, or FDIC, issued separate final rules to implement the Dodd-Frank Act mandated repeal of the prohibition against paying interest on demand deposits that became effective on July 21, 2011. Management does not expect this change will have a significant impact on the Company’s consolidated financial statements, results of operations or liquidity.
Non-interest Income
Other service charges, commissions and fees increased during second quarter 2011, as compared to first quarter 2011 and second quarter 2010, primarily due to higher interchange income resulting from higher volumes of debit and credit card transactions. Recent regulation, which becomes effective on October 1, 2011, will reduce the maximum allowable debit card interchange fee per transaction for large issuers. Issuers with less than $10 billion in assets, like the Company, are exempt from limitations on debit card interchange fees, although payment card networks could make other fee adjustments for small issuers. The Company recorded debit card interchange fees of $2.9 million and $5.7 million during the three and six months ended June 30, 2011.
Income from the origination and sale of residential mortgage loans increased during second quarter 2011, as compared to first quarter 2011, primarily due to seasonal fluctuations in new home purchases. Purchased home loan originations accounted for approximately 61% of the Company’s residential real estate loan originations during second quarter 2011, as compared to 44% during first quarter 2011 and 61% during second quarter 2010.
Wealth management revenues increased during second quarter 2011, as compared to first quarter 2011 and second quarter 2010. Wealth management revenues also increased during the six months ended June 30, 2011, as compared to the same period in 2010. These increases were primarily due to new business activity and increases in the market values of assets under trust management.
Fluctuations in other income during second quarter 2011, as compared to first quarter 2011 and second quarter 2010, were primarily due to fluctuations in earnings on securities held under deferred compensation plans.
3
| | | | | | | | | | | | | | | | | | | | |
NON-INTEREST EXPENSE | | Three Months Ended | | | Sequential | | | Year | |
(Unaudited; $ in thousands) | | June 30, 2011 | | | March 31, 2011 | | | June 30, 2010 | | | Quarter % Change | | | Over Year % Change | |
| | | | | |
Non-interest expense: | | | | | | | | | | | | | | | | | | | | |
Salaries, wages and employee benefits expense | | $ | 27,889 | | | $ | 27,702 | | | $ | 27,379 | | | | 0.7 | % | | | 1.9 | % |
Occupancy, net | | | 4,013 | | | | 4,215 | | | | 3,963 | | | | -4.8 | % | | | 1.3 | % |
Furniture and equipment | | | 3,129 | | | | 3,220 | | | | 3,356 | | | | -2.8 | % | | | -6.8 | % |
Outsourced technology services | | | 2,212 | | | | 2,241 | | | | 2,449 | | | | -1.3 | % | | | -9.7 | % |
FDIC insurance premiums | | | 1,629 | | | | 2,466 | | | | 2,667 | | | | -33.9 | % | | | -38.9 | % |
Other real estate owned expense, net of income | | | 2,042 | | | | 1,711 | | | | 2,980 | | | | 19.3 | % | | | -31.5 | % |
Mortgage servicing rights amortization | | | 671 | | | | 807 | | | | 1,115 | | | | -16.9 | % | | | -39.8 | % |
Mortgage servicing rights impairment (recovery) | | | 27 | | | | (347 | ) | | | 271 | | | | -107.8 | % | | | -90.0 | % |
Core deposit intangibles amortization | | | 361 | | | | 362 | | | | 440 | | | | -0.3 | % | | | -18.0 | % |
Other expenses | | | 12,219 | | | | 10,581 | | | | 10,806 | | | | 15.5 | % | | | 13.1 | % |
| | | | | | | | | | | | | | | | | | | | |
Total non-interest expense | | $ | 54,192 | | | $ | 52,958 | | | $ | 55,426 | | | | 2.3 | % | | | -2.2 | % |
| | | | | | | | | | | | | | | | | | | | |
| | | | |
| | Six Months Ended | | | Year | | | | | | | |
| | June 30, 2011 | | | June 30, 2010 | | | Over Year % Change | | | | | | | |
| | | | | | | | | |
Non-interest expense: | | | | | | | | | | | | | | | | | | | | |
Salaries, wages and employee benefits | | $ | 55,591 | | | $ | 55,457 | | | | 0.2 | % | | | | | | | | |
Occupancy, net | | | 8,228 | | | | 8,105 | | | | 1.5 | % | | | | | | | | |
Furniture and equipment | | | 6,349 | | | | 6,697 | | | | -5.2 | % | | | | | | | | |
Outsourced technology services | | | 4,453 | | | | 4,698 | | | | -5.2 | % | | | | | | | | |
FDIC insurance premiums | | | 4,095 | | | | 5,123 | | | | -20.1 | % | | | | | | | | |
Other real estate owned expense, net of income | | | 3,753 | | | | 3,521 | | | | 6.6 | % | | | | | | | | |
Mortgage servicing rights amortization | | | 1,478 | | | | 2,248 | | | | -34.3 | % | | | | | | | | |
Mortgage servicing rights impairment (recovery) | | | (320 | ) | | | 221 | | | | -244.8 | % | | | | | | | | |
Core deposit intangibles amortization | | | 723 | | | | 879 | | | | -17.7 | % | | | | | | | | |
Other expenses | | | 22,800 | | | | 21,222 | | | | 7.4 | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Total non-interest expense | | $ | 107,150 | | | $ | 108,171 | | | | -0.9 | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
FDIC insurance premiums decreased during second quarter 2011, as compared to first quarter 2011 and second quarter 2010. In February 2011, the FDIC issued a final rule that, among other things, modified the definition of an institution’s deposit insurance assessment base and revised assessment rate schedules. These changes, which became effective April 1, 2011, resulted in a reduction in the Company’s FDIC insurance premiums.
Variations in net OREO expense between periods were primarily due to fluctuations in write-downs of the estimated fair value of OREO properties. Second quarter 2011 net OREO expense included $340 thousand of net operating expenses, $2.0 million of fair value write-downs and net gains of $261 thousand on the sale of OREO properties. Approximately 96% of write-downs recorded during the three and six months ended June 30, 2011 related to properties in the Flathead market area.
Decreases in mortgage servicing rights amortization during second quarter 2011, as compared to first quarter 2011 and second quarter 2010, were primarily due to the sale of mortgage servicing rights during fourth quarter 2010 combined with changes in the estimated duration of the loans underlying the Company’s capitalized mortgage servicing rights.
Fluctuations in the fair value of mortgage servicing rights were due to changes in assumptions regarding estimated prepayments of the underlying mortgage loans, which typically correspond with changes in market interest rates. Mortgage interest rates decreased slightly during second quarter 2011, as compared to first quarter 2011, resulting in a slight impairment in the fair value of mortgage servicing rights.
Other expenses increased during second quarter 2011, as compared to first quarter 2011 and second quarter 2010, primarily due to the timing of expenses, most significantly advertising and legal expenses. In addition, annual retention payments for directors aggregating $345 thousand were expensed during second quarter 2011. Other expenses increased during the six months ended June 30, 2011, as compared to the same period in 2010, primarily due higher legal expenses related to collection activities.
4
| | | | | | | | | | | | |
ASSET QUALITY | | Three Months Ended | |
(Unaudited; $ in thousands) | | June 30, 2011 | | | March 31, 2011 | | | June 30, 2010 | |
| | | |
Allowance for loan losses - beginning of period | | $ | 124,446 | | | $ | 120,480 | | | $ | 106,349 | |
Charge-offs | | | (16,102 | ) | | | (12,339 | ) | | | (12,107 | ) |
Recoveries | | | 835 | | | | 1,305 | | | | 586 | |
Provision | | | 15,400 | | | | 15,000 | | | | 19,500 | |
| | | | | | | | | | | | |
Allowance for loan losses - end of period | | $ | 124,579 | | | $ | 124,446 | | | $ | 114,328 | |
| | | | | | | | | | | | |
| | | |
| | June 30, 2011 | | | March 31, 2011 | | | June 30, 2010 | |
Period end loans | | $ | 4,281,260 | | | $ | 4,263,764 | | | $ | 4,562,288 | |
Average loans | | | 4,269,637 | | | | 4,303,575 | | | | 4,520,119 | |
| | | |
Non-performing loans: | | | | | | | | | | | | |
Nonaccrual loans | | | 229,662 | | | | 212,394 | | | | 139,975 | |
Accruing loans past due 90 days or more | | | 2,194 | | | | 4,140 | | | | 7,550 | |
Restructured loans | | | 31,611 | | | | 33,344 | | | | 10,588 | |
| | | | | | | | | | | | |
Total non-performing loans | | | 263,467 | | | | 249,878 | | | | 158,113 | |
Other real estate owned | | | 28,323 | | | | 31,995 | | | | 42,338 | |
| | | | | | | | | | | | |
Total non-performing assets | | $ | 291,790 | | | $ | 281,873 | | | $ | 200,451 | |
| | | | | | | | | | | | |
| | | |
Net charge-offs to average loans (annualized) | | | 1.43 | % | | | 1.04 | % | | | 1.02 | % |
Provision for loan losses to average loans (annualized) | | | 1.45 | % | | | 1.41 | % | | | 1.73 | % |
Allowance for loan losses to period end loans | | | 2.91 | % | | | 2.92 | % | | | 2.51 | % |
Allowance for loan losses to total non-performing loans | | | 47.28 | % | | | 49.80 | % | | | 72.31 | % |
Non-performing loans to period end loans | | | 6.15 | % | | | 5.86 | % | | | 3.47 | % |
Non-performing assets to period end loans and other real estate owned | | | 6.77 | % | | | 6.56 | % | | | 4.35 | % |
Non-performing assets to total assets | | | 4.05 | % | | | 3.79 | % | | | 2.77 | % |
The Company’s loan portfolio continued to be adversely impacted by difficult economic conditions in certain of its market areas. The Flathead, Gallatin Valley and Jackson market areas, which are dependent upon resort and second home communities, accounted for approximately 46% of the Company’s non-performing assets as of June 30, 2011, versus only 19% of the Company’s total loans as of the same date.
Net charged-off loans increased during second quarter 2011, as compared to first quarter 2011 and second quarter 2010. Approximately 78% of the loans charged-off during second quarter 2011 were located in the Flathead, Gallatin Valley and Jackson market areas. Additionally, approximately 51% of the loans charged-off during second quarter 2011 were related to six borrowers, including one commercial real estate, two commercial construction and three land development borrowers. Management expects charge-offs to remain elevated in future quarters as previously identified problem loans continue to work through the credit cycle.
As of June 30, 2011, total non-performing loans included $224 million of real estate loans, of which $110 million were construction loans and $86 million were commercial real estate loans. Non-performing construction loans as of June 30, 2011 were comprised of land acquisition and development loans of $68 million, residential construction loans of $18 million and commercial construction loans of $24 million.
The most significant increases in non-performing loans during second quarter 2011, as compared to first quarter 2011, occurred in nonaccrual loans. Approximately $15 million of the increase in nonaccrual loans during second quarter 2011, as compared to first quarter 2011, was related to the loans of one land development borrower. Approximately 67% of the Company’s nonaccrual loans were current with regard to principal payments as of June 30, 2011, as compared to 71% as of March 31, 2011.
5
OREO decreased during second quarter 2011, as compared to first quarter 2011 and second quarter 2010. During second quarter 2011, the Company recorded additions to OREO of $3 million, wrote down the fair value of OREO properties by $2 million and sold OREO with a net book value of $5 million. As of June 30, 2011, approximately 71% of total OREO was comprised of properties located in the Flathead, Gallatin Valley and Jackson market areas.
Fluctuations in the provision for loan losses result from management’s assessment of the adequacy of the Company’s allowance for loan losses. Management expects quarterly provisions for loan losses to decline as credit quality improves.
Following is a summary of the Company’s credit quality trends since the start of 2009.
CREDIT QUALITY TRENDS
(Unaudited; $ in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Provisions for Loan Losses | | | Net Charge-offs | | | Allowance for Loan Losses | | | Loans 30 - 89 Days Past Due | | | Non-Performing Loans | | | Non-Performing Assets | |
Q1 2009 | | $ | 9,600 | | | $ | 4,693 | | | $ | 92,223 | | | $ | 98,980 | | | $ | 103,653 | | | $ | 122,300 | |
Q2 2009 | | | 11,700 | | | | 5,528 | | | | 98,395 | | | | 88,632 | | | | 135,484 | | | | 167,273 | |
Q3 2009 | | | 10,500 | | | | 7,147 | | | | 101,748 | | | | 91,956 | | | | 125,083 | | | | 156,958 | |
Q4 2009 | | | 13,500 | | | | 12,218 | | | | 103,030 | | | | 63,878 | | | | 124,678 | | | | 163,078 | |
Q1 2010 | | | 11,900 | | | | 8,581 | | | | 106,349 | | | | 62,675 | | | | 133,042 | | | | 177,022 | |
Q2 2010 | | | 19,500 | | | | 11,521 | | | | 114,328 | | | | 99,334 | | | | 158,113 | | | | 200,451 | |
Q3 2010 | | | 18,000 | | | | 12,092 | | | | 120,236 | | | | 47,966 | | | | 202,008 | | | | 237,304 | |
Q4 2010 | | | 17,500 | | | | 17,256 | | | | 120,480 | | | | 57,011 | | | | 210,684 | | | | 244,312 | |
Q1 2011 | | | 15,000 | | | | 11,034 | | | | 124,446 | | | | 68,021 | | | | 249,878 | | | | 281,873 | |
Q2 2011 | | | 15,400 | | | | 15,267 | | | | 124,579 | | | | 70,145 | | | | 263,467 | | | | 291,790 | |
Following is a summary of the Company’s criticized loans since the start of 2009.
CRITICIZED LOANS
(Unaudited; $ in thousands)
| | | | | | | | | | | | | | | | |
| | Other Assets Especially Mentioned | | | Substandard | | | Doubtful | | | Total | |
Q1 2009 | | $ | 163,402 | | | $ | 231,861 | | | $ | 40,356 | | | $ | 435,619 | |
Q2 2009 | | | 230,833 | | | | 242,751 | | | | 48,326 | | | | 521,910 | |
Q3 2009 | | | 239,320 | | | | 271,487 | | | | 60,725 | | | | 571,532 | |
Q4 2009 | | | 279,294 | | | | 271,324 | | | | 69,603 | | | | 620,221 | |
Q1 2010 | | | 312,441 | | | | 311,866 | | | | 64,113 | | | | 688,420 | |
Q2 2010 | | | 319,130 | | | | 337,758 | | | | 92,249 | | | | 749,137 | |
Q3 2010 | | | 340,075 | | | | 340,973 | | | | 116,003 | | | | 797,051 | |
Q4 2010 | | | 305,925 | | | | 303,653 | | | | 133,353 | | | | 742,931 | |
Q1 2011 | | | 293,899 | | | | 299,072 | | | | 135,862 | | | | 728,833 | |
Q2 2011 | | | 268,450 | | | | 309,029 | | | | 149,964 | | | | 727,443 | |
6
| | | | | | | | | | | | | | | | | | | | |
ASSETS (Unaudited; $ in thousands) | | June 30, 2011 | | | March 31, 2011 | | | June 30, 2010 | | | Sequential Quarter % Change | | | Year Over Year % Change | |
Cash and cash equivalents | | $ | 415,491 | | | $ | 680,321 | | | $ | 502,484 | | | | -38.9 | % | | | -17.3 | % |
Investment securities | | | 2,022,729 | | | | 1,987,378 | | | | 1,635,459 | | | | 1.8 | % | | | 23.7 | % |
Loans | | | 4,281,260 | | | | 4,263,764 | | | | 4,562,288 | | | | 0.4 | % | | | -6.2 | % |
Less allowance for loan losses | | | 124,579 | | | | 124,446 | | | | 114,328 | | | | 0.1 | % | | | 9.0 | % |
| | | | | | | | | | | | | | | | | | | | |
Net loans | | | 4,156,681 | | | | 4,139,318 | | | | 4,447,960 | | | | 0.4 | % | | | -6.5 | % |
| | | | | | | | | | | | | | | | | | | | |
Other assets | | | 607,890 | | | | 622,109 | | | | 639,473 | | | | -2.3 | % | | | -4.9 | % |
| | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 7,202,791 | | | $ | 7,429,126 | | | $ | 7,225,376 | | | | -3.0 | % | | | -0.3 | % |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
LOANS (Unaudited; $ in thousands) | | June 30, 2011 | | | March 31, 2011 | | | June 30, 2010 | | | Sequential Quarter % Change | | | Year Over Year % Change | |
Real estate loans: | | | | | | | | | | | | | | | | | | | | |
Commercial | | $ | 1,555,964 | | | $ | 1,553,750 | | | $ | 1,594,780 | | | | 0.1 | % | | | -2.4 | % |
Construction: | | | | | | | | | | | | | | | | | | | | |
Land acquisition & development | | | 312,690 | | | | 319,573 | | | | 371,191 | | | | -2.2 | % | | | -15.8 | % |
Residential | | | 63,364 | | | | 78,572 | | | | 122,452 | | | | -19.4 | % | | | -48.3 | % |
Commercial | | | 76,740 | | | | 95,623 | | | | 86,883 | | | | -19.7 | % | | | -11.7 | % |
| | | | | | | | | | | | | | | | | | | | |
Total construction loans | | | 452,794 | | | | 493,768 | | | | 580,526 | | | | -8.3 | % | | | -22.0 | % |
| | | | | | | | | | | | | | | | | | | | |
Residential | | | 578,739 | | | | 561,420 | | | | 540,255 | | | | 3.1 | % | | | 7.1 | % |
Agriculture | | | 177,728 | | | | 181,513 | | | | 193,764 | | | | -2.1 | % | | | -8.3 | % |
Mortgage loans originated for sale | | | 28,498 | | | | 20,992 | | | | 48,478 | | | | 35.8 | % | | | -41.2 | % |
| | | | | | | | | | | | | | | | | | | | |
Total real estate loans | | | 2,793,723 | | | | 2,811,443 | | | | 2,957,803 | | | | -0.6 | % | | | -5.5 | % |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Consumer: | | | | | | | | | | | | | | | | | | | | |
Indirect consumer loans | | | 413,825 | | | | 411,908 | | | | 428,738 | | | | 0.5 | % | | | -3.5 | % |
Other consumer loans | | | 152,704 | | | | 155,100 | | | | 193,462 | | | | -1.5 | % | | | -21.1 | % |
Credit card loans | | | 59,655 | | | | 58,075 | | | | 58,574 | | | | 2.7 | % | | | 1.8 | % |
| | | | | | | | | | | | | | | | | | | | |
Total consumer loans | | | 626,184 | | | | 625,083 | | | | 680,774 | | | | 0.2 | % | �� | | -8.0 | % |
| | | | | | | | | | | | | | | | | | | | |
Commercial | | | 724,158 | | | | 703,837 | | | | 777,918 | | | | 2.9 | % | | | -6.9 | % |
Agricultural | | | 133,898 | | | | 121,571 | | | | 142,279 | | | | 10.1 | % | | | -5.9 | % |
Other loans, including overdrafts | | | 3,297 | | | | 1,830 | | | | 3,514 | | | | 80.2 | % | | | -6.2 | % |
| | | | | | | | | | | | | | | | | | | | |
Total loans | | $ | 4,281,260 | | | $ | 4,263,764 | | | $ | 4,562,288 | | | | 0.4 | % | | | -6.2 | % |
| | | | | | | | | | | | | | | | | | | | |
As of June 30, 2011, total loans increased, as compared to March 31, 2011, primarily due to seasonal fluctuations in the commercial and agricultural loan portfolios and the retention of select residential real estate loan production.
As of June 30, 2011, total loans decreased, as compared to June 30, 2010, with all major categories of loans showing decreases except residential real estate loans. Management attributes decreases in loans to a general decline in new home construction in our market areas, particularly in markets dependent upon resort and second home communities including the Flathead, Gallatin Valley and Jackson market areas, sluggish consumer growth amid economic uncertainty, and to a lesser extent, the movement of lower quality loans out of the loan portfolio through charge-off, pay-off or foreclosure.
7
| | | | | | | | | | | | | | | | | | | | |
LIABILITIES (Unaudited; $ in thousands) | | June 30, 2011 | | | March 31, 2011 | | | June 30, 2010 | | | Sequential Quarter % Change | | | Year Over Year % Change | |
Deposits | | $ | 5,794,665 | | | $ | 5,931,184 | | | $ | 5,802,322 | | | | -2.3 | % | | | -0.1 | % |
Securities sold under repurchase agreements | | | 435,039 | | | | 536,955 | | | | 453,749 | | | | -19.0 | % | | | -4.1 | % |
Accounts payable and accrued expenses | | | 35,395 | | | | 40,400 | | | | 39,741 | | | | -12.4 | % | | | -10.9 | % |
Accrued interest payable | | | 11,712 | | | | 12,162 | | | | 20,442 | | | | -3.7 | % | | | -42.7 | % |
Long-term debt | | | 37,480 | | | | 37,491 | | | | 38,023 | | | | 0.0 | % | | | -1.4 | % |
Other borrowed funds | | | 5,440 | | | | 5,522 | | | | 7,196 | | | | -1.5 | % | | | -24.4 | % |
Subordinated debentures held by subsidiary trusts | | | 123,715 | | | | 123,715 | | | | 123,715 | | | | 0.0 | % | | | 0.0 | % |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities | | $ | 6,443,446 | | | $ | 6,687,429 | | | $ | 6,485,188 | | | | -3.6 | % | | | -0.6 | % |
| | | | | | | | | | | | | | | | | | | | |
All outstanding repurchase agreements are with commercial and municipal depositors and are due in one day. Fluctuations in repurchase agreements are primarily the result of changes in liquidity of our customers.
Fluctuations in accounts payable and accrued expenses are primarily due to the timing of corporate income tax payments.
| | | | | | | | | | | | | | | | | | | | |
DEPOSITS (Unaudited; $ in thousands) | | June 30, 2011 | | | March 31, 2011 | | | June 30, 2010 | | | Sequential Quarter % Change | | | Year Over Year % Change | |
Non-interest bearing demand | | $ | 1,109,905 | | | $ | 1,110,940 | | | $ | 1,040,072 | | | | -0.1 | % | | | 6.7 | % |
Interest bearing: | | | | | | | | | | | | | | | | | | | | |
Demand | | | 1,233,039 | | | | 1,259,105 | | | | 1,090,162 | | | | -2.1 | % | | | 13.1 | % |
Savings | | | 1,703,548 | | | | 1,742,958 | | | | 1,487,746 | | | | -2.3 | % | | | 14.5 | % |
Time, $100 and over | | | 772,567 | | | | 825,585 | | | | 996,478 | | | | -6.4 | % | | | -22.5 | % |
Time, other | | | 975,606 | | | | 992,596 | | | | 1,187,864 | | | | -1.7 | % | | | -17.9 | % |
| | | | | | | | | | | | | | | | | | | | |
Total interest bearing | | | 4,684,760 | | | | 4,820,244 | | | | 4,762,250 | | | | -2.8 | % | | | -1.6 | % |
| | | | | | | | | | | | | | | | | | | | |
Total deposits | | $ | 5,794,665 | | | $ | 5,931,184 | | | $ | 5,802,322 | | | | -2.3 | % | | | -0.1 | % |
| | | | | | | | | | | | | | | | | | | | |
Deposits decreased slightly as of June 30, 2011, as compared to March 31, 2011 and June 30, 2010. During second quarter 2011, the Company continued to experience a shift in the mix of deposits away from higher-costing time deposits to lower-costing savings, interest bearing demand and non-interest bearing demand deposits.
8
| | | | | | | | | | | | | | | | | | | | |
STOCKHOLDERS’ EQUITY (Unaudited, $ in thousands, except per share data) | | June 30, 2011 | | | March 31, 2011 | | | June 30, 2010 | | | Sequential Quarter % Change | | | Year Over Year % Change | |
Preferred stockholders’ equity | | $ | 50,000 | | | $ | 50,000 | | | $ | 50,000 | | | | 0.0 | % | | | 0.0 | % |
Common stockholders’ equity | | | 686,948 | | | | 682,049 | | | | 668,302 | | | | 0.7 | % | | | 2.8 | % |
Accumulated other comprehensive income, net | | | 22,397 | | | | 9,648 | | | | 21,886 | | | | 132.1 | % | | | 2.3 | % |
| | | | | | | | | | | | | | | | | | | | |
Total stockholders’ equity | | $ | 759,345 | | | $ | 741,697 | | | $ | 740,188 | | | | 2.4 | % | | | 2.6 | % |
| | | | | | | | | | | | | | | | | | | | |
Book value per common share | | $ | 16.51 | | | $ | 16.10 | | | $ | 16.12 | | | | 2.5 | % | | | 2.4 | % |
Tangible book value per common share* | | $ | 12.05 | | | $ | 11.63 | | | $ | 11.61 | | | | 3.6 | % | | | 3.8 | % |
Net tangible book value per common share * | | $ | 13.45 | | | $ | 13.04 | | | $ | 13.02 | | | | 3.1 | % | | | 3.3 | % |
* | See Non-GAAP Financial Measures included herein for a discussion of tangible and net tangible book value per common share. |
On June 13, 2011, the Company declared a quarterly dividend to common shareholders of $0.1125 per share. This dividend was paid on July 15, 2011 to shareholders of record as of July 1, 2011.
| | | | | | | | | | | | |
CAPITAL RATIOS (Unaudited) | | June 30, 2011 | | | March 31, 2011 | | | June 30, 2010 | |
Tangible common stockholders’ equity to tangible assets* | | | 7.38 | % | | | 6.90 | % | | | 7.06 | % |
Net tangible common stockholders’ equity to tangible assets* | | | 8.24 | % | | | 7.74 | % | | | 7.93 | % |
Tier 1 common capital to total risk weighted assets | | | 10.56 | % | | | 10.40 | % | | | 9.56 | % |
Leverage ratio | | | 9.69 | %** | | | 9.34 | % | | | 9.43 | % |
Tier 1 risk-based capital | | | 14.03 | %** | | | 13.85 | % | | | 12.87 | % |
Total risk-based capital | | | 16.01 | %** | | | 15.83 | % | | | 14.81 | % |
* | See Non-GAAP Financial Measures included herein for a discussion of tangible and net tangible common stockholders’ equity to tangible assets. |
** | Preliminary estimate - may be subject to change. |
As of June 30, 2011, the Company had capital levels that, in all cases, exceeded the “well capitalized” requirements under all regulatory capital guidelines.
Second Quarter 2011 Conference Call for Investors
First Interstate BancSystem, Inc. will host a conference call to discuss second quarter 2011 results at 11:00 a.m. Eastern Time (9:00 a.m. MDT) on Tuesday, July 26, 2011. The conference call will be accessible by telephone and through the Internet. Participants may join the call by dialing 1-877-317-6789 or by logging on to www.FIBK.com. The call will be recorded and made available for replay after 1:00 p.m. Eastern Time (11:00 a.m. MDT) on July 26, 2011 through August 27, 2011 by dialing 1-877-344-7529 (using conference ID 10001664). 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 incorporated in 1971 and headquartered in Billings, Montana. The Company operates 71 banking offices in 42 communities in Montana, Wyoming and western South Dakota. Through First Interstate Bank, the Company delivers a comprehensive range of banking products and services to individuals, businesses, municipalities and other entities throughout the Company’s market areas.
9
Cautionary Statement
This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which are covered by the safe harbor provisions of such sections. These statements include statements about decreased levels of criticized loans, stabilization of the loan portfolio, the Company’s level of allowance for loan losses, manageability of credit costs and levels of profitability. Therefore, the Company’s actual results, performance or achievements may differ materially from those expressed in or implied by these forward-looking statements. In some cases, you can identify forward-looking statements by the use of words such as “may,” “could,” “expect,” “intend,” “plan,” “seek,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” “continue,” “likely,” “will,” “would” and variations of these terms and similar expressions, or the negative of these terms or similar expressions.
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 release:
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 release:
| • | | concentrations of real estate loans; |
| • | | economic and market developments, including inflation; |
| • | | adequacy of the allowance for loan losses; |
| • | | impairment of goodwill; |
| • | | changes in interest rates; |
| • | | access to low-cost funding sources; |
| • | | increases in deposit insurance premiums; |
| • | | inability to grow business; |
| • | | adverse economic conditions affecting Montana, Wyoming and western South Dakota; |
| • | | governmental regulation and changes in regulatory, tax and accounting rules and interpretations; |
| • | | sweeping changes in regulation of financial institutions due to passage of the Dodd-Frank Act; |
| • | | changes in or noncompliance with governmental regulations; |
| • | | effects of recent legislative and regulatory efforts to stabilize financial markets; |
| • | | dependence on the Company’s management team; |
| • | | ability to attract and retain qualified employees; |
| • | | reliance on external vendors; |
| • | | disruption of vital infrastructure and other business interruptions; |
| • | | illiquidity in the credit markets; |
| • | | inability to meet liquidity requirements; |
| • | | lack of acquisition candidates; |
| • | | failure to manage growth; |
| • | | inability to manage risks in turbulent and dynamic market conditions; |
| • | | ineffective internal operational controls; |
| • | | environmental remediation and other costs; |
| • | | failure to effectively implement technology-driven products and services; |
| • | | litigation pertaining to fiduciary responsibilities; |
| • | | capital required to support the Company’s bank subsidiary; |
| • | | soundness of other financial institutions; |
| • | | impact of Basel III capital standards and forthcoming new capital rules proposed for U.S. banks; |
| • | | inability of our bank subsidiary to pay dividends; |
| • | | change in dividend policy; |
| • | | lack of public market for our Class A common stock; |
| • | | volatility of Class A common stock; |
| • | | voting control of Class B stockholders; |
| • | | decline in market price of Class A common stock; |
| • | | dilution as a result of future equity issuances; |
| • | | uninsured nature of any investment in Class A common stock; |
10
| • | | anti-takeover provisions; |
| • | | controlled company status; and |
| • | | subordination of common stock to Company debt. |
A more detailed discussion of each of the foregoing risks is included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2010, filed February 28, 2011. These factors and the other risk factors described in the Company’s periodic and current reports filed with the Securities and Exchange Commission from time to time, however, are not necessarily all of the important factors that could cause the Company’s actual results, performance or achievements to differ materially from those expressed in or implied by any of the Company’s forward-looking statements. Other unknown or unpredictable factors also could harm the Company’s results. Investors and others are encouraged to read the more detailed discussion of the Company’s risks contained in the Company’s Annual Report on Form 10-K for the year ended December 31, 2010.
All forward-looking statements attributable to the Company or persons acting on the Company’s behalf are expressly qualified in their entirety by the cautionary statements set forth above. Forward-looking statements speak only as of the date they are made and the Company does 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 the Company updates one or more forward-looking statements, no inference should be drawn that the Company will make additional updates with respect to those or other forward-looking statements.
11
CONSOLIDATED BALANCE SHEETS
(Unaudited, $ in thousands)
| | | | | | | | | | | | |
| | June 30, 2011 | | | March 31, 2011 | | | June 30, 2010 | |
Assets | | | | | | | | | | | | |
Cash and due from banks | | $ | 130,413 | | | $ | 120,814 | | | $ | 169,461 | |
Federal funds sold | | | 1,764 | | | | 3,108 | | | | 5,164 | |
Interest bearing deposits in banks | | | 283,314 | | | | 556,399 | | | | 327,859 | |
| | | | | | | | | | | | |
Total cash and cash equivalents | | | 415,491 | | | | 680,321 | | | | 502,484 | |
| | | | | | | | | | | | |
Investment securities: | | | | | | | | | | | | |
Available-for-sale | | | 1,873,864 | | | | 1,841,281 | | | | 1,500,659 | |
Held-to-maturity (estimated fair values of $153,448, $147,401 and $136,782 as of June 30, 2011, March 31, 2011 and June 30, 2010, respectively) | | | 148,865 | | | | 146,097 | | | | 134,800 | |
| | | | | | | | | | | | |
Total investment securities | | | 2,022,729 | | | | 1,987,378 | | | | 1,635,459 | |
| | | | | | | | | | | | |
Loans | | | 4,281,260 | | | | 4,263,764 | | | | 4,562,288 | |
Less allowance for loan losses | | | 124,579 | | | | 124,446 | | | | 114,328 | |
| | | | | | | | | | | | |
Net loans | | | 4,156,681 | | | | 4,139,318 | | | | 4,447,960 | |
| | | | | | | | | | | | |
Premises and equipment, net of accumulated depreciation | | | 186,529 | | | | 185,702 | | | | 193,551 | |
Goodwill | | | 183,673 | | | | 183,673 | | | | 183,673 | |
Company-owned life insurance | | | 74,080 | | | | 73,545 | | | | 72,395 | |
Accrued interest receivable | | | 33,588 | | | | 32,380 | | | | 38,429 | |
Other real estate owned, net of write-downs | | | 28,323 | | | | 31,995 | | | | 42,338 | |
Mortgage servicing rights, net of accumulated amortization and impairment reserve | | | 13,218 | | | | 13,284 | | | | 16,232 | |
Deferred tax asset | | | 10,466 | | | | 19,112 | | | | — | |
Core deposit intangibles, net of accumulated amortization | | | 8,080 | | | | 8,441 | | | | 9,672 | |
Other assets | | | 69,933 | | | | 73,977 | | | | 83,183 | |
| | | | | | | | | | | | |
Total assets | | $ | 7,202,791 | | | $ | 7,429,126 | | | $ | 7,225,376 | |
| | | | | | | | | | | | |
| | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | |
Non-interest bearing | | $ | 1,109,905 | | | $ | 1,110,940 | | | $ | 1,040,072 | |
Interest bearing | | | 4,684,760 | | | | 4,820,244 | | | | 4,762,250 | |
| | | | | | | | | | | | |
Total deposits | | | 5,794,665 | | | | 5,931,184 | | | | 5,802,322 | |
| | | | | | | | | | | | |
Securities sold under repurchase agreements | | | 435,039 | | | | 536,955 | | | | 453,749 | |
Accounts payable and accrued expenses | | | 35,395 | | | | 40,400 | | | | 39,741 | |
Accrued interest payable | | | 11,712 | | | | 12,162 | | | | 20,442 | |
Long-term debt | | | 37,480 | | | | 37,491 | | | | 38,023 | |
Other borrowed funds | | | 5,440 | | | | 5,522 | | | | 7,196 | |
Subordinated debentures held by subsidiary trusts | | | 123,715 | | | | 123,715 | | | | 123,715 | |
| | | | | | | | | | | | |
Total liabilities | | | 6,443,446 | | | | 6,687,429 | | | | 6,485,188 | |
| | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | |
Preferred stock | | | 50,000 | | | | 50,000 | | | | 50,000 | |
Common stock | | | 265,639 | | | | 264,932 | | | | 263,317 | |
Retained earnings | | | 421,309 | | | | 417,117 | | | | 404,985 | |
Accumulated other comprehensive income, net | | | 22,397 | | | | 9,648 | | | | 21,886 | |
| | | | | | | | | | | | |
Total stockholders’ equity | | | 759,345 | | | | 741,697 | | | | 740,188 | |
| | | | | | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 7,202,791 | | | $ | 7,429,126 | | | $ | 7,225,376 | |
| | | | | | | | | | | | |
12
CONSOLIDATED STATEMENTSOF INCOME
(Unaudited, $ in thousands, except per share data)
| | | | | | | | | | | | |
| | Three Months ended | |
| | June 30, 2011 | | | March 31, 2011 | | | June 30, 2010 | |
Interest income: | | | | | | | | | | | | |
Interest and fees on loans | | $ | 61,475 | | | $ | 62,391 | | | $ | 67,501 | |
Interest and dividends on investment securities: | | | | | | | | | | | | |
Taxable | | | 10,649 | | | | 9,911 | | | | 10,931 | |
Exempt from federal taxes | | | 1,194 | | | | 1,171 | | | | 1,173 | |
Interest on deposits in banks | | | 227 | | | | 367 | | | | 257 | |
Interest on federal funds sold | | | 6 | | | | 3 | | | | 5 | |
| | | | | | | | | | | | |
Total interest income | | | 73,551 | | | | 73,843 | | | | 79,867 | |
| | | | | | | | | | | | |
Interest expense: | | | | | | | | | | | | |
Interest on deposits | | | 8,903 | | | | 9,871 | | | | 14,496 | |
Interest on securities sold under repurchase agreements | | | 171 | | | | 237 | | | | 229 | |
Interest on other borrowed funds | | | — | | | | — | | | | 1 | |
Interest on long-term debt | | | 495 | | | | 489 | | | | 509 | |
Interest on subordinated debentures held by subsidiary trusts | | | 1,455 | | | | 1,448 | | | | 1,456 | |
| | | | | | | | | | | | |
Total interest expense | | | 11,024 | | | | 12,045 | | | | 16,691 | |
| | | | | | | | | | | | |
Net interest income | | | 62,527 | | | | 61,798 | | | | 63,176 | |
Provision for loan losses | | | 15,400 | | | | 15,000 | | | | 19,500 | |
| | | | | | | | | | | | |
Net interest income after provision for loan losses | | | 47,127 | | | | 46,798 | | | | 43,676 | |
| | | | | | | | | | | | |
Non-interest income: | | | | | | | | | | | | |
Other service charges, commissions and fees | | | 7,768 | | | | 7,380 | | | | 7,380 | |
Service charges on deposit accounts | | | 4,385 | | | | 4,110 | | | | 4,759 | |
Income from the origination and sale of loans | | | 4,109 | | | | 3,445 | | | | 4,186 | |
Wealth management revenues | | | 3,483 | | | | 3,295 | | | | 3,199 | |
Investment securities gains, net | | | 16 | | | | 2 | | | | 15 | |
Other income | | | 1,830 | | | | 1,927 | | | | 1,498 | |
| | | | | | | | | | | | |
Total non-interest income | | | 21,591 | | | | 20,159 | | | | 21,037 | |
| | | | | | | | | | | | |
Non-interest expense: | | | | | | | | | | | | |
Salaries, wages and employee benefits | | | 27,889 | | | | 27,702 | | | | 27,379 | |
Occupancy, net | | | 4,013 | | | | 4,215 | | | | 3,963 | |
Furniture and equipment | | | 3,129 | | | | 3,220 | | | | 3,356 | |
Outsourced technology services | | | 2,212 | | | | 2,241 | | | | 2,449 | |
FDIC insurance premiums | | | 1,629 | | | | 2,466 | | | | 2,667 | |
Other real estate owned expense, net of income | | | 2,042 | | | | 1,711 | | | | 2,980 | |
Mortgage servicing rights amortization | | | 671 | | | | 807 | | | | 1,115 | |
Mortgage servicing rights impairment (recovery) | | | 27 | | | | (347 | ) | | | 271 | |
Core deposit intangibles amortization | | | 361 | | | | 362 | | | | 440 | |
Other expenses | | | 12,219 | | | | 10,581 | | | | 10,806 | |
| | | | | | | | | | | | |
Total non-interest expense | | | 54,192 | | | | 52,958 | | | | 55,426 | |
| | | | | | | | | | | | |
Income before income tax expense | | | 14,526 | | | | 13,999 | | | | 9,287 | |
Income tax expense | | | 4,672 | | | | 4,493 | | | | 2,628 | |
| | | | | | | | | | | | |
Net income | | | 9,854 | | | | 9,506 | | | | 6,659 | |
Preferred stock dividends | | | 853 | | | | 844 | | | | 853 | |
| | | | | | | | | | | | |
Net income available to common shareholders | | $ | 9,001 | | | $ | 8,662 | | | $ | 5,806 | |
| | | | | | | | | | | | |
Basic earnings per common share | | $ | 0.21 | | | $ | 0.20 | | | $ | 0.14 | |
Diluted earnings per common share | | $ | 0.21 | | | $ | 0.20 | | | $ | 0.14 | |
| | | | | | | | | | | | |
13
CONSOLIDATED STATEMENTSOF INCOME
(Unaudited, $ in thousands, except per share data)
| | | | | | | | |
| | Six Months ended | |
| | June 30, 2011 | | | June 30, 2010 | |
Interest income: | | | | | | | | |
Interest and fees on loans | | $ | 123,866 | | | $ | 134,395 | |
Interest and dividends on investment securities: | | | | | | | | |
Taxable | | | 20,560 | | | | 22,133 | |
Exempt from federal taxes | | | 2,365 | | | | 2,339 | |
Interest on deposits in banks | | | 594 | | | | 481 | |
Interest on federal funds sold | | | 9 | | | | 18 | |
| | | | | | | | |
Total interest income | | | 147,394 | | | | 159,366 | |
| | | | | | | | |
Interest expense: | | | | | | | | |
Interest on deposits | | | 18,774 | | | | 29,774 | |
Interest on securities sold under repurchase agreements | | | 408 | | | | 423 | |
Interest on other borrowed funds | | | — | | | | 2 | |
Interest on long-term debt | | | 984 | | | | 1,428 | |
Interest on subordinated debentures held by subsidiary trusts | | | 2,903 | | | | 2,894 | |
| | | | | | | | |
Total interest expense | | | 23,069 | | | | 34,521 | |
| | | | | | | | |
Net interest income | | | 124,325 | | | | 124,845 | |
Provision for loan losses | | | 30,400 | | | | 31,400 | |
| | | | | | | | |
Net interest income after provision for loan losses | | | 93,925 | | | | 93,445 | |
| | | | | | | | |
Non-interest income: | | | | | | | | |
Other service charges, commissions and fees | | | 15,148 | | | | 14,252 | |
Service charges on deposit accounts | | | 8,495 | | | | 9,357 | |
Income from the origination and sale of loans | | | 7,554 | | | | 7,486 | |
Wealth management revenues | | | 6,778 | | | | 6,213 | |
Investment securities gains, net | | | 18 | | | | 42 | |
Other income | | | 3,757 | | | | 3,195 | |
| | | | | | | | |
Total non-interest income | | | 41,750 | | | | 40,545 | |
| | | | | | | | |
Non-interest expense: | | | | | | | | |
Salaries, wages and employee benefits | | | 55,591 | | | | 55,457 | |
Occupancy, net | | | 8,228 | | | | 8,105 | |
Furniture and equipment | | | 6,349 | | | | 6,697 | |
Outsourced technology services | | | 4,453 | | | | 4,698 | |
FDIC insurance premiums | | | 4,095 | | | | 5,123 | |
Other real estate owned expense, net of income | | | 3,753 | | | | 3,521 | |
Mortgage servicing rights amortization | | | 1,478 | | | | 2,248 | |
Mortgage servicing rights impairment (recovery) | | | (320 | ) | | | 221 | |
Core deposit intangibles amortization | | | 723 | | | | 879 | |
Other expenses | | | 22,800 | | | | 21,222 | |
| | | | | | | | |
Total non-interest expense | | | 107,150 | | | | 108,171 | |
| | | | | | | | |
Income before income tax expense | | | 28,525 | | | | 25,819 | |
Income tax expense | | | 9,165 | | | | 8,030 | |
| | | | | | | | |
Net income | | | 19,360 | | | | 17,789 | |
Preferred stock dividends | | | 1,697 | | | | 1,697 | |
| | | | | | | | |
Net income available to common shareholders | | $ | 17,663 | | | $ | 16,092 | |
| | | | | | | | |
Basic earnings per common share | | $ | 0.41 | | | $ | 0.43 | |
Diluted earnings per common share | | $ | 0.41 | | | $ | 0.43 | |
| | | | | | | | |
14
AVERAGEBALANCESHEETS
(Unaudited, $ in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | For the three months ended | |
| | June 30, 2011 | | | March 31, 2011 | | | June 30, 2010 | |
| | Average Balance | | | Interest | | | Average Rate | | | Average Balance | | | Interest | | | Average Rate | | | Average Balance | | | Interest | | | Average Rate | |
Interest earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans (1)(2) | | $ | 4,269,637 | | | $ | 61,926 | | | | 5.82 | % | | $ | 4,303,575 | | | $ | 62,836 | | | | 5.92 | % | | $ | 4,520,119 | | | $ | 67,964 | | | | 6.03 | % |
Investment securities (2) | | | 2,019,187 | | | | 12,533 | | | | 2.49 | | | | 1,948,422 | | | | 11,758 | | | | 2.45 | | | | 1,586,080 | | | | 12,780 | | | | 3.23 | |
Interest bearing deposits in banks | | | 359,446 | | | | 227 | | | | 0.25 | | | | 587,804 | | | | 367 | | | | 0.25 | | | | 407,656 | | | | 257 | | | | 0.25 | |
Federal funds sold | | | 3,871 | | | | 6 | | | | 0.62 | | | | 2,242 | | | | 3 | | | | 0.54 | | | | 4,408 | | | | 5 | | | | 0.45 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
Total interest earnings assets | | | 6,652,141 | | | | 74,692 | | | | 4.50 | | | | 6,842,043 | | | | 74,964 | | | | 4.44 | | | | 6,518,263 | | | | 81,006 | | | | 4.98 | |
Non-earning assets | | | 617,221 | | | | | | | | | | | | 622,539 | | | | | | | | | | | | 679,514 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
Total assets | | $ | 7,269,362 | | | | | | | | | | | $ | 7,464,582 | | | | | | | | | | | $ | 7,197,777 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
Interest bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Demand deposits | | $ | 1,263,466 | | | $ | 847 | | | | 0.27 | | | $ | 1,249,283 | | | $ | 834 | | | | 0.27 | | | $ | 1,116,216 | | | $ | 870 | | | | 0.31 | |
Savings deposits | | | 1,711,210 | | | | 1,753 | | | | 0.41 | | | | 1,744,747 | | | | 2,000 | | | | 0.46 | | | | 1,465,527 | | | | 2,327 | | | | 0.64 | |
Time deposits | | | 1,780,542 | | | | 6,303 | | | | 1.42 | | | | 1,874,515 | | | | 7,037 | | | | 1.52 | | | | 2,209,155 | | | | 11,299 | | | | 2.05 | |
Repurchase agreements | | | 469,459 | | | | 171 | | | | 0.15 | | | | 569,881 | | | | 237 | | | | 0.17 | | | | 465,573 | | | | 229 | | | | 0.20 | |
Other borrowed funds | | | 5,459 | | | | — | | | | — | | | | 5,695 | | | | — | | | | — | | | | 5,562 | | | | 1 | | | | 0.07 | |
Long-term debt | | | 37,485 | | | | 495 | | | | 5.30 | | | | 37,496 | | | | 489 | | | | 5.29 | | | | 38,170 | | | | 509 | | | | 5.35 | |
Subordinated debentures held by by subsidiary trusts | | | 123,715 | | | | 1,455 | | | | 4.72 | | | | 123,715 | | | | 1,448 | | | | 4.75 | | | | 123,715 | | | | 1,456 | | | | 4.72 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
Total interest bearing liabilities | | | 5,391,336 | | | | 11,024 | | | | 0.82 | | | | 5,605,332 | | | | 12,045 | | | | 0.87 | | | | 5,423,918 | | | | 16,691 | | | | 1.23 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
Non-interest bearing deposits | | | 1,089,909 | | | | | | | | | | | | 1,070,744 | | | | | | | | | | | | 982,053 | | | | | | | | | |
Other non-interest bearing liabilities | | | 47,791 | | | | | | | | | | | | 51,013 | | | | | | | | | | | | 60,457 | | | | | | | | | |
Stockholders’ equity | | | 740,326 | | | | | | | | | | | | 737,493 | | | | | | | | | | | | 731,349 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 7,269,362 | | | | | | | | | | | $ | 7,464,582 | | | | | | | | | | | $ | 7,197,777 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
Net FTE interest income | | | | | | $ | 63,668 | | | | | | | | | | | $ | 62,919 | | | | | | | | | | | $ | 64,315 | | | | | |
Less FTE adjustments (2) | | | | | | | (1,141 | ) | | | | | | | | | | | (1,121 | ) | | | | | | | | | | | (1,139 | ) | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
Net interest income from consolidated statements of income | | | | | | $ | 62,527 | | | | | | | | | | | $ | 61,798 | | | | | | | | | | | $ | 63,176 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
Interest rate spread | | | | | | | | | | | 3.68 | % | | | | | | | | | | | 3.57 | % | | | | | | | | | | | 3.75 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
Net FTE interest margin (3) | | | | | | | | | | | 3.84 | % | | | | | | | | | | | 3.73 | % | | | | | | | | | | | 3.96 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
Cost of funds, including non-interest bearing demand deposits (4) | | | | | | | | | | | 0.68 | % | | | | | | | | | | | 0.73 | % | | | | | | | | | | | 1.05 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(1) | Average loan balances include nonaccrual loans. Interest income on loans includes amortization of deferred loan fees net of deferred loan costs, which is not material. |
(2) | Interest income and average rates for tax exempt loans and securities are presented on a FTE basis. |
(3) | Net FTE interest margin during the period equals the difference between interest income on interest earning assets and the interest expense on interest bearing liabilities, divided by average interest earning assets for the period. |
(4) | Calculated by dividing total interest on total interest bearing liabilities by the sum of total interest bearing liabilities plus non-interest bearing deposits. |
15
AVERAGEBALANCESHEETS
(Unaudited, $ in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | For the six months ended June 30, | |
| | 2011 | | | 2010 | |
| | Average Balance | | | Interest | | | Average Rate | | | Average Balance | | | Interest | | | Average Rate | |
Interest earning assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Loans (1)(2) | | $ | 4,286,512 | | | $ | 124,762 | | | | 5.87 | % | | $ | 4,511,518 | | | $ | 135,324 | | | | 6.05 | % |
Investment securities (2) | | | 1,984,000 | | | | 24,291 | | | | 2.47 | | | | 1,539,216 | | | | 25,822 | | | | 3.38 | |
Interest bearing deposits in banks | | | 472,994 | | | | 594 | | | | 0.25 | | | | 381,312 | | | | 481 | | | | 0.25 | |
Federal funds sold | | | 3,061 | | | | 9 | | | | 0.59 | | | | 10,796 | | | | 18 | | | | 0.34 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Total interest earnings assets | | | 6,746,567 | | | | 149,656 | | | | 4.47 | | | | 6,442,842 | | | | 161,645 | | | | 5.06 | |
Non-earning assets | | | 619,837 | | | | | | | | | | | | 683,664 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Total assets | | $ | 7,366,404 | | | | | | | | | | | $ | 7,126,506 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Interest bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
Demand deposits | | | 1,256,414 | | | | 1,681 | | | | 0.27 | % | | | 1,114,857 | | | | 1,709 | | | | 0.31 | % |
Savings deposits | | | 1,727,886 | | | | 3,753 | | | | 0.44 | | | | 1,443,953 | | | | 4,643 | | | | 0.65 | |
Time deposits | | | 1,827,269 | | | | 13,340 | | | | 1.47 | | | | 2,233,631 | | | | 23,422 | | | | 2.11 | |
Repurchase agreements | | | 519,392 | | | | 408 | | | | 0.16 | | | | 460,125 | | | | 423 | | | | 0.19 | |
Othered borrowed funds | | | 5,577 | | | | — | | | | — | | | | 6,016 | | | | 2 | | | | 0.07 | |
Long-term debt | | | 37,490 | | | | 984 | | | | 5.29 | | | | 54,606 | | | | 1,428 | | | | 5.27 | |
Subordinated debentures held by by subsidiary trusts | | | 123,715 | | | | 2,903 | | | | 4.73 | | | | 123,715 | | | | 2,894 | | | | 4.72 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Total interest bearing liabilities | | | 5,497,743 | | | | 23,069 | | | | 0.85 | | | | 5,436,903 | | | | 34,521 | | | | 1.28 | |
| | | | | | |
Non-interest bearing deposits | | | 1,080,379 | | | | | | | | | | | | 970,966 | | | | | | | | | |
Other non-interest bearing liabilities | | | 49,395 | | | | | | | | | | | | 61,964 | | | | | | | | | |
Stockholders’ equity | | | 738,887 | | | | | | | | | | | | 656,673 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Total liabilities and stockholders’ equity | | $ | 7,366,404 | | | | | | | | | | | $ | 7,126,506 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Net FTE interest income | | | | | | $ | 126,587 | | | | | | | | | | | $ | 127,124 | | | | | |
Less FTE adjustments (2) | | | | | | | (2,262 | ) | | | | | | | | | | | (2,279 | ) | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Net interest income from consolidated statements of income | | | | | | $ | 124,325 | | | | | | | | | | | $ | 124,845 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Interest rate spread | | | | | | | | | | | 3.62 | % | | | | | | | | | | | 3.78 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Net FTE interest margin (3) | | | | | | | | | | | 3.78 | % | | | | | | | | | | | 3.98 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
Cost of funds, including non-interest bearing demand deposits (4) | | | | | | | | | | | 0.71 | % | | | | | | | | | | | 1.09 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
(1) | Average loan balances include nonaccrual loans. Interest income on loans includes amortization of deferred loan fees net of deferred loan costs, which is not material. |
(2) | Interest income and average rates for tax exempt loans and securities are presented on a FTE basis. |
(3) | Net FTE interest margin during the period equals the difference between interest income on interest earning assets and the interest expense on interest bearing liabilities, divided by average interest earning assets for the period. |
(4) | Calculated by dividing total interest on total interest bearing liabilities by the sum of total interest bearing liabilities plus non-interest bearing deposits. |
16
Non-GAAP Financial Measures
In addition to results presented in accordance with generally accepted accounting principals in the United States of America, or GAAP, this release contains the following non-GAAP financial measures that management uses to evaluate capital adequacy: (i) tangible book value per common share; (ii) net tangible book value per common share; (iii) tangible common stockholders’ equity to tangible assets; (iv) net tangible common stockholders’ equity to tangible assets; and (v) tangible assets.
For purposes of computing tangible book value per common share, tangible book value equals common stockholders’ equity less goodwill and other intangible assets (except mortgage servicing rights). Tangible book value per common share is calculated as tangible common stockholders’ equity divided by shares of common stock outstanding.
For purposes of computing net tangible book value per common share, net tangible book value equals common stockholders’ equity less goodwill (adjusted for associated deferred tax liability) and other intangible assets (except mortgage servicing rights). Net tangible book value per common share is calculated as net tangible common stockholders’ equity divided by shares of common stock outstanding. The Company’s goodwill as of June 30, 2011 was $184 million, of which approximately $159 million is deductible for income tax purposes over an original period of 15 years. The calculation of net tangible book value takes into account the full amount of tax benefit of approximately $60 million associated with deductible goodwill assuming the Company will continue to have income sufficient to allow it to recognize this benefit in future periods.
For purposes of computing tangible common stockholders’ equity to tangible assets, tangible assets equals total assets less goodwill and other intangible assets (except mortgage servicing rights). Tangible common stockholders’ equity to tangible assets is calculated as tangible common stockholders’ equity divided by tangible assets.
For purposes of computing net tangible common stockholders’ equity to tangible assets, net tangible common stockholders’ equity equals common stockholders’ equity less goodwill (adjusted for associated deferred tax liability) and other intangible assets (except mortgage servicing rights). Net tangible common stockholders’ equity to tangible assets is calculated as net tangible common stockholders’ equity divided by tangible assets.
Management believes that these non-GAAP financial measures are valuable indicators of a financial institution’s capital strength since they eliminate intangible assets from stockholders’ equity and retain the effect of unrealized losses on securities and other components of accumulated other comprehensive income (loss) in stockholders’ equity. Management also believes that such financial measures, which are intended to complement the capital ratios defined by banking regulators, are useful to investors in evaluating the Company’s performance due to the importance that analysts place on these ratios and also allow investors to compare certain aspects of our capitalization to other companies. These non-GAAP financial measures, however, 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. As a result, the usefulness of these measures to investors may be limited, and they should not be considered in isolation or as a substitute for measures prepared in accordance with GAAP.
17
The following table reconciles the above described non-GAAP financial measures to their most directly comparable GAAP financial measures as of the dates indicated.
| | | | | | | | | | | | |
NON-GAAP FINANCIAL MEASURES (Unaudited; $ in thousands except share and per share data) | | June 30, 2011 | | | March 31, 2011 | | | June 30, 2010 | |
Total stockholders’ equity (GAAP) | | $ | 759,345 | | | $ | 741,697 | | | $ | 740,188 | |
Less goodwill and other intangible assets (excluding mortgage servicing rights) | | | 191,792 | | | | 192,155 | | | | 193,391 | |
Less preferred stock | | | 50,000 | | | | 50,000 | | | | 50,000 | |
| | | | | | | | | | | | |
Tangible common stockholders’ equity (Non-GAAP) | | $ | 517,553 | | | $ | 499,542 | | | $ | 496,797 | |
Add deferred tax liability for deductible goodwill | | | 60,499 | | | | 60,499 | | | | 60,499 | |
| | | | | | | | | | | | |
Net tangible common stockholders’ equity (Non-GAAP) | | $ | 578,052 | | | $ | 560,041 | | | $ | 557,296 | |
| | | | | | | | | | | | |
| | | |
Common shares outstanding | | | 42,964,921 | | | | 42,961,253 | | | | 42,803,349 | |
| | | |
Book value per common share | | $ | 16.51 | | | $ | 16.10 | | | $ | 16.12 | |
Tangible book value per common share | | $ | 12.05 | | | $ | 11.63 | | | $ | 11.61 | |
Net tangible book value per common share | | $ | 13.45 | | | $ | 13.04 | | | $ | 13.02 | |
| | | |
Total assets (GAAP) | | $ | 7,202,791 | | | $ | 7,429,126 | | | $ | 7,225,376 | |
Less goodwill and other intangible assets (excluding mortgage servicing rights) | | | 191,792 | | | | 192,155 | | | | 193,391 | |
| | | | | | | | | | | | |
Tangible assets (Non-GAAP) | | $ | 7,010,999 | | | $ | 7,236,971 | | | $ | 7,031,985 | |
| | | | | | | | | | | | |
| | | |
Tangible common stockholders’ equity to tangible assets (Non-GAAP) | | | 7.38 | % | | | 6.90 | % | | | 7.06 | % |
Net tangible common stockholders’ equity to tangible assets (Non-GAAP) | | | 8.24 | % | | | 7.74 | % | | | 7.93 | % |
First InterstateBancSystem, Inc.
P.O. Box 30918 Billings, Montana 59116 (406) 255-5390
www.FIBK.com
18