Exhibit 99.1
For Immediate Release
First Interstate BancSystem, Inc. Reports Second Quarter Earnings
Billings, MT - July 26, 2023 - First Interstate BancSystem, Inc. (NASDAQ: FIBK) today reported financial results for the second quarter of 2023. For the quarter, the Company reported net income of $67.0 million, or $0.65 per share, which compares to net income of $56.3 million, or $0.54 per share, for the first quarter of 2023, and net income of $64.1 million, or $0.59 per share, for the second quarter of 2022.
For the second quarter of 2022, earnings included pre-tax acquisition costs of $45.8 million, which were related to the acquisition of Great Western Bancorp, Inc. (“Great Western”), the parent company of Great Western Bank (“GWB”), which reduced earnings by $0.34 per share during that quarter. The first and second quarters of 2023 did not include comparable costs.
HIGHLIGHTS
•Net income of $67.0 million, or $0.65 per share, for the second quarter of 2023, was impacted by $1.9 million in severance expenses, or $0.01 per share, primarily a result of permanent staffing reductions related to efficiency gains in our mortgage fulfillment process.
•Overall total deposits decreased, as expected 2.2%, for the second quarter of 2023, with growth of 1.6% during the month of June 2023 offsetting seasonal declines occurring earlier in the quarter. The Company does not hold brokered deposits.
•Net interest margin, on a fully taxable equivalent (“FTE”) basis, decreased to 3.12% for the second quarter of 2023, a 24 basis point decrease from the first quarter of 2023. Excluding income related to purchase accounting accretion, the adjusted net interest margin1, on a FTE basis, decreased to 3.05% for the second quarter of 2023, a 24 basis point decrease from the first quarter of 2023.
•Loans held for investment increased $17.7 million, or an annualized 0.4% during the second quarter of 2023 compared to the first quarter of 2023. Commercial real estate loans increased $133.1 million, or an annualized 6.1%, primarily a result of construction loans transitioning to permanent financing. Loans held for investment to deposit ratio remained relatively stable at 77.5%, as of June 30, 2023, compared to 75.7% as of March 31, 2023.
•Changes in accumulated other comprehensive loss related to unrealized losses on available-for-sale securities partially offset by an increase in retained earnings resulted in book value per common share of $29.72 as of June 30, 2023, compared to $30.28 as of March 31, 2023, and $30.36 as of June 30, 2022. Tangible book value per common share1 was $18.12 as of June 30, 2023, compared to $18.57 as of March 31, 2023 and $18.92 as of June 30, 2022. As of June 30, 2023, the accumulated other comprehensive loss position is equal to $4.37 of tangible book value per common share.
“We continued to deliver solid financial performance in the second quarter in a difficult environment for banking and we are encouraged that we are beginning to see a reversion to historical trends in our deposit base,” said Kevin P. Riley, President and Chief Executive Officer of First Interstate BancSystem, Inc. “Our markets are experiencing healthy economic conditions, most notably in the tourism and agriculture industries, where we are seeing significant increases in visitors to our national parks and have sufficient moisture levels in most parts of our footprint. We are focused on staying true to our community banking model by taking care of our clients and servicing our markets, which has allowed us to continue growing our client base. Over the first half of the year we have added a significant number of net new deposit accounts, as clients look to move their banking relationship to a strong financial institution with a reputation for service.
Over the rest of the year we are moving forward as planned with a number of strategic initiatives, which includes rolling out a new suite of consumer credit cards in August. In addition, recent changes within our Mortgage department are focused on using the strength of our branch network to originate mortgages within our communities in a more efficient manner and evidence our continued commitment to managing costs. We believe these initiatives will help us to continue growing our customer base and expanding our relationships with existing customers, particularly in our newer markets, which will enable us to continue generating long-term profitable growth and further enhancing the value of our franchise,” said Mr. Riley.
1 Non-GAAP financial measure - see Non-GAAP Financial Measures included herein for a reconciliation to GAAP measures.
1
DIVIDEND DECLARATION
On July 25, 2023, the Company’s board of directors declared a dividend of $0.47 per common share, payable on August 17, 2023, to common stockholders of record as of August 7, 2023. The dividend equates to a 7.5% annualized yield based on the $25.21 per share average closing price of the Company’s common stock as reported on NASDAQ during the second quarter of 2023.
NET INTEREST INCOME
Net interest income decreased $20.5 million, or 8.6%, to $218.4 million, during the second quarter of 2023, compared to net interest income of $238.9 million during the first quarter of 2023 and decreased $20.6 million, or 8.6%, during the second quarter of 2023 from the second quarter of 2022, primarily due to an increase in interest expense as a result of a higher levels and costs of interest-bearing liabilities.
•Interest accretion attributable to the fair valuation of acquired loans from acquisitions contributed to net interest income during the second quarter of 2023, the first quarter of 2023, and the second quarter of 2022, in the amounts of $4.6 million, $5.2 million, and $16.7 million, respectively.
The net interest margin ratio, on an FTE basis, was 3.12% for the second quarter of 2023, compared to 3.36% reported during the first quarter of 2023, and 3.25% during the second quarter of 2022. Excluding interest accretion from the fair value of acquired loans, on a quarter-over-quarter basis, the net interest margin ratio decreased 24 basis points, primarily driven by higher short-term borrowing costs, and higher interest-bearing deposit costs, which was partially offset by loan yield expansion and a modestly favorable earning asset mix. Excluding interest accretion from the fair value of acquired loans, on a year-over-year basis, the net interest margin ratio increased two basis points, primarily as a result of increased yields on earning assets and a shift in the mix of earning assets from investment securities and cash to loans, partially offset by higher short-term borrowings and higher costs of interest-bearing liabilities.
PROVISION FOR (REDUCTION OF) CREDIT LOSSES
During the second quarter of 2023, the Company recorded a provision for credit losses of $11.7 million, including a provision for unfunded commitments of $3.0 million and reduction of the provision for credit losses for investment securities of $1.2 million. This compares to a provision for credit losses of $15.2 million during the first quarter of 2023 and a reduction of the provision for credit losses of $1.7 million during the second quarter of 2022.
For the second quarter of 2023, the allowance for credit losses included net charge-offs of $11.4 million, or an annualized 0.25% of average loans outstanding, compared to net charge-offs of $6.2 million, or an annualized 0.14% of average loans outstanding, for the first quarter of 2023, and net charge-offs of $0.3 million, or an annualized 0.01% of average loans outstanding, for the second quarter of 2022. The net charge-offs for the second quarter of 2023 were largely comprised of one construction real estate credit in a metro market.
The Company’s allowance for credit losses as a percentage of period-end loans held for investment decreased to 1.23% at June 30, 2023 from 1.24% at March 31, 2023, and decreased from 1.28% at June 30, 2022. Coverage of non-performing loans decreased to 242.0% at June 30, 2023, compared to 265.1% at March 31, 2023 and increased from 200.5% at June 30, 2022. The allowance for credit losses on off-balance sheet credit exposures increased to $20.8 million at June 30, 2023, from $17.8 million at March 31, 2023.
NON-INTEREST INCOME
| For the Quarter Ended | Jun 30, 2023 | Mar 31, 2023 | $ Change | % Change | Jun 30, 2022 | $ Change | % Change | ||||||||||||||||||||||||||||
| (Dollars in millions) | |||||||||||||||||||||||||||||||||||
| Payment services revenues | $ | 20.1 | $ | 18.7 | $ | 1.4 | 7.5 | % | $ | 19.5 | $ | 0.6 | 3.1 | % | |||||||||||||||||||||
| Mortgage banking revenues | 2.6 | 2.3 | 0.3 | 13.0 | 5.0 | (2.4) | (48.0) | ||||||||||||||||||||||||||||
| Wealth management revenues | 8.8 | 9.0 | (0.2) | (2.2) | 9.3 | (0.5) | (5.4) | ||||||||||||||||||||||||||||
| Service charges on deposit accounts | 5.8 | 5.2 | 0.6 | 11.5 | 6.3 | (0.5) | (7.9) | ||||||||||||||||||||||||||||
| Other service charges, commissions, and fees | 2.4 | 2.4 | — | — | 3.6 | (1.2) | (33.3) | ||||||||||||||||||||||||||||
| Investment securities loss | (0.1) | (23.4) | 23.3 | (99.6) | (0.1) | — | — | ||||||||||||||||||||||||||||
| Other income | 4.5 | 2.2 | 2.3 | 104.5 | 6.3 | (1.8) | (28.6) | ||||||||||||||||||||||||||||
| Total non-interest income | $ | 44.1 | $ | 16.4 | $ | 27.7 | 168.9 | % | $ | 49.9 | $ | (5.8) | (11.6) | % | |||||||||||||||||||||
2
Non-interest income was $44.1 million for the second quarter of 2023, increasing $27.7 million compared to the first quarter of 2023. The primary driver of the increase was the realized loss of $23.4 million on the disposition of available-for-sale investment securities and a reduction of $1.9 million related to the fair value of loans held for sale recognized through other income in the first quarter of 2023.
Compared to the second quarter of 2022, non-interest income decreased $5.8 million. The decrease was primarily due to decreases in mortgage banking revenues, lower overdraft fees related to the previously announced reduction to the Company’s non-sufficient funds and overdraft practices, and other income. The decrease in other income was related to gains on the sale of premises and equipment and a recovery in the credit valuation discount on derivatives acquired in the GWB acquisition during the second quarter of 2022.
NON-INTEREST EXPENSE
| For the Quarter Ended | Jun 30, 2023 | Mar 31, 2023 | $ Change | % Change | Jun 30, 2022 | $ Change | % Change | ||||||||||||||||||||||||||||
| (Dollars in millions) | |||||||||||||||||||||||||||||||||||
| Salaries and wages | $ | 68.1 | $ | 65.6 | $ | 2.5 | 3.8 | % | $ | 74.8 | $ | (6.7) | (9.0) | % | |||||||||||||||||||||
| Employee benefits | 19.3 | 22.8 | (3.5) | (15.4) | 19.4 | (0.1) | (0.5) | ||||||||||||||||||||||||||||
| Occupancy and equipment | 17.3 | 18.4 | (1.1) | (6.0) | 17.0 | 0.3 | 1.8 | ||||||||||||||||||||||||||||
| Other intangible amortization | 3.9 | 4.0 | (0.1) | (2.5) | 4.1 | (0.2) | (4.9) | ||||||||||||||||||||||||||||
| Other expenses | 54.7 | 54.8 | (0.1) | (0.2) | 49.2 | 5.5 | 11.2 | ||||||||||||||||||||||||||||
| Other real estate owned expense | 0.6 | 0.2 | 0.4 | 200.0 | — | 0.6 | 100.0 | ||||||||||||||||||||||||||||
| Acquisition related expenses | — | — | — | — | 45.8 | (45.8) | (100.0) | ||||||||||||||||||||||||||||
| Total non-interest expense | $ | 163.9 | $ | 165.8 | $ | (1.9) | (1.1) | % | $ | 210.3 | $ | (46.4) | (22.1) | % | |||||||||||||||||||||
The Company’s non-interest expense was $163.9 million for the second quarter of 2023, a decrease of $1.9 million from the first quarter of 2023. The quarter-over-quarter decrease was primarily due to a decrease in payroll taxes included within employee benefits which were partially offset by $1.9 million in severance costs primarily related to permanent staffing reductions within the mortgage group included within salaries and wages during the second quarter of 2023.
Compared to the second quarter of 2022, non-interest expense decreased by $46.4 million. The decrease is largely due to the acquisition expenses incurred during the second quarter of 2022 related to the acquisition of GWB in addition to lower incentive accruals included within salaries and wages during the second quarter of 2023. These decreases were partially offset by an increase in other expenses related to technology services, FDIC insurance premiums, and credit card rewards.
BALANCE SHEET
Total assets decreased $661.4 million, or 2.1%, to $30,976.3 million as of June 30, 2023, from $31,637.7 million as of March 31, 2023, primarily due to a decrease in investment securities and cash and cash equivalents as a result of a decline in deposits and the paydown of other borrowed funds. Total assets decreased $1,085.5 million, or 3.4%, from $32,061.8 million as of June 30, 2022, primarily due to declines in deposits and securities sold under repurchase agreements, partially offset by an increase in short-term borrowings.
Investment securities decreased $249.9 million, or 2.7%, to $9,175.6 million as of June 30, 2023, from $9,425.5 million as of March 31, 2023, and decreased $1,695.5 million, or 15.6%, from $10,871.1 million as of June 30, 2022. The decrease from June 30, 2022 was the result of the disposition of $853.0 million of investment securities during the first quarter of 2023 and normal cash flow activity and declines in fair market values during the period.
3
The following table presents the composition and comparison of loans held for investment as of the quarters-ended:
| June 30, 2023 | March 31, 2023 | $ Change | % Change | June 30, 2022 | $ Change | % Change | |||||||||||||||||
| Real Estate: | |||||||||||||||||||||||
| Commercial | $ | 8,813.9 | $ | 8,680.8 | $ | 133.1 | 1.5 | % | $ | 7,857.7 | $ | 956.2 | 12.2 | % | |||||||||
| Construction | 1,836.5 | 1,893.0 | (56.5) | (3.0) | 1,759.5 | 77.0 | 4.4 | ||||||||||||||||
| Residential | 2,198.3 | 2,191.1 | 7.2 | 0.3 | 2,060.4 | 137.9 | 6.7 | ||||||||||||||||
| Agricultural | 755.7 | 769.7 | (14.0) | (1.8) | 821.5 | (65.8) | (8.0) | ||||||||||||||||
| Total real estate | 13,604.4 | 13,534.6 | 69.8 | 0.5 | 12,499.1 | 1,105.3 | 8.8 | ||||||||||||||||
| Consumer: | |||||||||||||||||||||||
| Indirect | 764.1 | 817.3 | (53.2) | (6.5) | 733.9 | 30.2 | 4.1 | ||||||||||||||||
| Direct and advance lines | 144.0 | 146.9 | (2.9) | (2.0) | 157.3 | (13.3) | (8.5) | ||||||||||||||||
| Credit card | 72.1 | 71.5 | 0.6 | 0.8 | 74.8 | (2.7) | (3.6) | ||||||||||||||||
| Total consumer | 980.2 | 1,035.7 | (55.5) | (5.4) | 966.0 | 14.2 | 1.5 | ||||||||||||||||
| Commercial | 3,002.7 | 3,028.0 | (25.3) | (0.8) | 3,036.0 | (33.3) | (1.1) | ||||||||||||||||
| Agricultural | 688.0 | 660.4 | 27.6 | 4.2 | 672.0 | 16.0 | 2.4 | ||||||||||||||||
| Other, including overdrafts | 1.7 | 1.6 | 0.1 | 6.3 | — | 1.7 | 100.0 | ||||||||||||||||
| Deferred loan fees and costs | (13.6) | (14.6) | 1.0 | (6.8) | (10.6) | (3.0) | 28.3 | ||||||||||||||||
| Loans held for investment, net of deferred loan fees and costs | $ | 18,263.4 | $ | 18,245.7 | $ | 17.7 | 0.1 | % | $ | 17,162.5 | $ | 1,100.9 | 6.4 | % | |||||||||
The ratio of loans held for investment to deposits increased to 77.5%, as of June 30, 2023, compared to 75.7% as of March 31, 2023, and 63.9% as of June 30, 2022.
Total deposits seasonally decreased $527.8 million, or 2.2%, to $23,579.2 million as of June 30, 2023, from $24,107.0 million as of March 31, 2023, and decreased $3,284.6 million, or 12.2%, from $26,863.8 million as of June 30, 2022, with decreases in all categories with the exception of time deposits.
Securities sold under repurchase agreements decreased $40.9 million, or 4.2%, to $929.9 million as of June 30, 2023, from $970.8 million as of March 31, 2023, and decreased $304.8 million, or 24.7%, from $1,234.7 million as of June 30, 2022. The decreases in securities sold under repurchase agreements correspond with fluctuations in the liquidity needs of the Company’s clients.
Other borrowed funds is comprised of Federal Home Loan Bank variable rate overnight and fixed rate borrowings with contractual tenors of up to five-months. Other borrowed funds decreased $121.0 million, or 4.5%, to $2,589.0 million as of June 30, 2023, from $2,710.0 million as of March 31, 2023, and increased $2,589.0 million from June 30, 2022.
Other liabilities increased $67.4 million, or 16.6%, to $473.1 million as of June 30, 2023, from $405.7 million as of March 31, 2023, primarily due to an increase in derivative liabilities of $36.5 million, interest payable of $19.8 million, and accrued salaries and employee benefits of $10.9 million. Year-over-year, other liabilities increased $65.2 million, or 16.0%, as of June 30, 2023, from $407.9 million as of June 30, 2022, primarily due to an increase in derivative liabilities of $63.6 million.
The Company is considered to be “well-capitalized” as of June 30, 2023, having exceeded all regulatory capital adequacy requirements. During the second quarter of 2023, the Company paid regular common stock dividends of approximately $48.9 million, or $0.47 per share.
CREDIT QUALITY
As of June 30, 2023, non-performing assets increased $8.5 million, or 8.6%, to $107.2 million, compared to $98.7 million as of March 31, 2023, primarily due to an increase in non-accrual loans of $5.3 million, an increase in accruing loans past due 90 days or more of $2.2 million, and an increase in property classified as other real estate owned of $1.0 million.
Criticized loans increased $20.0 million, or 3.2%, to $641.6 million as of June 30, 2023, from $621.6 million as of March 31, 2023.
4
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 performance relative to our capital adequacy standards: (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; (vi) return on average tangible common stockholders’ equity; and (vii) adjusted net interest margin. 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. Adjusted net interest margin ratio (FTE) is calculated as adjusted net FTE interest income divided by adjusted average interest earning assets. 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 most directly comparable capital adequacy GAAP financial measures to the non-GAAP financial measures described in subclauses (i) through (vi) above to exclude goodwill and other intangible assets (except mortgage servicing rights). To derive the non-GAAP financial measure identified in subclause (vii) above, the Company adjusts its net interest income to include its FTE interest income and exclude purchase accounting 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 acquisition costs and other 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.
5
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, Great Western’s or the combined company’s 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 change over time and could cause actual results to differ materially from any results, performance or events expressed or implied by such forward-looking statements. Furthermore, 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 or policies;
•tax legislative initiatives or assessments;
•more stringent capital requirements, to the extent they may become applicable to us;
•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 and deposit risks and risks associated with 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;
•the ability to meet cash flow needs and 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 financial institutions and non-banks;
•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 and other intangible assets;
•exposure to losses in collateralized loan obligation securities;
•exposure to losses in investment 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 key members 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-facilitated products and services or be successful in marketing these products and services to our clients;
•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;
•incurrence of significant costs related to mergers and related integration activities;
•the volatility in the price and trading volume of our 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 common stock not being an insured deposit;
•the potential dilutive effect of future equity issuances;
•the subordination of our common stock to our existing and future indebtedness;
•the ongoing impact of the COVID-19 pandemic and the U.S., state and local government’s response to the pandemic;
6
•changes in general economic conditions caused by inflation, recession, acts of terrorism, and outbreak of hostilities, or other international or domestic calamities, including wars or international conflicts with respect to which the United States may or may not be directly involved, unemployment, or other economic and geopolitical factors;
•the effect of global conditions, earthquakes, volcanoes, tsunamis, floods, fires, drought, and other natural catastrophic events; and
•the impact of climate change and environmental sustainability matters.
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 Securities and Exchange Commission, or SEC, under the Securities Exchange Act of 1934, as amended, 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 2023 Conference Call for Investors
First Interstate BancSystem, Inc. will host a conference call to discuss the results for the second quarter of 2023 at 11 a.m. Eastern Time (9 a.m. Mountain Time) on Thursday, July 27, 2023. The conference call will be accessible by telephone and through the Internet. Participants may join the call by dialing 1-888-886-7786; the access code is 88467436. To participate via the Internet, visit www.FIBK.com. The call will be recorded and made available for replay on July 27, 2023, after 1 p.m. Eastern Time (11 a.m. Mountain Time), through August 26, 2023, prior to 9 a.m. Eastern Time (7 a.m. Mountain Time), by dialing 1-877-674-7070. The replay access code is 467436. 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 Arizona, Colorado, Idaho, Iowa, Kansas, Minnesota, Missouri, Montana, Nebraska, North Dakota, 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.
| Contact: | John R. Stewart, CFA | NASDAQ: FIBK | ||||||||||||
| Deputy Chief Financial Officer First Interstate BancSystem, Inc. (406) 255-5311 john.stewart@fib.com | www.FIBK.com (FIBK-ER) | |||||||||||||
7
FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES
Consolidated Statements of Income
(Unaudited)
| Quarter Ended | % Change | ||||||||||||||||||||||||||||
| (In millions, except % and per share data) | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | 2Q23 vs 1Q23 | 2Q23 vs 2Q22 | ||||||||||||||||||||||
| Net interest income | $ | 218.4 | $ | 238.9 | $ | 258.4 | $ | 266.8 | $ | 239.0 | (8.6) | % | (8.6) | % | |||||||||||||||
| Net interest income on a fully-taxable equivalent ("FTE") basis | 220.2 | 240.7 | 260.7 | 268.9 | 241.1 | (8.5) | (8.7) | ||||||||||||||||||||||
| Provision for (reduction in) credit losses | 11.7 | 15.2 | 14.7 | 8.4 | (1.7) | (23.0) | NM | ||||||||||||||||||||||
| Non-interest income: | |||||||||||||||||||||||||||||
| Payment services revenues | 20.1 | 18.7 | 19.4 | 20.4 | 19.5 | 7.5 | 3.1 | ||||||||||||||||||||||
| Mortgage banking revenues | 2.6 | 2.3 | 2.6 | 2.7 | 5.0 | 13.0 | (48.0) | ||||||||||||||||||||||
| Wealth management revenues | 8.8 | 9.0 | 8.4 | 8.5 | 9.3 | (2.2) | (5.4) | ||||||||||||||||||||||
| Service charges on deposit accounts | 5.8 | 5.2 | 4.9 | 5.7 | 6.3 | 11.5 | (7.9) | ||||||||||||||||||||||
| Other service charges, commissions, and fees | 2.4 | 2.4 | 2.9 | 4.7 | 3.6 | — | (33.3) | ||||||||||||||||||||||
| Total fee-based revenues | 39.7 | 37.6 | 38.2 | 42.0 | 43.7 | 5.6 | (9.2) | ||||||||||||||||||||||
| Investment securities loss | (0.1) | (23.4) | — | (24.2) | (0.1) | (99.6) | — | ||||||||||||||||||||||
| Other income | 4.5 | 2.2 | 3.4 | 5.1 | 6.3 | 104.5 | (28.6) | ||||||||||||||||||||||
| Total non-interest income | 44.1 | 16.4 | 41.6 | 22.9 | 49.9 | 168.9 | (11.6) | ||||||||||||||||||||||
| Non-interest expense: | |||||||||||||||||||||||||||||
| Salaries and wages | 68.1 | 65.6 | 75.4 | 71.9 | 74.8 | 3.8 | (9.0) | ||||||||||||||||||||||
| Employee benefits | 19.3 | 22.8 | 17.3 | 19.6 | 19.4 | (15.4) | (0.5) | ||||||||||||||||||||||
| Occupancy and equipment | 17.3 | 18.4 | 17.9 | 17.1 | 17.0 | (6.0) | 1.8 | ||||||||||||||||||||||
| Other intangible amortization | 3.9 | 4.0 | 4.1 | 4.1 | 4.1 | (2.5) | (4.9) | ||||||||||||||||||||||
| Other expenses | 54.7 | 54.8 | 54.5 | 56.5 | 49.2 | (0.2) | 11.2 | ||||||||||||||||||||||
| Other real estate owned expense | 0.6 | 0.2 | 2.2 | — | — | 200.0 | 100.0 | ||||||||||||||||||||||
| Acquisition related expenses | — | — | 3.9 | 4.0 | 45.8 | — | (100.0) | ||||||||||||||||||||||
| Total non-interest expense | 163.9 | 165.8 | 175.3 | 173.2 | 210.3 | (1.1) | (22.1) | ||||||||||||||||||||||
| Income before income tax | 86.9 | 74.3 | 110.0 | 108.1 | 80.3 | 17.0 | 8.2 | ||||||||||||||||||||||
| Provision for income tax | 19.9 | 18.0 | 24.2 | 22.4 | 16.2 | 10.6 | 22.8 | ||||||||||||||||||||||
| Net income | $ | 67.0 | $ | 56.3 | $ | 85.8 | $ | 85.7 | $ | 64.1 | 19.0 | % | 4.5 | % | |||||||||||||||
| Weighted-average basic shares outstanding | 103,821 | 103,738 | 104,445 | 106,526 | 109,107 | 0.1 | % | (4.8) | % | ||||||||||||||||||||
| Weighted-average diluted shares outstanding | 103,823 | 103,819 | 104,548 | 106,590 | 109,132 | — | (4.9) | ||||||||||||||||||||||
| Earnings per share - basic | $ | 0.65 | $ | 0.54 | $ | 0.82 | $ | 0.80 | $ | 0.59 | 20.4 | 10.2 | |||||||||||||||||
| Earnings per share - diluted | 0.65 | 0.54 | 0.82 | 0.80 | 0.59 | 20.4 | 10.2 | ||||||||||||||||||||||
| NM - not meaningful | |||||||||||||||||||||||||||||
8
FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
(Unaudited)
| % Change | ||||||||||||||||||||||||||
| (In millions, except % and per share data) | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | 2Q23 vs 1Q23 | 2Q23 vs 2Q22 | |||||||||||||||||||
| Assets: | ||||||||||||||||||||||||||
| Cash and due from banks | $ | 479.0 | $ | 332.9 | $ | 349.2 | $ | 390.4 | $ | 425.3 | 43.9 | % | 12.6 | % | ||||||||||||
| Interest-bearing deposits in banks | 201.4 | 747.7 | 521.2 | 201.4 | 633.9 | (73.1) | (68.2) | |||||||||||||||||||
| Federal funds sold | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | — | — | |||||||||||||||||||
| Cash and cash equivalents | 680.5 | 1,080.7 | 870.5 | 591.9 | 1,059.3 | (37.0) | (35.8) | |||||||||||||||||||
| Securities purchased under agreement to resell | — | — | — | — | 202.2 | — | (100.0) | |||||||||||||||||||
| Investment securities, net | 9,175.6 | 9,425.5 | 10,397.9 | 10,269.1 | 10,871.1 | (2.7) | (15.6) | |||||||||||||||||||
| Investment in Federal Home Loan Bank and Federal Reserve Bank stock | 210.4 | 214.5 | 198.6 | 131.9 | 107.4 | (1.9) | 95.9 | |||||||||||||||||||
| Loans held for sale, at fair value | 76.5 | 80.9 | 79.9 | 93.6 | 127.4 | (5.4) | (40.0) | |||||||||||||||||||
| Loans held for investment | 18,263.4 | 18,245.7 | 18,099.2 | 17,603.5 | 17,162.5 | 0.1 | 6.4 | |||||||||||||||||||
| Allowance for credit losses | 224.6 | 226.1 | 220.1 | 213.0 | 220.4 | (0.7) | 1.9 | |||||||||||||||||||
| Net loans held for investment | 18,038.8 | 18,019.6 | 17,879.1 | 17,390.5 | 16,942.1 | 0.1 | 6.5 | |||||||||||||||||||
| Goodwill and intangible assets (excluding mortgage servicing rights) | 1,218.0 | 1,221.9 | 1,225.9 | 1,229.0 | 1,232.9 | (0.3) | (1.2) | |||||||||||||||||||
| Company owned life insurance | 502.0 | 499.4 | 497.9 | 495.6 | 492.8 | 0.5 | 1.9 | |||||||||||||||||||
| Premises and equipment | 443.7 | 443.4 | 444.7 | 445.4 | 442.7 | 0.1 | 0.2 | |||||||||||||||||||
| Other real estate owned | 14.4 | 13.4 | 12.7 | 16.4 | 16.8 | 7.5 | (14.3) | |||||||||||||||||||
| Mortgage servicing rights | 29.8 | 30.1 | 31.1 | 31.8 | 32.1 | (1.0) | (7.2) | |||||||||||||||||||
| Other assets | 586.6 | 608.3 | 649.5 | 649.5 | 535.0 | (3.6) | 9.6 | |||||||||||||||||||
| Total assets | $ | 30,976.3 | $ | 31,637.7 | $ | 32,287.8 | $ | 31,344.7 | $ | 32,061.8 | (2.1) | % | (3.4) | % | ||||||||||||
| Liabilities and stockholders' equity: | ||||||||||||||||||||||||||
| Deposits | $ | 23,579.2 | $ | 24,107.0 | $ | 25,073.6 | $ | 25,884.8 | $ | 26,863.8 | (2.2) | % | (12.2) | % | ||||||||||||
| Securities sold under repurchase agreements | 929.9 | 970.8 | 1,052.9 | 1,075.6 | 1,234.7 | (4.2) | (24.7) | |||||||||||||||||||
| Long-term debt | 120.8 | 120.8 | 120.8 | 120.7 | 120.4 | — | 0.3 | |||||||||||||||||||
| Other borrowed funds | 2,589.0 | 2,710.0 | 2,327.0 | 625.0 | — | (4.5) | 100.0 | |||||||||||||||||||
| Subordinated debentures held by subsidiary trusts | 163.1 | 163.1 | 163.1 | 163.1 | 163.1 | — | — | |||||||||||||||||||
| Other liabilities | 473.1 | 405.7 | 476.6 | 470.0 | 407.9 | 16.6 | 16.0 | |||||||||||||||||||
| Total liabilities | 27,855.1 | 28,477.4 | 29,214.0 | 28,339.2 | 28,789.9 | (2.2) | (3.2) | |||||||||||||||||||
| Stockholders' equity: | ||||||||||||||||||||||||||
| Common stock | 2,481.4 | 2,478.7 | 2,478.2 | 2,477.4 | 2,607.9 | 0.1 | (4.9) | |||||||||||||||||||
| Retained earnings | 1,098.8 | 1,080.7 | 1,072.7 | 1,035.8 | 993.8 | 1.7 | 10.6 | |||||||||||||||||||
| Accumulated other comprehensive loss | (459.0) | (399.1) | (477.1) | (507.7) | (329.8) | 15.0 | 39.2 | |||||||||||||||||||
| Total stockholders' equity | 3,121.2 | 3,160.3 | 3,073.8 | 3,005.5 | 3,271.9 | (1.2) | (4.6) | |||||||||||||||||||
| Total liabilities and stockholders' equity | $ | 30,976.3 | $ | 31,637.7 | $ | 32,287.8 | $ | 31,344.7 | $ | 32,061.8 | (2.1) | % | (3.4) | % | ||||||||||||
| Common shares outstanding at period end | 105,021 | 104,382 | 104,442 | 104,451 | 107,758 | 0.6 | % | (2.5) | % | |||||||||||||||||
| Book value per common share at period end | $ | 29.72 | $ | 30.28 | $ | 29.43 | $ | 28.77 | $ | 30.36 | (1.8) | (2.1) | ||||||||||||||
| Tangible book value per common share at period end** | 18.12 | 18.57 | 17.69 | 17.01 | 18.92 | (2.4) | (4.2) | |||||||||||||||||||
| **Non-GAAP financial measure - see Non-GAAP Financial Measures included herein for a reconciliation of book value per common share (GAAP) at period end to tangible book value per common share (non-GAAP) at period end. | ||||||||||||||||||||||||||
9
FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES
Loans and Deposits
(Unaudited)
| % Change | ||||||||||||||||||||||||||
| (In millions, except %) | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | 2Q23 vs 1Q23 | 2Q23 vs 2Q22 | |||||||||||||||||||
| Loans held for investment: | ||||||||||||||||||||||||||
| Real Estate: | ||||||||||||||||||||||||||
| Commercial | $ | 8,813.9 | $ | 8,680.8 | $ | 8,528.6 | $ | 8,026.9 | $ | 7,857.7 | 1.5 | % | 12.2 | % | ||||||||||||
| Construction | 1,836.5 | 1,893.0 | 1,944.4 | 2,023.0 | 1,759.5 | (3.0) | 4.4 | |||||||||||||||||||
| Residential | 2,198.3 | 2,191.1 | 2,188.3 | 2,127.7 | 2,060.4 | 0.3 | 6.7 | |||||||||||||||||||
| Agricultural | 755.7 | 769.7 | 794.9 | 800.9 | 821.5 | (1.8) | (8.0) | |||||||||||||||||||
| Total real estate | 13,604.4 | 13,534.6 | 13,456.2 | 12,978.5 | 12,499.1 | 0.5 | 8.8 | |||||||||||||||||||
| Consumer: | ||||||||||||||||||||||||||
| Indirect | 764.1 | 817.3 | 829.7 | 780.8 | 733.9 | (6.5) | 4.1 | |||||||||||||||||||
| Direct | 144.0 | 146.9 | 152.9 | 155.0 | 157.3 | (2.0) | (8.5) | |||||||||||||||||||
| Credit card | 72.1 | 71.5 | 75.9 | 74.2 | 74.8 | 0.8 | (3.6) | |||||||||||||||||||
| Total consumer | 980.2 | 1,035.7 | 1,058.5 | 1,010.0 | 966.0 | (5.4) | 1.5 | |||||||||||||||||||
| Commercial | 3,002.7 | 3,028.0 | 2,882.6 | 2,966.1 | 3,036.0 | (0.8) | (1.1) | |||||||||||||||||||
| Agricultural | 688.0 | 660.4 | 708.3 | 658.2 | 672.0 | 4.2 | 2.4 | |||||||||||||||||||
| Other | 1.7 | 1.6 | 9.2 | 3.8 | — | 6.3 | 100.0 | |||||||||||||||||||
| Deferred loan fees and costs | (13.6) | (14.6) | (15.6) | (13.1) | (10.6) | (6.8) | 28.3 | |||||||||||||||||||
| Loans held for investment | $ | 18,263.4 | $ | 18,245.7 | $ | 18,099.2 | $ | 17,603.5 | $ | 17,162.5 | 0.1 | % | 6.4 | % | ||||||||||||
| Deposits: | ||||||||||||||||||||||||||
| Non-interest-bearing | $ | 6,518.2 | $ | 6,861.1 | $ | 7,560.0 | $ | 8,163.3 | $ | 8,295.4 | (5.0) | % | (21.4) | % | ||||||||||||
| Interest-bearing: | ||||||||||||||||||||||||||
| Demand | 6,481.9 | 6,714.1 | 7,205.9 | 7,595.1 | 8,133.3 | (3.5) | (20.3) | |||||||||||||||||||
| Savings | 7,836.7 | 8,282.9 | 8,379.3 | 8,497.2 | 8,939.4 | (5.4) | (12.3) | |||||||||||||||||||
| Time, $250 and over | 657.9 | 526.5 | 438.0 | 319.3 | 272.1 | 25.0 | 141.8 | |||||||||||||||||||
| Time, other | 2,084.5 | 1,722.4 | 1,490.4 | 1,309.9 | 1,223.6 | 21.0 | 70.4 | |||||||||||||||||||
| Total interest-bearing | 17,061.0 | 17,245.9 | 17,513.6 | 17,721.5 | 18,568.4 | (1.1) | (8.1) | |||||||||||||||||||
| Total deposits | $ | 23,579.2 | $ | 24,107.0 | $ | 25,073.6 | $ | 25,884.8 | $ | 26,863.8 | (2.2) | % | (12.2) | % | ||||||||||||
Total core deposits (1) | $ | 22,921.3 | $ | 23,580.5 | $ | 24,635.6 | $ | 25,565.5 | $ | 26,591.7 | (2.8) | % | (13.8) | % | ||||||||||||
(1) Core deposits are defined as total deposits less time deposits, $250 and over, and brokered deposits. | ||||||||||||||||||||||||||
10
FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES
Credit Quality
(Unaudited)
| % Change | ||||||||||||||||||||||||||
| (In millions, except %) | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | 2Q23 vs 1Q23 | 2Q23 vs 2Q22 | |||||||||||||||||||
| Allowance for Credit Losses: | ||||||||||||||||||||||||||
| Allowance for credit losses | $ | 224.6 | $ | 226.1 | $ | 220.1 | $ | 213.0 | $ | 220.4 | (0.7) | % | 1.9 | % | ||||||||||||
| As a percentage of loans held for investment | 1.23 | % | 1.24 | % | 1.22 | % | 1.21 | % | 1.28 | % | ||||||||||||||||
| As a percentage of non-accrual loans | 260.86 | 279.83 | 371.79 | 268.26 | 205.98 | |||||||||||||||||||||
| Net loan charge-offs during quarter | $ | 11.4 | $ | 6.2 | $ | 1.1 | $ | 12.0 | $ | 0.3 | 83.9 | % | NM | |||||||||||||
| Annualized as a percentage of average loans | 0.25 | % | 0.14 | % | 0.02 | % | 0.27 | % | 0.01 | % | ||||||||||||||||
| Non-Performing Assets: | ||||||||||||||||||||||||||
| Non-accrual loans | $ | 86.1 | $ | 80.8 | $ | 59.2 | $ | 79.4 | $ | 107.0 | 6.6 | % | (19.5) | % | ||||||||||||
| Accruing loans past due 90 days or more | 6.7 | 4.5 | 6.4 | 6.6 | 2.9 | 48.9 | 131.0 | |||||||||||||||||||
| Total non-performing loans | 92.8 | 85.3 | 65.6 | 86.0 | 109.9 | 8.8 | (15.6) | |||||||||||||||||||
| Other real estate owned | 14.4 | 13.4 | 12.7 | 16.4 | 16.8 | 7.5 | (14.3) | |||||||||||||||||||
| Total non-performing assets | $ | 107.2 | $ | 98.7 | $ | 78.3 | $ | 102.4 | $ | 126.7 | 8.6 | % | (15.4) | % | ||||||||||||
| Non-performing assets as a percentage of: | ||||||||||||||||||||||||||
| Loans held for investment and OREO | 0.59 | % | 0.54 | % | 0.43 | % | 0.58 | % | 0.74 | % | ||||||||||||||||
| Total assets | 0.35 | 0.31 | 0.24 | 0.33 | 0.40 | |||||||||||||||||||||
| Non-accrual loans to loans held for investment | 0.47 | 0.44 | 0.33 | 0.45 | 0.62 | |||||||||||||||||||||
| Accruing Loans 30-89 Days Past Due | $ | 49.5 | $ | 52.3 | $ | 62.3 | $ | 52.5 | $ | 56.4 | (5.4) | % | (12.2) | % | ||||||||||||
| Criticized Loans: | ||||||||||||||||||||||||||
| Special Mention | $ | 221.9 | $ | 243.8 | $ | 290.4 | $ | 273.7 | $ | 275.9 | (9.0) | % | (19.6) | % | ||||||||||||
| Substandard | 386.9 | 355.0 | 316.2 | 277.7 | 461.4 | 9.0 | (16.1) | |||||||||||||||||||
| Doubtful | 32.8 | 22.8 | 8.5 | 25.5 | 42.7 | 43.9 | (23.2) | |||||||||||||||||||
| Total | $ | 641.6 | $ | 621.6 | $ | 615.1 | $ | 576.9 | $ | 780.0 | 3.2 | % | (17.7) | % | ||||||||||||
| NM - not meaningful | ||||||||||||||||||||||||||
11
FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES
Selected Ratios - Annualized
(Unaudited)
| Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | ||||||||||||||||||||||||||||
| Annualized Financial Ratios (GAAP) | ||||||||||||||||||||||||||||||||
| Return on average assets | 0.86 | % | 0.71 | % | 1.07 | % | 1.07 | % | 0.79 | % | ||||||||||||||||||||||
| Return on average common stockholders' equity | 8.44 | 7.25 | 11.16 | 10.49 | 7.52 | |||||||||||||||||||||||||||
| Yield on average earning assets | 4.52 | 4.43 | 4.24 | 3.99 | 3.35 | |||||||||||||||||||||||||||
| Cost of average interest-bearing liabilities | 1.88 | 1.46 | 0.89 | 0.40 | 0.14 | |||||||||||||||||||||||||||
| Interest rate spread | 2.64 | 2.97 | 3.35 | 3.59 | 3.21 | |||||||||||||||||||||||||||
| Net interest margin ratio | 3.12 | 3.36 | 3.61 | 3.71 | 3.25 | |||||||||||||||||||||||||||
| Efficiency ratio | 60.95 | 63.38 | 57.07 | 58.37 | 71.37 | |||||||||||||||||||||||||||
| Loans held for investment to deposit ratio | 77.46 | 75.69 | 72.18 | 68.01 | 63.89 | |||||||||||||||||||||||||||
| Annualized Financial Ratios - Operating** (Non-GAAP) | ||||||||||||||||||||||||||||||||
| Tangible book value per common share | $ | 18.12 | $ | 18.57 | $ | 17.69 | $ | 17.01 | $ | 18.92 | ||||||||||||||||||||||
| Tangible common stockholders' equity to tangible assets | 6.40 | % | 6.37 | % | 5.95 | % | 5.90 | % | 6.61 | % | ||||||||||||||||||||||
| Return on average tangible common stockholders' equity | 13.69 | 11.87 | 18.67 | 16.93 | 11.78 | |||||||||||||||||||||||||||
| Consolidated Capital Ratios | ||||||||||||||||||||||||||||||||
| Total risk-based capital to total risk-weighted assets | 12.90 | % | * | 12.63 | % | 12.48 | % | 12.50 | % | 13.16 | % | |||||||||||||||||||||
| Tier 1 risk-based capital to total risk-weighted assets | 10.76 | * | 10.52 | 10.45 | 10.49 | 11.09 | ||||||||||||||||||||||||||
| Tier 1 common capital to total risk-weighted assets | 10.76 | * | 10.52 | 10.45 | 10.49 | 11.09 | ||||||||||||||||||||||||||
| Leverage Ratio | 7.99 | * | 7.72 | 7.75 | 7.67 | 7.72 | ||||||||||||||||||||||||||
| *Preliminary estimate - may be subject to change. The regulatory capital ratios presented include the assumption of the transitional method as a result of legislation by the U.S. Congress to provide relief for the economy and financial institutions in the United States from the COVID‑19 pandemic. The referenced relief ends on December 31, 2024 which allows a total five-year phase-in of the impact of CECL on capital and relief over the next two years for the impact on the allowance for credit losses resulting from the COVID‑19 pandemic. | ||||||||||||||||||||||||||||||||
| **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). | ||||||||||||||||||||||||||||||||
12
| FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES | |||||||||||||||||||||||||||||||||||
| Average Balance Sheets | |||||||||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||||||||
| Three Months Ended | |||||||||||||||||||||||||||||||||||
| June 30, 2023 | March 31, 2023 | June 30, 2022 | |||||||||||||||||||||||||||||||||
| (In millions, except %) | Average Balance | Interest(2) | Average Rate | Average Balance | Interest(2) | Average Rate | Average Balance | Interest(2) | Average Rate | ||||||||||||||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||||||||||||||||
Loans (1) | $ | 18,351.5 | $ | 243.2 | 5.32 | % | $ | 18,273.6 | $ | 237.2 | 5.26 | % | $ | 17,220.4 | $ | 193.5 | 4.51 | % | |||||||||||||||||
| Investment securities | |||||||||||||||||||||||||||||||||||
| Taxable | 9,139.2 | 66.1 | 2.90 | 9,983.4 | 72.2 | 2.93 | 10,129.4 | 49.1 | 1.94 | ||||||||||||||||||||||||||
| Tax-exempt | 192.9 | 1.0 | 2.08 | 225.4 | 1.1 | 1.98 | 248.6 | 1.4 | 2.26 | ||||||||||||||||||||||||||
| Investment in FHLB and FRB stock | 225.2 | 3.4 | 6.06 | 210.5 | 3.0 | 5.78 | 103.9 | 1.1 | 4.25 | ||||||||||||||||||||||||||
| Interest-bearing deposits in banks | 419.4 | 5.4 | 5.16 | 365.7 | 4.2 | 4.66 | 2,050.0 | 3.4 | 0.67 | ||||||||||||||||||||||||||
| Federal funds sold | 0.6 | — | — | 0.8 | — | — | 0.1 | — | — | ||||||||||||||||||||||||||
| Total interest-earning assets | $ | 28,328.8 | $ | 319.1 | 4.52 | % | $ | 29,059.4 | $ | 317.7 | 4.43 | % | $ | 29,752.4 | $ | 248.5 | 3.35 | % | |||||||||||||||||
| Non-interest-earning assets | 2,958.8 | 2,951.5 | 2,858.9 | ||||||||||||||||||||||||||||||||
| Total assets | $ | 31,287.6 | $ | 32,010.9 | $ | 32,611.3 | |||||||||||||||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||||
| Demand deposits | $ | 6,417.2 | $ | 9.9 | 0.62 | % | $ | 6,973.4 | $ | 8.7 | 0.51 | % | $ | 8,103.7 | $ | 1.8 | 0.09 | % | |||||||||||||||||
| Savings deposits | 7,951.3 | 28.4 | 1.43 | 8,406.9 | 22.8 | 1.10 | 9,461.7 | 1.6 | 0.07 | ||||||||||||||||||||||||||
| Time deposits | 2,517.1 | 15.3 | 2.44 | 2,055.3 | 8.8 | 1.74 | 1,555.4 | 0.9 | 0.23 | ||||||||||||||||||||||||||
| Repurchase agreements | 1,020.6 | 1.5 | 0.59 | 1,005.8 | 1.1 | 0.44 | 1,182.2 | 0.3 | 0.10 | ||||||||||||||||||||||||||
| Other borrowed funds | 2,966.4 | 39.3 | 5.31 | 2,615.2 | 31.2 | 4.84 | — | — | — | ||||||||||||||||||||||||||
| Long-term debt | 120.8 | 1.4 | 4.65 | 120.8 | 1.5 | 5.04 | 120.4 | 1.4 | 4.66 | ||||||||||||||||||||||||||
| Subordinated debentures held by subsidiary trusts | 163.1 | 3.1 | 7.62 | 163.1 | 2.9 | 7.21 | 163.1 | 1.4 | 3.44 | ||||||||||||||||||||||||||
| Total interest-bearing liabilities | $ | 21,156.5 | $ | 98.9 | 1.88 | % | $ | 21,340.5 | $ | 77.0 | 1.46 | % | $ | 20,586.5 | $ | 7.4 | 0.14 | % | |||||||||||||||||
| Non-interest-bearing deposits | 6,521.9 | 7,064.9 | 8,288.0 | ||||||||||||||||||||||||||||||||
| Other non-interest-bearing liabilities | 426.3 | 458.5 | 319.4 | ||||||||||||||||||||||||||||||||
| Stockholders’ equity | 3,182.9 | 3,147.0 | 3,417.4 | ||||||||||||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 31,287.6 | $ | 32,010.9 | $ | 32,611.3 | |||||||||||||||||||||||||||||
Net FTE interest income (non-GAAP)(3) | $ | 220.2 | $ | 240.7 | $ | 241.1 | |||||||||||||||||||||||||||||
Less FTE adjustments (2) | (1.8) | (1.8) | (2.1) | ||||||||||||||||||||||||||||||||
| Net interest income from consolidated statements of income | $ | 218.4 | $ | 238.9 | $ | 239.0 | |||||||||||||||||||||||||||||
| Interest rate spread | 2.64 | % | 2.97 | % | 3.21 | % | |||||||||||||||||||||||||||||
| Net interest margin | |||||||||||||||||||||||||||||||||||
Net FTE interest margin (non-GAAP)(3) | 3.12 | 3.36 | 3.25 | ||||||||||||||||||||||||||||||||
Cost of funds, including non-interest-bearing demand deposits (4) | 1.43 | 1.10 | 0.10 | ||||||||||||||||||||||||||||||||
(1) Average loan balances include loans held for sale and non-accrual loans. Interest income on loans includes amortization of deferred loan fees net of deferred loan costs of $0.9 million, $0.9 million, and $2.1 million at June 30, 2023, March 31, 2023, and June 30, 2022, respectively. | |||||||||||||||||||||||||||||||||||
(2) Management believes fully taxable equivalent, or FTE, interest income is useful to investors in evaluating the Company’s performance as a comparison of the returns between a tax-free investment and a taxable alternative. The Company adjusts interest income and average rates for tax exempt loans and securities to a FTE basis utilizing a 21.00% and 26.25% tax rate for 2023 and 2022, respectively. | |||||||||||||||||||||||||||||||||||
(3) Non-GAAP financial measure - see Non-GAAP Financial Measures included herein for a reconciliation to GAAP measures. | |||||||||||||||||||||||||||||||||||
(4) Calculated by dividing total annualized interest on interest-bearing liabilities by the sum of total interest-bearing liabilities plus non-interest-bearing deposits. | |||||||||||||||||||||||||||||||||||
13
| 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, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | |||||||||||||||
| Total common stockholders' equity (GAAP) | (A) | $ | 3,121.2 | $ | 3,160.3 | $ | 3,073.8 | $ | 3,005.5 | $ | 3,271.9 | |||||||||
| Less goodwill and other intangible assets (excluding mortgage servicing rights) | 1,218.0 | 1,221.9 | 1,225.9 | 1,229.0 | 1,232.9 | |||||||||||||||
| Tangible common stockholders' equity (Non-GAAP) | (B) | $ | 1,903.2 | $ | 1,938.4 | $ | 1,847.9 | $ | 1,776.5 | $ | 2,039.0 | |||||||||
| Total assets (GAAP) | $ | 30,976.3 | $ | 31,637.7 | $ | 32,287.8 | $ | 31,344.7 | $ | 32,061.8 | ||||||||||
| Less goodwill and other intangible assets (excluding mortgage servicing rights) | 1,218.0 | 1,221.9 | 1,225.9 | 1,229.0 | 1,232.9 | |||||||||||||||
| Tangible assets (Non-GAAP) | (C) | $ | 29,758.3 | $ | 30,415.8 | $ | 31,061.9 | $ | 30,115.7 | $ | 30,828.9 | |||||||||
| Average Balances: | ||||||||||||||||||||
| Total common stockholders' equity (GAAP) | (D) | $ | 3,182.9 | $ | 3,147.0 | $ | 3,050.1 | $ | 3,239.7 | $ | 3,417.4 | |||||||||
| Less goodwill and other intangible assets (excluding mortgage servicing rights) | 1,219.8 | 1,223.8 | 1,226.9 | 1,230.9 | 1,235.1 | |||||||||||||||
| Average tangible common stockholders' equity (Non-GAAP) | (E) | $ | 1,963.1 | $ | 1,923.2 | $ | 1,823.2 | $ | 2,008.8 | $ | 2,182.3 | |||||||||
| Net interest income | $ | 218.4 | $ | 238.9 | $ | 258.4 | $ | 266.8 | $ | 239.0 | ||||||||||
| FTE interest income | 1.8 | 1.8 | 2.3 | 2.1 | 2.1 | |||||||||||||||
| Net FTE interest income | (F) | 220.2 | 240.7 | 260.7 | 268.9 | 241.1 | ||||||||||||||
| Less purchase accounting accretion | 4.6 | 5.2 | 8.4 | 17.7 | 16.7 | |||||||||||||||
| Adjusted net FTE interest income | (G) | $ | 215.6 | $ | 235.5 | $ | 252.3 | $ | 251.2 | $ | 224.4 | |||||||||
| Average interest-earning assets | (H) | $ | 28,328.8 | $ | 29,059.4 | $ | 28,680.9 | $ | 28,731.2 | $ | 29,752.4 | |||||||||
| Total quarterly average assets | (J) | 31,287.6 | 32,010.9 | 31,716.0 | 31,653.7 | 32,611.3 | ||||||||||||||
| Annualized net income available to common shareholders | (K) | 268.7 | 228.3 | 340.4 | 340.0 | 257.1 | ||||||||||||||
| Common shares outstanding | (L) | 105,021 | 104,382 | 104,442 | 104,451 | 107,758 | ||||||||||||||
| Return on average assets (GAAP) | (K) / (J) | 0.86 | % | 0.71 | % | 1.07 | % | 1.07 | % | 0.79 | % | |||||||||
| Return on average common stockholders' equity (GAAP) | (K) / (D) | 8.44 | 7.25 | 11.16 | 10.49 | 7.52 | ||||||||||||||
| Average common stockholders' equity to average assets (GAAP) | (D) / (J) | 10.17 | 9.83 | 9.62 | 10.23 | 10.48 | ||||||||||||||
| Book value per common share (GAAP) | (A) / (L) | $ | 29.72 | $ | 30.28 | $ | 29.43 | $ | 28.77 | $ | 30.36 | |||||||||
| Tangible book value per common share (Non-GAAP) | (B) / (L) | 18.12 | 18.57 | 17.69 | 17.01 | 18.92 | ||||||||||||||
| Tangible common stockholders' equity to tangible assets (Non-GAAP) | (B) / (C) | 6.40 | % | 6.37 | % | 5.95 | % | 5.90 | % | 6.61 | % | |||||||||
| Return on average tangible common stockholders' equity (Non-GAAP) | (K) / (E) | 13.69 | 11.87 | 18.67 | 16.93 | 11.78 | ||||||||||||||
| Net interest margin ratio (FTE) (Non-GAAP) | (F*) / (H) | 3.12 | 3.36 | 3.61 | 3.71 | 3.25 | ||||||||||||||
| Adjusted net interest margin ratio (FTE) (Non-GAAP) | (G*) / (H) | 3.05 | 3.29 | 3.49 | 3.47 | 3.03 | ||||||||||||||
| *Annualized | ||||||||||||||||||||
First Interstate BancSystem, Inc.
P.O. Box 30918 Billings, Montana 59116 (406) 255-5311
www.FIBK.com
14
