EX-99.1 2 fibk-20170630x8kpr.htm EXHIBIT 99.1 Exhibit


fibbancsyst2line4c.jpg
For Immediate Release
 
 
Contact:
  
Margie Morse
  
NASDAQ: FIBK
 
  
Investor Relations Officer
First Interstate BancSystem, Inc.
(406) 255-5053
investor.relations@fib.com
  
www.FIBK.com
    

First Interstate BancSystem, Inc. Reports Second Quarter Earnings
and Closing of Cascade Bancorp Acquisition
                
Billings, MT - July 26, 2017 - First Interstate BancSystem, Inc. (NASDAQ: FIBK) reports second quarter 2017 net income of $21.9 million, or $0.45 per share. This compares to net income of $23.1 million, or $0.51 per share, during first quarter 2017, and $25.6 million, or $0.57 per share, during second quarter 2016.

Exclusive of non-core items, the Company's second quarter core net income was $28.2 million, or $0.59 per share, as compared to $23.6 million, or $0.52 per share, during first quarter 2017, and $23.2 million, or $0.52 per share, during second quarter 2016.

HIGHLIGHTS
    
Successful completion of the acquisition of Cascade Bancorp on May 30, 2017, one month ahead of schedule.

Net interest margin expansion of 11 basis points.

Net interest income increased $10.4 million, or 15.1%, quarter-over-quarter.

Strong non-interest income growth of $8.1 million, or 27.7%, quarter-over-quarter. Exclusive of the one-time gain on sale, non-interest income increased $4.6 million, or 15.9%, quarter-over-quarter.

Non-interest expense, exclusive of acquisition costs, increased $7.3 million, or 11.6% quarter-over-quarter.

Annualized organic loan growth of approximately 7%.

“We delivered a solid quarter highlighted by positive trends across most of our key metrics including stronger loan growth, higher mortgage banking revenue, an expanding net interest margin and stable core expense levels,” said Kevin P. Riley, President and Chief Executive Officer of First Interstate BancSystem, Inc. “Our performance benefited from the addition of Cascade Bancorp’s operations at the end of May. Through this merger, we have added a talented group of bankers and a loyal customer base. With our similar approach to community banking and shared values, we have had a smooth transition and we are excited about the opportunities to leverage our combined strength to enhance client and revenue growth in our new markets.
“We anticipate a continuation of our positive trends in the second half of the year. With the integration of Cascade proceeding as scheduled, we are on track to capture all of the synergies projected for this transaction by the end of the third quarter. We believe this will position us well to increase our earnings power in the fourth quarter and into 2018,” said Mr. Riley.

1



DIVIDEND DECLARATION
On July 20, 2017, the Company's board of directors declared a dividend of $.24 per common share, payable on August 11, 2017, to owners of record as of August 2, 2017. The dividend equates to a 2.56% annual yield based on the $37.54 average closing pricing of the Company's common stock during the second quarter 2017.

ACQUISITION

On November 17, 2016, the Company entered into an agreement and plan of merger (the "Agreement") to acquire all of the outstanding stock of Cascade Bancorp, parent company of Bank of the Cascades (BOTC), an Oregon-based community bank with 46 banking offices across Oregon, Idaho and Washington. The acquisition was completed on May 30, 2017, and the Company will merge Bank of the Cascades with its existing bank subsidiary, First Interstate Bank, on August 11, 2017.

Consideration for the acquisition totaled $534 million and consisted of cash of $145.6 million and the issuance of 11.3 million shares of the Company's Class A common stock valued at $34.30 per share, the closing price of the Company's Class A common stock as quoted on the NASDAQ stock exchange on the acquisition date. As of the acquisition date, Cascade Bancorp
had total assets with fair values of $3.3 billion, total loans with fair values of $2.1 billion and deposits with fair values of
$2.7 billion. The Company has recorded the fair values of the assets and liabilities acquired from BOTC only provisionally, and will finalize the amounts in the coming months. In conjunction with the acquisition, the Company recorded provisional goodwill of $232 million and core deposit intangible assets of $47 million.


NET INTEREST INCOME
    
The Company's net interest income, on a fully taxable equivalent basis, increased $10.4 million, or 14.9%, to $80.4 million during second quarter 2017, as compared to $70.0 million during first quarter 2017, and increased $11.6 million, or 16.9%, from $68.7 million during second quarter 2016.

Net interest income was positively impacted this quarter by the recovery of previously charged-off interest of $2.1 million, compared to $413 thousand during first quarter 2017 and $133 thousand during the second quarter of 2016.

Interest accretion attributable to the fair valuation of acquired loans contributed $1.7 million of interest income during the second quarter of 2017, of which approximately $330 thousand was related to early payoffs. This compares to interest accretion of $1.2 million during the first quarter of 2017, of which, approximately $417 thousand was related to early payoffs, and interest accretion of $1.7 million during the second quarter of 2016, of which, approximately $779 thousand was due to early payoffs. The quarter-over-quarter increase in interest accretion attributable to the fair valuation of acquired loans is solely attributable to the BOTC portfolio.

The Company's net interest margin ratio increased to 3.60% during the second quarter of 2017, as compared to 3.49% during the first quarter of 2017. Exclusive of the impact of recovery of charged-off interest and the impact of interest accretion on acquired loans, the Company's core net interest margin ratio was 3.43 % this quarter compared to 3.41% during the first quarter of 2017 and 3.46% during the same quarter of 2016.
  

PROVISION FOR LOAN LOSSES
    
The Company recorded a provision for loan losses of $2.4 million during second quarter 2017, compared to $1.7 million during first quarter 2017, and $2.6 million during second quarter 2016. Fluctuations in the provision for loan losses reflect management's estimate of possible loan losses based upon evaluation of the borrowers' ability to repay, collateral value underlying loans, loan loss trends, and estimated effects of current economic conditions on our loan portfolio.


NON-INTEREST INCOME
    
Total non-interest income increased $8.1 million, or 27.7%, to $37.2 million during second quarter 2017, as compared to $29.1 million during first quarter 2017. Exclusive of the non-core litigation recovery of $3.8 million, total non-interest income increased $3.1 million from $34.1 million during second quarter 2016.


2



Second quarter increases, as compared to first quarter 2017, were partially attributable to a one-time gain of $3.4 million recognized on the sale of the custodial rights to all the Company's health savings accounts (HSA) held by First Interstate Bank. In total, the Company sold the custodial rights to HealthEquity for $6.5 million, of which $3.1 million was attributable to BOTC and considered a fair market value purchase accounting adjustment. Total health savings accounts of approximately $58 million will be transferred to HealthEquity during the third quarter of 2017.

Payment services revenues increased $1.8 million, or 21.1%, to $10.2 million during second quarter 2017, as compared to $8.4 million during first quarter 2017. $1.1 million, or 60%, of this growth was directly attributable to BOTC. Exclusive of the impact from BOTC, payment services revenues increased by 8% on a linked quarter basis and 5% over the same quarter last year. This increase in payment services revenue is attributable to increased debit card and credit card volume.

Mortgage banking revenues increased $1.1 million, or 16.7%, to $7.6 million during second quarter 2017, as compared to $6.5 million during first quarter 2017. $629 thousand, or 57%, of this growth was directly attributable to BOTC. During second quarter 2017, loans originated for home purchases accounted for approximately 79% of production versus 67% of production during the same period last year.


NON-INTEREST EXPENSE
    
Non-interest expense increased $16.7 million, or 26.2%, to $80.4 million during second quarter 2017. Included in non-interest expenses are $10.1 million of expenses related to the acquisition which the Company considers to be non-core. Exclusive of these non-core expenses, core non-interest expense was $70.3 million during the second quarter of 2017, compared to $63.0 million during first quarter 2017 and $63.8 million during second quarter 2016, with the increase primarily attributable to the BOTC transaction.

Salaries and wages expense increased $2.3 million, or 8.9%, to $28 million during second quarter 2017, as compared to $25.7 million during first quarter 2017. BOTC salaries and First Interstate Bank severance payments unrelated to the acquisition account for $2.1 million of this increase.

Core deposit intangible amortization expense increased $433 thousand, from $630 thousand during first quarter 2017, to $1.1 million during second quarter 2017 and increased $236 thousand from $827 thousand during second quarter 2016. The increase in amortization expense is directly attributable to the higher level of core deposit intangibles recorded as a result of the acquisition.

Other expenses increased $3.4 million, or 17.1%, to $23.4 million during second quarter 2017, as compared to $20 million during first quarter 2017, primarily due to normal fluctuations in operating expenses and the acquisition of BOTC.


BALANCE SHEET

As a result of the recent acquisition of BOTC, total loans increased $2.2 billion, or 39.9%, to $7.6 billion as of June 30, 2017, compared to $5.4 billion as of March 31, 2017. Exclusive of the acquisition and the disposition of $31.7 million of shared national credits acquired from BOTC, total loans grew organically $96.2 million or 1.8% from March 31, 2017.

Total real estate loans increased $1.7 billion, or 48.3%, to $5.1 billion as of June 30, 2017. Included in this portfolio, commercial real estate loans increased $1.0 billion, or 54.8%, to $2.8 billion as of June 30, 2017. Exclusive of the acquisition, total commercial real estate loans increased organically $38.8 million, or 2.1% quarter over quarter. Construction loans increased $215.8 million, or 46.4%, to $681.2 million as of June 30, 2017, from $465.4 million as of March 31, 2017. Exclusive of acquired BOTC loans, construction loans decreased $21.5 million, or 4.6%, quarter-over-quarter.

Indirect consumer loans increased $16.5 million, or 2.2%, to $779.0 million as of June 30 2017, from $762.5 million as of March 31, 2017, with all of the increase attributable to organic growth. The BOTC acquisition will provide the Company with the opportunity to expand this portfolio to clients in Washington, Oregon and Idaho.

Agriculture loans increased $23.6 million, or 18.8%, to $149.1 million as of June 30, 2017. Exclusive of the acquisition, total agriculture loans increased organically $22.9 million, or 18.3% quarter-over-quarter.


3



Goodwill and intangible assets, excluding mortgage servicing rights, increased $276.4 million, from $249.9 million as of March 31, 2017, to $526.3 million as of June 30, 2017. The increase is attributable to goodwill and core deposit intangibles acquired in the acquisition.

Total deposits increased $2.7 billion to $10.0 billion as of June 30, 2017, from $7.3 billion as of March 31, 2017, as a result of the acquisition. Exclusive of the $2.7 billion in deposits that were acquired as a result of the BOTC acquisition, deposits remained stable quarter-over-quarter. As of June 30, 2017, the mix of total deposits was 29% non-interest bearing demand, 28% interest bearing demand, 31% savings and 12% time, a slight shift from the prior quarter as BOTC deposit balances were more heavily weighted to non-interest bearing demand deposits.


CREDIT QUALITY
    
As of June 30, 2017 non-performing assets increased to $97.3 million, or 9.9%, compared to $88.5 million as of March 31, 2017. Non-accrual loans increased approximately $2.1 million, to $76.7 million as of June 30, 2017, as compared to $74.6 million during first quarter 2017 as a result of a commercial real estate loan and a commercial loan in Montana. Accruing loans past due 90 days or more increased $4.8 million, or over 100%, primarily due to the BOTC acquisition. Other real estate owned increased $1.9 million primarily as a result of a commercial property acquired from BOTC.

Criticized loans increased $46.1 million, or 12%, to $429.7 million as of June 30, 2017, from $383.6 million as of March 31, 2017 as a result of the BOTC acquisition. BOTC criticized loans of $62.0 million resulted in increases to special mention of $35 million, substandard of $23 million and doubtful of $4 million. First Interstate Bank criticized loans decreased by $16 million, mainly in the special mention and substandard categories.

Net loan charge-offs increased $1.2 million to $2.9 million during second quarter 2017, as compared to $1.7 million during first quarter 2017, and increased $0.8 million from $2.1 million from second quarter 2016. The Company's allowance for loan losses as a percentage of period end loans decreased from 1.41% as of March 31, 2017, to 1.00% as of June 30, 2017, as a result of higher loan balances from BOTC acquired loans, which were recorded at fair value in purchase accounting, with no corresponding allowance for loan losses. The provisional purchase accounting mark on the loans acquired in the BOTC transaction was $31.7 million.





4



NON-GAAP FINANCIAL MEASURES
            
In addition to results presented in accordance with generally accepted accounting principles in the United States of America, or GAAP, this release contains certain non-GAAP financial measures that management uses to provide supplemental perspectives on capital adequacy, operating results, performance trends and financial condition. 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. 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.
    
The Company adjusts certain capital adequacy measures to exclude intangible assets except mortgage servicing rights. Management believes these non-GAAP 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 the Company's capitalization to other companies.
        
The Company also adjusts earnings and certain performance ratios to exclude certain non-core revenues and expenses, including investment securities net gains or losses, acquisition expenses consisting primarily of professional fees, and nonrecurring litigation expenses and recoveries. Management believes these non-GAAP financial measures are useful to investors in evaluating operating trends by excluding amounts which the Company views as unrelated to its normalized operations. These non-core income and expense adjustments may be presented before or net of estimated income tax expense.
In addition, the Company adjusts net income to exclude income tax expense and provision for loan losses. Management believes this non-GAAP financial measure is useful to investors in evaluating operating trends by excluding pre-tax amounts which the Company views as fluctuating widely based on economic conditions.

See the Non-GAAP Financial Measures table included herein for a reconciliation of the above described non-GAAP financial measures to their most directly comparable GAAP financial measures.

Cautionary Note Regarding Forward-Looking Statements and Factors that Could Affect Future Results

This press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Rule 175 promulgated thereunder, and Section 21E of the Securities Exchange Act of 1934, as amended, and Rule 3b-6 promulgated thereunder, that involve inherent risks and uncertainties. Any statements about our plans, objectives, expectations, strategies, beliefs, or future performance or events constitute forward-looking statements. Such statements are identified as those that include words or phrases such as “believes,” “expects,” “anticipates,” “plans,” “trend,” “objective,” “continue” or similar expressions or future or conditional verbs such as “will,” “would,” “should,” “could,” “might,” “may” or similar expressions. Forward-looking statements involve known and unknown risks, uncertainties, assumptions, estimates and other important factors that could cause actual results to differ materially from any results, performance or events expressed or implied by such forward-looking statements. The following factors, among others, may cause actual results to differ materially from current expectations in the forward-looking statements, including those set forth in this report: declining business and economic conditions, adverse economic conditions affecting Montana, Wyoming, South Dakota, Oregon, Washington and Idaho, lending risk, changes in interest rates, credit losses, adequacy of the allowance for loan losses, declining oil and gas prices, declining demand for coal, additional regulatory requirements now that our assets exceed $10 billion, failure to integrate or profitably operate acquired organizations, access to low-cost funding sources, impairment of goodwill, changes in accounting standards, dependence on the Company’s management team, ability to attract and retain qualified employees, governmental regulation and changes in regulatory, tax and accounting rules and interpretations, stringent capital requirements, future FDIC insurance premium increases, CFPB restrictions on our ability to originate and sell mortgage loans, failure of technology, cyber-security, unfavorable resolution of litigation, inability to meet liquidity requirements, environmental remediation and other costs, ineffective internal operational controls, competition, reliance on external vendors, soundness of other financial institutions, failure to effectively implement technology-driven products and services, inability of our bank subsidiary to pay dividends, risks associated with introducing new lines of business, products or services, implementation of new lines of business or net product or services offerings, successful completion of the merger and integration of Cascade Bancorp, uninsured nature of any investment in Class A and Class B common stock, volatility of Class A and Class B common stock, decline in market price of Class A common stock, litigation pertaining to fiduciary responsibilities, change in dividend policy, uninsured nature of any investment in Class A and Class B common stock, voting control of Class B stockholders, anti-takeover provisions, dilution as a result of future equity issuances, controlled company status, and subordination of common stock to Company debt.
These factors are not necessarily all of 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.

5




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. 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 2017 Conference Call for Investors

First Interstate BancSystem, Inc. will host a conference call to discuss second quarter 2017 results at 11:00 a.m. Eastern Time (9:00 a.m. Mountain Time) on Thursday, July 27, 2017. The conference call will be accessible by telephone and through the Internet. Participants may join the call by dialing 1-877-507-0356 or by logging on to www.FIBK.com. The call will be recorded and made available for replay after 1:00 p.m. Eastern Time (11:00 a.m. Mountain Time) on July 27, 2017 through 9:00 a.m. Eastern Time (7:00 a.m. Mountain Time) on August 27, 2017, by dialing 1-877-344-7529 (using conference ID 10110142). 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 banking offices, including detached drive-up facilities, in communities across Montana, Wyoming, South Dakota, Washington, Oregon and Idaho. Through First Interstate Bank and Bank of the Cascades, the Company delivers a comprehensive range of banking products and services to individuals, businesses, municipalities and other entities throughout the Company's market areas.

6



FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES
Consolidated Statements of Income
(Unaudited)

 
Quarter Ended
 
% Change
 
(In thousands, except per share data)
June 30, 2017
Mar 31, 2017
Dec 31, 2016
Sep 30, 2016
Jun 30, 2016
 
2Q17 vs 1Q17
2Q17 vs 2Q16
 
Net interest income
$
79,323

$
68,893

$
73,601

$
70,581

$
67,633

 
15.1
 %
17.3
 %
 
Net interest income on a fully-taxable equivalent ("FTE") basis
80,378

69,950

74,724

71,739

68,742

 
14.9

16.9

 
Provision for loan losses
2,355

1,730

1,078

2,363

2,550

 
36.1

(7.6
)
 
Non-interest income:
 
 
 
 
 
 
 

 
Payment services revenues
10,225

8,445

8,716

9,019

8,648

 
21.1

18.2

 
Mortgage banking revenues
7,643

6,548

8,911

11,303

10,281

 
16.7

(25.7
)
 
Wealth management revenues
5,084

5,013

5,724

4,995

5,166

 
1.4

(1.6
)
 
Service charges on deposit accounts
5,060

4,350

4,645

4,692

4,626

 
16.3

9.4

 
Other service charges, commissions and fees
3,358

2,676

3,425

2,628

2,845

 
25.5

18.0

 
Total fee-based revenues
31,370

27,032

31,421

32,637

31,566

 
16.0

(0.6
)
 
Investment securities gains (losses)
5

2

18

225

108

 
150.0

(95.4
)
 
Other income
5,805

2,073

2,979

2,299

2,457

 
180.0

136.3

 
Non-core litigation recovery


400


3,750

 
NM

NM

 
Total non-interest income
37,180

29,107

34,818

35,161

37,881

 
27.7

(1.9
)
 
Non-interest expense:
 
 
 
 
 
 
 

 
Salaries and wages
28,037

25,741

28,929

26,908

27,579

 
8.9

1.7

 
Employee benefits
9,811

9,616

8,908

8,610

8,066

 
2.0

21.6

 
Occupancy and equipment
7,919

7,062

6,823

6,811

6,744

 
12.1

17.4

 
Core deposit intangible amortization
1,063

630

898

875

827

 
68.7

28.5

 
Other expenses
23,402

19,987

22,557

20,994

20,411

 
17.1

14.7

 
Subtotal
70,232

63,036

68,115

64,198

63,627

 
11.4

10.4

 
Other real estate owned (income) expense
34

(48
)
(153
)
8

140

 
(170.8
)
(75.7
)
 
Acquisition expenses
10,133

705

1,624

1,197


 
1,337.3

NM
 
Total non-interest expense
80,399

63,693

69,586

65,403

63,767

 
26.2

26.1

 
Income before taxes
33,749

32,577

37,755

37,976

39,197

 
3.6

(13.9
)
 
Income taxes
11,881

9,451

12,990

12,783

13,643

 
25.7

(12.9
)
 
Net income
$
21,868

$
23,126

$
24,765

$
25,193

$
25,554

 
(5.4
)%
(14.4
)%
 
 
 
 
 
 
 
 
 
 
 
Weighted-average basic shares outstanding
47,613

44,680

44,530

44,415

44,269

 
6.6
 %
7.6
 %
 
Weighted-average diluted shares outstanding
48,074

45,239

44,953

44,806

44,645

 
6.3

7.7

 
Earnings per share - basic
$
0.46

$
0.52

$
0.56

$
0.57

$
0.58

 
(11.5
)
(20.7
)
 
Earnings per share - diluted
0.45

0.51

0.55

0.56

0.57

 
(11.8
)
(21.1
)
 
 
 
 
 
 
 
 
 
 
 
Core net income**
$
28,167

$
23,563

$
25,516

$
25,798

$
23,154

 
19.5
 %
21.7
 %
 
Core pre-tax, pre-provision net income**
46,231

35,010

40,039

41,311

37,889

 
32.1

22.0

 
Core earnings per share - diluted**
0.59

0.52

0.57

0.58

0.52

 
13.5

13.5

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NM - not meaningful
 
 
 
 
 
 
 
 
 
**Non-GAAP financial measure - see Non-GAAP Financial Measures included herein for a reconciliation of net income (GAAP) to core net income (non-GAAP) and core pre-tax, pre-provision net income (non-GAAP); and earnings per share - diluted (GAAP) to core earnings per share - diluted (non-GAAP).
 

7



FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
(Unaudited)

 

 
 
 
% Change
(In thousands, except per share data)
Jun 30,
2017
Mar 31, 2017
Dec 31, 2016
Sep 30, 2016
Jun 30,
2016
 
2Q17 vs 1Q17
2Q17 vs 2Q16
Assets:
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
919,775

$
807,952

$
782,023

$
701,367

$
476,051

 
13.8
 %
93.2
 %
Investment securities
2,609,636

2,148,559

2,124,468

2,072,273

2,061,828

 
21.5

26.6

Loans held for investment
7,525,590

5,376,542

5,416,750

5,462,936

5,340,189

 
40.0

40.9

Mortgage loans held for sale
30,383

23,237

61,794

67,979

73,053

 
30.8

(58.4
)
Total loans
7,555,973

5,399,779

5,478,544

5,530,915

5,413,242

 
39.9

39.6

Less allowance for loan losses
75,701

76,231

76,214

81,235

80,340

 
(0.7
)
(5.8
)
Net loans
7,480,272

5,323,548

5,402,330

5,449,680

5,332,902

 
40.5

40.3

Premises and equipment
243,152

195,472

194,457

191,064

187,538

 
24.4

29.7

Goodwill and intangible assets (excluding mortgage servicing rights)
526,289

249,851

222,468

223,368

213,420

 
110.6

146.6

Company owned life insurance
257,538

199,262

198,116

197,070

189,524

 
29.2

35.9

Other real estate owned
11,286

9,428

10,019

9,447

7,908

 
19.7

42.7

Mortgage servicing rights
23,715

19,454

18,457

17,322

16,038

 
21.9

47.9

Other assets
164,679

107,708

111,557

112,256

120,167

 
52.9

37.0

Total assets
$
12,236,342

$
9,061,234

$
9,063,895

$
8,973,847

$
8,605,376

 
35.0
 %
42.2
 %
 


 
 
 
 
 

Liabilities and stockholders' equity:

 
 
 
 
 
 


Deposits
$
10,020,000

$
7,300,179

$
7,376,110

$
7,328,581

$
6,981,448

 
37.3
 %
43.5
 %
Securities sold under repurchase agreements
579,772

587,570

537,556

476,768

466,399

 
(1.3
)
24.3

Long-term debt
43,017

27,994

27,970

27,949

27,928

 
53.7

54.0

Subordinated debentures held by subsidiary trusts
82,477

82,477

82,477

82,477

82,477

 


Other liabilities
105,698

61,418

57,189

75,568

81,999

 
72.1

28.9

Total liabilities
10,830,964

8,059,638

8,081,302

7,991,343

7,640,251

 
34.4

41.8

Stockholders' equity:
 
 
 
 
 
 




Common stock
685,289

297,173

296,071

293,960

290,366

 
130.6

136.0

Retained earnings
718,093

707,016

694,650

679,722

664,337

 
1.6

8.1

Accumulated other comprehensive income (loss)
1,996

(2,593
)
(8,128
)
8,822

10,422

 
(177.0
)
(80.8
)
Total stockholders' equity
1,405,378

1,001,596

982,593

982,504

965,125

 
40.3

45.6

Total liabilities and stockholders' equity
$
12,236,342

$
9,061,234

$
9,063,895

$
8,973,847

$
8,605,376

 
35.0
 %
42.2
 %
 
 
 
 
 
 
 
 
 
Common shares outstanding at period end
56,445

45,144

44,926

44,880

44,746

 
25.0
 %
26.1
 %
Book value at period end
$
24.90

$
22.19

$
21.87

$
21.89

$
21.57

 
12.2

15.4

Tangible book value at period end**
15.57

16.65

16.91

16.91

16.8

 
(6.5
)
(7.3
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
**Non-GAAP financial measure - see Non-GAAP Financial Measures included herein for a reconciliation of book value at period end (GAAP) to tangible book value at period end (non-GAAP).


8



FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES
Loans and Deposits
(Unaudited)

 
 
 
 
 
% Change
(In thousands)
Jun 30,
2017
Mar 31, 2017
Dec 31, 2016
Sep 30, 2016
Jun 30,
2016
 
2Q17 vs 1Q17
2Q17 vs 2Q16
 
 
 
 
 
 
 
 
 
Loans:
 
 
 
 
 
 
 
 
Real Estate:
 
 
 
 
 
 
 
 
Commercial real estate
$
2,816,526

$
1,819,654

$
1,834,445

$
1,843,120

$
1,816,813

 
54.8
 %
55.0
 %
Construction:
 
 
 
 
 
 


 
Land acquisition and development
339,884

200,412

208,512

212,680

218,650

 
69.6

55.4

Residential
219,756

143,852

147,896

137,014

113,944

 
52.8

92.9

Commercial
121,605

121,154

125,589

128,154

117,643

 
0.4

3.4

Total construction
681,245

465,418

481,997

477,848

450,237

 
46.4

51.3

Residential real estate
1,466,014

1,004,045

1,027,393

1,047,150

1,030,593

 
46.0

42.2

Agricultural real estate
163,175

167,749

170,248

172,949

166,872

 
(2.7
)
(2.2
)
Total real estate
5,126,960

3,456,866

3,514,083

3,541,067

3,464,515

 
48.3

48.0

Consumer
 
 
 
 
 
 


Indirect
779,026

762,477

752,409

731,901

687,768

 
2.2

13.3

Other
175,737

145,443

148,087

153,624

153,185

 
20.8

14.7

Credit card
75,631

65,241

69,770

66,860

66,221

 
15.9

14.2

Total consumer
1,030,394

973,161

970,266

952,385

907,174

 
5.9

13.6

Commercial
1,210,869

817,841

797,942

814,392

824,962

 
48.1

46.8

Agricultural
149,129

125,492

132,858

152,800

139,892

 
18.8

6.6

Other
8,238

3,182

1,601

2,292

3,646

 
158.9

125.9

Loans held for investment
7,525,590

5,376,542

5,416,750

5,462,936

5,340,189

 
40.0

40.9

Loans held for sale
30,383

23,237

61,794

67,979

73,053

 
30.8

(58.4
)
Total loans
$
7,555,973

$
5,399,779

$
5,478,544

$
5,530,915

$
5,413,242

 
39.9
 %
39.6
 %
 
 
 
 
 
 
 
 
 
 

 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
Non-interest bearing
$
2,897,813

$
1,840,647

$
1,906,257

$
1,965,872

$
1,783,609

 
57.4
 %
62.5
 %
Interest bearing:
 
 
 
 
 
 
 
 
Demand
2,853,362

2,266,017

2,276,494

2,174,443

2,107,950

 
25.9

35.4

Savings
3,066,036

2,192,679

2,141,761

2,095,678

2,003,343

 
39.8

53.0

Time, $100 and over
469,556

425,870

461,368

485,253

479,077

 
10.3

(2.0
)
Time, other
733,233

574,966

590,230

607,335

607,469

 
27.5

20.7

Total interest bearing
7,122,187

5,459,532

5,469,853

5,362,709

5,197,839

 
30.5

37.0

Total deposits
$
10,020,000

$
7,300,179

$
7,376,110

$
7,328,581

$
6,981,448

 
37.3
 %
43.5
 %
 
 
 
 
 
 
 
 
 
Total core deposits(1)
$
9,550,444

$
6,874,309

$
6,914,742

$
6,843,328

$
6,502,371

 
38.9
 %
46.9
 %
 
 
 
 
 
 
 
 
 
(1) Core deposits are defined as total deposits less time deposits, $100 and over



9



FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES
Credit Quality
(Unaudited)

 
 
 
 
 
% Change
(In thousands)
Jun 30,
2017
Mar 31, 2017
Dec 31, 2016
Sep 30, 2016
Jun 30,
2016
 
2Q17 vs 1Q17
2Q17 vs 2Q16
 
 
 
 
 
 
 
 
 
Allowance for Loan Losses:
 
 
 
 
 
 
 
 
Allowance for loan losses
$
75,701

$
76,231

$
76,214

$
81,235

$
80,340

 
(0.7
)%
(5.8
)%
As a percentage of period-end loans
1.00
%
1.41
%
1.39
%
1.47
%
1.48
%
 
 
 
 
 
 
 
 
 
 
 
 
Net charge-offs during quarter
$
2,883

$
1,713

$
6,099

$
1,468

$
2,134

 
68.3
 %
35.1
 %
Annualized as a percentage of average loans
0.19
%
0.13
%
0.44
%
0.11
%
0.16
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-Performing Assets:
 
 
 
 
 
 
 
 
Non-accrual loans
$
76,687

$
74,580

$
72,793

$
71,469

$
74,311

 
2.8
 %
3.2
 %
Accruing loans past due 90 days or more
9,362

4,527

3,789

8,131

4,454

 
106.8

110.2

Total non-performing loans
86,049

79,107

76,582

79,600

78,765

 
8.8

9.2

Other real estate owned
11,286

9,428

10,019

9,447

7,908

 
19.7

42.7

Total non-performing assets
$
97,335

$
88,535

$
86,601

$
89,047

$
86,673

 
9.9
 %
12.3
 %
 
 
 
 
 
 
 
 
 
Non-performing assets as a percentage of:
 
 
 
 
 
 
 
 
Total loans and OREO
1.29
%
1.64
%
1.58
%
1.61
%
1.60
%
 
 
 
Total assets
0.80

0.98

0.96

0.99

1.01

 
 
 
 
 
 
 
 
 
 
 
 
Accruing Loans 30-89 Days Past Due
$
44,554

$
33,996

$
35,407

$
32,439

$
25,048

 
31.1
 %
77.9
 %
Accruing TDRs
14,956

16,379

22,343

17,163

16,408

 
(8.7
)
(8.8
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Criticized Loans:
 
 
 
 
 
 
 
 
Special Mention
$
163,076

$
144,806

$
163,581

$
152,868

$
142,560

 
12.6
 %
14.4
 %
Substandard
222,411

200,347

172,325

175,555

176,021

 
11.0

26.4

Doubtful
44,189

38,409

36,336

41,540

41,344

 
15.0

6.9

Total
$
429,676

$
383,562

$
372,242

$
369,963

$
359,925

 
12.0
 %
19.4
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 








10



FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES
Selected Ratios - Annualized
(Unaudited)

 
 
 
 
 
 
 
Jun 30,
2017
 
Mar 31, 2017
 
Dec 31, 2016
 
Sep 30, 2016
 
Jun 30,
2016
 
 
 
 
 
 
 
 
 
 
Annualized Financial Ratios (GAAP)
Return on average assets
0.88
%
 
1.05
%
 
1.09
%
 
1.15
%
 
1.20
%
Return on average common equity
7.68

 
9.48

 
9.95

 
10.30

 
10.83

Yield on average earning assets
3.89

 
3.77

 
3.84

 
3.80

 
3.78

Cost of average interest bearing liabilities
0.40

 
0.37

 
0.30

 
0.30

 
0.30

Interest rate spread
3.49

 
3.40

 
3.54

 
3.50

 
3.48

Net interest margin ratio
3.60

 
3.49

 
3.62

 
3.58

 
3.55

Efficiency ratio
69.01

 
64.99

 
64.18

 
61.85

 
60.43

Loan to deposit ratio
75.41

 
73.97

 
74.27

 
75.47

 
77.54

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annualized Financial Ratios - Operating** (Non-GAAP)
Core return on average assets
1.13
%
 
1.07
%
 
1.13
%
 
1.17
%
 
1.09
%
Core return on average common equity
9.90

 
9.66

 
10.25

 
10.55

 
9.81

Core efficiency ratio
58.84

 
63.00

 
61.60

 
59.36

 
61.11

Return on average tangible common equity
10.97

 
12.54

 
12.84

 
13.22

 
13.98

Tangible common stockholders' equity to tangible assets
7.51

 
8.53

 
8.59

 
8.68

 
8.96

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated Capital Ratios:
Total risk-based capital to total risk-weighted assets
12.48
%
*
14.94
%
 
15.13
%
 
14.87
%
 
15.03
%
Tier 1 risk-based capital to total risk-weighted assets
11.61

*
13.75

 
13.89

 
13.56

 
13.72

Tier 1 common capital to total risk-weighted assets
10.68

*
12.50

 
12.65

 
12.32

 
12.45

Leverage Ratio
10.58

*
10.09

 
10.11

 
10.22

 
10.35

 
 
 
 
 
 
 
 
 
 
*Preliminary estimate - may be subject to change.
 
 
 
 
 
 
 
 
 
**Non-GAAP financial measures - see Non-GAAP Financial Measures included herein for a reconciliation of return on average assets, return on average common equity and efficiency ratio (GAAP) to core return on average assets, core return on average common equity, return on average tangible common equity, core efficiency ratio and tangible common stockholders' equity to tangible assets (non-GAAP).


11



FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES
Average Balance Sheets
(Unaudited)

 
Three Months Ended
 
June 30, 2017
 
March 31, 2017
 
June 30, 2016
(In thousands)
Average
Balance
Interest
Average
Rate
 
Average
Balance
Interest
Average
Rate
 
Average
Balance
Interest
Average
Rate
Interest earning assets:
 
 
 
 
 
 
 
 
 
 
 
Loans (1) (2)
$
6,128,867

$
74,502

4.88
%
 
$
5,420,245

$
64,329

4.81
%
 
$
5,324,812

$
63,248

4.78
%
Investment securities (2)
2,285,759

11,086

1.95
%
 
2,107,897

9,971

1.92

 
2,095,347

9,335

1.79

Interest bearing deposits in banks
547,769

1,333

0.98
%
 
596,909

1,212

0.82

 
359,807

482

0.54

Federal funds sold
1,232

3

0.98
%
 
678

2

1.20

 
1,888

3

0.64

Total interest earnings assets
8,963,627

86,924

3.89
%
 
8,125,729

75,514

3.77
%
 
7,781,854

73,068

3.78
%
Non-earning assets
1,012,197

 
 
 
808,198

 
 
 
756,723

 
 
Total assets
$
9,975,824

 
 
 
$
8,933,927

 
 
 
$
8,538,577

 
 
Interest bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
Demand deposits
$
2,434,668

$
1,318

0.22
%
 
$
2,231,310

$
998

0.18
%
 
$
2,133,509

$
514

0.10
%
Savings deposits
2,463,514

1,872

0.30
%
 
2,167,230

1,298

0.24

 
1,983,262

652

0.13

Time deposits
1,061,495

1,821

0.69
%
 
1,025,852

1,822

0.72

 
1,097,448

1,942

0.71

Repurchase agreements
565,696

271

0.19
%
 
559,641

248

0.18

 
470,264

92

0.08

Other borrowed funds
31


%
 
8



 
12



Long-term debt
28,148

481

6.85
%
 
27,960

453

6.57

 
27,896

451

6.50

Subordinated debentures held by subsidiary trusts
82,477

783

3.81
%
 
82,477

745

3.66

 
82,477

675

3.29

Total interest bearing liabilities
6,636,029

6,546

0.40
%
 
6,094,478

5,564

0.37
%
 
5,794,868

4,326

0.30
%
Non-interest bearing deposits
2,131,080

 
 
 
1,802,391

 
 
 
1,738,008

 
 
Other non-interest bearing liabilities
67,288

 
 
 
48,014

 
 
 
56,864

 
 
Stockholders’ equity
1,141,427

 
 
 
989,044

 
 
 
948,837

 
 
Total liabilities and stockholders’ equity
$
9,975,824

 

 
$
8,933,927

 
 
 
$
8,538,577

 
 
Net FTE interest income
 
$
80,378

 
 
 
69,950

 
 
 
$
68,742

 
Less FTE adjustments (2)
 
(1,055
)
 
 
 
(1,057
)
 
 
 
(1,109
)
 
Net interest income from consolidated statements of income
 
$
79,323

 
 
 
$
68,893

 
 
 
$
67,633

 
Interest rate spread
 
 
3.49
%
 
 
 
3.40
%
 
 
 
3.48
%
Net FTE interest margin (3)
 
 
3.60
%
 
 
 
3.49
%
 
 
 
3.55
%
Cost of funds, including non-interest bearing demand deposits (4)
 
 
0.30
%
 
 
 
0.29
%
 
 
 
0.23
%

(1) 
Average loan balances include non-accrual 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 an FTE basis.
(3) 
Net FTE interest margin during the period equals the difference between annualized interest income on interest earning assets and the annualized interest expense on interest bearing liabilities, divided by average interest earning assets for the period.
(4) 
Calculated by dividing total annualized interest on interest bearing liabilities by the sum of total interest bearing liabilities plus non-interest bearing deposits.








12



IRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES
Average Balance Sheets
(Unaudited)

 
Six Months Ended
 
June 30, 2017
 
June 30, 2016
(In thousands)
Average
Balance
Interest
Average
Rate
 
Average
Balance
Interest
Average
Rate
Interest earning assets:
 
 
 
 
 
 
 
Loans (1) (2)
$
5,776,514

$
138,831

4.85
%
 
$
5,273,859

$
126,618

4.83
%
Investment securities (2)
2,197,319

21,057

1.93
%
 
2,101,662

18,760

1.80

Interest bearing deposits in banks
572,203

2,545

0.90
%
 
433,323

1,127

0.52

Federal funds sold
957

5

1.05
%
 
1,590

5

0.63

Total interest earnings assets
8,546,993

162,438

3.83
%
 
7,810,434

146,510

3.77
%
Non-earning assets
910,761

 
 
 
755,849

 
 
Total assets
$
9,457,754

 
 
 
$
8,566,283

 
 
Interest bearing liabilities:
 
 
 
 
 
 
 
Demand deposits
$
2,333,551

$
2,316

0.20
%
 
$
2,140,520

$
1,072

0.10
%
Savings deposits
2,316,191

3,170

0.28
%
 
1,984,247

1,302

0.13

Time deposits
1,043,772

3,643

0.70
%
 
1,107,748

3,962

0.72

Repurchase agreements
562,686

520

0.19
%
 
473,736

182

0.08

Other borrowed funds
19


%
 
10



Long-term debt
28,055

934

6.71
%
 
28,513

900

6.35

Subordinated debentures held by subsidiary trusts
82,477

1,527

3.73
%
 
82,477

1,338

3.26

Total interest bearing liabilities
6,366,751

12,110

0.38
%
 
5,817,251

8,756

0.30
%
Non-interest bearing deposits
1,967,644

 
 
 
1,746,762

 
 
Other non-interest bearing liabilities
57,703

 
 
 
57,004

 
 
Stockholders’ equity
1,065,656

 
 
 
945,266

 
 
Total liabilities and stockholders’ equity
$
9,457,754

 

 
$
8,566,283

 
 
Net FTE interest income
 
$
150,328

 
 
 
137,754

 
Less FTE adjustments (2)
 
(2,112
)
 
 
 
(2,171
)
 
Net interest income from consolidated statements of income
 
$
148,216

 
 
 
$
135,583

 
Interest rate spread
 
 
3.45
%
 
 
 
3.47
%
Net FTE interest margin (3)
 
 
3.55
%
 
 
 
3.55
%
Cost of funds, including non-interest bearing demand deposits (4)
 
 
0.29
%
 
 
 
0.23
%

(1) 
Average loan balances include non-accrual 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 an FTE basis.
(3) 
Net FTE interest margin during the period equals the difference between annualized interest income on interest earning assets and the annualized interest expense on interest bearing liabilities, divided by average interest earning assets for the period.
(4) 
Calculated by dividing total annualized interest on interest bearing liabilities by the sum of total interest bearing liabilities plus non-interest bearing deposits.






13



FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES
Non-GAAP Financial Measures
(Unaudited)

 
 
As Of or For the Quarter Ended
(In thousands, except per share data)
 
Jun 30,
2017
Mar 31, 2017
Dec 31, 2016
Sep 30, 2016
Jun 30,
2016
 
 
 
 
 
 
 
Net income (GAAP)
(A)
$
21,868

$
23,126

$
24,765

$
25,193

$
25,554

Adj: investment securities (gains) losses, net
 
(5
)
(2
)
(18
)
(225
)
(108
)
Plus: acquisition & nonrecurring litigation expenses
 
10,132

705

1,624

1,197


Less: nonrecurring litigation recovery
 


(400
)

(3,750
)
Adj: income tax (benefit) expense
 
(3,828
)
(266
)
(455
)
(367
)
1,458

Total core net income (Non-GAAP)
(B)
$
28,167

$
23,563

$
25,516

$
25,798

$
23,154

 
 
 
 
 
 
 
Net income (GAAP)
 
$
21,868

$
23,126

$
24,765

$
25,193

$
25,554

Add back: income tax expense
 
11,881

9,451

12,990

12,783

13,643

Add back: provision for loan losses
 
2,355

1,730

1,078

2,363

2,550

Adj: investment securities (gains) losses, net
 
(5
)
(2
)
(18
)
(225
)
(108
)
Add back: acquisition & nonrecurring litigation expenses
 
10,132

705

1,624

1,197


Subtract: nonrecurring litigation recovery
 


(400
)

(3,750
)
Core pre-tax, pre-provision net income (Non-GAAP)
 
$
46,231

$
35,010

$
40,039

$
41,311

$
37,889

 
 
 
 
 
 
 
Weighted-average diluted shares outstanding
(C)
48,074

45,239

44,953

44,806

44,645

Earnings per share - diluted (GAAP)
(A)/(C)
$
0.45

$
0.51

$
0.55

$
0.56

$
0.57

Core earnings per share - diluted (Non-GAAP)
(B)/(C)
0.59

0.52

0.57

0.58

0.52

 
 
 
 
 
 
 
Total non-interest income (GAAP)
(D)
$
37,180

$
29,107

$
34,818

$
35,161

$
37,881

Adj: investment securities (gains) losses, net
 
(5
)
(2
)
(18
)
(225
)
(108
)
Adj: nonrecurring litigation recovery
 


(400
)

(3,750
)
Total core non-interest income (Non-GAAP)
 
37,175

29,105

34,400

34,936

34,023

Net interest income (GAAP)
(E)
79,323

68,893

73,601

70,581

67,633

Total core revenue (Non-GAAP)
 
116,498

97,998

108,001

105,517

101,656

Add: FTE adjustments
 
1,055

1,057

1,123

1,158

1,109

Total core revenue for core efficiency ratio (Non-GAAP)
(F)
$
117,553

$
99,055

$
109,124

$
106,675

$
102,765

 
 
 
 
 
 
 
Total non-interest expense (GAAP)
(G)
$
80,399

$
63,693

$
69,586

$
65,403

$
63,767

Less: acquisition & nonrecurring litigation expenses
 
(10,132
)
(705
)
(1,624
)
(1,197
)

Core non-interest expense (Non-GAAP)
 
70,267

62,988

67,962

64,206

63,767

Less: amortization of core deposit intangible
 
(1,063
)
(630
)
(898
)
(875
)
(827
)
Adj: OREO (expense) income
 
(34
)
48

153

(8
)
(140
)
Non-interest expense for core efficiency ratio (Non-GAAP)
(H)
$
69,170

$
62,406

$
67,217

$
63,323

$
62,800

 
 
 
 
 
 
 
Efficiency ratio (GAAP)
(G)/[(D)+(E)]
69.01
%
64.99
%
64.18
%
61.85
%
60.43
%
Core efficiency ratio (Non-GAAP)
(H)/(F)
58.84

63.00

61.60

59.36

61.11

 
 
 
 
 
 
 


14



FIRST INTERSTATE BANCSYSTEM, INC. AND SUBSIDIARIES
Non-GAAP Financial Measures - Continued
(Unaudited)

 
 
As Of or For the Quarter Ended
(In thousands, except per share data)
 
Jun 30,
2017
Mar 31, 2017
Dec 31, 2016
Sep 30, 2016
Jun 30,
2016
 
 
 
 
 
 
 
Annualized net income
(I)
$
87,712

$
93,789

$
98,522

$
100,224

$
102,778

Annualized core net income
(J)
112,978

95,561

101,505

102,631

93,125

Total quarterly average assets
(K)
9,975,824

8,933,927

9,016,101

8,745,473

8,538,577

 
 
 
 
 
 
 
Return on average assets (GAAP)
(I)/(K)
0.88
%
1.05
%
1.09
%
1.15
%
1.20
%
Core return on average assets (Non-GAAP)
(J)/(K)
1.13

1.07

1.13

1.17

1.09

 
 
 
 
 
 
 
Total quarterly average stockholders' equity (GAAP)
(L)
$
1,141,427

$
989,044

$
990,056

$
973,134

$
948,837

Less: average goodwill and other intangible assets (excluding mortgage servicing rights)
 
(341,603
)
(240,902
)
(223,013
)
(215,130
)
(213,911
)
Average tangible common stockholders' equity (Non-GAAP)
(M)
$
799,824

$
748,142

$
767,043

$
758,004

$
734,926

 
 
 
 
 
 
 
Total stockholders' equity, period-end (GAAP)
(N)
$
1,405,378

$
1,001,596

$
982,364

$
982,504

$
965,125

Less: goodwill and other intangible assets (excluding mortgage servicing rights)
 
(526,289
)
(249,851
)
(222,468
)
(223,368
)
(213,420
)
Total tangible common stockholders' equity (Non-GAAP)
(O)
$
879,089

$
751,745

$
759,896

$
759,136

$
751,705

 
 
 
 
 
 
 
Return on average common equity (GAAP)
(I)/(L)
7.68
%
9.48
%
9.95
%
10.30
%
10.83
%
Core return on average common equity (Non-GAAP)
(J)/(L)
9.90

9.66

10.25

10.55

9.81

Return on average tangible common equity (Non-GAAP)
(I)/(M)
10.97

12.54

12.84

13.22

13.98

 
 
 
 
 
 
 
Total assets (GAAP)
(P)
$
12,236,351

$
9,061,234

$
9,063,895

8,973,847

8,605,376

Less: goodwill and other intangible assets (excluding mortgage servicing rights)
 
(526,289
)
(249,851
)
(222,468
)
(223,368
)
(213,420
)
Tangible assets (Non-GAAP)
(Q)
$
11,710,062

$
8,811,383

$
8,841,427

$
8,750,479

$
8,391,956

 
 
 
 
 
 
 
Total common shares outstanding, period end
(R)
56,445

45,144

44,926

44,880

44,746

 
 
 
 
 
 
 
Book value per share, period end (GAAP)
(N)/(R)
$
24.90

$
22.19

$
21.87

$
21.89

$
21.57

Tangible book value per share, period-end (Non-GAAP)
(O)/(R)
15.57

16.65

16.91

16.91

16.80

Average common stockholders' equity to average assets (GAAP)
(L)/(K)
11.44
%
11.07
%
10.98
%
11.13
%
11.11
%
Tangible common stockholders' equity to tangible assets (Non-GAAP)
(O)/(Q)
7.51

8.53

8.59

8.68

8.96

 
 
 
 
 
 
 

        

First Interstate BancSystem, Inc.
P.O. Box 30918     Billings, Montana 59116     (406) 255-5390
www.FIBK.com

15