navigating uncertainty creating a path forward · nim/growth headwinds continue to see offsets...
TRANSCRIPT
Navigating Uncertainty Creating a Path Forward
Todd Taylor, CPA, CFA
E-mail: [email protected]
Website: www.TaylorAdvisor.com
Phone: 502 412-2524
Omar Hinojosa, CFA
E-mail: [email protected]
Website: www.TaylorAdvisor.com
Phone: 502 814-5656
Rate Climate and ALCO/NIM
COVID Challenges for Managing the Balance Sheet
Capital and Liquidity Take Center Stage
How to Navigate Uncertainty: Prepare for the Future
Position Your Balance Sheet to Protect Earnings
3
AGENDA
Federal Reserve lowers rates 150 bps in 13 days
3mo Treasury Bill Briefly dips below 0.00%
10 Yr Treasury Yield Briefly dips below 0.50%
30 Yr Treasury Yield Briefly dips below 1.00%
Yield curve today is low with some slope
4
RATE CLIMATE
April 2019
June 2020
TREASURY RATES
5
NIM/Growth Headwinds Continue to See Offsets
– United Bankshares, Inc.
Weaker NIM Helped by Lower LLP and Higher Loan Sale Fees
– BankUnited, Inc.
3Q19 1st Look: Added Wholesale Leverage to BS, NIM Guide Moves Lower
– Webster Financial Corp.
NIM Pressure Unavoidable, Expenses and Fee Income Support Higher EPS
– 1st Source Corporation
Lower NIM and Larger LLP Offset Strong Fee Revenues
– First Guaranty Bancshares
3Q19 results Mostly Good, but Trimming estimates on Margin Pressure
– Cathay General Bancorp
6
EQUITY RESEARCH HEADLINES
Interest Income (Earning Asset Yields)
Interest Expense (Cost of Funds)
Net Interest Income (NII) Balance Sheet Management:Primary Focus
Other Income
Operating Expense
Taxes
Net Income
7
Net Income Before Taxes
BASIC INCOME STATEMENT
Source: S&P Global Market Intelligence, Data for all banks Nationally <$15B as of 12/31/19
8
2.92
3.86
4.64
2.50
2.75
3.00
3.25
3.50
3.75
4.00
4.25
4.50
4.75
5.00
Net Interest Margin
10th Percentile Median
90th Percentile
0.71
0.87
0.95
0.60
0.65
0.70
0.75
0.80
0.85
0.90
0.95
1.00
NII Dependency
10th Percentile Median
90th Percentile
The more net interest income dependent your institution, the more NIM will drive earnings
NII DEPENDENCY AND NIM AMONG ALL BANKS NATIONALLY
8
9
Improved ALCO
Process (NII)
Higher Profitability
(NIM)
Maximizing Shareholder Value
>
>
BENEFITS OF A STRONG ALCO PROCESS
9
WHAT IS YOUR INSTITUTION’S
NET INTEREST INCOME DEPENDENCY?
NET INTEREST MARGIN?
10
Performance and Balance Sheet Snapshot - 2020Q1
National Bank of Indianapolis Strategize Prosperity
107 North Pennsylvania Street Indianapolis, IN 46204 700 N. Hurstbourne ParkwayLouisville, KY 40222
Performance Rankings www.tayloradvisor.com
Metric
National Bank of
Indianapolis
UBPR Peer
Group Average**
Percentile
Rank
Yield on Investments (FTE) 2.15 2.61 9%
Yield on Total Loans 4.40 5.02 13%
Earning Asset Yield (FTE) 3.45 4.41 3%
Interest Expense to Avg. Earning Assets 0.51 0.82 20%
Net Interest Margin (FTE) 2.95 3.60 11%
Return on Average Assets 0.86 0.96 39%
Net Interest Income Dependency Ratio 0.79 0.82 33%
Metric
National Bank of
Indianapolis
Indiana Bank
Average
Percentile
Rank
Yield on Investments (FTE) 2.15 2.77 10%
Yield on Total Loans 4.40 5.11 9%
Earning Asset Yield (FTE) 3.45 4.34 6%
Interest Expense to Avg. Earning Assets 0.51 0.75 20%
Net Interest Margin (FTE) 2.95 3.59 9%
Return on Average Assets 0.86 0.83 47%
Net Interest Income Dependency Ratio 0.79 0.83 28%
Earning Asset Mix and Balance Sheet Positions
Asset Size ($000) 2,256,064 Pledged Securities (% of Portfolio) 37%
Net Loans ($000) 1,413,543 63% Liquidity Ratio 30%
Security Portfolio ($000) 410,588 18% FHLB Advances and Brokered CDs ($000) 0
Cash and FFS ($000) 352,974 16% Cost of Funds (% of Average Liabilities) 0.48%
Municipals (% of Portfolio) 64,628 16% Tier 1 Capital 180,817
MBS (% of Portfolio) 116,817 28% Tier-1 Leverage Ratio (%) 7.97
CMO (% of Portfolio) 147,014 36% Total Risk Based Capital 197,939
Agencies (% of Portfolio) 76,785 19% Total Risk-Based Capital Ratio (%) 12.81
Other Securities (% of Portfolio) 5,344 1% Municipals (% of Total RBC) 33%
Net
Interest
Margin
Dissection
Net
Interest
Margin
Dissection
Earning Asset Mix
Investment Portfolio
Liquidity and Funding
Capital
National Bank of Indianapolis versus UBPR Peer Group*
National Bank of Indianapolis versus Indiana Banks
1.00
1.50
2.00
2.50
3.00
3.50
4.00
4.50
5.00
Yield on Investments (FTE) Earning Asset Yield (FTE) Net Interest Margin (FTE)
Performance Rankings
National Bank of Indianapolis UBPR Peer Group Avg. Indiana Bank Avg.
11
Performance and Balance Sheet Snapshot - 2020Q1
National Bank of Indianapolis Strategize Prosperity
107 North Pennsylvania Street Indianapolis, IN 46204 700 N. Hurstbourne ParkwayLouisville, KY 40222
Performance Rankings www.tayloradvisor.com
Metric
National Bank of
Indianapolis
UBPR Peer
Group Average**
Percentile
Rank
Yield on Investments (FTE) 2.15 2.61 9%
Yield on Total Loans 4.40 5.02 13%
Earning Asset Yield (FTE) 3.45 4.41 3%
Interest Expense to Avg. Earning Assets 0.51 0.82 20%
Net Interest Margin (FTE) 2.95 3.60 11%
Return on Average Assets 0.86 0.96 39%
Net Interest Income Dependency Ratio 0.79 0.82 33%
Metric
National Bank of
Indianapolis
Indiana Bank
Average
Percentile
Rank
Yield on Investments (FTE) 2.15 2.77 10%
Yield on Total Loans 4.40 5.11 9%
Earning Asset Yield (FTE) 3.45 4.34 6%
Interest Expense to Avg. Earning Assets 0.51 0.75 20%
Net Interest Margin (FTE) 2.95 3.59 9%
Return on Average Assets 0.86 0.83 47%
Net Interest Income Dependency Ratio 0.79 0.83 28%
Earning Asset Mix and Balance Sheet Positions
Asset Size ($000) 2,256,064 Pledged Securities (% of Portfolio) 37%
Net Loans ($000) 1,413,543 63% Liquidity Ratio 30%
Security Portfolio ($000) 410,588 18% FHLB Advances and Brokered CDs ($000) 0
Cash and FFS ($000) 352,974 16% Cost of Funds (% of Average Liabilities) 0.48%
Municipals (% of Portfolio) 64,628 16% Tier 1 Capital 180,817
MBS (% of Portfolio) 116,817 28% Tier-1 Leverage Ratio (%) 7.97
CMO (% of Portfolio) 147,014 36% Total Risk Based Capital 197,939
Agencies (% of Portfolio) 76,785 19% Total Risk-Based Capital Ratio (%) 12.81
Other Securities (% of Portfolio) 5,344 1% Municipals (% of Total RBC) 33%
Net
Interest
Margin
Dissection
Net
Interest
Margin
Dissection
Earning Asset Mix
Investment Portfolio
Liquidity and Funding
Capital
National Bank of Indianapolis versus UBPR Peer Group*
National Bank of Indianapolis versus Indiana Banks
1.00
1.50
2.00
2.50
3.00
3.50
4.00
4.50
5.00
Yield on Investments (FTE) Earning Asset Yield (FTE) Net Interest Margin (FTE)
Performance Rankings
National Bank of Indianapolis UBPR Peer Group Avg. Indiana Bank Avg.
Performance and Balance Sheet Snapshot - 2020Q1
National Bank of Indianapolis Strategize Prosperity
107 North Pennsylvania Street Indianapolis, IN 46204 700 N. Hurstbourne ParkwayLouisville, KY 40222
Performance Rankings www.tayloradvisor.com
Metric
National Bank of
Indianapolis
UBPR Peer
Group Average**
Percentile
Rank
Yield on Investments (FTE) 2.15 2.61 9%
Yield on Total Loans 4.40 5.02 13%
Earning Asset Yield (FTE) 3.45 4.41 3%
Interest Expense to Avg. Earning Assets 0.51 0.82 20%
Net Interest Margin (FTE) 2.95 3.60 11%
Return on Average Assets 0.86 0.96 39%
Net Interest Income Dependency Ratio 0.79 0.82 33%
Metric
National Bank of
Indianapolis
Indiana Bank
Average
Percentile
Rank
Yield on Investments (FTE) 2.15 2.77 10%
Yield on Total Loans 4.40 5.11 9%
Earning Asset Yield (FTE) 3.45 4.34 6%
Interest Expense to Avg. Earning Assets 0.51 0.75 20%
Net Interest Margin (FTE) 2.95 3.59 9%
Return on Average Assets 0.86 0.83 47%
Net Interest Income Dependency Ratio 0.79 0.83 28%
Earning Asset Mix and Balance Sheet Positions
Asset Size ($000) 2,256,064 Pledged Securities (% of Portfolio) 37%
Net Loans ($000) 1,413,543 63% Liquidity Ratio 30%
Security Portfolio ($000) 410,588 18% FHLB Advances and Brokered CDs ($000) 0
Cash and FFS ($000) 352,974 16% Cost of Funds (% of Average Liabilities) 0.48%
Municipals (% of Portfolio) 64,628 16% Tier 1 Capital 180,817
MBS (% of Portfolio) 116,817 28% Tier-1 Leverage Ratio (%) 7.97
CMO (% of Portfolio) 147,014 36% Total Risk Based Capital 197,939
Agencies (% of Portfolio) 76,785 19% Total Risk-Based Capital Ratio (%) 12.81
Other Securities (% of Portfolio) 5,344 1% Municipals (% of Total RBC) 33%
Net
Interest
Margin
Dissection
Net
Interest
Margin
Dissection
Earning Asset Mix
Investment Portfolio
Liquidity and Funding
Capital
National Bank of Indianapolis versus UBPR Peer Group*
National Bank of Indianapolis versus Indiana Banks
1.00
1.50
2.00
2.50
3.00
3.50
4.00
4.50
5.00
Yield on Investments (FTE) Earning Asset Yield (FTE) Net Interest Margin (FTE)
Performance Rankings
National Bank of Indianapolis UBPR Peer Group Avg. Indiana Bank Avg.
Performance and Balance Sheet Snapshot - 2020Q1
National Bank of Indianapolis Strategize Prosperity
107 North Pennsylvania Street Indianapolis, IN 46204 700 N. Hurstbourne ParkwayLouisville, KY 40222
Performance Rankings www.tayloradvisor.com
Metric
National Bank of
Indianapolis
UBPR Peer
Group Average**
Percentile
Rank
Yield on Investments (FTE) 2.15 2.61 9%
Yield on Total Loans 4.40 5.02 13%
Earning Asset Yield (FTE) 3.45 4.41 3%
Interest Expense to Avg. Earning Assets 0.51 0.82 20%
Net Interest Margin (FTE) 2.95 3.60 11%
Return on Average Assets 0.86 0.96 39%
Net Interest Income Dependency Ratio 0.79 0.82 33%
Metric
National Bank of
Indianapolis
Indiana Bank
Average
Percentile
Rank
Yield on Investments (FTE) 2.15 2.77 10%
Yield on Total Loans 4.40 5.11 9%
Earning Asset Yield (FTE) 3.45 4.34 6%
Interest Expense to Avg. Earning Assets 0.51 0.75 20%
Net Interest Margin (FTE) 2.95 3.59 9%
Return on Average Assets 0.86 0.83 47%
Net Interest Income Dependency Ratio 0.79 0.83 28%
Earning Asset Mix and Balance Sheet Positions
Asset Size ($000) 2,256,064 Pledged Securities (% of Portfolio) 37%
Net Loans ($000) 1,413,543 63% Liquidity Ratio 30%
Security Portfolio ($000) 410,588 18% FHLB Advances and Brokered CDs ($000) 0
Cash and FFS ($000) 352,974 16% Cost of Funds (% of Average Liabilities) 0.48%
Municipals (% of Portfolio) 64,628 16% Tier 1 Capital 180,817
MBS (% of Portfolio) 116,817 28% Tier-1 Leverage Ratio (%) 7.97
CMO (% of Portfolio) 147,014 36% Total Risk Based Capital 197,939
Agencies (% of Portfolio) 76,785 19% Total Risk-Based Capital Ratio (%) 12.81
Other Securities (% of Portfolio) 5,344 1% Municipals (% of Total RBC) 33%
Net
Interest
Margin
Dissection
Net
Interest
Margin
Dissection
Earning Asset Mix
Investment Portfolio
Liquidity and Funding
Capital
National Bank of Indianapolis versus UBPR Peer Group*
National Bank of Indianapolis versus Indiana Banks
1.00
1.50
2.00
2.50
3.00
3.50
4.00
4.50
5.00
Yield on Investments (FTE) Earning Asset Yield (FTE) Net Interest Margin (FTE)
Performance Rankings
National Bank of Indianapolis UBPR Peer Group Avg. Indiana Bank Avg.
Performance and Balance Sheet Snapshot - 2020Q1
National Bank of Indianapolis Strategize Prosperity
107 North Pennsylvania Street Indianapolis, IN 46204 700 N. Hurstbourne ParkwayLouisville, KY 40222
Performance Rankings www.tayloradvisor.com
Metric
National Bank of
Indianapolis
UBPR Peer
Group Average**
Percentile
Rank
Yield on Investments (FTE) 2.15 2.61 9%
Yield on Total Loans 4.40 5.02 13%
Earning Asset Yield (FTE) 3.45 4.41 3%
Interest Expense to Avg. Earning Assets 0.51 0.82 20%
Net Interest Margin (FTE) 2.95 3.60 11%
Return on Average Assets 0.86 0.96 39%
Net Interest Income Dependency Ratio 0.79 0.82 33%
Metric
National Bank of
Indianapolis
Indiana Bank
Average
Percentile
Rank
Yield on Investments (FTE) 2.15 2.77 10%
Yield on Total Loans 4.40 5.11 9%
Earning Asset Yield (FTE) 3.45 4.34 6%
Interest Expense to Avg. Earning Assets 0.51 0.75 20%
Net Interest Margin (FTE) 2.95 3.59 9%
Return on Average Assets 0.86 0.83 47%
Net Interest Income Dependency Ratio 0.79 0.83 28%
Earning Asset Mix and Balance Sheet Positions
Asset Size ($000) 2,256,064 Pledged Securities (% of Portfolio) 37%
Net Loans ($000) 1,413,543 63% Liquidity Ratio 30%
Security Portfolio ($000) 410,588 18% FHLB Advances and Brokered CDs ($000) 0
Cash and FFS ($000) 352,974 16% Cost of Funds (% of Average Liabilities) 0.48%
Municipals (% of Portfolio) 64,628 16% Tier 1 Capital 180,817
MBS (% of Portfolio) 116,817 28% Tier-1 Leverage Ratio (%) 7.97
CMO (% of Portfolio) 147,014 36% Total Risk Based Capital 197,939
Agencies (% of Portfolio) 76,785 19% Total Risk-Based Capital Ratio (%) 12.81
Other Securities (% of Portfolio) 5,344 1% Municipals (% of Total RBC) 33%
Net
Interest
Margin
Dissection
Net
Interest
Margin
Dissection
Earning Asset Mix
Investment Portfolio
Liquidity and Funding
Capital
National Bank of Indianapolis versus UBPR Peer Group*
National Bank of Indianapolis versus Indiana Banks
1.00
1.50
2.00
2.50
3.00
3.50
4.00
4.50
5.00
Yield on Investments (FTE) Earning Asset Yield (FTE) Net Interest Margin (FTE)
Performance Rankings
National Bank of Indianapolis UBPR Peer Group Avg. Indiana Bank Avg.
A. Regulatory Appeasement
B. Profit Improvement
C. Setting Deposit Rates
D. Meet Audit Requirements
0
WHAT IS THE PRIMARY OBJECTIVE OF YOUR ALCO MEETING?
12
From a Best Practice Standpoint the main focus should be to
drive profitability, the secondary focus should be satisfying
auditors and regulators.
B. Profit ImprovementA. Regulatory Appeasement
C. Setting Deposit Rates D. Meet Audit Requirements
13
ANSWER:
14
Position Assessment
Capital Liquidity
Interest Rate Sensitivity
Investments
POSITION ASSESSMENT
15
16
▪ Study the Past
▪ Monitor the Present
▪ Prepare for the Future
ALCO BEST PRACTICES
16
17
▪ Where were we?‒ Trend Analysis
‒ Historical Ratios
‒ Peer Comparison
‒ Balance Sheet Mix
‒ Rate Movements
‒ Spread Changes
▪ Reflect‒ What did we do right?
‒ What did we do wrong?
‒ Were our strategies effective?
‒ How did environment change?
STUDY THE PAST
17
18
▪ Where are we?‒ Position Assessment
‒ Net Interest Margin Dissection
‒ Competition Analysis
‒ Word-Problem Approach
‒ Re-focus on Objectives
▪ Reflect‒ Loan Demand vs. Deposit Growth
‒ Rate Climate
‒ Current Profitability (or not!)
‒ Resources: Loan/Deposit Officers
MONITOR THE PRESENT
18
0.00
10.00
20.00
30.00
40.00
50.00
60.00
70.00
80.00
90.00
1st Quartile 2nd Quartile 3rd Quartile 4th Quartile
Min Max Median
4.50%
4.25%
5.00%
4.75%
Average Earning Asset Yield 5.02 4.92 4.60 4.14
Source: 12/31/19 Call Report data from all Banks Under $15 Billion in Assets.
1st Quartile 2nd Quartile 3rd Quartile 4th Quartile
High 14.55 21.53 33.00 488.09
Median 11.16 17.93 26.14 45.29
Low 0.00 14.56 21.53 33.00
MONITOR THE PRESENT LIQUIDITY RATIO DISTRIBUTION
4.00%
19
Stimulus Checks, PPP forgiveness,
Soft Loan Demand, Consumers not Spending20
Biggest financial shock since the Great Recession
Stay-at-home provisions increasing credit risk from behavior changes
Coronavirus Loan Considerations: Modifications, Deferrals, Forbearance (Commercial/Mortgages)
Potential for lending opportunities via SBA/CARE Act/Paycheck Protection Program loan application.
Credit risk premium increasing (Bond Credit Spreads Widen – Credit Risk Increased)
Blend NIM compression with Asset Quality Issues/Potential Capital Eroding
21
COVID 19 HIT – CHANGES IN CLIMATE/INDUSTRY
22
▪ Where could we go?‒ Accountability
‒ Review Minutes: Action Items, Strategies
‒ Tactical Forecasting‒ Loans vs. Deposit Projection
‒ Liquidity Flows
‒ Stress Testing‒ Capital: Credit Deterioration
‒ Interest Rate Risk: Higher/Different Betas
‒ Liquidity: Reduced Access to Funding
‒ Securities: Cash Flow Volatility, Duration
‒ Strategic Forecasting
PREPARE FOR THE FUTURE
22
23
PREPARE FOR THE FUTURE CAPITAL STRESS TEST
How would your institution react if…
● Loan concentrations in high risk sectors exceed guidelines
● Asset quality deteriorates to historically stressful levels
● Charge-offs increase
● Dividends become restricted
● Retained earnings fall (or become negative!)
● Capital levels decline, leading to regulatory criticism
What tools do you have at your institution?
● Quantify and discuss capital adequacy
● Growth Stress Testing
● Credit Stress Testing
● Comparison versus a historically stressful period (and higher)
● Measuring the impact of credit loss on capital
● Scenario Analysis – mild and major recession
23
24
PREPARE FOR THE FUTURE
24
CHALLENGES
Some cash flow interruption may become permanent
Balance sheet growth pressuring capital ratios from increased loan funding & deposits
Margin compression with higher provision expense increasing risk to capital levels
25
CAPITAL
STRATEGIES
Stress testing capital to account for heightened credit risk and balance sheet growth.
● Growth against your will – Lines of credit draws, payment deferrals, deposits
Be aware of additional sources of capital: equity offering, subordinated debt, holding company loan
26
PREPARE FOR THE FUTURE LIQUIDITY STRESS TEST
How would your institution react if…
● FHLB Capacity was significantly reduced
● Brokered deposit lines were shut off
● Deposit run-off exceeded historical norms
● The institution became subject to deposit rate caps
What tools do you have at your institution?
● Quantify and monitor liquidity position
● Contingency Funding Plan: How would you cure a shortfall?
● Early Warning Indicators
● Prevent liquidity crisis before being subject to restrictions
26
27
PREPARE FOR THE FUTURE
27
CHALLENGES
Potential for Lingering Cash Flow Disruption
● Loan payment deferrals, draws on credit lines
● Not all borrowers will be able to recover
- Increase in non-performing assets
- Lowering borrowing capacity at FHLB and FRB
28
LIQUIDITY
STRATEGIES
Know Your Stress Tested Positions
● Where to get funding and at what cost (Present & Future)
Increase Access to Off Balance Sheet Liquidity
● Pledge loan portfolios to FHLB & FRB before investments
● FHLB & FRB offer attractive rates, some as low as 0bps.
2929
30
PREPARE FOR THE FUTURE
30
31
CHALLENGES
Exposures to falling interest rates, with majority of institutions being asset sensitive
Loan Pricing - Customers asking for rate modifications (some are not warranted)
Deposit Pricing – Ability to reprice time deposits, some institutions are slow to adjust
STRATEGIES
Balance sheet Management
● Protect against net interest margin compression in a low rate environment (mix, selection, pricing)
● Check All Assumptions, Loan floors, etc.
Loans & Deposits
● Make sure to appropriately price credit risk as credit spreads widen (maintain discipline)
● CD Specials should be benchmarked off of wholesale funding curves
● Shorter CD maturities will allow for repricing lower in 2021
31
INTEREST RATE RISK CONSIDERATIONS
32
PREPARE FOR THE FUTURE
32
CHALLENGES
Cost of Staying in Cash is expensive
Premium acceleration on certain mortgage products (Refi wave)
Fed is buying securities and distorting prices, especially MBS
Lack of cash flow diversification
33
INVESTMENTS
STRATEGIES
Know the Different between Asset Class and Sectors
● Not all Mortgage Back Securities or Municipal Bonds are the same
Investment Best Practices
● Investment Strategies – whole bank, bar bell strategy (o-o), high quality municipals
● Investment Mix – Preaching Diversification
● Security Selection – Relative Value is constantly changing
● Trade Execution – Don’t overpay
1.5
1.7
1.9
2.1
2.3
2.5
2.7
2.9
3.1
3.3
3.5
10th Percentile Median 90th Percentile
2.01
2.57
3.39
2.19
2.64
3.24
<$1B $1B - $15B
Source: S&P Global Market Intelligence.
INVESTMENT YIELD STATISTICS – GRAPHICAL
PERSPECTIVE
34
Performance and Balance Sheet Snapshot - 2020Q1
National Bank of Indianapolis Strategize Prosperity
107 North Pennsylvania Street Indianapolis, IN 46204 700 N. Hurstbourne ParkwayLouisville, KY 40222
Performance Rankings www.tayloradvisor.com
Metric
National Bank of
Indianapolis
UBPR Peer
Group Average**
Percentile
Rank
Yield on Investments (FTE) 2.15 2.61 9%
Yield on Total Loans 4.40 5.02 13%
Earning Asset Yield (FTE) 3.45 4.41 3%
Interest Expense to Avg. Earning Assets 0.51 0.82 20%
Net Interest Margin (FTE) 2.95 3.60 11%
Return on Average Assets 0.86 0.96 39%
Net Interest Income Dependency Ratio 0.79 0.82 33%
Metric
National Bank of
Indianapolis
Indiana Bank
Average
Percentile
Rank
Yield on Investments (FTE) 2.15 2.77 10%
Yield on Total Loans 4.40 5.11 9%
Earning Asset Yield (FTE) 3.45 4.34 6%
Interest Expense to Avg. Earning Assets 0.51 0.75 20%
Net Interest Margin (FTE) 2.95 3.59 9%
Return on Average Assets 0.86 0.83 47%
Net Interest Income Dependency Ratio 0.79 0.83 28%
Earning Asset Mix and Balance Sheet Positions
Asset Size ($000) 2,256,064 Pledged Securities (% of Portfolio) 37%
Net Loans ($000) 1,413,543 63% Liquidity Ratio 30%
Security Portfolio ($000) 410,588 18% FHLB Advances and Brokered CDs ($000) 0
Cash and FFS ($000) 352,974 16% Cost of Funds (% of Average Liabilities) 0.48%
Municipals (% of Portfolio) 64,628 16% Tier 1 Capital 180,817
MBS (% of Portfolio) 116,817 28% Tier-1 Leverage Ratio (%) 7.97
CMO (% of Portfolio) 147,014 36% Total Risk Based Capital 197,939
Agencies (% of Portfolio) 76,785 19% Total Risk-Based Capital Ratio (%) 12.81
Other Securities (% of Portfolio) 5,344 1% Municipals (% of Total RBC) 33%
Net
Interest
Margin
Dissection
Net
Interest
Margin
Dissection
Earning Asset Mix
Investment Portfolio
Liquidity and Funding
Capital
National Bank of Indianapolis versus UBPR Peer Group*
National Bank of Indianapolis versus Indiana Banks
1.00
1.50
2.00
2.50
3.00
3.50
4.00
4.50
5.00
Yield on Investments (FTE) Earning Asset Yield (FTE) Net Interest Margin (FTE)
Performance Rankings
National Bank of Indianapolis UBPR Peer Group Avg. Indiana Bank Avg.
35
Performance and Balance Sheet Snapshot - 2020Q1
National Bank of Indianapolis Strategize Prosperity
107 North Pennsylvania Street Indianapolis, IN 46204 700 N. Hurstbourne ParkwayLouisville, KY 40222
Performance Rankings www.tayloradvisor.com
Metric
National Bank of
Indianapolis
UBPR Peer
Group Average**
Percentile
Rank
Yield on Investments (FTE) 2.15 2.61 9%
Yield on Total Loans 4.40 5.02 13%
Earning Asset Yield (FTE) 3.45 4.41 3%
Interest Expense to Avg. Earning Assets 0.51 0.82 20%
Net Interest Margin (FTE) 2.95 3.60 11%
Return on Average Assets 0.86 0.96 39%
Net Interest Income Dependency Ratio 0.79 0.82 33%
Metric
National Bank of
Indianapolis
Indiana Bank
Average
Percentile
Rank
Yield on Investments (FTE) 2.15 2.77 10%
Yield on Total Loans 4.40 5.11 9%
Earning Asset Yield (FTE) 3.45 4.34 6%
Interest Expense to Avg. Earning Assets 0.51 0.75 20%
Net Interest Margin (FTE) 2.95 3.59 9%
Return on Average Assets 0.86 0.83 47%
Net Interest Income Dependency Ratio 0.79 0.83 28%
Earning Asset Mix and Balance Sheet Positions
Asset Size ($000) 2,256,064 Pledged Securities (% of Portfolio) 37%
Net Loans ($000) 1,413,543 63% Liquidity Ratio 30%
Security Portfolio ($000) 410,588 18% FHLB Advances and Brokered CDs ($000) 0
Cash and FFS ($000) 352,974 16% Cost of Funds (% of Average Liabilities) 0.48%
Municipals (% of Portfolio) 64,628 16% Tier 1 Capital 180,817
MBS (% of Portfolio) 116,817 28% Tier-1 Leverage Ratio (%) 7.97
CMO (% of Portfolio) 147,014 36% Total Risk Based Capital 197,939
Agencies (% of Portfolio) 76,785 19% Total Risk-Based Capital Ratio (%) 12.81
Other Securities (% of Portfolio) 5,344 1% Municipals (% of Total RBC) 33%
Net
Interest
Margin
Dissection
Net
Interest
Margin
Dissection
Earning Asset Mix
Investment Portfolio
Liquidity and Funding
Capital
National Bank of Indianapolis versus UBPR Peer Group*
National Bank of Indianapolis versus Indiana Banks
1.00
1.50
2.00
2.50
3.00
3.50
4.00
4.50
5.00
Yield on Investments (FTE) Earning Asset Yield (FTE) Net Interest Margin (FTE)
Performance Rankings
National Bank of Indianapolis UBPR Peer Group Avg. Indiana Bank Avg.
Performance and Balance Sheet Snapshot - 2020Q1
National Bank of Indianapolis Strategize Prosperity
107 North Pennsylvania Street Indianapolis, IN 46204 700 N. Hurstbourne ParkwayLouisville, KY 40222
Performance Rankings www.tayloradvisor.com
Metric
National Bank of
Indianapolis
UBPR Peer
Group Average**
Percentile
Rank
Yield on Investments (FTE) 2.15 2.61 9%
Yield on Total Loans 4.40 5.02 13%
Earning Asset Yield (FTE) 3.45 4.41 3%
Interest Expense to Avg. Earning Assets 0.51 0.82 20%
Net Interest Margin (FTE) 2.95 3.60 11%
Return on Average Assets 0.86 0.96 39%
Net Interest Income Dependency Ratio 0.79 0.82 33%
Metric
National Bank of
Indianapolis
Indiana Bank
Average
Percentile
Rank
Yield on Investments (FTE) 2.15 2.77 10%
Yield on Total Loans 4.40 5.11 9%
Earning Asset Yield (FTE) 3.45 4.34 6%
Interest Expense to Avg. Earning Assets 0.51 0.75 20%
Net Interest Margin (FTE) 2.95 3.59 9%
Return on Average Assets 0.86 0.83 47%
Net Interest Income Dependency Ratio 0.79 0.83 28%
Earning Asset Mix and Balance Sheet Positions
Asset Size ($000) 2,256,064 Pledged Securities (% of Portfolio) 37%
Net Loans ($000) 1,413,543 63% Liquidity Ratio 30%
Security Portfolio ($000) 410,588 18% FHLB Advances and Brokered CDs ($000) 0
Cash and FFS ($000) 352,974 16% Cost of Funds (% of Average Liabilities) 0.48%
Municipals (% of Portfolio) 64,628 16% Tier 1 Capital 180,817
MBS (% of Portfolio) 116,817 28% Tier-1 Leverage Ratio (%) 7.97
CMO (% of Portfolio) 147,014 36% Total Risk Based Capital 197,939
Agencies (% of Portfolio) 76,785 19% Total Risk-Based Capital Ratio (%) 12.81
Other Securities (% of Portfolio) 5,344 1% Municipals (% of Total RBC) 33%
Net
Interest
Margin
Dissection
Net
Interest
Margin
Dissection
Earning Asset Mix
Investment Portfolio
Liquidity and Funding
Capital
National Bank of Indianapolis versus UBPR Peer Group*
National Bank of Indianapolis versus Indiana Banks
1.00
1.50
2.00
2.50
3.00
3.50
4.00
4.50
5.00
Yield on Investments (FTE) Earning Asset Yield (FTE) Net Interest Margin (FTE)
Performance Rankings
National Bank of Indianapolis UBPR Peer Group Avg. Indiana Bank Avg.
Performance and Balance Sheet Snapshot - 2020Q1
National Bank of Indianapolis Strategize Prosperity
107 North Pennsylvania Street Indianapolis, IN 46204 700 N. Hurstbourne ParkwayLouisville, KY 40222
Performance Rankings www.tayloradvisor.com
Metric
National Bank of
Indianapolis
UBPR Peer
Group Average**
Percentile
Rank
Yield on Investments (FTE) 2.15 2.61 9%
Yield on Total Loans 4.40 5.02 13%
Earning Asset Yield (FTE) 3.45 4.41 3%
Interest Expense to Avg. Earning Assets 0.51 0.82 20%
Net Interest Margin (FTE) 2.95 3.60 11%
Return on Average Assets 0.86 0.96 39%
Net Interest Income Dependency Ratio 0.79 0.82 33%
Metric
National Bank of
Indianapolis
Indiana Bank
Average
Percentile
Rank
Yield on Investments (FTE) 2.15 2.77 10%
Yield on Total Loans 4.40 5.11 9%
Earning Asset Yield (FTE) 3.45 4.34 6%
Interest Expense to Avg. Earning Assets 0.51 0.75 20%
Net Interest Margin (FTE) 2.95 3.59 9%
Return on Average Assets 0.86 0.83 47%
Net Interest Income Dependency Ratio 0.79 0.83 28%
Earning Asset Mix and Balance Sheet Positions
Asset Size ($000) 2,256,064 Pledged Securities (% of Portfolio) 37%
Net Loans ($000) 1,413,543 63% Liquidity Ratio 30%
Security Portfolio ($000) 410,588 18% FHLB Advances and Brokered CDs ($000) 0
Cash and FFS ($000) 352,974 16% Cost of Funds (% of Average Liabilities) 0.48%
Municipals (% of Portfolio) 64,628 16% Tier 1 Capital 180,817
MBS (% of Portfolio) 116,817 28% Tier-1 Leverage Ratio (%) 7.97
CMO (% of Portfolio) 147,014 36% Total Risk Based Capital 197,939
Agencies (% of Portfolio) 76,785 19% Total Risk-Based Capital Ratio (%) 12.81
Other Securities (% of Portfolio) 5,344 1% Municipals (% of Total RBC) 33%
Net
Interest
Margin
Dissection
Net
Interest
Margin
Dissection
Earning Asset Mix
Investment Portfolio
Liquidity and Funding
Capital
National Bank of Indianapolis versus UBPR Peer Group*
National Bank of Indianapolis versus Indiana Banks
1.00
1.50
2.00
2.50
3.00
3.50
4.00
4.50
5.00
Yield on Investments (FTE) Earning Asset Yield (FTE) Net Interest Margin (FTE)
Performance Rankings
National Bank of Indianapolis UBPR Peer Group Avg. Indiana Bank Avg.
Performance and Balance Sheet Snapshot - 2020Q1
National Bank of Indianapolis Strategize Prosperity
107 North Pennsylvania Street Indianapolis, IN 46204 700 N. Hurstbourne ParkwayLouisville, KY 40222
Performance Rankings www.tayloradvisor.com
Metric
National Bank of
Indianapolis
UBPR Peer
Group Average**
Percentile
Rank
Yield on Investments (FTE) 2.15 2.61 9%
Yield on Total Loans 4.40 5.02 13%
Earning Asset Yield (FTE) 3.45 4.41 3%
Interest Expense to Avg. Earning Assets 0.51 0.82 20%
Net Interest Margin (FTE) 2.95 3.60 11%
Return on Average Assets 0.86 0.96 39%
Net Interest Income Dependency Ratio 0.79 0.82 33%
Metric
National Bank of
Indianapolis
Indiana Bank
Average
Percentile
Rank
Yield on Investments (FTE) 2.15 2.77 10%
Yield on Total Loans 4.40 5.11 9%
Earning Asset Yield (FTE) 3.45 4.34 6%
Interest Expense to Avg. Earning Assets 0.51 0.75 20%
Net Interest Margin (FTE) 2.95 3.59 9%
Return on Average Assets 0.86 0.83 47%
Net Interest Income Dependency Ratio 0.79 0.83 28%
Earning Asset Mix and Balance Sheet Positions
Asset Size ($000) 2,256,064 Pledged Securities (% of Portfolio) 37%
Net Loans ($000) 1,413,543 63% Liquidity Ratio 30%
Security Portfolio ($000) 410,588 18% FHLB Advances and Brokered CDs ($000) 0
Cash and FFS ($000) 352,974 16% Cost of Funds (% of Average Liabilities) 0.48%
Municipals (% of Portfolio) 64,628 16% Tier 1 Capital 180,817
MBS (% of Portfolio) 116,817 28% Tier-1 Leverage Ratio (%) 7.97
CMO (% of Portfolio) 147,014 36% Total Risk Based Capital 197,939
Agencies (% of Portfolio) 76,785 19% Total Risk-Based Capital Ratio (%) 12.81
Other Securities (% of Portfolio) 5,344 1% Municipals (% of Total RBC) 33%
Net
Interest
Margin
Dissection
Net
Interest
Margin
Dissection
Earning Asset Mix
Investment Portfolio
Liquidity and Funding
Capital
National Bank of Indianapolis versus UBPR Peer Group*
National Bank of Indianapolis versus Indiana Banks
1.00
1.50
2.00
2.50
3.00
3.50
4.00
4.50
5.00
Yield on Investments (FTE) Earning Asset Yield (FTE) Net Interest Margin (FTE)
Performance Rankings
National Bank of Indianapolis UBPR Peer Group Avg. Indiana Bank Avg.
Performance and Balance Sheet Snapshot - 2020Q1
National Bank of Indianapolis Strategize Prosperity
107 North Pennsylvania Street Indianapolis, IN 46204 700 N. Hurstbourne ParkwayLouisville, KY 40222
Performance Rankings www.tayloradvisor.com
Metric
National Bank of
Indianapolis
UBPR Peer
Group Average**
Percentile
Rank
Yield on Investments (FTE) 2.15 2.61 9%
Yield on Total Loans 4.40 5.02 13%
Earning Asset Yield (FTE) 3.45 4.41 3%
Interest Expense to Avg. Earning Assets 0.51 0.82 20%
Net Interest Margin (FTE) 2.95 3.60 11%
Return on Average Assets 0.86 0.96 39%
Net Interest Income Dependency Ratio 0.79 0.82 33%
Metric
National Bank of
Indianapolis
Indiana Bank
Average
Percentile
Rank
Yield on Investments (FTE) 2.15 2.77 10%
Yield on Total Loans 4.40 5.11 9%
Earning Asset Yield (FTE) 3.45 4.34 6%
Interest Expense to Avg. Earning Assets 0.51 0.75 20%
Net Interest Margin (FTE) 2.95 3.59 9%
Return on Average Assets 0.86 0.83 47%
Net Interest Income Dependency Ratio 0.79 0.83 28%
Earning Asset Mix and Balance Sheet Positions
Asset Size ($000) 2,256,064 Pledged Securities (% of Portfolio) 37%
Net Loans ($000) 1,413,543 63% Liquidity Ratio 30%
Security Portfolio ($000) 410,588 18% FHLB Advances and Brokered CDs ($000) 0
Cash and FFS ($000) 352,974 16% Cost of Funds (% of Average Liabilities) 0.48%
Municipals (% of Portfolio) 64,628 16% Tier 1 Capital 180,817
MBS (% of Portfolio) 116,817 28% Tier-1 Leverage Ratio (%) 7.97
CMO (% of Portfolio) 147,014 36% Total Risk Based Capital 197,939
Agencies (% of Portfolio) 76,785 19% Total Risk-Based Capital Ratio (%) 12.81
Other Securities (% of Portfolio) 5,344 1% Municipals (% of Total RBC) 33%
Net
Interest
Margin
Dissection
Net
Interest
Margin
Dissection
Earning Asset Mix
Investment Portfolio
Liquidity and Funding
Capital
National Bank of Indianapolis versus UBPR Peer Group*
National Bank of Indianapolis versus Indiana Banks
1.00
1.50
2.00
2.50
3.00
3.50
4.00
4.50
5.00
Yield on Investments (FTE) Earning Asset Yield (FTE) Net Interest Margin (FTE)
Performance Rankings
National Bank of Indianapolis UBPR Peer Group Avg. Indiana Bank Avg.
Performance and Balance Sheet Snapshot - 2020Q1
National Bank of Indianapolis Strategize Prosperity
107 North Pennsylvania Street Indianapolis, IN 46204 700 N. Hurstbourne ParkwayLouisville, KY 40222
Performance Rankings www.tayloradvisor.com
Metric
National Bank of
Indianapolis
UBPR Peer
Group Average**
Percentile
Rank
Yield on Investments (FTE) 2.15 2.61 9%
Yield on Total Loans 4.40 5.02 13%
Earning Asset Yield (FTE) 3.45 4.41 3%
Interest Expense to Avg. Earning Assets 0.51 0.82 20%
Net Interest Margin (FTE) 2.95 3.60 11%
Return on Average Assets 0.86 0.96 39%
Net Interest Income Dependency Ratio 0.79 0.82 33%
Metric
National Bank of
Indianapolis
Indiana Bank
Average
Percentile
Rank
Yield on Investments (FTE) 2.15 2.77 10%
Yield on Total Loans 4.40 5.11 9%
Earning Asset Yield (FTE) 3.45 4.34 6%
Interest Expense to Avg. Earning Assets 0.51 0.75 20%
Net Interest Margin (FTE) 2.95 3.59 9%
Return on Average Assets 0.86 0.83 47%
Net Interest Income Dependency Ratio 0.79 0.83 28%
Earning Asset Mix and Balance Sheet Positions
Asset Size ($000) 2,256,064 Pledged Securities (% of Portfolio) 37%
Net Loans ($000) 1,413,543 63% Liquidity Ratio 30%
Security Portfolio ($000) 410,588 18% FHLB Advances and Brokered CDs ($000) 0
Cash and FFS ($000) 352,974 16% Cost of Funds (% of Average Liabilities) 0.48%
Municipals (% of Portfolio) 64,628 16% Tier 1 Capital 180,817
MBS (% of Portfolio) 116,817 28% Tier-1 Leverage Ratio (%) 7.97
CMO (% of Portfolio) 147,014 36% Total Risk Based Capital 197,939
Agencies (% of Portfolio) 76,785 19% Total Risk-Based Capital Ratio (%) 12.81
Other Securities (% of Portfolio) 5,344 1% Municipals (% of Total RBC) 33%
Net
Interest
Margin
Dissection
Net
Interest
Margin
Dissection
Earning Asset Mix
Investment Portfolio
Liquidity and Funding
Capital
National Bank of Indianapolis versus UBPR Peer Group*
National Bank of Indianapolis versus Indiana Banks
1.00
1.50
2.00
2.50
3.00
3.50
4.00
4.50
5.00
Yield on Investments (FTE) Earning Asset Yield (FTE) Net Interest Margin (FTE)
Performance Rankings
National Bank of Indianapolis UBPR Peer Group Avg. Indiana Bank Avg.
Balance Sheet MixCashInvestmentsLoans
Loan Mix1-4 FamilyCommercialConsumerFixedFloatLoan Marketplace
Liquidity PositionFHLB Borrowing CapacityCore Deposit StabilityPledging Requirements
Tax PositionNet Operating LossAMT
Interest Rate Risk PositionAsset/Liability Sensitivity
Bank 1
10%30%60%
80%10%10%90%10%Flat
HighStableHigh
YesNo
Liability
Bank 2
5%50%45%
20%40%40%20%80%Flat
ModerateStableNone
NoNo
Asset
Bank 3
0%20%80%
35%45%20%50%50%
Strong Growth
NoneVolatileNone
NoYes
Neutral36
HOW ARE BANKS DIFFERENT?
37
Economy and Rates
Strategies
Loans
Deposits
Investments
Capital
Liquidity
Funding
Strategies
OBJECTIVES AND STRATEGIES
38
A. Above AverageB. AverageC. Below Average
0
HOW WOULD YOU RATE YOUR ALCO STRATGIES WHEN IT COMES
TO DRIVING PROFITABILITY AND NAVIGATING THE FUTURE (RISKS)
39
4040
Follow Up Items
Request a performance SNAPSHOT for your Bank/CU client or prospect
Call or email if you have questions
Institutions who would like protect on improve:
➢Regulatory Crisis Management –Liquidity/Capital
➢Earnings Enhancement -Net Interest Margin & Investment Portfolio
Ebrief Blast
➢4 part Mini Series -Liquidity, Capital, Investments & Interest Rate Risk
41
T
Todd Taylor, CPA, CFA
E-mail: [email protected]
Website: www.TaylorAdvisor.com
Phone: 502 412-2524
Omar Hinojosa, CFA
E-mail: [email protected]
Website: www.TaylorAdvisor.com
Phone: 502 814-5656
Thank You!