Back to GetFilings.com





United States Securities and Exchange Commission
Washington, D.C. 20549
Form 10-Q
(X) Quarterly Report Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
For the quarterly period ended September 30, 2003

or

(   ) Transition Report Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
For the Transition Period from __________ to __________
Commission File Number 0-14354

FIRST INDIANA CORPORATION
(Exact name of registrant as specified in its charter)


Indiana

35-1692825


(State or other jurisdiction of

(IRS Employer Identification Number)

incorporation or organization)

135 North Pennsylvania Street, Indianapolis, IN

46204


(Address of principal executive office)

(Zip Code)

(317) 269-1200


(Registrant's telephone number, including area code)

        Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes (X) No (   )
         Indicate by check mark whether the registrant is an accelerated filer (as defined by Rule 12b-2 of the Securities Exchange Act). Yes (X) No (   )
         Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date:

Class

Shares


Common Stock, par value $0.01 per share

Outstanding at 10/31/2003

15,597,414






FIRST INDIANA CORPORATION AND SUBSIDIARIES
FORM 10-Q
INDEX

Page
Part I Financial Information  
 
  Item 1. Financial Statements
 
  Condensed Consolidated Balance Sheets as of September 30, 2003, December 31, 2002, and September 30, 2002
 
  Condensed Consolidated Statements of Earnings for the Three and Nine Months Ended September 30, 2003 and 2002
 
  Condensed Consolidated Statement of Shareholders' Equity for the Nine Months Ended September 30, 2003
 
  Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2003 and 2002
 
  Notes to Condensed Consolidated Financial Statements
 
  Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations 16 
 
  Item 3. Quantitative and Qualitative Disclosures about Market Risk 32 
 
  Item 4. Controls and Procedures 34 
 
Part II Other Information
 
  Item 1. Legal Proceedings 35 
 
  Item 2. Changes in Securities and Use of Proceeds 35 
 
  Item 3. Defaults upon Senior Securities 35 
 
  Item 4. Submission of Matters to a Vote of Security Holders 35 
 
  Item 5. Other Information 35 
 
  Item 6. Exhibits and Reports on Form 8-K 35 
 
  Signatures

2



Condensed Consolidated Balance Sheets
First Indiana Corporation and Subsidiaries
(Dollars in Thousands, Except Per Share Data)
(Unaudited)


September 30
2003

December 31
2002

September 30
2002

Assets                
  Cash   $ 63,111   $ 76,050   $ 65,088  
  Interest-Bearing Due from Banks    7,346    --    --  
 
 
 
 
    Cash and Cash Equivalents    70,457    76,050    65,088  
  Securities Available for Sale    208,092    138,457    143,252  
  Federal Home Loan Bank and Federal Reserve Bank Stock    25,377    22,491    22,491  
  Loans  
    Business    551,398    501,213    515,478  
    Consumer    624,287    666,150    671,292  
    Residential Mortgage    289,034    311,324    292,276  
    Single-Family Construction    196,728    212,772    222,679  
    Commercial Real Estate    163,861    146,174    145,779  
 
 
 
 
  Total Loans    1,825,308    1,837,633    1,847,504  
    Allowance for Loan Losses    (57,498 )  (44,469 )  (38,349 )
 
 
 
 
    Net Loans    1,767,810    1,793,164    1,809,155  
  Premises and Equipment    25,884    21,528    20,645  
  Accrued Interest Receivable    9,072    10,771    11,177  
  Mortgage Servicing Rights    7,913    9,065    9,421  
  Goodwill    36,968    13,045    13,045  
  Other Intangible Assets    4,805    --    --  
  Other Assets    48,997    40,643    38,357  
 
 
 
 
    Total Assets   $ 2,205,375   $ 2,125,214   $ 2,132,631  
 
 
 
 
Liabilities  
  Non-Interest-Bearing Deposits   $ 231,649   $ 180,389   $ 170,887  
  Interest-Bearing Deposits  
    Demand Deposits    223,055    179,751    159,881  
    Savings Deposits    407,217    398,752    395,811  
    Certificates of Deposit    655,685    580,312    688,209  
 
 
 
 
      Total Interest-Bearing Deposits    1,285,957    1,158,815    1,243,901  
 
 
 
 
    Total Deposits    1,517,606    1,339,204    1,414,788  
  Short-Term Borrowings    156,912    170,956    138,185  
  Federal Home Loan Bank Advances    256,511    346,532    319,532  
  Trust Preferred Securities    23,601    11,797    --  
  Accrued Interest Payable    1,957    2,290    2,631  
  Advances by Borrowers for Taxes and Insurance    3,467    1,820    5,909  
  Other Liabilities    34,537    31,404    28,045  
 
 
 
 
    Total Liabilities    1,994,591    1,904,003    1,909,090  
 
 
 
 
Shareholders' Equity  
  Preferred Stock, $.01 Par Value: 2,000,000 Shares Authorized; None Issued    --    --    --  
  Common Stock, $.01 Par Value: 33,000,000 Shares Authorized; Issued: 2003 - 17,473,675 Shares; 2002 - 17,295,351 and 17,219,532 Shares    175    173    172  
  Capital Surplus    46,402    43,296    42,594  
  Retained Earnings    185,306    194,738    196,160  
  Accumulated Other Comprehensive Income    2,632    4,644    4,848  
  Treasury Stock at Cost: 2003 - 1,877,017 Shares;2002 - 1,754,891 and 1,680,730 Shares    (23,731 )  (21,640 )  (20,233 )
 
 
 
 
    Total Shareholders' Equity    210,784    221,211    223,541  
 
 
 
 
    Total Liabilities and Shareholders' Equity   $ 2,205,375   $ 2,125,214   $ 2,132,631  
 
 
 
 

See Notes to Consolidated Financial Statements

3



Condensed Consolidated Statements of Earnings
First Indiana Corporation and Subsidiaries
(Dollars in Thousands, Except Per Share Data)
(Unaudited)

Three Months Ended September 30
Nine Months Ended September 30
2003
2002
2003
2002
Interest Income          
  Loans  $ 25,374   $ 29,577   $ 80,450   $87,948  
  Securities Available for Sale  1,976   2,079   5,868   6,494  
  Dividends on FRB and FHLB Stock  275   353   943   1,036  
  Federal Funds Sold  --   --   3   15  
  Interest-Bearing Due from Banks  14   --   43   --  
 
 
 
 
 
    Total Interest Income  27,639   32,009   87,307   95,493  
Interest Expense 
  Deposits  5,796   8,726   19,636   28,698  
  Short-Term Borrowings  313   671   1,085   1,593  
  Federal Home Loan Bank Advances  2,350   3,211   7,167   10,134  
  Trust Preferred Securities  401   --   849   --  
 
 
 
 
 
    Total Interest Expense  8,860   12,608   28,737   40,425  
 
 
 
 
 
Net Interest Income  18,779   19,401   58,570   55,068  
Provision for Loan Losses  13,548   2,982   35,876   9,751  
 
 
 
 
 
Net Interest Income After Provision for Loan Losses  5,231   16,419   22,694   45,317  
Non-Interest Income 
  Loan and Deposit Charges  4,608   4,230   13,415   11,637  
  Loan Servicing Income (Expense)  (55 ) (22 ) (320 ) 412  
  Loan Fees  785   545   2,004   1,942  
  Trust Fees  777   637   2,212   1,965  
  Somerset Fees  2,248   1,864   9,478   8,686  
  Investment Product Sales Commissions  473   685   1,307   2,220  
  Sale of Loans  2,865   2,605   8,233   6,538  
  Sale of Investment Securities  --   --   7   223  
  Other  810   567   2,628   1,937  
 
 
 
 
 
    Total Non-Interest Income  12,511   11,111   38,964   35,560  
Non-Interest Expense 
  Salaries and Benefits  12,841   9,526   36,382   28,179  
  Net Occupancy  1,163   1,060   3,555   3,081  
  Equipment  1,585   1,437   4,942   4,581  
  Professional Services  1,635   1,135   4,098   3,231  
  Marketing  684   518   1,930   1,671  
  Telephone, Supplies, and Postage  971   805   2,973   2,477  
  Other Intangible Asset Amortization  184   --   552   --  
  Other  2,328   2,286   6,379   5,930  
 
 
 
 
 
    Total Non-Interest Expense  21,391   16,767   60,811   49,150  
 
 
 
 
 
Earnings (Loss) before Income Taxes  (3,649 ) 10,763   847   31,727  
Income Taxes (Benefit)  (1,201 ) 3,921   290   11,606  
 
 
 
 
 
Net Earnings (Loss)  $(2,448 ) $   6,842   $      557   $20,121  
 
 
 
 
 
 
Basic Earnings (Loss) Per Share  $  (0.16 ) $     0.44   $     0.04   $    1.30  
 
 
 
 
 
 
Diluted Earnings (Loss) Per Share  $  (0.16 ) $     0.43   $     0.04   $    1.27  
 
 
 
 
 
 
Dividends Per Common Share  $   0.165   $   0.160   $   0.495   $  0.480  
 
 
 
 
 

See Notes to Consolidated Financial Statements

4


Condensed Consolidated Statement of Shareholders’ Equity
First Indiana Corporation and Subsidiaries
(Dollars in Thousands, Except Per Share Data)
(Unaudited)


Accumulated
Common Stock
Capital Retained Other
Comprehensive
Treasury Total
Shareholders'
Shares
Amount
Surplus
Earnings
Income (Loss)
Stock
Equity
Balance at December 31, 2002       15,540,460   $ 173   $ 43,296   $ 194,738   $ 4,644   $ (21,640 ) $ 221,211  
Comprehensive Income:  
  Net Earnings    --    --    --    557    --    --    557  
Unrealized Loss on Securities Available for Sale of $3,328, Net of Income Taxes and Reclassification Adjustment of $4, Net of Income Taxes    --    --    --    --    (2,012 )  --    (2,012 )
 
 
Total Comprehensive Income                                           (1,455 )
Dividends on Common Stock - $0.495 per share    --    --    --    (7,711 )  --    --    (7,711 )
Exercise of Stock Options    66,099    --    700    --    --    --    700  
Tax Benefit of Option Compensation    --    --    86    --    --    --    86  
Common Stock Issued under Restricted Stock Plans - Net of Amortization    126,909    2    2,536    (2,278 )  --    --    260  
Common Stock Issued under Deferred Compensation Plan    --    --    (18 )  --    --    --    (18 )
Purchase of Treasury Stock    (126,975 )  --    --    --    --    (2,123 )  (2,123 )
Reissuance of Treasury Stock    4,849    --    68    --    --    32    100  
Redemption of Common Stock    (14,684 )  --    (266 )  --    --    --    (266 )
 
 
 
 
 
 
 
 
Balance at September 30, 2003    15,596,658   $ 175   $ 46,402   $ 185,306   $ 2,632   $ (23,731 ) $ 210,784  
 
 
 
 
 
 
 
 

See Notes to Consolidated Financial Statements

5


Condensed Consolidated Statements of Cash Flows
First Indiana Corporation and Subsidiaries
(Dollars in Thousands, Except Per Share Data)
(Unaudited)

Nine Months Ended September 30
2003
2002
Cash Flows from Operating Activities            
  Net Earnings   $ 557   $ 20,121  
Adjustments to Reconcile Net Earnings to Net Cash Provided by  
  Operating Activities  
    Gain on Sale of Assets, Net    (8,240 )  (6,761 )
    Amortization of Premium, Discount, and Intangibles, Net    1,821    992  
    Depreciation and Amortization of Premises and Equipment    2,175    1,917  
    Amortization of Net Deferred Loan Fees    1,076    693  
    Provision for Loan Losses    35,876    9,751  
    Origination of Loans Held For Sale, Net of Principal Collected    (278,284 )  (157,081 )
    Proceeds from Sale of Loans Held for Sale    270,767    195,108  
    Tax Benefit of Option Compensation    86    303  
    Change In:  
      Accrued Interest Receivable    2,367    4,069  
      Other Assets    (13,327 )  (4,503 )
      Accrued Interest Payable    (965 )  (1,173 )
      Other Liabilities    425    (5,478 )
 
 
 
Net Cash Provided by Operating Activities    14,334    57,958  
 
 
 
Cash Flows from Investing Activities  
  Proceeds from Sale of Securities Available for Sale    12,650    10,223  
  Proceeds from Maturities of Securities Available for Sale    20,148    16,517  
  Purchase of Securities Available for Sale    (80,044 )  (20,000 )
  Purchase of FHLB and FRB Stock    (136 )  --  
  Principal Collected on Loans, Net of Originations    183,546    (74,235 )
  Proceeds from Sale of Loans    --    27,524  
  Purchase of Loans    (64,989 )  (85,026 )
  Purchase of Premises and Equipment    (4,996 )  (2,278 )
  Acquisition of Somerset, Net of Cash Acquired    (7 )  (46 )
  Acquisition of MetroBanCorp, Net of Cash Acquired    14,699    --  
  Proceeds from Sale of Premises and Equipment    226    226  
 
 
 
Net Cash Provided (Used) by Investing Activities    81,097    (127,095 )
 
 
 
Cash Flows from Financing Activities  
  Net Change in Deposits    15,702    35,310  
  Repayment of Federal Home Loan Bank Advances    (646,122 )  (407,115 )
  Borrowings of Federal Home Loan Bank Advances    547,000    430,000  
  Net Change in Short-Term Borrowings    (21,688 )  17,103  
  Issuance of Trust Preferred Securities    11,760    --  
  Net Change in Advances by Borrowers for Taxes and Insurance    1,642    2,863  
  Stock Option Proceeds    434    1,325  
  Cash in Lieu of Fractional Shares    --    (11 )
  Deferred Compensation    (18 )  --  
  Purchase of Treasury Stock    (2,123 )  --  
  Reissuance of Treasury Stock    100    65  
  Dividends Paid    (7,711 )  (7,462 )
 
 
 
Net Cash Provided (Used) by Financing Activities    (101,024 )  72,078  
 
 
 
Net Change in Cash and Cash Equivalents    (5,593 )  2,941  
Cash and Cash Equivalents at Beginning of Year    76,050    62,147  
 
 
 
Cash and Cash Equivalents at End of Period   $ 70,457   $ 65,088  
 
 
 

See Notes to Consolidated Financial Statements

6


FIRST INDIANA CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Three and Nine Months Ended September 30, 2003
(Unaudited)

Note 1 — Basis of Presentation

        The accompanying financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. In the opinion of management, all adjustments (comprising only normal recurring accruals) necessary for a fair presentation of the condensed consolidated financial statements have been included. Results for any interim period are not necessarily indicative of results to be expected for the year. The condensed consolidated financial statements include the accounts of First Indiana Corporation and its subsidiaries (“First Indiana” or “Corporation”). The principal subsidiaries of the Corporation are First Indiana Bank and its subsidiaries (“Bank”) and Somerset Financial Services, LLC (“Somerset”). A summary of the Corporation’s significant accounting policies is set forth in Note 1 of the Notes to Consolidated Financial Statements in the Corporation’s Annual Report on Form 10-K for the year ended December 31, 2002.

        Certain amounts in the Condensed Consolidated Financial Statements relating to prior periods have been reclassified to conform to current reporting presentation.


Note 2 — Earnings Per Share

        Basic earnings (loss) per share for 2003 and 2002 were computed by dividing net earnings (loss) by the weighted average shares of common stock outstanding (15,590,021 and 15,576,745 for the three months ended September 30, 2003 and 2002 and 15,567,949 and 15,532,653 for the nine months ended September 30, 2003 and 2002). Diluted earnings (loss) per share for 2003 and 2002 were computed by dividing net earnings (loss) by the weighted average shares of common stock and common stock that would have been outstanding assuming the issuance of all dilutive potential common shares outstanding (15,590,021 and 15,851,161 for the three months ended September 30, 2003 and 2002 and 15,709,462 and 15,825,930 for the nine months ended September 30, 2003 and 2002). Dilution of the per-share calculation relates to stock options.

7



Note 3 — Stock Options

        First Indiana accounts for awards of stock-based employee compensation plans under the recognition and measurement principles of Accounting Principles Board Opinion No. 25, “Accounting for Stock Issued to Employees” and related Interpretations. No stock-based employee compensation cost has been recognized in respect of stock option grants, except for deferred compensation expense in connection with certain Somerset options that was being amortized over the life of the respective options. The following table illustrates the effect on net earnings (loss) and earnings (loss) per share if the Corporation had applied the fair value recognition provisions of Statement of Financial Accounting Standards No. 123, “Accounting for Stock-Based Compensation,” to stock option compensation.

(Dollars in Thousands, Except Per Share Data)


Three Months Ended September 30
Nine Months Ended September 30
2003
2002
2003
2002
Net Earnings (Loss), As Reported     $ (2,448 ) $ 6,842   $ 557   $ 20,121  
  
Add: Stock option employee compensation expense included in reported net income, net of related tax effects    --    20    14    89  
  
Deduct: Total stock option employee compensation expense determined under fair value based method for all awards, net of related tax effects    (205 )  (220 )  (623 )  (676 )
 
 
 
 
 
Pro Forma Net Earnings (Loss)   $ (2,653 ) $ 6,642   $ (52 ) $ 19,534  
 
 
 
 
 
   
Basic Earnings (Loss) Per Share  
  As Reported   $ (0.16 ) $ 0.44   $ 0.04   $ 1.30  
  Pro Forma    (0.17 )  0.43    0.00  1.26  
   
Diluted Earnings (Loss) Per Share  
  As Reported   $ (0.16 ) $ 0.43   $ 0.03   $ 1.27  
  Pro Forma    (0.17 )  0.42    0.00  1.23  


Note 4 — Allowance for Loan Losses

        An allowance has been established for loan losses. The provision for loan losses charged to operations is based on management’s judgment of current economic conditions and the credit risk of the loan portfolio. Management believes that this allowance is adequate for the losses inherent in the loan portfolio. While management uses available information to recognize losses on loans, future additions to the allowance may be necessary based on changes in economic conditions. In addition, various regulatory agencies, as an integral part of their examination process, periodically review this allowance and may require the Corporation to recognize additions to the allowance based on their judgment about information available to them at the time of their examination.

8



Note 5 — Segment Reporting

        Beginning in 2003, the Corporation changed its segment definitions to conform to new internal management reporting to monitor and manage financial performance. Prior year segment information has been restated to conform to these new segment definitions. The Corporation’s business units are primarily organized to operate in the financial services industry and are determined by the products and services offered. The community bank includes business, consumer, residential mortgage, single-family construction, and commercial real estate loans. The community bank also includes the Bank’s 33-branch network and investment product sales division. The consumer finance bank includes the origination, processing, servicing, and sale of consumer and residential mortgage loans. Investment portfolio management is included in the treasury segment. FirstTrust Indiana includes trust and investment advisory fees and related expenses. The Somerset segment includes all activities of the Corporation’s Somerset subsidiary. Revenues in the Corporation’s segments are generated from loans, deposits, investments, servicing fees, loan sales, and fee income. There are no foreign operations.

        The following segment financial information is based on the internal management reporting structure used by the Corporation to monitor and manage financial performance. The Corporation evaluates segment performance based on average assets and profit or loss before income taxes and indirect expenses. Indirect expenses include the Corporation’s overhead and support expenses. The Corporation attempts to match fund each business unit by reviewing the assets and liabilities held by each unit and assigning an appropriate expense or income offset based on the cost of funds. The Corporation accounts for intersegment revenues, expenses, and transfers based on estimates of the value of the services performed.

9


Segment Reporting(1)
(Dollars in Thousands)

Community
Bank

Consumer
Finance
Bank

FirstTrust
Somerset
Treasury
Non-Segment
Third Quarter 2003
Consolidated
Totals

Average Segment Assets     $ 1,848,073   $ 66,610   $ 597   $ 15,000   $ 245,706   $ 34,309   $ 2,210,295  
   
Net Interest Income (Expense) (2)    16,260    927    (4 )  10    2,582    (996 )  18,779  
Provision for Loan Losses    (13,548 )  --    --    --    --    --    (13,548 )
Non-Interest Income    5,773    3,551    777    2,253    29    128    12,511  
Intangible Amortization    (184 )  --    --    --    --    --    (184 )
Other Non-Interest Expense    (11,175 )  (2,210 )  (567 )  (2,736 )  (507 )  (4,012 )  (21,207 )
Intersegment Income (Expense) (3)    (2,326 )  2,192    --    --    --    134    --  
 
 
 
 
 
 
 
 
Earnings (Loss) before Income Tax   $ (5,200 ) $ 4,460   $ 206   $ (473 ) $ 2,104   $ (4,746 ) $ (3,649 )
 
 
 
 
 
 
 
 


Community
Bank

Consumer
Finance
Bank

FirstTrust
Somerset
Treasury
Non-Segment
Third Quarter 2002
Consolidated
Totals

Average Segment Assets     $ 1,854,544   $ 36,264   $ 526   $ 14,003   $ 190,640   $ 8,242   $ 2,104,219  
   
Net Interest Income (Expense) (2)    16,345    377    (4 )  17    3,420    (754 )  19,401  
Provision for Loan Losses    (2,982 )  --    --    --    --    --    (2,982 )
Non-Interest Income    5,600    2,912    637    1,794    16    152    11,111  
Other Non-Interest Expense    (9,826 )  (2,142 )  (468 )  (2,425 )  (347 )  (1,559 )  (16,767 )
Intersegment Income (Expense) (3)    (2,631 )  3,006    --    --    --    (375 )  --  
 
 
 
 
 
 
 
 
Earnings (Loss) before Income Tax   $ 6,506   $ 4,153   $ 165   $ (614 ) $ 3,089   $ (2,536 ) $ 10,763  
 
 
 
 
 
 
 
 


Community
Bank

Consumer
Finance
Bank

FirstTrust
Somerset
Treasury
Non-Segment
YTD 2003
Consolidated
Totals

Average Segment Assets     $ 1,889,681   $ 68,350   $ 554   $ 14,480   $ 222,593   $ 31,625   $ 2,227,283  
   
Net Interest Income (Expense) (2)    48,099    2,560    (13 )  31    10,135    (2,242 )  58,570  
Provision for Loan Losses    (35,876 )  --    --    --    --    --    (35,876 )
Non-Interest Income    16,774    10,020    2,212    9,517    68    373    38,964  
Intangible Amortization    (552 )  --    --    --    --    --    (552 )
Other Non-Interest Expense    (33,770 )  (6,410 )  (1,756 )  (8,124 )  (1,300 )  (8,899 )  (60,259 )
Intersegment Income (Expense) (3)    (7,048 )  4,485    --    --    --    2,563    --  
 
 
 
 
 
 
 
 
Earnings (Loss) before Income Tax   $ (12,373 ) $ 10,655   $ 443   $ 1,424   $ 8,903   $ (8,205 ) $ 847  
 
 
 
 
 
 
 
 


Community
Bank

Consumer
Finance
Bank

FirstTrust
Somerset
Treasury
Non-Segment
YTD 2002
Consolidated
Totals

Average Segment Assets     $ 1,814,386   $ 39,275   $ 525   $ 13,565   $ 175,410   $ 20,928   $ 2,064,089  
   
Net Interest Income (Expense) (2)    46,772    1,275    (13 )  38    8,569    (1,573 )  55,068  
Provision for Loan Losses    (9,751 )  --    --    --    --    --    (9,751 )
Non-Interest Income    14,585    9,631    1,965    8,651    299    429    35,560  
Other Non-Interest Expense    (28,801 )  (6,668 )  (1,588 )  (7,567 )  (1,015 )  (3,511 )  (49,150 )
Intersegment Income (Expense) (3)    (7,513 )  8,742    --    --    --    (1,229 )  --  
 
 
 
 
 
 
 
 
Earnings (Loss) before Income Tax   $ 15,292   $ 12,980   $ 364   $ 1,122   $ 7,853   $ (5,884 ) $ 31,727  
 
 
 
 
 
 
 
 

(1) First Indiana implemented a new management reporting structure in the first quarter of 2003. Amounts shown for 2002 have been reclassified to reflect the change in management reporting format.

(2) The net interest income amounts in the segment results reflect the actual interest income and expense from segment activities and amounts for transfer income and expense to match fund each segment. Transfer income and expense is assigned to assets and liabilities based on the cost of funds.

(3) Intersegment revenues are received by one segment for performing a service for another segment. In the case of residential and consumer portfolios, the amount paid to the consumer loan processing office is capitalized and amortized over a four-year period. These entries are not included in the Corporation’s actual results.

10



Note 6 — Business Combination

        On January 13, 2003, First Indiana acquired Carmel, Indiana-based MetroBanCorp through a merger. MetroBanCorp was the holding company for MetroBank, with assets of $196,000,000 and seven offices in Carmel, Fishers, and Noblesville, Indiana. The acquisition was accounted for using the purchase method of accounting, and accordingly, the financial results of the acquired entity were included in First Indiana’s consolidated financial statements from the January 13, 2003 acquisition date. In the merger, MetroBanCorp shareholders received $17.00 in cash in exchange for each share of MetroBanCorp stock. The cost of the acquisition was approximately $37,500,000. Goodwill of $23,923,000, a core deposit intangible of $4,357,000, and a non-compete agreement intangible of $1,000,000 were recorded in connection with the merger. The weighted average life of the core deposit intangible and the non-compete agreement intangible are 7.2 years and 1.5 years, respectively. The weighted average life of these intangible assets in total is 6.1 years.


Note 7 — Mortgage Servicing Rights, Goodwill, and Other Intangible Assets

        The following table shows the change in the carrying amount of capitalized loan servicing rights.

(Dollars in Thousands)


Three Months Ended September 30
Nine Months Ended September 30
2003
2002
2003
2002
Balance at Beginning of Period     $ 8,368   $ 9,679   $ 9,065   $ 9,819  
  Additions    233    583    1,215    1,827  
  Amortization of Servicing Rights    (587 )  (593 )  (1,816 )  (1,906 )
  Change in Valuation Reserves    (101 )  (248 )  (551 )  (319 )
 
 
 
 
 
Balance at End of Period   $ 7,913   $ 9,421   $ 7,913   $ 9,421  
 
 
 
 
 

        The valuation allowance relating to capitalized loan servicing rights was $1,080,000 at September 30, 2003.

         In addition to the normal ongoing management review of the process for valuing capitalized loan servicing rights, the Corporation is working with third party advisors to assist in a review of the methodology, which may result in the Corporation refining its valuation methodology in the fourth quarter 2003.

        Effective January 1, 2002, the Corporation adopted Statement of Financial Accounting Standards No. 142, “Goodwill and Other Intangible Assets” (“SFAS 142”). In accordance with SFAS 142, goodwill and intangible assets with indefinite lives are no longer amortized, but are subject to impairment tests at least annually. The Corporation had no existing intangible assets acquired in prior purchase business combinations and recognized no impairment loss relating to goodwill and other intangible assets upon adoption of SFAS 142.

11



        The following tables show changes in the carrying amount of goodwill for the nine months ended September 30, 2003 and 2002.

(Dollars in Thousands)


Community
Bank
Segment

Somerset
Segment

Total
Goodwill

Balance as of January 1, 2003     $ 6,685   $ 6,360   $ 13,045  
Addition due to MetroBanCorp Acquisition    23,923    --    23,923  
 
 
 
 
Balance as of September 30, 2003   $ 30,608   $ 6,360   $ 36,968  
 
 
 
 

Community
Bank
Segment

Somerset
Segment

Total
Goodwill

Balance as of January 1, 2002     $ 6,685   $ 6,360   $ 13,045  
Change during the period    --    --    --  
 
 
 
 
Balance as of September 30, 2002   $ 6,685   $ 6,360   $ 13,045  
 
 
 
 

        The following table summarizes the carrying amount of other intangible assets at September 30, 2003.

(Dollars in Thousands)


Core
Deposit
Intangible

Non-compete
Agreement
Intangible

Total
Other
Intangible
Assets

Gross Carrying Amount     $ 4,357   $ 1,000   $ 5,357  
Less: Accumulated Amortization    (302 )  (250 )  (552 )
 
 
 
 
Net Carrying Amount   $ 4,055   $ 750   $ 4,805  
 
 
 
 

        Amortization expense on other intangible assets is expected to total $736,000, $718,000, $697,000, $342,000, and $321,000 in 2003, 2004, 2005, 2006, and 2007, respectively.

12


Note 8 — Trust Preferred Securities

        On June 12, 2003, First Indiana formed First Indiana Capital Statutory Trust II, a wholly owned grantor trust (“grantor trust”), to issue $12,000,000 in trust preferred securities through a private placement. The grantor trust invested the proceeds of such trust preferred securities in junior subordinated debentures (“Notes”) of the Corporation. These trust preferred securities were issued at a discount of $240,000. The sole assets of the grantor trust are the Notes held by the grantor trust. The Notes have a stated term of 30 years (June 26, 2033) but may be redeemed at par in part or in full beginning June 26, 2008 and quarterly thereafter subject to approval by the Federal Reserve Board. The Notes have a fixed rate of interest of 5.55 percent through June 26, 2008 and a floating rate of interest, reset quarterly, equal to the London interbank offered rate (“LIBOR”) plus 3.10 percent thereafter to maturity. Interest on the Notes is payable quarterly in arrears. The distribution rate on the trust preferred securities equals the interest rate of the Notes. The Corporation has the right to defer payment of interest on the Notes at any time or from time to time for a period not to exceed five years provided that no extension period may extend beyond the stated maturity of the Notes. During any such extension period, distributions on the trust preferred securities will also be deferred and First Indiana’s ability to pay dividends on its common stock will be restricted.

        The trust preferred securities are subject to mandatory redemption upon repayment of the Notes at their stated maturity dates or their earlier redemption at a redemption price equal to their liquidation amount plus accrued distributions to the date fixed for redemption and the premium, if any, paid by the Corporation upon concurrent repayment of the Notes.

        Periodic cash payments and payments upon liquidation or redemption with respect to trust preferred securities are guaranteed by First Indiana to the extent of funds held by the grantor trust (“the Preferred Securities Guarantee”). The Preferred Securities Guarantee, when taken together with the Corporation’s other obligations, including its obligations under the Notes, will constitute a full and unconditional guarantee, on a subordinated basis, by the Corporation of payments due on the trust preferred securities.

        The trust preferred securities qualify as Tier 1 capital of the Corporation for regulatory capital purposes.

        At September 30, 2003, the total balance of all trust preferred securities (including securities issued previously), net of discount, was $23,601,000 with an aggregate principal amount of $24,000,000.

13


Note 9 — Obligations under Guarantees

        In November 2002, the Financial Accounting Standards Board (“FASB”) issued Interpretation No. 45, “Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others” (“FIN 45”), which requires additional disclosures by a guarantor about its obligations under certain guarantees that it has issued. FIN 45 also clarifies that a guarantor is required to recognize, at the inception of a guarantee, a liability for the fair value of the obligation undertaken in issuing the guarantee. The most significant instruments impacted for the Corporation are standby letters of credit. The disclosure requirements of FIN 45 became effective for the Corporation on December 31, 2002. The recognition requirements of FIN 45 became effective for the Corporation on January 1, 2003, on a prospective basis. The impact of adoption was not material to the Corporation’s results of operations, financial position, or cash flows.

        Standby letters of credit are contingent commitments issued by the Corporation to support the obligations of a customer to a third party. Standby letters of credit are issued to support public and private financing, and other financial or performance obligations of customers. The credit risk involved in issuing standby letters of credit is the same as that involved in extending loans to customers and, as such, is collateralized when necessary.

        As of September 30, 2003, the Corporation had issued $52,804,000 in standby letters of credit, predominately with remaining terms of three years or less. Of these commitments, $29,748,000 have been issued or renewed since December 31, 2002, and, in accordance with FIN 45, the Corporation has recognized a liability at September 30, 2003 of $48,000 relating to these commitments.


Note 10 — Recently Issued Accounting Pronouncements

        In January 2003, FASB issued Interpretation No. 46 “Consolidation of Variable Interest Entities” (“FIN 46”), which provides guidance with respect to the identification and consolidation of variable interest entities. A variable interest entity exists and is required to be consolidated when either the total equity investment at risk is not sufficient to permit the entity to finance its activities by itself, or the equity investors lack one of three characteristics associated with owning a controlling financial interest. Those characteristics include the direct or indirect ability to make decisions about an entity’s activities through voting rights or similar rights, the obligation to absorb the expected losses of an entity if they occur, and the right to receive the expected residual returns of the entity if they occur.

        FIN 46 was effective immediately for new entities that were created or acquired after January 31, 2003, and is effective on December 31, 2003, for entities in which the Corporation had a variable interest prior to February 1, 2003. The Corporation believes that adoption of FIN 46 will not have a material impact on its results of operations, financial position, or cash flows.

14



        The Corporation has statutory trusts formed for the purpose of issuing trust preferred securities. We currently believe the continued consolidation of these trusts is appropriate under FIN 46. However, the application of FIN 46 to this type of trust is an emerging issue and a possible unintended consequence of FIN 46 is the deconsolidation of these trusts. The deconsolidation of these statutory trusts would not have a material effect on the Corporation’s consolidated balance sheet or consolidated statement of earnings. In July 2003, the Board of Governors of the Federal Reserve System issued a supervisory letter instructing bank holding companies to continue to include the trust preferred securities in their Tier 1 capital for regulatory capital purposes until notice is given to the contrary. The Federal Reserve intends to review the regulatory implications of any accounting treatment changes and, if necessary or warranted, provide further appropriate guidance. There can be no assurance that the Federal Reserve will continue to allow institutions to include trust preferred securities in Tier 1 capital for regulatory capital purposes.

        The Corporation is a limited partner in two low income housing developments which do not meet the FIN 46 criteria for consolidation. As of September 30, 2003, the Corporation’s investment in these partnerships was $623,000, with no future funding commitment. The maximum risk of loss is equal to the Corporation’s recorded investment in these partnerships.

15


Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

Financial Highlights
First Indiana Corporation and Subsidiaries
(Dollars in Thousands, Except Per Share Data)

For the Three Months Ended
September 30

For the Nine Months Ended
September 30

2003
2002
2003
2002
Net Interest Income   $        18,779   $       19,401   $       58,570   $       55,068  
Provision for Loan Losses  13,548   2,982   35,876   9,751  
Non-Interest Income  12,511   11,111   38,964   35,560  
Non-Interest Expense  21,391   16,767   60,811   49,150  
Net Earnings (Loss)  (2,448 ) 6,842   557   20,121  
     
Basic Earnings (Loss) Per Share  $         (0.16 ) $           0.44   $           0.04   $           1.30  
Diluted Earnings (Loss) Per Share  (0.16 ) 0.43   0.04   1.27  
Dividends Per Share  0.165   0.160   0.495   0.480  
     
Net Interest Margin  3.62 % 3.88 % 3.74 % 3.75 %
Efficiency Ratio  68.36   54.95   62.35   54.23  
Annualized Return on Average Assets  (0.44 ) 1.29   0.03   1.30  
Annualized Return on Average Equity  (4.43 ) 12.21   0.33   12.42  
     
Average Shares Outstanding  15,590,021   15,576,745   15,567,949   15,532,653  
Average Diluted Shares Outstanding  15,590,021   15,851,161   15,709,462   15,825,930  


At September 30
2003
2002
Assets   $  2,205,375   $  2,132,631  
Loans  1,825,308   1,847,504  
Deposits  1,517,606   1,414,788  
Shareholders' Equity  210,784   223,541  
     
Shareholders' Equity/Assets  9.56 % 10.48 %
     
Shareholders' Equity Per Share  $         13.51   $         14.39  
Market Closing Price  18.51   18.33  
     
Shares Outstanding  15,596,658   15,538,802  

16



Summary of Corporation’s Results

        First Indiana Corporation and subsidiaries had a net loss of $2,448,000 for the three months ended September 30, 2003, compared with net earnings of $6,842,000 for the same period last year. Diluted loss per share for the three months ended September 30, 2003 was $0.16, compared with diluted earnings per share of $0.43 for the same period one year ago. Cash dividends for the third quarter of 2003 and 2002 were $0.165 and $0.160 per share of common stock outstanding.

        For the nine months ended September 30, 2003, net earnings were $557,000, compared with $20,121,000 for the same period one year ago. For the nine months ended September 30, 2003, diluted earnings per share were $0.04, compared with $1.27 for the same period one year ago. Cash dividends for the nine months ended September 30, 2003 and 2002 were $0.495 and $0.480 per common share outstanding.

         The provision for loan losses was $13,548,000 for the third quarter of 2003, compared to $2,982,000 for the third quarter of 2002. The increase in the provision is reflective of the results from the findings of an independent evaluation of the commercial loan portfolio, the continued evaluation of the risks in the loan portfolio, and the factors contained in the revised approach for calculating the allowance for loan losses. For the nine months ended September 30, 2003, the provision for loan losses was $35,876,000 compared to $9,751,000 for the same period one year ago. The provision for loan losses for the first nine months of 2003 primarily reflects an increase in business and construction loan charge-offs in the first and second quarters of 2003 as well as the additional third quarter provision mentioned above. Net charge-offs for the first nine months of 2003 were $24,556,000 compared to net charge-offs of $8,537,000 for the same period of 2002.

        Annualized return on average total assets was negative 0.44 percent for the three months ended September 30, 2003, compared with 1.29 percent for the same period one year ago. For the nine months ended September 30, 2003, the Corporation’s annualized return on total average assets was 0.03 percent, compared with 1.30 percent for the same period in 2002.

        Annualized return on average total equity was negative 4.43 percent for the three months ended September 30, 2003, compared with 12.21 percent for the same period one year ago. For the nine months ended September 30, 2003, the Corporation’s annualized return on total average equity was 0.33 percent, compared with 12.42 percent for the same period in 2002.

        On January 13, 2003, First Indiana acquired Carmel, Indiana-based MetroBanCorp through a merger. MetroBanCorp was the holding company for MetroBank, with assets of $196,000,000 and seven offices in Carmel, Fishers, and Noblesville, Indiana. The acquisition was accounted for using the purchase method of accounting, and, accordingly, the financial results of the acquired entity were included in First Indiana’s consolidated financial statements from the January 13, 2003 acquisition date.

17



Net Interest Income

         Net interest income was $18,779,000 and $58,570,000 for the three and nine months ended September 30, 2003, compared with $19,401,000 and $55,068,000 for the three and nine months ended September 30, 2002. Earning assets averaged $2,068,421,000 in the third quarter of 2003, compared with $1,998,518,000 for the same quarter in 2002. For the first nine months of 2003, earning assets averaged $2,089,901,000 compared with $1,958,397,000 for the same period of 2002. The acquisition of MetroBanCorp in January, 2003 added approximately $126,000,000 in earning assets. Net interest margin was 3.62 percent in the third quarter of 2003, compared to 3.86 percent in the second quarter of 2003, and 3.88 percent in the third quarter of 2002. For the nine months ended September 30, 2003, net interest margin was 3.74 percent, compared to 3.75 percent for the same period of 2002. Following the rapid decline in interest rates in 2001, net interest margin improved in each of the first three quarters of 2002 due to the relatively stable interest rate environment which allowed the repricing of funding liabilities downward to reflect the repricing of earning assets. The 50 basis point rate cut by the Federal Reserve Open Market Committee in the fourth quarter of 2002 placed pressure on the net interest margin due to the Corporation’s asset-sensitive pricing structure and the rapid prepayment of consumer and residential loans. The net interest margin improved again in the first two quarters of 2003; however, the 25 basis point rate cut late in the second quarter of 2003 again placed pressure on net interest margin in the third quarter of 2003.

        The contribution of interest-free funds to net interest margin varies depending on the level of interest-free funds and the level of interest rates. Interest-free funds averaged $335,692,000, or 16.2 percent of earning assets in the third quarter of 2003, compared to $308,724,000, or 15.4 percent of earning assets for the comparable period of 2002. For the nine months ended September 30, 2003, interest-free funds averaged $331,318,000, or 15.9 percent of earning assets, compared to $301,869,000, or 15.4 percent of earning assets for the comparable period of 2002. Average interest-free funds provided 33 basis points to the third quarter 2003 margin, compared with 46 basis points for the same period in 2002. For the nine months ended September 30, 2003, average interest-free funds provided 35 basis points to the margin, compared with 50 basis points for the same period in 2002. The contribution of interest-free funds to net interest margin in the three and nine months ended September 30, 2003 declined compared to the comparable periods of 2002 due to the lower interest rate environment.

18



        The following tables provide information on the Corporation’s net interest margin.

Net Interest Margin
First Indiana Corporation and Subsidiaries
(Dollars in Thousands)

Three Months Ended
September 30, 2003
September 30, 2002
Average
Balance

Interest
Yield /
Rate

Average
Balance

Interest
Yield /
Rate

Assets              
    Interest-Bearing Due from Banks  $       4,844   $       14   1.12 % $            --   $       --   -- %
    Federal Funds Sold  96   --   1.32   --   --   --  
    Securities Available for Sale  183,856   1,976   4.30   144,500   2,079   5.75  
    FHLB and FRB Stock  25,310   275   4.36   22,491   353   6.29  
    Loans 
        Business  565,204   7,069   4.96   500,692   7,311   5.79  
        Consumer  633,053   10,201   6.42   684,155   12,622   7.36  
        Residential Mortgage  290,705   3,685   5.07   280,990   4,385   6.24  
        Single-Family Construction  199,421   2,218   4.41   223,352   3,029   5.38  
        Commercial Real Estate  165,932   2,201   5.28   142,338   2,230   6.23  
 
 
   
 
     
    Total Loans  1,854,315   25,374   5.45   1,831,527   29,577   6.43  
 
 
     
 
     
  Total Earning Assets  2,068,421   27,639   5.32   1,998,518   32,009   6.38  
  Other Assets  141,874           105,701          
 
         
         
Total Assets  $2,210,295           $2,104,219          
 
         
         
Liabilities and Shareholders' Equity 
    Interest-Bearing Deposits 
      Demand Deposits  $   220,487   $     253   0.46 % $   162,163   $     342   0.84 %
      Savings Deposits  422,011   680   0.64   406,038   1,344   1.31  
      Certificates of Deposit  675,267   4,863   2.86   629,837   7,040   4.43  
 
 
     
 
     
    Total Interest-Bearing Deposits  1,317,765   5,796   1.75   1,198,038   8,726   2.89  
    Short-Term Borrowings  130,170   313   0.95   155,317   671   1.71  
    Federal Home Loan Bank Advances  261,202   2,350   3.57   336,439   3,211   3.79  
    Trust Preferred Securities  23,592   401   6.80   --   --   --  
 
 
     
 
     
  Total Interest-Bearing Liabilities  1,732,729   8,860   2.03   1,689,794   12,608   2.96  
  Non-Interest-Bearing Demand Deposits  218,144           154,053          
  Other Liabilities  40,272           37,969          
  Shareholders' Equity  219,150           222,403          
 
         
         
Total Liabilities and Shareholders' Equity  $2,210,295           $2,104,219          
 
 
     
 
     
Net Interest Income/Spread      $     18,779 3.29 %   $    19,401 3.42 %
     
 
     
 
 
Net Interest Margin      3.62 %         3.88 %
         
         
 

19


Net Interest Margin
First Indiana Corporation and Subsidiaries
(Dollars in Thousands)

Nine Months Ended
September 30, 2003
September 30, 2002
Average
Balance

Interest
Yield /
Rate

Average
Balance

Interest
Yield /
Rate

Assets              
    Interest-Bearing Due from Banks  $       4,533   $       43   1.26 % $            --   $       --   -- %
    Federal Funds Sold  298   3   1.62   1,440   15   1.42  
    Securities Available for Sale  165,128   5,868   4.74   146,537   6,494   5.91  
    FHLB and FRB Stock  24,936   943   5.04   22,491   1,036   6.14  
    Loans 
        Business  573,142   21,910   5.11   469,575   20,200   5.75  
        Consumer  659,446   32,727   6.62   680,127   38,588   7.57  
        Residential Mortgage  296,960   12,000   5.39   281,542   13,839   6.55  
        Single-Family Construction  205,546   7,133   4.64   224,362   8,954   5.34  
        Commercial Real Estate  159,912   6,680   5.58   132,323   6,367   6.43  
 
 
   
 
     
    Total Loans  1,895,006   80,450   5.67   1,787,929   87,948   6.57  
 
 
   
 
     
  Total Earning Assets  2,089,901   87,307   5.58   1,958,397   95,493   6.51  
  Other Assets  137,382       105,692
 
         
         
Total Assets  $2,227,283       $2,064,089
 
         
         
Liabilities and Shareholders' Equity 
    Interest-Bearing Deposits 
      Demand Deposits  $   205,552   $     851   0.55 % $   158,826   $     988   0.83 %
      Savings Deposits  429,275   2,467   0.77   425,987   4,342   1.36  
      Certificates of Deposit  705,745   16,318   3.09   638,106   23,368   4.90  
 
 
     
 
     
    Total Interest-Bearing Deposits  1,340,572   19,636   1.96   1,222,919   28,698   3.14  
    Short-Term Borrowings  134,318   1,085   1.08   124,885   1,593   1.71  
    Federal Home Loan Bank Advances  267,698   7,167   3.58   308,724   10,134   4.39  
    Trust Preferred Securities  15,995   849   7.10   --   --   --  
 
 
     
 
     
  Total Interest-Bearing Liabilities  1,758,583   28,737   2.19   1,656,528   40,425   3.26  
  Non-Interest-Bearing Demand Deposits  205,272       149,667
  Other Liabilities  40,436       41,232
  Shareholders' Equity  222,992       216,662
 
         
         
Total Liabilities and Shareholders' Equity  $2,227,283       $2,064,089
 
 
     
 
     
Net Interest Income/Spread    $58,570 3.39 % $55,068 3.25 %
     
 
     
 
 
Net Interest Margin      3.74 %         3.75 %
         
         
 

20


Summary of Loan Loss Experience and Non-Performing Assets

         The third quarter 2003 provision for loan losses was $13,548,000, compared to $2,982,000 for the third quarter of 2002. The increase in the provision for loan losses in the third quarter of 2003 when compared to the third quarter of 2002 is reflective of the results from the findings of an independent evaluation of the commercial loan portfolio, the continued evaluation of the risks in the loan portfolio, and the factors contained in the revised approach for calculating the allowance for loan losses.

         The provision for loan losses for the nine months ended September 30, 2003 was $35,876,000 compared to $9,751,000 for the same period last year. The provision for loan losses for the first nine months of 2003 primarily reflects an increase in business and construction loan charge-offs in the first and second quarters of 2003 as well as the additional third quarter provision mentioned above.

        Net loan charge-offs for the third quarter of 2003 were $2,297,000 compared to $1,986,000 for the third quarter of 2002. Net loan charge-offs for the nine months ended September 30, 2003 were $24,556,000, compared to $8,537,000 for the same period last year. Business loan net charge-offs were $17,253,000 for the nine months ended September 30, 2003 compared to $3,611,000 for the same period of 2002. Single-family construction loan net charge-offs for the nine months ended September 30, 2003 were $3,679,000 compared to $390,000 for the same period of 2002. Consumer loan net charge-offs for the nine months ended September 30, 2003 were $3,493,000 compared to $4,121,000 for the same period in 2002.

        The Bank maintains an allowance for loan losses in an amount adequate to absorb the probable losses inherent in the loan portfolio. An analysis of the adequacy of the allowance is completed each quarter and reviewed and approved by a committee of the Board of Directors. First Indiana engaged an independent evaluation firm to examine the commercial loan portfolio of the Bank. In the third quarter, the independent evaluation firm reported its finding of internal loan grading to management and the Audit Committee of the Board of Directors.

        Sixty-seven percent of the commercial loan portfolio commitments were reviewed by the independent evaluation firm. Included in the review were the majority of the largest loans and all commercial loans in excess of $500,000 that were internally graded special mention. Management fully concurred with the results of this independent review, which resulted in a downgrade of 7 percent (by dollar amount) of the Bank’s commercial loans reviewed, including its business lending portfolio.

        At September 30, 2003, the allowance for loan losses to total loans was 3.15 percent compared to 2.07 percent at September 30, 2002. The allowance for loan losses to non-performing loans at September 30, 2003 was 137.97 percent compared to 120.04 percent at September 30, 2002.

21


Loan Charge-Offs and Recoveries
First Indiana Corporation and Subsidiaries
(Dollars in Thousands)

Three Months Ended
Nine Months Ended
September 30, 2003
September 30, 2002
September 30, 2003
September 30, 2002
Allowance for Loan Losses at Beginning of Period   $46,247   $37,353   $44,469   $37,135  
  Charge-Offs 
    Business  1,298   253   17,934   3,778  
    Consumer  1,479   1,371   4,264   4,777  
    Residential Mortgage  40   73   150   93  
    Single-Family Construction  --   372   3,923   443  
    Commercial Real Estate  --   288   22   350  
 
 
 
 
 
  Total Charge-Offs  2,817   2,357   26,293   9,441  
  Recoveries 
    Business  42   96   681   167  
    Consumer  351   257   771   656  
    Residential Mortgage  --   3   7   3  
    Single-Family Construction  93   4   244   53  
    Commercial Real Estate  34   11   34   25  
 
 
 
 
 
  Total Recoveries  520   371   1,737   904  
 
 
 
 
 
  Net Charge-Offs  2,297   1,986   24,556   8,537  
  Provision for Loan Losses  13,548   2,982   35,876   9,751  
  Allowance Related to Bank Acquired  --   --   1,709   --  
 
 
 
 
 
Allowance for Loan Losses at End of Period  $57,498   $38,349   $57,498   $38,349  
 
 
 
 
 
 
Net Charge-Offs to Average Loans (Annualized)  0.49 % 0.43 % 1.73 % 0.64 %  
 
Allowance for Loan Losses to Loans at End of Period  3.15 2.07
 
Allowance for Loan Losses to Non-Performing Loans at End of Period  137.97 120.04


        Non-performing assets at September 30, 2003 were $45,550,000, or 2.49 percent of loans and other real estate owned (“OREO”), compared with $51,756,000, or 2.80 percent of loans and OREO at December 31, 2002, and $41,254,000, or 2.22 percent of loans and OREO at September 30, 2002.

         Non-performing business loans totaled $14,837,000 at September 30, 2003 compared to $21,769,000 at December 31, 2002, a decrease of $6,932,000. Loan charge-offs totaling $5,641,000 and payments received totaling $7,921,000 on existing non-performing business loans were partially offset by the addition of $6,630,000 in new non-performing business loans. Non-performing single-family construction loans at September 30, 2003 totaled $9,704,000 compared to $4,286,000 at December 31, 2002, an increase of $5,418,000. This increase is largely due to the classification of the under-collateralized loan of an out-of-state builder as non-performing in the second quarter of 2003. Non-performing commercial real estate loans totaled $5,150,000 at September 30, 2003 compared to $2,059,000 at December 31, 2002, an increase of $3,091,000. This increase is largely due to one loan placed on non-accrual status in first quarter of 2003.

        Non-performing consumer loans totaled $9,501,000 at September 30, 2003 compared to $12,498,000 at December 31, 2002, a decrease of $2,997,000. Other real estate owned totaled $3,877,000 at September 30, 2003 compared to $8,670,000 at December 31, 2002, a decrease of $4,793,000. Ongoing active management of the collection process has led to reductions in consumer and residential non-performing loans. These efforts, along with continued success in liquidating OREO properties, have positively impacted the level of OREO.

22



Non-Performing Assets
First Indiana Corporation and Subsidiaries
(Dollars in Thousands)


September 30, 2003
June 30, 2003
September 30, 2002
Non-Performing Loans        
  Non-Accrual Loans 
    Business  $12,928   $10,966   $  7,842  
    Consumer  7,654   8,323   11,173  
    Residential Mortgage  2,481   2,718   2,389  
    Single-Family Construction  9,296   8,833   4,932  
    Commercial Real Estate  5,150   5,440   2,474  
 
 
 
 
  Total Non-Accrual Loans  37,509   36,280   28,810  
 
 
 
 
  Accruing Loans Past Due 90 Days or More 
    Business  1,178   482   76  
    Consumer  1,847   1,915   3,061  
    Single-Family Construction  408   --   --  
 
 
 
 
  Total Accruing Loans Past Due 90 Days or More  3,433   2,397   3,137  
 
 
 
 
Total Non-Performing Loans  40,942   38,677   31,947  
  Other Real Estate Owned, Net  3,877   5,473   9,307  
 
 
 
 
Total Non-Performing Assets  $44,819   $44,150   $41,254  
 
 
 
 
 
Non-Performing Loans to Loans at End of Period  2.24 % 2.03 % 1.73 %
 
Non-Performing Assets to Loans and OREO at End of Period  2.45   2.31   2.22  


Non-Interest Income

        Total non-interest income was $12,511,000 for the three months ended September 30, 2003, compared with $11,111,000 for the same period in 2002. Included in third quarter 2003 non-interest income is $281,000 from the MetroBanCorp acquisition. For the nine months ended September 30, 2003 and 2002, total non-interest income was $38,964,000 and $35,560,000. Included in non-interest income for the nine months ended September 30, 2003 is $819,000 from the MetroBanCorp acquisition.

        Loan and deposit charges increased 9 percent to $4,608,000 in the third quarter of 2003 compared to $4,230,000 in the third quarter of 2002. For the nine months ended September 30, 2003 and 2002, loan and deposit charges were $13,415,000 and $11,637,000, an increase of 15 percent. The growth in 2003 from the three and nine month periods ended September 30, 2002 was in returned check charges, debit card fees, service charges on demand and savings accounts, and account analysis fees from business demand accounts in addition to loan and deposit fees from the MetroBanCorp acquisition.

23



         Loan servicing income in the third quarter of 2003 was a loss of $55,000 compared to a loss of $22,000 in the third quarter 2002. Loan servicing income for the first nine months of 2003 was a loss of $320,000, compared to income of $412,000 for the same period in 2002. Loan servicing income is comprised of three related elements: loan servicing fees from residential mortgage and home equity loans serviced, amortization of capitalized servicing right assets, and changes in the valuation allowance on servicing right assets. Loan prepayments caused by historically low residential mortgage and home equity loan rates resulted in a 34 percent decrease to $461,198,000 in loans serviced for others at September 30, 2003 from $696,047,000 at September 30, 2002. Rapid repayments accelerate the amortization of loan servicing rights and increase valuation impairment charges in addition to reducing fees collected from servicing loans due to the lower loan volume. These factors account for the loan servicing loss for the 2003 periods.

         FirstTrust Indiana’s fees increased 22 percent to $777,000 in the third quarter of 2003 and 13 percent to $2,212,000 in the first nine months of 2003, when compared to the same periods last year. The Bank’s investment advisory and trust division had assets under management at September 30, 2003 of $810,876,000, compared to $658,357,000 at December 31, 2002 and $621,311,000 at September 30, 2002. The increase in trust fees and assets under management for the first nine months of 2003 compared to the same period last year was mainly the result of successful efforts in developing new investment management relationships as well as large additions to existing relationships.

         Somerset fees for the third quarter 2003 were $2,248,000 compared to $1,864,000 for the third quarter 2002, an increase of 21 percent. Somerset fees for the first nine months of 2003 increased 9 percent to $9,478,000 from $8,686,000 for the same period of 2002. The increases were primarily the result of services rendered to new corporate clients that chose Somerset as their outside accountants and consultants, and to a lesser extent an increase in the number of services provided to existing clients. Somerset historically generates strong first quarter fees from year-end audit and tax preparation services.

        Investment and insurance product sales commissions, generated by the Bank’s subsidiary First Indiana Investor Services, decreased 31 percent to $473,000 in the third quarter of 2003 from $685,000 in the third quarter of 2002. For the nine months ended September 30, 2003, fees were $1,307,000 compared to $2,220,000 for the same period of 2002, a decrease of 41 percent. Investment and insurance product sales fell in the three and nine months ended September 30, 2003 compared to the same periods a year ago, largely the result of the lower interest rate environment and the continued uncertainty of the equity markets. Commission revenue also fell due to lower commission rates received on new product sales.

24



        Gain on the sale of loans in the third quarter of 2003 increased 10 percent to $2,865,000 from $2,605,000 for the same quarter last year. Gain on sale of loans was $8,233,000 for the first nine months of 2003, compared to $6,538,000 for the first nine months of last year, an increase of 26 percent. Consumer loans sold in the third quarter of 2003 totaled $89,869,000 compared to $78,483,000 in the third quarter of 2002. For the nine months ended September 30, 2003 and 2002, consumer loans sold totaled $261,095,000 and $215,780,000. Gain on the sale of loans for the first nine months of 2003 compared to the same period of 2002 increased due to better pricing along with a higher volume of sales.

        Other income in the third quarter of 2003 was $810,000 compared to $567,000 in the third quarter of 2002. For the first nine months of 2003 other income was $2,628,000 compared to $1,937,000 for the first nine months of 2002. Ancillary residential and consumer loan servicing fees and residential broker fees increased in the three and nine months ended September 30, 2003 when compared to the same periods of 2002.


Non-Interest Expense

        Non-interest expense for the three months ended September 30, 2003 was $21,391,000 compared to $16,767,000 for the same period in 2002, an increase of 28 percent. For the nine months ended September 30, 2003, non-interest expense was $60,811,000 compared to $49,150,000 for the same period in 2002. Included in non-interest expense for the three and nine months ended September 30, 2003, was $981,000 and $3,732,000 from the MetroBanCorp acquisition. Approximately $320,000 in expenses in the first nine months of 2003 were directly associated with the integration of MetroBanCorp.

25



        Salaries and benefits for the third quarter of 2003 were $12,841,000 compared to $9,526,000 for the third quarter of 2002. For the nine months ended September 30, 2003, salaries and benefits were $36,382,000 compared to $28,179,000 for the same period in 2002. Salary expense was $10,481,000 in the third quarter of 2003 and $7,617,000 for the third quarter of 2002. For the nine months ended September 30, 2003, salary expense was $29,527,000 compared to $22,815,000 for the same period of 2002. Included in third quarter 2003 salary expense is a $1,053,000 increase in salary expense resulting from an adjustment in the accrual for salaries. Management incentive bonus expense, which is included in salary expense, was significantly reduced in the first nine months of 2002 due to the reversal of the multi-year incentive awards. The MetroBank staff and staffing increases in the community bank, Somerset, and consumer finance bank segments and normal salary increases in the nine months ended September 30, 2003 account for the remainder of the salary expense increase when compared to the same period of 2002. Employee benefits expense was $2,360,000 for the third quarter of 2003 and $1,909,000 for the third quarter of 2002. For the nine months ended September 30, 2003, employee benefits expense was $6,855,000 compared to $5,364,000 for the same period of 2002. The increases in 2003 consisted largely of increased pension, group insurance, and payroll tax expenses.

        Net occupancy expense in the third quarter of 2003 increased 10 percent to $1,163,000 from $1,060,000 in the third quarter of 2002. Net occupancy expense for the first nine months of 2003 increased 15 percent to $3,555,000 from $3,081,000 for the comparable period of 2002. These increases are due to normal increases in rental expense, rental expense for new and acquired branch facilities, and related increases in utilities, depreciation, and maintenance expenses.

        Equipment expense for the third quarter of 2003 totaled $1,585,000 compared to $1,437,000 for the third quarter of 2002, an increase of 10 percent. For the nine months ended September 30, 2003, equipment expense was $4,942,000 compared to $4,581,000 for the same period in 2002, an increase of 8 percent. These increases were largely related to the MetroBanCorp acquisition.

        Professional services expense in the third quarter of 2003 was $1,635,000 compared to $1,135,000 for the third quarter of 2002. For the nine months ended September 30, 2003, professional services expense was $4,098,000, compared to $3,231,000 for the same period of 2002. These increases are primarily due to increased legal and other professional expenses associated with loan delinquencies and foreclosures in 2003.

        Marketing expense was $684,000 for the third quarter of 2003 compared to $518,000 for the third quarter of 2002, an increase of 32 percent. For the nine months ended September 30, 2003, marketing expense was $1,930,000 compared to $1,671,000 for the same period of 2002, an increase of 16 percent. In the second quarter and third quarters of 2002, marketing expense was reduced as part of an overall expense control effort.

26



        Telephone, supplies, and postage expense in the third quarter of 2003 was $971,000 compared to $805,000 for the same period of 2002, an increase of 21 percent. For the nine months ended September 30, 2003, telephone, supplies, and postage expense was $2,973,000 compared to $2,477,000 for the same period of 2002, an increase of 20 percent. Additional expenses for the former MetroBank retail branches, increases in postage rates, and the impact of additional courier pickups at the Bank’s retail branches account for the increase in these expenses.

        Other intangible asset amortization in the first three and nine months of 2003 was $184,000 and $552,000, respectively. In the first quarter of 2003, First Indiana established a core deposit intangible and non-compete agreement intangible related to the purchase of MetroBanCorp. The amortization of these intangibles commenced in the first quarter of 2003.

        Other non-interest expense in the third quarter of 2003 increased 2 percent to $2,328,000 from $2,286,000 in the third quarter of 2002. For the nine months ended September 30, 2003, other non-interest expense increased 8 percent to $6,379,000 from $5,930,000 for the same period of 2002.

        The Corporation’s efficiency ratio was 68.36 percent for the third quarter of 2003, compared to 54.95 percent for the third quarter of 2002. For the first nine months of 2003, the Corporation’s efficiency ratio was 62.35 percent, compared to 54.23 percent for the first nine months of 2002. The increase in the efficiency ratio for the 2003 periods is primarily due to the increase in salaries and benefits expense, which is discussed above.


Financial Condition

        Total assets at September 30, 2003 were $2,205,375,000, an increase of $80,161,000 from $2,125,214,000 at December 31, 2002 and an increase of $72,744,000 from $2,132,631,000 at September 30, 2002. The purchase of Carmel, Indiana-based MetroBanCorp through a merger on January 13, 2003 added approximately $196,000,000 to total assets in the first quarter of 2003. The increase in assets due to the acquisition of MetroBanCorp was partially offset by the use of cash for the acquisition, as well as by prepayment activity in consumer and residential mortgage loans as discussed below.

27



        Loans outstanding were $1,825,308,000 at September 30, 2003, compared to $1,847,504,000 one year ago. Excluding loans acquired in the MetroBanCorp merger, total loans at September 30, 2003 decreased 6 percent from loans one year earlier. Business loans increased to $551,398,000 at September 30, 2003, compared with $515,478,000 one year ago, a 7 percent increase. Excluding loans acquired through the MetroBanCorp merger, business loans outstanding at September 30, 2003 decreased 7 percent over September 30, 2002 due to weak business loan demand. Consumer loans outstanding totaled $624,287,000 at September 30, 2003, compared to $671,292,000 one year earlier. Excluding loans acquired through the MetroBanCorp merger, consumer loans declined 10 percent from September 30, 2002, reflecting prepayment activity. Residential mortgage loans outstanding at September 30, 2003 totaled $289,034,000, compared to $292,276,000 one year earlier. Excluding loans acquired through the MetroBanCorp merger, residential mortgage loans decreased 1 percent from September 30, 2002.

        First Indiana’s core demand and savings deposits increased 19 percent to $861,921,000 on September 30, 2003 from $726,579,000 at September 30, 2002. This increase resulted partially from the MetroBanCorp acquisition. Demand deposits were $454,704,000 at September 30, 2003, compared to $330,768,000 a year ago. Savings deposits were $407,217,000 at September 30, 2003 compared to $395,811,000 a year ago. Excluding MetroBanCorp deposits, demand deposits increased 25 percent over September 30, 2002 balances, while savings deposits declined 7 percent for the same period. Certificates of deposit were $655,685,000 at September 30, 2003, compared to $580,312,000 at December 31, 2002 and $688,209,000 at September 30, 2002. Of the $75,373,000 certificates of deposit growth in the first nine months of 2003, approximately $54,000,000 represented deposits acquired through the merger with MetroBanCorp. The remainder of this growth reflected the increased levels of short-term negotiable certificates of deposit that were used in lieu of short-term borrowings and short-term Federal Home Loan Bank (“FHLB”) advances.

        Short-term borrowings decreased to $156,912,000 at September 30, 2003 compared with $170,956,000 at December 31, 2002. Short-term borrowings were $138,185,000 at September 30, 2002. FHLB advances totaled $256,511,000 at September 30, 2003, compared with $346,532,000 at December 31, 2002 and $319,532,000 at September 30, 2002. In the second quarter of 2003, the Corporation issued $12,000,000 in trust preferred securities to be used for general corporate liquidity needs. Trust preferred securities were $23,601,000 at September 30, 2003 and $11,797,000 at December 31, 2002. At September 30, 2002, there were no trust preferred securities outstanding.


28



Capital

        At September 30, 2003, shareholders’ equity was $210,784,000, or 9.56 percent of total assets, compared with $221,211,000, or 10.41 percent, at December 31, 2002 and $223,541,000, or 10.48 percent, at September 30, 2002. Shareholders’ equity as a percentage of total assets decreased in the nine month period ended September 30, 2003 primarily due to dividends paid to shareholders exceeding earnings by $7,154,000. Shareholders’ equity as a percentage of total assets also decreased during this period due to the assets acquired through the merger with MetroBanCorp. Net purchases and redemptions of common stock also decreased shareholders’ equity during this period by $2,289,000.

        The Corporation paid a quarterly dividend of $0.165 per common share on September 16, 2003 to shareholders of record as of September 5, 2003. This reflects a 3.1 percent increase from the quarterly dividend of $0.160 per share in 2002.

        First Indiana Corporation is subject to capital requirements and guidelines imposed on bank holding companies by the Federal Reserve Board. First Indiana Bank is subject to capital requirements and guidelines imposed on national banks by the Office of the Comptroller of the Currency. The Corporation and the Bank are required by their respective regulators to maintain minimum capital ratios. The Federal Deposit Insurance Corporation Improvement Act of 1999 (“FDICIA”) established ratios and guidelines for banks to be considered “well-capitalized.” These capital requirements establish higher capital standards for banks and bank holding companies that assume greater risks. For this purpose, assets and certain specified off-balance sheet commitments are assigned to four risk categories, each weighted differently based on the level of credit risk ascribed to such assets or commitments. The Corporation’s trust preferred securities are included in its Tier 1 capital and total capital.

        The following table shows the Corporation’s and the Bank’s capital levels and compliance with all capital requirements at September 30, 2003. Additionally, the Bank exceeds the capital levels set by FDICIA for a bank to be considered well-capitalized.

(Dollars in Thousands)

Actual
Minimum
Capital Adequacy

To be
Well-Capitalized

Amount
Ratio
Amount
Ratio
Amount
Ratio
September 30, 2003              
   Leverage (Tier 1 Capital to Average Assets) 
      First Indiana Corporation  $189,980   8.76 % $  86,759   4.00 % N/A   N/A  
      First Indiana Bank  173,500   8.03   86,393   4.00   $107,991   5.00 %
  Tier 1 Capital (to Risk-Weighted Assets) 
      First Indiana Corporation  $189,980   9.87 % $  77,004   4.00 % N/A   N/A  
      First Indiana Bank  173,500   9.06   76,601   4.00   $114,901   6.00 %
  Total Capital (to Risk-Weighted Assets) 
      First Indiana Corporation  $214,457   11.14 % $154,008   8.00 % N/A   N/A  
      First Indiana Bank  197,852   10.33   153,201   8.00   $191,501   10.00 %

29



        The Corporation’s leverage ratio was 8.76 percent at September 30, 2003, compared to 10.10 percent at December 31, 2002 and 9.84 percent at September 30, 2002. The Corporation’s Tier 1 capital to risk-weighted assets was 9.87 percent at September 30, 2003, compared to 11.26 percent at December 31, 2002 and 10.38 percent at September 30, 2002. The Corporation’s total capital to risk-weighted assets was 11.14 percent at September 30, 2003, compared to 12.52 percent at December 31, 2002 and 11.63 percent at September 30, 2002. In June 2003, the Corporation, through a wholly-owned subsidiary First Indiana Capital Statutory Trust II, issued $12,000,000 of trust preferred securities to fund general corporate liquidity needs. Together with the trust preferred securities issued in October 2002, the total amount of these securities equals $24,000,000. These trust preferred securities qualify as Tier 1 capital of the Corporation and are a primary reason for the increase in the Corporation’s capital ratios from September 30, 2002 to December 31, 2002. The decrease in the Corporation’s capital ratios from December 31, 2002 to September 30, 2003 is primarily the result of a $10,427,000 net decrease in shareholder’s equity. For the nine months ended September 30, 2003, dividends paid to shareholders exceeded earnings by $7,154,000. Net purchases and redemptions of common stock also decreased shareholders’equity in this period of 2003 by $2,289,000. Partially offsetting these decreases in capital was the addition to Tier 1 capital of the trust preferred securities issued in the second quarter of 2003. The Corporation’s capital ratios also decreased due to goodwill and other intangible assets totaling $28,728,000 acquired in the merger with MetroBanCorp. Goodwill and other intangible assets are deducted from capital when calculating the regulatory capital ratios.

Liquidity

        First Indiana Corporation conducts its business through subsidiaries. The main sources of funds for the Corporation are dividends from the Bank and a $10,000,000 line of credit with a commercial bank. The Corporation has no significant assets other than its investments in the Bank and Somerset. In the fourth quarter of 2002, the Corporation, through a wholly-owned subsidiary First Indiana Capital Trust I, issued $12,000,000 of trust preferred securities to partially fund the purchase of MetroBanCorp in January 2003. In the second quarter of 2003, the Corporation, through a wholly-owned subsidiary First Indiana Capital Statutory Trust II, issued $12,000,000 of trust preferred securities to provide additional liquidity.

         The Corporation expects to issue $22,500,000 in subordinated debt in the fourth quarter of 2003. The net proceeds will be used to fund future growth and for other general corporate purposes. This subordinated debt is intended to qualify as Tier 2 supplementary capital of the Corporation for regulatory capital purposes.

30



        The Bank’s primary source of funds is deposits, which were $1,517,606,000 at September 30, 2003, $1,339,204,000 at December 31, 2002, and $1,414,788,000 at September 30, 2002. The Bank also relies on FHLB advances, repurchase agreements, loan payments, loan payoffs, and sale of loans as sources of funds. Although the Bank continues to rely on core deposits as its chief source of funds, the use of borrowed funds, including FHLB advances, continues to be an important component of the Bank’s liquidity. Scheduled loan payments are a relatively stable source of funds, but loan payoffs, the sale of loans, and deposit inflows and outflows fluctuate, depending on interest rates and economic conditions. However, management does not expect any of these fluctuations to occur in amounts that would affect the Bank’s ability to meet consumer demand for liquidity or regulatory liquidity requirements.

        The Bank’s primary use of funds is the funding of loans, which totaled $1,825,308,000 at September 30, 2003, $1,837,633,000 at December 31, 2002, and $1,847,504,000 at September 30, 2002. In addition, the Bank invests in federal funds sold and securities available for sale.

         First Indiana Bank maintains back up letter of credit facility agreements with rated financial institutions covering certain of the Bank’s letters of credit. Due to a return on asset performance target in the back up facilities not being met at June 30, 2003 and September 30, 2003, the Bank has pledged collateral totaling $40,854,000 at September 30, 2003.


31


Item 3. Quantitative and Qualitative Disclosures about Market Risk

Asset/Liability Management

        First Indiana engages in rigorous, formal asset/liability management, with objectives to manage interest rate risk, ensure adequate liquidity, and coordinate sources and uses of funds. The management of interest rate risk entails the control, within acceptable limits, of the impact on earnings caused by fluctuating interest rates and changing rate relationships. In this process, management uses an internal earnings simulation model to identify and measure interest rate sensitivity. The Asset/Liability Committee (“ALCO”) reviews the earnings impact of various changes in interest rates each month and manages the risk to maintain an acceptable level of change in net interest income. The Board of Directors also reviews this information on a quarterly basis.

        The Corporation’s success is largely dependent upon its ability to manage interest rate risk, which is defined as the exposure of the Corporation’s net interest income, net earnings, and equity to changes in interest rates. ALCO is responsible for managing interest rate risk, and the Corporation has established acceptable limits for interest rate exposure, which are reviewed monthly. The Corporation uses a model that measures interest rate sensitivity to determine the impact on net interest income and equity of immediate and sustained upward and downward movements in interest rates. Incorporated into the model are assumptions regarding the current and anticipated interest rate environment, estimated prepayment rates of certain assets and liabilities, forecasted loan and deposit originations, contractual maturities and renewal rates on certificates of deposit, estimated borrowing needs, expected repricing spreads on variable-rate products, and contractual maturities and repayments on lending and investment products. The model incorporates interest rate sensitive instruments that are held to maturity or available for sale. The Corporation has no trading assets. Based on the information and assumptions in effect at September 30, 2003, the model forecasts that a 100 basis point increase in interest rates over a 12-month period would result in a 4.4 percent increase in net interest income while a 100 basis point decrease in interest rates would result in a 5.7 percent decrease in net interest income. Because of the numerous assumptions used in the computation of interest rate sensitivity, and the fact that the model does not assume any actions ALCO could take in response to the change in interest rates, the model forecasts may not be indicative of actual results.

        The Corporation also monitors interest rate sensitivity using traditional gap analysis. Gap analysis is a static management tool used to identify mismatches in the repricing of assets and liabilities within specified periods of time. It is a static indicator and does not attempt to predict the net interest income of a dynamic business in a rapidly changing environment. Significant adjustments may be made when the interest rate outlook changes. At September 30, 2003, First Indiana’s six-month and one-year cumulative gaps stood at a positive 12.90 percent and a positive 15.82 percent of total interest-earning assets. This compares with a positive 12.11 percent and a positive 17.30 percent at December 31, 2002.

32



        The following table shows First Indiana’s interest rate sensitivity at September 30, 2003 and December 31, 2002.

(Dollars in Thousands)

   
 
Rate

 
 
Balance

 
Percent
of Total

 
Within
180 Days

Over 180
Days to
One Year

Over One
Year to
Five Years

 
Over
Five Years

Interest-Earning Assets                                
  Interest-Bearing Due from Banks   1.10% $ 7,346   0.36% $ 7,346   $ --   $ --   $ --  
  Federal Funds Sold   -    --   -    --    --    --    --  
  Securities Available for Sale   4.19   208,092   10.07   27,437    43,487    128,041    9,127  
  FHLB / FRB Stock   5.00   25,377   1.23   --    --    --    25,377  
  Loans (1)          
    Business   4.92   551,398   26.69   462,815    18,375    70,208    --  
    Consumer   6.41   624,287   30.21   425,277    44,770    143,813    10,427  
    Residential Mortgage   5.09   289,034   13.99   99,888    88,696    91,597    8,853  
    Single-Family Construction   4.50   196,728   9.52   177,055    9,836    9,837    --  
    Commercial Real Estate   5.39   163,861   7.93   124,870    2,438    23,782    12,771  
 
 
 
 
 
 
 
    5.30  $ 2,066,123   100.00%  1,324,688    207,602    467,278    66,555  
 
 
 
 
 
 
 
Interest-Bearing Liabilities  
  Deposits  
    Demand Deposits (2)   0.41  $ 223,055   12.95%  67,682    --    --    155,373  
    Savings Deposits (2)   0.58   407,217   23.63   350,095    1,480    11,840    43,802  
    Certificates of Deposit Under $100,000   3.34   320,829   18.62   102,104    101,956    116,584    185  
    Certificates of Deposit $100,000 or Greater   2.07   334,856   19.43   220,329    41,739    72,640    148  
 
 
 
 
 
 
 
   1.63   1,285,957   74.63   740,210    145,175    201,064    199,508  
  Borrowings  
    Short-Term Borrowings   1.00   156,912   9.11   156,912    --    --    --  
    FHLB Advances   3.43   256,511   14.89   161,101    2,000    62,782    30,628  
    Trust Preferred Securities   6.24   23,601   1.37   --    --    23,601    --  
 
 
 
 
 
 
 
    1.82   1,722,981   100.00%  1,058,223    147,175    287,447    230,136  
     
                 
Net - Other (3)        343,142       --    --    --    343,142
 
     
 
 
 
 
    Total       $2,066,123       1,058,223    147,175    287,447    573,278
 
     
 
 
 
 
Rate Sensitivity Gap              $266,465   $ 60,427   $ 179,831   $ (506,723 )
         
 
 
 
 
September 30, 2003 - Cumulative Rate Sensitivity Gap             $266,465 $326,892 $506,723  
         
 
 
     
Percent of Total Interest-Earning Assets              12.90 %  15.82 %  24.53 %  
         
 
 
     
December 31, 2002 - Cumulative Rate Sensitivity Gap             $241,982 $345,783 $468,200  
         
 
 
     
Percent of Total Interest-Earning Assets              12.11 %  17.30 %  23.43 %  
         
 
 
     

(1) The distribution of fixed-rate loans is based upon contractual maturity and scheduled contractual repayments adjusted for estimated prepayments. The distribution of adjustable-rate loans is based on the earliest repricing date for each loan. Included in consumer loans are $65.8 million of consumer loans held for sale.

(2) A portion of these deposits has been included in the Over Five Years category to reflect management’s assumption that these accounts are not rate-sensitive. This assumption is based upon the historic trends on these types of deposits experienced through periods of significant increases and decreases in interest rates with minimal changes in rates paid on these deposits. The rates represent a blended rate on all deposit types in the category.

(3) Net – Other is the excess of non-interest-bearing liabilities and shareholders' equity over non-interest-earning assets.

33


Item 4. Controls and Procedures

        Disclosure controls and procedures are controls and other procedures designed to ensure that information required to be disclosed in the Corporation’s reports filed under the Securities Exchange Act of 1934, such as this Quarterly Report, is recorded, processed, summarized, and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission. Disclosure controls and procedures are also designed to ensure that such information is accumulated and communicated to management, including the Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

         As of the end of the period covered by this Report on Form 10-Q, First Indiana evaluated the effectiveness of the design and operation of its disclosure controls and procedures under the supervision and with the participation of management, including its Chief Executive Officer and Chief Financial Officer. The evaluation of First Indiana’s disclosure controls and procedures included a review of the controls’ objectives and design, First Indiana’s implementation of the controls and the effect of the controls on the information generated for use in this Quarterly Report. Included as exhibits to this Quarterly Report are “Certifications” of First Indiana’s Chief Executive Officer and Chief Financial Officer in accordance with Rule 13a-14 of the Securities Exchange Act of 1934. This Controls and Procedures section of the Quarterly Report includes the information concerning the controls evaluation referred to in Rule 13a-15, and it should be read in conjunction with the Rule 13a-14 Certifications for a more complete understanding of the topics presented.

        First Indiana’s management, including the Chief Executive Officer and Chief Financial Officer, does not expect that the Corporation’s disclosure controls and procedures will prevent all errors. A control system, no matter how well designed and operated, can provide only reasonable, not absolute, assurance that the control system’s objectives will be met.

        During the most recent fiscal quarter, there has been no change in internal control over financial reporting that has materially affected, or is reasonably likely to materially affect, First Indiana’s internal control over financial reporting.

        Based upon their evaluation as of the end of the period covered by this Report on Form 10-Q, First Indiana’s Chief Executive Officer and Chief Financial Officer have concluded that, subject to the limitations noted above, the Corporation’s disclosure controls and procedures are effective to ensure that material information relating to the Corporation is made known to management, including the Chief Executive Officer and Chief Financial Officer, particularly during the period when the Corporation’s periodic reports are being prepared.

34



Part II            Other Information

Items 1, 2, 3, and 4 are not applicable.


Item 5.            Other Information

  Information on Forward-Looking Statements – Statements contained in this presentation that are not historical facts may constitute forward-looking statements (within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended) which involve significant risks and uncertainties. The Corporation intends such forward-looking statements to be covered by the Private Securities Litigation Reform Act of 1995, and is including this statement for purposes of invoking these safe-harbor provisions. The Corporation’s ability to predict results or the actual effect of future plans or strategies is inherently uncertain, and involves a number of risks and uncertainties. In particular, among the factors that could cause actual results to differ materially are changes in interest rates, loss of deposits and loan demand to other financial institutions, substantial changes in financial markets in general or the loan market in particular, changes in the real estate market, statutory or regulatory changes, or unanticipated results in pending legal proceedings. The fact that there are various risks and uncertainties should be considered in evaluating forward-looking statements, and undue reliance should not be placed on such statements. The Corporation undertakes no obligation to publicly release the results of any revisions to these forward-looking statements which may be made to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.

Item 6.            Exhibits and Reports on Form 8-K

(a)  

Exhibits


3(i)  

Articles of Incorporation of First Indiana Corporation, incorporated by reference to Exhibit 3(a) to the Annual Report on Form 10-K of First Indiana Corporation for the year ended December 31, 2000.


3(ii)  

Amended and Restated Bylaws of First Indiana Corporation, incorporated by reference to Exhibit 3(b) to the Annual Report on Form 10-K of First Indiana Corporation for the year ended December 31, 2000.


31.1  

Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.


31.2  

Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.


32.1  

Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.


32.2  

Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.


35



(b)  

Reports on Form 8-K


(i)  

On July 3, 2003, a Form 8-K was filed related to the announcement of a conference call to be held Wednesday, July 16, 2003.


(ii)  

On July 9, 2003, a Form 8-K was filed related to the announcement of a change in the date of a conference call to be held Thursday, July 17, 2003.


(iii)  

On July 16, 2003, a Form 8-K was filed, furnishing information related to the announcement of earnings and other financial data for the three and six months ended June 30, 2003.


(iv)  

On July 16, 2003, a Form 8-K was filed related to the announcement of the early retirement of Owen B. Melton, Jr., effective December 31, 2003.


(v)  

On July 17, 2003, a Form 8-K was filed related to the announcement of the declaration of a quarterly dividend.


(vi)  

On July 21, 2003, a Form 8-K was filed, furnishing information related to the earnings conference call held on July 17, 2003.


(vii)  

On September 19, 2003, a Form 8-K was filed related to the announcement of the results of an independent review of the commercial loan portfolio.


(viii)  

On October 3, 2003, a Form 8-K was filed related to the announcement of a conference call to be held Wednesday, October 15, 2003.


(ix)  

On October 14, 2003, a Form 8-K was filed, furnishing information related to the announcement of financial results and other financial data for the three and nine months ended September 30, 2003.


(x)  

On October 17, 2003, a Form 8-K was filed, furnishing information related to the earnings conference call held on October 15, 2003.


(xi)  

On November 3, 2003, a Form 8-K was filed related to the announcement of the declaration of a quarterly dividend.


36



          Signatures

        Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


  First Indiana Corporation


November 12, 2003 /s/ Owen B. Melton, Jr.
Owen B. Melton, Jr.
President



November 12, 2003 /s/William J. Brunner
William J. Brunner
Chief Financial Officer
(Principal Financial Officer)