Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / FMBH - First Mid Bancshares Inc. Announces First Quarter 2021 Results


FMBH - First Mid Bancshares Inc. Announces First Quarter 2021 Results

MATTOON, Ill., April 28, 2021 (GLOBE NEWSWIRE) -- First Mid Bancshares, Inc. (NASDAQ: FMBH) (the “Company”) today announced its financial results for the quarter ended March 31, 2021.

Highlights

  • Net income of $4.1 million, or $0.24 diluted EPS
  • Adjusted net income (non-GAAP) of $15.2 million, or $0.88 diluted EPS, reflecting a record high
  • Completed the acquisition of LINCO Bancshares, Inc. (“LINCO”) and its subsidiary Providence Bank (“Providence”) on February 22, 2021
  • Solid quarter of wealth management and insurance revenues drives noninterest income to 33% of total
  • Board of Directors declares regular quarterly dividend of $0.205 per share

“We kicked off 2021 on a positive note with a strong financial performance, including record high adjusted earnings driven by successes across our business lines,” said Joe Dively, Chairman and Chief Executive Officer. “The quarter was highlighted by the closing of the LINCO acquisition where we met both our timing and financial targets. The reception from customers has been very good and the teams have been working extremely well together as we prepare for a mid-May bank system conversion.”

“We also had a strong start to the year in our farm management business and continued to play an important role in assisting our clients with the Paycheck Protection Program (PPP). Our commitment to our customers and communities is evident with the success we have had in the PPP program for both existing and new customers. We have had employees working long hours to help customers and added $107.4 million in loans under the new round of PPP, while working with borrowers from the previous rounds to process forgiveness applications. The First Mid team demonstrated how much it can accomplish within an unprecedented operating environment and I am proud of all the work they have done to support our customers and communities,” Dively concluded.

Net Interest Income

Net interest income for the first quarter of 2021 increased by $3.3 million, or 9.9% compared to the fourth quarter of 2020. Interest income increased by $3.2 million and interest expense declined by $0.1 million from the previous quarter. The increase in interest income was primarily driven by the addition of Providence for the period subsequent to closing on February 22, 2021. Accretion income increased by $0.9 million in the quarter to $1.2 million. This was offset by a decline in PPP fee income of $0.9 million to $2.3 million in total. At quarter end, the Company had $7.5 million of deferred fee income on PPP loans remaining. Interest expense declined, despite the addition of Providence, driven by additional reductions in money market and savings products and continuing to allow wholesale time deposit and FHLB advances to mature without replacement.

In comparison to the first quarter of 2020, net interest income increased $6.9 million, or 23.1%. The increase was primarily the result of the addition of Providence, the additional income from the PPP, and the active management to lower funding costs.

Net Interest Margin

Net interest margin, on a tax equivalent basis, was 3.16% for the first quarter of 2021, which was one basis point lower compared to the prior quarter. Earning asset yields declined by six basis points on higher cash liquidity invested at lower yields. The higher liquidity was primarily driven by additional government stimulus in the quarter. Average cost of funds declined by five basis points as the company continues to allow wholesale time deposits and FHLB advances to mature and lowered certain product rates during the period.

In comparison to the first quarter of last year, the net interest margin decreased 35 basis points with earning asset yields down 59 basis points and average cost of funds lower by 24 basis points. The current quarter included $2.3 million of PPP fee income that did not exist in the first quarter of 2020 and accretion income was higher by $0.3 million compared to the same period last year.

Loan Portfolio

Total loans ended the quarter at $3.94 billion, representing an increase of $804.7 million compared to the prior quarter. The increase was primarily driven by the addition of Providence, which had $817.2 million, net of the discount, at quarter end. Excluding Providence, loans declined $12.5 million in the quarter and PPP loans increased $35.3 million. The Company had $72.1 million of the initial PPP loans forgiven and/or pay down in the period, while it added $107.4 million in the new PPP program. Total PPP loans ended the period at $259.7 million, which included $56.1 million for Providence. Overall, the loan growth pipeline has improved, but payoffs have increased as well. A combination of stimulus and PPP income has helped borrowers reduce debt and the stronger Ag economy has driven farmers to pay down borrowings to improve their overall balance sheets.

The Company continues to see its loan deferrals trending lower. As of April 23, 2021, outstanding deferrals totaled $45.8 million, or 1.2% of the loan portfolio. Hotels represent the largest deferral category at 90% of the total outstanding deferrals. A majority of the remaining deferrals are expected to return to full principal and interest over the next three months. All but one of the remaining deferrals are paying interest with only principal deferred.

Asset Quality

The Company’s asset quality measures continue to reflect a strong credit culture. As of March 31, 2021, the allowance for credit losses, excluding $259.7 million of PPP loans, was 1.50% of total loans, excluding 25 basis points of credit discount. Also at quarter end, the ratio of non-performing loans to total loans was 0.81%, and the allowance for credit losses to non-performing loans was 173.3%. Nonperforming loans and nonperforming assets increased with the addition of Providence. Excluding Providence, nonperforming loans and nonperforming assets were essentially flat compared to the fourth quarter. The ratio of nonperforming assets to total assets was 0.78% at quarter end. Net charge-offs were $0.7 million during the first quarter compared to $0.6 million in the prior quarter. During the quarter, the Company recognized significant improvement in its classified loans. Excluding Providence, special mention loans decreased $14.0 million to $123.8 million and substandard loans decreased $9.3 million to $50.2 million.

Provision expense was recorded in the amount of $12.1 million in the first quarter. The Company recorded $11.5 million for the non-PCD CECL requirement tied to the Providence acquisition. The allowance for credit losses increased $13.5 million to $55.4 million in the quarter. In addition to the non-PCD requirement related to the Providence acquisition, the Company added $2.1 million in PCD reserve through purchase accounting.

Deposits

Total deposits ended the quarter at $4.74 billion, which represented an increase of $1.04 billion from the prior quarter primarily from the addition of Providence, which had $870.4 million in deposits at quarter end. Excluding Providence, total deposits increased $174.5 million driven primarily from increases related to the government stimulus efforts. The Company’s average rate on cost of funds was 0.36% for the quarter compared to 0.41% in the prior quarter and 0.60% in the first quarter of 2020. The Company continues to see opportunities to reprice CD’s lower as well as allow wholesale CD’s to mature.

Noninterest Income

Noninterest income for the first quarter of 2021 was $17.7 million compared to $15.5 million in the fourth quarter of 2020. The increase compared to the prior quarter was partially due to the addition of Providence and the seasonally higher insurance revenue. Wealth management had a solid quarter of farm management fee income on higher commodity prices. Both the wealth management and insurance business are well diversified in their revenue sources and deliver consistent cash flows. These two businesses represent approximately 60% of the Company’s noninterest income providing significant diversification for the Company. The quarter also included an increase in debit card fee income as more businesses came off of pandemic restrictions allowing for more consumer spending. Service charges declined with additional stimulus in the quarter and mortgage banking was lower on higher interest rates.

In comparison to the first quarter of 2020, noninterest income increased $1.2 million, or 7.5%. The year-over-year increase was driven by the addition of Providence, higher farm management fee income within the wealth management division, an increase in mortgage banking and debit card usage. These were offset by lower insurance revenues, service charges and securities gains.

Noninterest Expenses

Noninterest expense for the first quarter totaled $37.6 million compared to $30.3 million in the fourth quarter. The increase was primarily driven by the addition of Providence, non-recurring acquisition costs of $2.6 million, and higher incentive compensation.

In comparison to the first quarter of 2020, noninterest expenses increased $9.9 million. The increase was primarily due to the addition of Providence, non-recurring acquisition costs and higher incentive compensation.

The Company’s efficiency ratio, as adjusted in the non-GAAP reconciliation table herein, for the first quarter 2021 was 61.2% compared to 58.3% in the prior quarter and 56.8% for the same period last year.

Regulatory Capital Levels and Dividend

The Company’s capital levels remained strong and comfortably above the “well capitalized” levels. Capital levels ended the period as follows:

Total capital to risk-weighted assets
13.75%
Tier 1 capital to risk-weighted assets
10.74%
Common equity tier 1 capital to risk-weighted assets
10.33%
Leverage ratio
9.84%

The Company’s Board of Directors approved a regular quarterly dividend in the amount of $0.205 payable on June 1, 2021 for shareholders of record on May 18, 2021.

About First Mid: First Mid Bancshares, Inc. (“First Mid”) is the parent company of First Mid Bank & Trust, N.A., Providence Bank, First Mid Insurance Group, Inc. and First Mid Wealth Management Co. First Mid is a $5.8 billion community-focused organization that provides a full-suite of financial services including banking, wealth management, brokerage, Ag services, and insurance through a sizeable network of locations throughout Illinois and Missouri and a loan production office in the greater Indianapolis area. Together, our First Mid team takes great pride in their work and their ability to serve our customers well over the last 155 years. More information about the Company is available on our website at www.firstmid.com.

Non-GAAP Measures: In addition to reports presented in accordance with generally accepted accounting principles (“GAAP”), this release contains certain non-GAAP financial measures. The Company believes that such non-GAAP financial measures provide investors with information useful in understanding the Company’s financial performance. Readers of this release, however, are urged to review these non-GAAP financial measures in conjunction with the GAAP results as reported. These non-GAAP financial measures are detailed as supplemental tables and include “Adjusted Net Income,” “Adjusted Diluted EPS,” “Efficiency Ratio,” “Net Interest Margin, tax equivalent,” and “Tangible Book Value per Common Share”. While the Company believes these non-GAAP financial measures provide investors with a broader understanding of the capital adequacy, funding profile and financial trends of the Company, this information should be considered as supplemental in nature and not as a substitute to the related financial information prepared in accordance with GAAP. These non-GAAP financial measures may also differ from the similar measures presented by other companies.

Forward Looking Statements:
This document may contain certain forward-looking statements about First Mid Bancshares, Inc. (“First Mid”), such as discussions of First Mid’s pricing and fee trends, credit quality and outlook, liquidity, new business results, expansion plans, anticipated expenses and planned schedules. First Mid intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1955. Forward-looking statements, which are based on certain assumptions and describe future plans, strategies and expectations of First Mid, are identified by use of the words “believe,” “expect,” “intend,” “anticipate,” “estimate,” “project,” or similar expressions. Actual results could differ materially from the results indicated by these statements because the realization of those results is subject to many risks and uncertainties, including, among other things, the possibility that any of the anticipated benefits of the closed transaction between First Mid and LINCO will not be realized or will not be realized within the expected time period; the risk that integration of the operations of LINCO with First Mid will be materially delayed or will be more costly or difficult than expected; changes in interest rates; general economic conditions and those in the market areas of First Mid; legislative/regulatory changes; monetary and fiscal policies of the U.S. Government, including policies of the U.S. Treasury and the Federal Reserve Board; the quality or composition of First Mid’s loan or investment portfolios and the valuation of those investment portfolios; demand for loan products; deposit flows; competition, demand for financial services in the market areas of First Mid; accounting principles, policies and guidelines; the severity, magnitude and duration of COVID-19 pandemic, the direct and indirect impact of such pandemic, including responses to the pandemic by the government, commercial customers' businesses, the disruption of global, national, state and local economies associated with the COVID-19 pandemic, which could affect First Mid’s liquidity and capital positions, impair the ability of First Mid’s borrowers to repay outstanding loans, impair collateral values, and further increase the allowance for credit losses, and the impact of the COVID-19 pandemic on First Mid’s financial results, including possible lost revenue and increased expenses (including cost of capital), as well as possible goodwill impairment charges. Additional information concerning First Mid, including additional factors and risks that could materially affect First Mid’s financial results, are included in First Mid’s filings with the SEC, including its Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q. Forward-looking statements speak only as of the date they are made. Except as required under the federal securities laws or the rules and regulations of the SEC, we do not undertake any obligation to update or review any forward-looking information, whether as a result of new information, future events or otherwise.

Investor Contact:
Aaron Holt
VP, Shareholder Relations
217-258-0463
aholt@firstmid.com

Matt Smith
Chief Financial Officer
217-258-1528
msmith@firstmid.com


- Tables Follow -

FIRST MID BANCSHARES, INC.
Condensed Consolidated Balance Sheets
(In thousands, unaudited)
As of
March 31,
December 31,
March 31,
2021
2020
2020
Assets
Cash and cash equivalents
$
410,017
$
417,281
$
182,027
Investment securities
1,099,532
887,169
646,744
Loans (including loans held for sale)
3,943,099
3,138,419
2,744,298
Less allowance for loan losses
(55,418
)
(41,910
)
(32,876
)
Net loans
3,887,681
3,096,509
2,711,422
Premises and equipment, net
86,654
58,206
59,359
Goodwill and intangibles, net
138,606
128,120
132,199
Bank owned life insurance
124,925
68,955
67,656
Other assets
89,855
70,108
65,424
Total assets
$
5,837,270
$
4,726,348
$
3,864,831
Liabilities and Stockholders' Equity
Deposits:
Non-interest bearing
$
1,185,181
$
936,926
$
642,384
Interest bearing
3,552,512
2,755,858
2,266,243
Total deposits
4,737,693
3,692,784
2,908,627
Repurchase agreement with customers
212,503
206,937
231,649
Other borrowings
116,861
93,969
124,921
Junior subordinated debentures
19,069
19,027
18,900
Subordinated debt
94,289
94,253
-
Other liabilities
54,971
51,150
47,683
Total liabilities
5,235,386
4,158,120
3,331,780
Total stockholders' equity
601,884
568,228
533,051
Total liabilities and stockholders' equity
$
5,837,270
$
4,726,348
$
3,864,831


FIRST MID BANCSHARES, INC.
Condensed Consolidated Statements of Income
(In thousands, except per share data, unaudited)
Three Months Ended
March 31,
2021
2020
Interest income:
Interest and fees on loans
$
35,886
$
30,027
Interest on investment securities
4,842
4,589
Interest on federal funds sold & other deposits
88
125
Total interest income
40,816
34,741
Interest expense:
Interest on deposits
2,484
3,861
Interest on securities sold under agreements to repurchase
70
194
Interest on other borrowings
374
595
Interest on jr. subordinated debentures
140
218
Interest on subordinated debt
984
0
Total interest expense
4,052
4,868
Net interest income
36,764
29,873
Provision for loan losses
12,136
5,481
Net interest income after provision for loan
24,628
24,392
Non-interest income:
Wealth management revenues
4,926
3,626
Insurance commissions
5,857
6,621
Service charges
1,364
1,778
Securities gains, net
4
531
Mortgage banking revenues
1,409
308
ATM/debit card revenue
2,699
1,987
Other
1,490
1,659
Total non-interest income
17,749
16,510
Non-interest expense:
Salaries and employee benefits
23,487
16,500
Net occupancy and equipment expense
4,970
4,242
Net other real estate owned (income) expense
78
(46
)
FDIC insurance
452
93
Amortization of intangible assets
1,220
1,295
Stationary and supplies
316
268
Legal and professional expense
1,402
1,398
Marketing and donations
502
481
Other
5,173
3,500
Total non-interest expense
37,600
27,731
Income before income taxes
4,777
13,171
Income taxes
668
3,172
Net income
$
4,109
$
9,999
Per Share Information
Basic earnings per common share
$
0.24
$
0.60
Diluted earnings per common share
0.24
0.60
Weighted average shares outstanding
17,299,927
16,693,183
Diluted weighted average shares outstanding
17,352,947
16,740,091


FIRST MID BANCSHARES, INC.
Condensed Consolidated Statements of Income
(In thousands, except per share data, unaudited)
For the Quarter Ended
March 31,
December 31,
September 30,
June 30,
March 31,
2021
2020
2020
2020
2020
Interest income:
Interest and fees on loans
$
35,886
$
33,254
$
32,151
$
31,382
$
30,027
Interest on investment securities
4,842
4,226
4,074
4,077
4,589
Interest on federal funds sold & other deposits
88
90
70
76
125
Total interest income
40,816
37,570
36,295
35,535
34,741
Interest expense:
Interest on deposits
2,484
2,617
3,168
3,105
3,861
Interest on securities sold under agreements to repurchase
70
68
68
158
194
Interest on other borrowings
374
371
395
516
595
Interest on jr. subordinated debentures
140
143
147
174
218
Interest on subordinated debt
984
931
-
-
-
Total interest expense
4,052
4,130
3,778
3,953
4,868
Net interest income
36,764
33,440
32,517
31,582
29,873
Provision for loan losses
12,136
603
3,883
6,136
5,481
Net interest income after provision for loan
24,628
32,837
28,634
25,446
24,392
Non-interest income:
Wealth management revenues
4,926
5,232
3,468
3,827
3,626
Insurance commissions
5,857
3,477
3,291
4,088
6,621
Service charges
1,364
1,527
1,446
1,111
1,778
Securities gains, net
4
193
95
287
531
Mortgage banking revenues
1,409
1,870
1,661
1,236
308
ATM/debit card revenue
2,699
2,369
2,367
2,239
1,987
Other
1,490
879
1,250
1,097
1,659
Total non-interest income
17,749
15,547
13,578
13,885
16,510
Non-interest expense:
Salaries and employee benefits
23,487
19,151
15,346
15,455
16,500
Net occupancy and equipment expense
4,970
3,962
4,363
4,141
4,242
Net other real estate owned (income) expense
78
(20
)
110
(2
)
(46
)
FDIC insurance
452
458
469
289
93
Amortization of intangible assets
1,220
1,200
1,277
1,290
1,295
Stationary and supplies
316
275
262
275
268
Legal and professional expense
1,402
1,220
1,320
1,489
1,398
Marketing and donations
502
434
387
314
481
Other
5,173
3,651
3,393
2,847
3,500
Total non-interest expense
37,600
30,331
26,927
26,098
27,731
Income before income taxes
4,777
18,053
15,285
13,233
13,171
Income taxes
668
4,484
3,720
3,096
3,172
Net income
$
4,109
$
13,569
$
11,565
$
10,137
$
9,999
Per Share Information
Basic earnings per common share
$
0.24
$
0.81
$
0.69
$
0.61
$
0.60
Diluted earnings per common share
0.24
0.81
0.69
0.60
0.60
Weighted average shares outstanding
17,299,927
16,735,926
16,728,191
16,709,886
16,693,183
Diluted weighted average shares outstanding
17,352,947
16,779,129
16,775,099
16,756,794
16,740,091


FIRST MID BANCSHARES, INC.
Consolidated Financial Highlights and Ratios
(Dollars in thousands, except per share data)
(Unaudited)
As of and for the Quarter Ended
March 31,
December 31,
September 30,
June 30,
March 31,
2021
2020
2020
2020
2020
Loan Portfolio
Construction and land development
$
165,376
$
122,479
$
167,515
$
180,934
$
123,326
Farm real estate loans
269,652
254,341
256,230
251,382
242,891
1-4 Family residential properties
412,470
325,762
339,172
342,036
325,128
Multifamily residential properties
297,984
189,632
139,255
141,015
139,734
Commercial real estate
1,402,885
1,174,300
1,177,571
1,123,540
1,002,868
Loans secured by real estate
2,548,367
2,066,514
2,079,743
2,038,907
1,833,947
Agricultural operating loans
121,070
137,352
141,074
149,043
139,136
Commercial and industrial loans
1,017,400
738,313
807,668
811,169
565,789
Consumer loans
91,705
78,002
80,348
82,084
82,104
All other loans
164,557
118,238
127,414
124,059
123,322
Total loans
3,943,099
3,138,419
3,236,247
3,205,262
2,744,298
Deposit Portfolio
Non-interest bearing demand deposits
$
1,185,181
$
936,926
$
837,602
$
817,623
$
642,384
Interest bearing demand deposits
1,268,882
1,031,183
1,053,691
938,710
827,387
Savings deposits
668,098
499,427
485,241
474,545
441,998
Money Market
803,946
748,179
736,262
625,361
441,381
Time deposits
811,586
477,069
507,040
529,588
555,477
Total deposits
4,737,693
3,692,784
3,619,836
3,385,827
2,908,627
Asset Quality
Non-performing loans
$
31,984
$
28,123
$
22,439
$
23,096
$
24,463
Non-performing assets
45,323
30,616
24,712
25,397
27,306
Net charge-offs
702
608
349
631
1,188
Allowance for loan losses to non-performing loans
173.27
%
149.02
%
186.80
%
166.18
%
134.39
%
Allowance for loan losses to total loans outstanding
1.50% 1
1.41% 1
1.41% 1
1.30% 1
1.20
%
Nonperforming loans to total loans
0.81
%
0.90
%
0.69
%
0.72
%
0.89
%
Nonperforming assets to total assets
0.78
%
0.65
%
0.55
%
0.57
%
0.71
%
Common Share Data
Common shares outstanding
18,042,256
16,741,208
16,731,684
16,728,190
16,702,484
Book value per common share
$
33.36
$
33.94
$
33.53
$
32.84
$
31.91
Tangible book value per common share (2)
25.68
26.29
25.80
25.02
24.00
Market price of stock
43.93
33.66
24.95
26.23
23.74
Key Performance Ratios and Metrics
End of period earning assets
$
5,837,270
$
4,367,717
$
4,130,186
$
4,093,511
$
3,492,271
Average earning assets
4,769,975
4,238,388
4,113,846
3,942,832
3,451,123
Average rate on average earning assets (tax equivalent)
3.52
%
3.58
%
3.56
%
3.68
%
4.11
%
Average rate on cost of funds
0.36
%
0.41
%
0.39
%
0.43
%
0.60
%
Net interest margin (tax equivalent) (2)
3.16
%
3.17
%
3.17
%
3.25
%
3.51
%
Return on average assets
0.32
%
1.18
%
1.03
%
0.94
%
1.05
%
Return on average common equity
2.78
%
9.66
%
8.31
%
7.47
%
7.48
%
Efficiency ratio (tax equivalent) (2)
61.20
%
58.27
%
54.66
%
53.70
%
56.81
%
Full-time equivalent employees
983
824
816
828
835
1 Excludes Paycheck Protection Program loans.
2 Non-GAAP financial measure. Refer to reconciliation to the comparable GAAP measure.


FIRST MID BANCSHARES, INC.
Net Interest Margin
(In thousands, unaudited)
For the Quarter Ended March 2021
QTD Average
Average
Balance
Interest
Rate
INTEREST EARNING ASSETS
Interest bearing deposits
$
278,295
$
74
0.11
%
Federal funds sold
1,316
-
0.03
%
Certificates of deposits investments
2,695
14
2.14
%
Investment Securities:
Taxable (total less municipals)
761,727
3,249
1.71
%
Tax-exempt (Municipals)
248,188
2,016
3.25
%
Loans (net of unearned income)
3,477,754
36,058
4.20
%
Total interest earning assets
4,769,975
41,411
3.52
%
NONEARNING ASSETS
Cash and due from banks
84,392
Premises and equipment
68,282
Other nonearning assets
296,284
Allowance for loan losses
(46,735
)
Total assets
$
5,172,198
INTEREST BEARING LIABILITIES
Demand deposits
$
1,876,378
$
886
0.19
%
Savings deposits
579,632
136
0.10
%
Time deposits
623,852
1,462
0.95
%
Total interest bearing deposits
3,079,862
2,484
0.33
%
Repurchase agreements
198,670
70
0.14
%
FHLB advances
102,081
374
1.49
%
Federal funds purchased
-
-
0.00
%
Subordinated debt
94,266
984
4.23
%
Jr. subordinated debentures
19,041
140
2.98
%
Other borrowings
-
-
0.00
%
Total borrowings
414,058
1,568
1.54
%
Total interest bearing liabilities
3,493,920
4,052
0.47
%
NONINTEREST BEARING LIABILITIES
Demand deposits
1,033,741
Average cost of funds
0.36
%
Other liabilities
54,346
Stockholders' equity
590,191
Total liabilities & stockholders' equity
$
5,172,198
Net Interest Earnings / Spread
$
37,359
3.05
%
Impact of Non-Interest Bearing Funds
0.11
%
Tax effected yield on interest earning assets
3.16
%


FIRST MID BANCSHARES, INC.
Reconciliation of Non-GAAP Financial Measures
(In thousands, unaudited)
As of and for the Quarter Ended
March 31,
December 31,
September 30,
June 30,
March 31,
2021
2020
2020
2020
2020
Net interest income as reported
$
36,764
$
33,440
$
32,517
$
31,582
$
29,873
Net interest income, (tax equivalent)
37,359
34,040
33,084
32,118
30,393
Average earning assets
4,769,975
4,238,388
4,113,846
3,942,832
3,451,123
Net interest margin (tax equivalent)
3.16
%
3.17
%
3.17
%
3.25
%
3.51
%
Common stockholder's equity
$
601,884
$
568,228
$
561,009
$
549,273
$
533,051
Goodwill and intangibles, net
138,606
128,120
129,287
130,656
132,199
Common shares outstanding
18,042
16,741
16,732
16,728
16,702
Tangible Book Value per common share
$
25.68
$
26.29
$
25.80
$
25.02
$
24.00


FIRST MID BANCSHARES, INC.
Reconciliation of Non-GAAP Financial Measures
(In thousands, except per share data, unaudited)
As of and for the Quarter Ended
March 31,
December 31,
September 30,
June 30,
March 31,
2021
2020
2020
2020
2020
Adjusted earnings Reconciliation
Net Income - GAAP
$
4,109
$
13,569
$
11,565
$
10,137
$
9,999
Adjustments (post-tax): (1)
Acquisition ACL on non-PCD assets in provision expense
9,072
-
-
-
-
Integration and acquisition expenses
2,036
292
69
204
110
Total non-recurring adjustments (non-GAAP)
$
11,108
$
292
$
69
$
204
$
110
Adjusted earnings - non-GAAP
$
15,217
$
13,861
$
11,634
$
10,341
$
10,109
Adjusted diluted earnings per share (non-GAAP)
$
0.88
$
0.83
$
0.69
$
0.62
$
0.60
Efficiency Ratio Reconciliation
Noninterest expense - GAAP
$
37,600
$
30,331
$
26,927
$
26,098
$
27,731
Foreclosed property income (expense)
(78
)
20
(110
)
2
46
Amortization of intangibles
(1,220
)
(1,200
)
(1,277
)
(1,290
)
(1,295
)
integration and acquisition expenses
(2,578
)
(369
)
(87
)
(259
)
(139
)
Adjusted noninterest expense (non-GAAP)
$
33,724
$
28,782
$
25,453
$
24,551
$
26,343
Net interest income -GAAP
$
36,764
$
33,440
$
32,517
$
31,582
$
29,873
Effect of tax-exempt income (1)
595
601
566
537
520
Adjusted net interest income (non-GAAP)
$
37,359
$
34,041
$
33,083
$
32,119
$
30,393
Noninterest income - GAAP
$
17,749
$
15,547
$
13,578
$
13,885
$
16,510
Gain on sales of investment securities, net
(4
)
(193
)
(95
)
(287
)
(531
)
Adjusted noninterest income (non-GAAP)
$
17,745
$
15,354
$
13,483
$
13,598
$
15,979
Adjusted total revenue (non-GAAP)
$
55,104
$
49,395
$
46,566
$
45,717
$
46,372
Efficiency ratio (non-GAAP)
61.20
%
58.27
%
54.66
%
53.70
%
56.81
%
(1) Nonrecurring items (post-tax) and tax-exempt income are calculated using an estimated effective tax rate of 21%.


Stock Information

Company Name: First Mid Bancshares Inc.
Stock Symbol: FMBH
Market: NASDAQ
Website: firstmid.com

Menu

FMBH FMBH Quote FMBH Short FMBH News FMBH Articles FMBH Message Board
Get FMBH Alerts

News, Short Squeeze, Breakout and More Instantly...