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 2020 Results


FMBH - First Mid Bancshares Inc. Announces First Quarter 2020 Results

MATTOON, Ill., April 30, 2020 (GLOBE NEWSWIRE) -- First Mid Bancshares, Inc. (NASDAQ: FMBH) (the “Company”) today announced its financial results for the quarter ended March 31, 2020.

Highlights

  • Net income of $10.0 million, or $0.60 diluted EPS, included a ($0.19) per share impact from a reserve build1
  • Strengthened balance sheet with increase of already strong capital and liquidity positions
  • Loans grew $49.0 million, or 1.8% during the quarter
  • Significant steps taken in supporting customers, communities and employees through this unprecedented time
  • Approved $235 million in loans under the Paycheck Protection Program through April 16, 2020
  • On April 21st, the Company acquired five lenders and their portfolio of relationships in the strategic St. Louis metro market

“While the challenges created from the COVID-19 pandemic are unprecedented, I am confident in First Mid’s position given our strong capital levels and significant liquidity,” said Joe Dively, Chairman and Chief Executive Officer. “Our balance sheet, combined with the extraordinary efforts of our employees, has allowed us to provide tremendous support to our customers and communities.”

“Due to the pandemic, we activated our business continuity plan and continue to operate at all of our branch locations as drive-thru facilities. Our call center remains accessible and we have increased the utilization of our digital platform. In addition, we have enabled a significant number of employees with work from home capabilities,” Dively continued.

“We have taken a multitude of steps for our customers including a 90-day deferral program, primarily for hotel and restaurant borrowers, a 180-day residential mortgage deferral program, and, as a long-standing SBA lender, we were very active in the Paycheck Protection Program (‘PPP’) for both existing and new customers. In fact, in the first round of the program, we helped nearly 1,400 customers receive approximately $235 million in loans. Awareness of our expertise in this process quickly spread in the communities we serve and allowed us to gain over 250 new relationships that we hope will be long-term customers,” Dively added.

“Our credit department has spent a lot of time stress testing the portfolio, especially those categories most impacted by COVID-19, and we believe the strength of our balance sheet has us well prepared for any losses that may arise. To highlight our position from a macro perspective, our current allowance for credit losses is more than our cumulative net charge-offs over the last 20 years. This, combined with our significant capital strength, provides me with the belief that we are very well positioned for the economic uncertainty ahead of us,” Dively continued.    

“We delivered first quarter financial results that reflect the soundness and diversification of our business model and the hard work and dedication of our employees. For the quarter, we generated 1.8% loan growth, improved our asset quality measures, and delivered solid earnings despite a material reserve build. All of our capital ratios increased, and our total capital ratio ended the period at a very strong 16.13%,” Dively added.        

 “Finally, on April 21st, 2020, we completed an acquisition of a team of commercial lenders and their loan relationships in the St. Louis metro market. I have personally spent time with all of the lending team and could not be more excited about the talent and capabilities of this group. St. Louis has been a strategic market that we have wanted to increase our presence in for quite some time, and this negotiated opportunity, and group of community bankers, are a great fit to our long-term strategic plans,” Dively concluded.

Chief Financial Officer Matt Smith said, “The loan portfolio purchased totals approximately $183.0 million and was funded primarily through a depository agreement entered into with Promontory and Stifel, Nicolaus & Company, Inc. In addition, we will assume approximately $50.0 million of deposits from the acquired loan relationships, once regulatory approval is received. We completed significant due diligence on the portfolio, which is well diversified and primarily composed of commercial real estate and commercial operating loans, with no hotel borrowers. Our strong balance sheet, combined with the structure of the deal, allowed us to complete the loan acquisition with minimal impact on our overall capital and liquidity positions. The deal is expected to be accretive to 2020 earnings.”

1 Reserve build represents the amount by which the provision for credit losses exceeds net charge-offs. See non-GAAP reconciliation.

Net Interest Income

Net interest income for the first quarter of 2020 declined by $1.1 million, or 3.6% compared to the fourth quarter of 2019. The decrease was primarily driven by lower accretion income of $1.0 million. In addition, interest on securities income declined due to lower balances in the investment portfolio as a result of an increase in bonds getting called from the change in interest rates. The Company elected to hold on to a majority of the cash proceeds to maintain additional excess liquidity during these uncertain times. Cash and cash equivalents on the balance sheet increased by $96.9 million, while the investment portfolio decreased $113.5 million.

In comparison to the first quarter of 2019, net interest income decreased $2.4 million, or 7.4%. The decrease was primarily attributable to a $2.1 million decline in accretion income and changes in the interest rate environment.     

Net Interest Margin

Net interest margin, on a tax equivalent basis, was 3.51% for the first quarter of 2020 compared to 3.57% in the prior quarter. The decrease was primarily driven by a $1.0 million decline in accretion income. Excluding accretion income, net interest margin increased 4 basis points in the current quarter as the decline in overall funding costs more than offset the decline in yield on average earning assets. 

In comparison to the first quarter of 2019, net interest margin decreased 23 basis points. The year-over-year decrease was primarily due to a $2.1 million decline in accretion income. Excluding accretion income, net interest margin increased by 1 basis point compared to the same quarter last year with average earning asset yields down 9 basis points and funding costs down 10 basis points.

Loan Portfolio

Total loans ended the quarter at $2.74 billion, representing an increase of $49.0 million compared to the prior quarter. On a year-over-year basis, loans increased $147.3 million, or 5.7%. The Company saw less payoffs compared to the first quarter of last year as the Company has worked through a majority of the loans from our two acquisitions in 2018, underwriting them under First Mid’s loan policy guidelines. During the current quarter, line draws were consistent with prior periods and represented approximately $3.0 million of the loan growth. 

The Company has a diversified loan portfolio. Due to these unprecedented times, the Company decided to provide additional disclosures on certain loan categories with escalated monitoring and stress testing from the COVID-19 shelter in place. Most of the largest borrowers in the hotel and restaurant sector own and operate multiple businesses across various industries providing a diverse cash flow stream to support their loans and have provided personal guarantees. The majority of retail-merchandise borrowers sell home supplies and other necessities and have remained open.

The Company began offering a 90-day deferral program primarily for the hotel and restaurant sector in late March. As of the end of the first quarter, the Company had provided 90-day deferrals on $30.3 million in loans, or 1.1% of total outstanding loans. As of April 17, the Company had provided an additional $98.0 million in commercial loan modifications or deferrals. The total as of the April 17 date represented approximately 4.7% of loans. 

 
 
 
Sector Detail as of March 31, 2020
($ in thousands)
Balance
% of Loan
Portfolio
Average
LTV
Average
DSCR
 
 
 
 
 
Retail
$162,071
5.9%
52%
1.75x
(Merchandise $79.4 million)
 
 
 
 
 
 
 
 
 
Hotel
 
119,676
4.4%
61%
1.41x
(67% major chains)
 
 
 
 
 
 
 
 
 
Restaurant
 
70,141
2.6%
89%
2.02x
(79% franchise/drive-thru/limited service)
 
 
 
 
 
 
 
 
Oil Related
 
5,110
0.2%
54%
3.74x
($2.2 million production)
 
 
 
 
 
 
 
 
 

Through March 31, 2020, the Company had provided deferrals of $1.0 million on combined consumer and residential real estate loans. An additional $4.8 million of deferrals on consumer and residential real estate loans were provided through April 17, 2020.  

Asset Quality

All the Company’s asset quality measures improved in the first quarter 2020. The ratio of non-performing loans to total loans was 0.89%, allowance for loan losses was 1.20% of total loans, and the allowance for loan losses to non-performing loans was 134.3%. Non-performing loans declined $3.4 million to $24.5 million at quarter end. Non-performing assets to total assets declined to 0.71%, the lowest level in two years. Net charge-offs were $1.2 million during the first quarter compared to $2.6 million in the prior quarter. 

CECL

Effective January 1, 2020, the Company adopted Accounting Standards Update 2016-13. The provisions of ASU 2016-13 require an entity to use the new impairment model known as the current expected credit loss (“CECL”). Allowance for loan and lease losses increased from 1.00% to 1.20% of total loans from December 31, 2019 to March 31, 2020. The information below details, by loan pool, the impact from implementing CECL and the reserve build for the quarter, which was impacted by the deterioration in the economic outlook due to COVID-19. 

 
 
 
 
 
Incurred Loss Model
CECL Adoption
CECL
 
31-Dec-19
1-Jan-20
31-Mar-20
Allowance for Loan Losses ($ in thousands)
Amount
% of loans and
leases outstanding
Amount
% of loans and
leases outstanding
Amount
% of loans and
leases outstanding
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction & Land Development
$1,146
1.22%
$1,033
1.09%
$1,620
1.31%
Farm Loans
1,093
0.45%
1,323
0.55%
1,335
0.55%
1-4 Family Residential Properties
1,386
0.41%
2,142
0.64%
1,931
0.59%
Multifamily & Commercial Real Estate
11,198
0.97%
11,739
1.02%
13,621
1.19%
Agricultural Loans
1,386
1.02%
1,023
0.75%
1,064
0.76%
Commercial & Industrial Loans
9,273
1.41%
9,428
1.44%
11,294
1.64%
Consumer Loans
1,429
1.72%
1,895
2.28%
2,011
2.45%
 
$26,911
1.00%
$28,583
1.06%
$32,876
1.20%
 
 
 
 
 
 
 

The reserve for unfunded commitments was immaterial at the adoption of CECL and at quarter end. 

Deposits

Total deposits ended the quarter at $2.91 billion, which represented a slight decrease of $8.8 million from the prior quarter.  The Company’s average rate on cost of funds was 0.60% for the quarter compared to 0.67% in the fourth quarter and 0.70% in the first quarter of 2019. Total interest-bearing deposit costs declined by 8 basis points in the first quarter 2020 and declined by 6 basis points year-over-year.        

Noninterest Income

Noninterest income for the first quarter of 2020 was $16.5 million compared to $14.9 million in the fourth quarter and $14.6 million in the first quarter of last year. The increase was primarily driven by higher insurance commission revenues, securities gains from bonds called, and interest rate swap fees. The Company’s fee business continues to provide significant diversification from the direct impacts of interest rate changes. Our First Mid Wealth Management division ended the quarter with $4.1 billion in assets under management. Overall, noninterest income represented nearly 36% of revenues for the period versus 31% of revenues in the first quarter last year.      

Noninterest Expenses    

Noninterest expense for the first quarter totaled $27.7 million compared to $27.6 million in the fourth quarter 2019. The current quarter included $0.1 million in acquisition related costs. The higher expenses were primarily in salaries and benefits tied to the increased revenues from our insurance business and annual employee compensation changes. FDIC insurance expense was also higher due to the final utilization of the available credit.   

Noninterest expense was $0.6 million lower than the first quarter of 2019 across multiple categories including occupancy and equipment, amortization of intangibles, and FDIC insurance. The Company’s efficiency ratio, on a tax equivalent basis, for the first quarter 2020 was 57.1% compared to 56.8% for the same period last year.

Regulatory Capital Levels and Liquidity Sources

The Company elected the 5-year regulatory capital transition for the implementation of CECL. 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
16.13%
Tier 1 capital to risk-weighted assets
15.05%
Common equity tier 1 capital to risk-weighted assets
14.39%
Leverage ratio
11.59%

The Company maintains significant liquidity capacity through a variety of sources as outlined below:

 
Liquidity Sources
 
 
31-Mar-20
 
Source
Amount
($ in thousands)
 
 
 
 
Fed Reserves and Cash at Banks
$103,400
 
Unpledged Investment Securities
60,251
 
FHLB Borrowing Capacity
525,149
 
Fed Funds Lines Correspondent Banks
100,000
 
Fed Discount Window Availability
10,000
 
Total
798,800
 
 
 
 

About Us: First Mid Bancshares, Inc. (“First Mid”) is the parent company of First Mid Bank & Trust, N.A., First Mid Insurance Group, Inc. and First Mid Wealth Management Co. Our mission is to fulfill the financial needs of our communities with exceptional personal service, professionalism and integrity, and deliver meaningful value and results for our customers and shareholders.

First Mid is a $3.9 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 eastern 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. Our stock is traded in The NASDAQ Stock Market LLC under the ticker symbol “FMBH”.

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 “Net Interest Margin, tax equivalent,” Tangible Book Value per Common Share,” “Common Equity Tier 1 Capital to Risk Weighted Assets,” and “Reserve Build”. 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, such as discussions of First Mid’s pricing and fee trends, credit quality and outlook, liquidity, new business results, expansion plans, anticipated expenses, planned schedules and impacts from COVID-19. 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, 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 the COVID-19 pandemic; the direct and indirect impact of such pandemic, including responses to the pandemic by the government, businesses and consumers, on First Mid’s operations and personnel, commercial activity and demand across First Mid’s business and 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 the 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 Securities and Exchange Commission (the “SEC”), including its Annual Reports on Form 10-K. 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

- Tables Follow -


 
FIRST MID BANCSHARES, INC.
Condensed Consolidated Balance Sheets
(In thousands, unaudited)
 
As of
 
 
 
 
 
 
 
 
 
 
 
 
 
March 31,
 
December 31,
 
March 31,
 
 
2020
 
 
 
2019
 
 
 
2019
 
 
 
 
 
 
 
Assets
 
 
 
 
 
Cash and cash equivalents
$
182,027
 
 
$
85,080
 
 
$
232,548
 
Investment securities
 
646,744
 
 
 
760,215
 
 
 
772,400
 
Loans (including loans held for sale)
 
2,744,298
 
 
 
2,695,347
 
 
 
2,596,994
 
Less allowance for loan losses
 
(32,876
)
 
 
(26,911
)
 
 
(26,704
)
Net loans
 
2,711,422
 
 
 
2,668,436
 
 
 
2,570,290
 
Premises and equipment, net
 
59,359
 
 
 
59,491
 
 
 
59,237
 
Goodwill and intangibles, net
 
132,199
 
 
 
133,257
 
 
 
137,461
 
Bank owned life insurance
 
67,656
 
 
 
67,225
 
 
 
65,914
 
Other assets
 
65,424
 
 
 
65,722
 
 
 
57,769
 
Total assets
$
3,864,831
 
 
$
3,839,426
 
 
$
3,895,619
 
 
 
 
 
 
 
Liabilities and Stockholders' Equity
 
 
 
 
 
Deposits:
 
 
 
 
 
Non-interest bearing
$
642,384
 
 
$
633,331
 
 
$
628,944
 
Interest bearing
 
2,266,243
 
 
 
2,284,035
 
 
 
2,417,269
 
Total deposits
 
2,908,627
 
 
 
2,917,366
 
 
 
3,046,213
 
Repurchase agreement with customers
 
231,649
 
 
 
208,109
 
 
 
157,760
 
Other borrowings
 
124,921
 
 
 
118,895
 
 
 
126,048
 
Junior subordinated debentures
 
18,900
 
 
 
18,858
 
 
 
29,042
 
Other liabilities
 
47,683
 
 
 
49,589
 
 
 
39,404
 
Total liabilities
 
3,331,780
 
 
 
3,312,817
 
 
 
3,398,467
 
 
 
 
 
 
 
Total stockholders' equity
 
533,051
 
 
 
526,609
 
 
 
497,152
 
Total liabilities and stockholders' equity
$
3,864,831
 
 
$
3,839,426
 
 
$
3,895,619
 
 
 
 
 
 
 



FIRST MID BANCSHARES, INC.
Condensed Consolidated Statements of Income
(In thousands, except per share data, unaudited)
 
 
 
 
 
Three Months Ended
 
March 31
 
2020
 
2019
Interest income:
 
 
 
Interest and fees on loans
$
30,027
 
 
$
32,104
Interest on investment securities
 
4,589
 
 
 
5,209
Interest on federal funds sold & other deposits
 
125
 
 
 
738
Total interest income
 
34,741
 
 
 
38,051
Interest expense:
 
 
 
Interest on deposits
 
3,861
 
 
 
4,378
Interest on securities sold under agreements to repurchase
 
194
 
 
 
260
Interest on other borrowings
 
595
 
 
 
723
Interest on subordinated debt
 
218
 
 
 
438
Total interest expense
 
4,868
 
 
 
5,799
Net interest income
 
29,873
 
 
 
32,252
Provision for loan losses
 
5,481
 
 
 
947
Net interest income after provision for loan
 
24,392
 
 
 
31,305
Non-interest income:
 
 
 
Wealth management revenues
 
3,626
 
 
 
3,645
Insurance commissions
 
6,621
 
 
 
5,555
Service charges
 
1,778
 
 
 
1,802
Securities gains, net
 
531
 
 
 
54
Mortgage banking revenues
 
308
 
 
 
239
ATM/debit card revenue
 
1,987
 
 
 
2,016
Other
 
1,659
 
 
 
1,328
Total non-interest income
 
16,510
 
 
 
14,639
Non-interest expense:
 
 
 
Salaries and employee benefits
 
16,500
 
 
 
16,574
Net occupancy and equipment expense
 
4,242
 
 
 
4,455
Net other real estate owned (income) expense
 
(46
)
 
 
53
FDIC insurance
 
93
 
 
 
279
Amortization of intangible assets
 
1,295
 
 
 
1,356
Stationary and supplies
 
268
 
 
 
287
Legal and professional expense
 
1,398
 
 
 
1,194
Marketing and donations
 
481
 
 
 
454
Other
 
3,500
 
 
 
3,658
Total non-interest expense
 
27,731
 
 
 
28,310
Income before income taxes
 
13,171
 
 
 
17,634
Income taxes
 
3,172
 
 
 
4,318
Net income
$
9,999
 
 
$
13,316
 
 
 
 
Per Share Information
 
 
 
Basic earnings per common share
$
0.60
 
 
$
0.80
Diluted earnings per common share
 
0.60
 
 
 
0.80
 
 
 
 
Weighted average shares outstanding
 
16,693,183
 
 
 
16,665,999
Diluted weighted average shares outstanding
 
16,740,091
 
 
 
16,704,779
 
 
 
 



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,
 
2020
 
2019
 
2019
 
2019
 
2019
Interest income:
 
 
 
 
 
 
 
 
 
Interest and fees on loans
$
30,027
 
 
$
31,206
 
 
$
31,976
 
 
$
31,539
 
$
32,104
Interest on investment securities
 
4,589
 
 
 
5,101
 
 
 
5,297
 
 
 
5,436
 
 
5,209
Interest on federal funds sold & other deposits
 
125
 
 
 
214
 
 
 
305
 
 
 
596
 
 
738
Total interest income
 
34,741
 
 
 
36,521
 
 
 
37,578
 
 
 
37,571
 
 
38,051
Interest expense:
 
 
 
 
 
 
 
 
 
Interest on deposits
 
3,861
 
 
 
4,447
 
 
 
5,174
 
 
 
4,940
 
 
4,378
Interest on securities sold under agreements to repurchase
 
194
 
 
 
240
 
 
 
196
 
 
 
215
 
 
260
Interest on other borrowings
 
595
 
 
 
610
 
 
 
691
 
 
 
697
 
 
723
Interest on subordinated debt
 
218
 
 
 
240
 
 
 
392
 
 
 
406
 
 
438
Total interest expense
 
4,868
 
 
 
5,537
 
 
 
6,453
 
 
 
6,258
 
 
5,799
Net interest income
 
29,873
 
 
 
30,984
 
 
 
31,125
 
 
 
31,313
 
 
32,252
Provision for loan losses
 
5,481
 
 
 
2,737
 
 
 
2,658
 
 
 
91
 
 
947
Net interest income after provision for loan
 
24,392
 
 
 
28,247
 
 
 
28,467
 
 
 
31,222
 
 
31,305
Non-interest income:
 
 
 
 
 
 
 
 
 
Wealth management revenues
 
3,626
 
 
 
5,027
 
 
 
3,311
 
 
 
3,587
 
 
3,645
Insurance commissions
 
6,621
 
 
 
3,361
 
 
 
3,353
 
 
 
3,760
 
 
5,555
Service charges
 
1,778
 
 
 
1,985
 
 
 
2,091
 
 
 
1,959
 
 
1,802
Securities gains, net
 
531
 
 
 
479
 
 
 
51
 
 
 
218
 
 
54
Mortgage banking revenues
 
308
 
 
 
579
 
 
 
582
 
 
 
346
 
 
239
ATM/debit card revenue
 
1,987
 
 
 
2,100
 
 
 
2,173
 
 
 
2,202
 
 
2,016
Other
 
1,659
 
 
 
1,342
 
 
 
1,356
 
 
 
1,516
 
 
1,328
Total non-interest income
 
16,510
 
 
 
14,873
 
 
 
12,917
 
 
 
13,588
 
 
14,639
Non-interest expense:
 
 
 
 
 
 
 
 
 
Salaries and employee benefits
 
16,500
 
 
 
15,942
 
 
 
14,497
 
 
 
15,565
 
 
16,574
Net occupancy and equipment expense
 
4,242
 
 
 
4,305
 
 
 
4,377
 
 
 
4,543
 
 
4,455
Net other real estate owned (income) expense
 
(46
)
 
 
30
 
 
 
172
 
 
 
188
 
 
53
FDIC insurance
 
93
 
 
 
(170
)
 
 
(87
)
 
 
197
 
 
279
Amortization of intangible assets
 
1,295
 
 
 
1,296
 
 
 
1,373
 
 
 
1,823
 
 
1,356
Stationary and supplies
 
268
 
 
 
269
 
 
 
284
 
 
 
264
 
 
287
Legal and professional expense
 
1,398
 
 
 
1,451
 
 
 
1,215
 
 
 
1,304
 
 
1,194
Marketing and donations
 
481
 
 
 
573
 
 
 
523
 
 
 
481
 
 
454
Other
 
3,500
 
 
 
3,905
 
 
 
3,540
 
 
 
5,822
 
 
3,658
Total non-interest expense
 
27,731
 
 
 
27,601
 
 
 
25,894
 
 
 
30,187
 
 
28,310
Income before income taxes
 
13,171
 
 
 
15,519
 
 
 
15,490
 
 
 
14,623
 
 
17,634
Income taxes
 
3,172
 
 
 
3,543
 
 
 
3,820
 
 
 
3,642
 
 
4,318
Net income
$
9,999
 
 
$
11,976
 
 
$
11,670
 
 
$
10,981
 
$
13,316
 
 
 
 
 
 
 
 
 
 



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,
 
2020
 
2019
 
2019
 
2019
 
2019
 
 
 
 
 
 
 
 
 
 
Loan Portfolio
 
 
 
 
 
 
 
 
 
Construction and land development
$
123,326
 
 
$
94,142
 
 
$
68,821
 
 
$
57,069
 
 
$
49,179
 
Farm loans
 
242,891
 
 
 
240,241
 
 
 
229,715
 
 
 
229,924
 
 
 
236,864
 
1-4 Family residential properties
 
325,128
 
 
 
336,427
 
 
 
347,370
 
 
 
355,143
 
 
 
362,617
 
Multifamily residential properties
 
139,734
 
 
 
153,948
 
 
 
154,859
 
 
 
167,709
 
 
 
175,903
 
Commercial real estate
 
1,002,868
 
 
 
995,702
 
 
 
954,992
 
 
 
888,711
 
 
 
905,679
 
Loans secured by real estate
 
1,833,947
 
 
 
1,820,460
 
 
 
1,755,757
 
 
 
1,698,556
 
 
 
1,730,242
 
Agricultural loans
 
139,136
 
 
 
136,124
 
 
 
121,650
 
 
 
118,216
 
 
 
118,026
 
Commercial and industrial loans
 
565,789
 
 
 
528,973
 
 
 
543,937
 
 
 
530,405
 
 
 
550,853
 
Consumer loans
 
82,104
 
 
 
83,183
 
 
 
83,171
 
 
 
84,907
 
 
 
86,540
 
All other loans
 
123,322
 
 
 
126,607
 
 
 
119,043
 
 
 
114,459
 
 
 
111,333
 
Total loans
 
2,744,298
 
 
 
2,695,347
 
 
 
2,623,558
 
 
 
2,546,543
 
 
 
2,596,994
 
 
 
 
 
 
 
 
 
 
 
Deposit Portfolio
 
 
 
 
 
 
 
 
 
Non-interest bearing demand deposits
$
642,384
 
 
$
633,331
 
 
$
596,518
 
 
$
603,823
 
 
$
628,944
 
Interest bearing demand deposits
 
827,387
 
 
 
850,956
 
 
 
899,763
 
 
 
844,931
 
 
 
828,144
 
Savings deposits
 
441,998
 
 
 
428,778
 
 
 
431,497
 
 
 
438,769
 
 
 
444,619
 
Money Market
 
441,381
 
 
 
419,801
 
 
 
435,517
 
 
 
473,160
 
 
 
483,867
 
Time deposits
 
555,477
 
 
 
584,500
 
 
 
625,630
 
 
 
651,807
 
 
 
660,639
 
Total deposits
 
2,908,627
 
 
 
2,917,366
 
 
 
2,988,925
 
 
 
3,012,490
 
 
 
3,046,213
 
 
 
 
 
 
 
 
 
 
 
Asset Quality
 
 
 
 
 
 
 
 
 
Non-performing loans
$
24,463
 
 
$
27,818
 
 
$
24,203
 
 
$
25,773
 
 
$
25,988
 
Non-performing assets
 
27,306
 
 
 
31,538
 
 
 
28,645
 
 
 
29,380
 
 
 
29,857
 
Net charge-offs
 
1,188
 
 
 
2,567
 
 
 
2,276
 
 
 
436
 
 
 
432
 
Allowance for loan losses to non-performing loans
 
134.39
%
 
 
96.74
%
 
 
110.49
%
 
 
102.27
%
 
 
102.76
%
Allowance for loan losses to total loans outstanding
 
1.20
%
 
 
1.00
%
 
 
1.02
%
 
 
1.04
%
 
 
1.03
%
Nonperforming loans to total loans
 
0.89
%
 
 
1.03
%
 
 
0.92
%
 
 
1.01
%
 
 
1.00
%
Nonperforming assets to total assets
 
0.71
%
 
 
0.82
%
 
 
0.75
%
 
 
0.77
%
 
 
0.77
%
 
 
 
 
 
 
 
 
 
 
Common Share Data
 
 
 
 
 
 
 
 
 
Common shares outstanding
 
16,702,484
 
 
 
16,673,480
 
 
 
16,663,095
 
 
 
16,694,316
 
 
 
16,677,128
 
Book value per common share
$
31.91
 
 
$
31.58
 
 
$
31.32
 
 
$
30.49
 
 
$
29.81
 
Tangible book value per common share
 
24.00
 
 
 
23.59
 
 
 
23.25
 
 
 
22.35
 
 
 
21.57
 
Market price of stock
 
23.74
 
 
 
35.25
 
 
 
34.62
 
 
 
34.92
 
 
 
33.32
 
 
 
 
 
 
 
 
 
 
 
Key Performance Ratios and Metrics
 
 
 
 
 
 
 
 
 
End of period earning assets
$
3,492,271
 
 
$
3,464,144
 
 
$
3,444,775
 
 
$
3,447,695
 
 
$
3,539,175
 
Average earning assets
 
3,451,123
 
 
 
3,464,200
 
 
 
3,444,088
 
 
 
3,470,776
 
 
 
3,516,032
 
Average rate on average earning assets (tax equivalent)
 
4.11
%
 
 
4.24
%
 
 
4.39
%
 
 
4.40
%
 
 
4.44
%
Average rate on cost of funds
 
0.60
%
 
 
0.67
%
 
 
0.79
%
 
 
0.76
%
 
 
0.70
%
Net interest margin (tax equivalent)
 
3.51
%
 
 
3.57
%
 
 
3.60
%
 
 
3.64
%
 
 
3.74
%
Return on average assets
 
1.05
%
 
 
1.25
%
 
 
1.22
%
 
 
1.15
%
 
 
1.38
%
Return on average common equity
 
7.48
%
 
 
9.17
%
 
 
9.04
%
 
 
8.80
%
 
 
11.02
%
Efficiency ratio (tax equivalent) 1
 
57.14
%
 
 
57.23
%
 
 
54.69
%
 
 
62.31
%
 
 
56.77
%
Full-time equivalent employees
 
835
 
 
 
827
 
 
 
830
 
 
 
826
 
 
 
832
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1 Represents non-interest expense divided by the sum of fully tax equivalent net interest income and non-interest income. Non-interest expense adjustments exclude foreclosed property expense and amortization of intangibles. Net-interest income includes tax equivalent adjustments and non-interest income excludes gains and losses on the sale of investment securities. 



FIRST MID BANCSHARES, INC.
Net Interest Margin
  (In thousands, unaudited)
 
 
For the Quarter Ended March 2020
 
 
QTD Average
 
 
 
Average
 
 
Balance
 
Interest
 
Rate
INTEREST EARNING ASSETS
 
 
 
 
 
Interest bearing deposits
$
23,824
 
 
$
91
 
1.54%
Federal funds sold
 
926
 
 
 
2
 
0.87%
Certificates of deposits investments
 
5,064
 
 
 
31
 
2.46%
Investment Securities:
 
 
 
 
 
Taxable (total less municipals)
 
543,799
 
 
 
3,339
 
2.46%
Tax-exempt (Municipals)
 
174,459
 
 
 
1,582
 
3.63%
Loans (net of unearned income)
 
2,703,051
 
 
 
30,215
 
4.50%
 
 
 
 
 
 
 
Total interest earning assets
 
3,451,123
 
 
 
35,260
 
4.11%
 
 
 
 
 
 
 
NONEARNING ASSETS
 
 
 
 
 
Cash and due from banks
 
93,283
 
 
 
 
 
Premises and equipment
 
59,476
 
 
 
 
 
Other nonearning assets
 
251,359
 
 
 
 
 
Allowance for loan losses
 
(29,990
)
 
 
 
 
 
 
 
 
 
 
 
Total assets
$
3,825,251
 
 
 
 
 
 
 
 
 
 
 
 
INTEREST BEARING LIABILITIES
 
 
 
 
 
Demand deposits
$
1,264,489
 
 
$
1,092
 
0.35%
Savings deposits
 
435,480
 
 
 
119
 
0.11%
Time deposits
 
570,132
 
 
 
2,650
 
1.87%
Total interest bearing deposits
 
2,270,101
 
 
 
3,861
 
0.68%
Repurchase agreements
 
202,693
 
 
 
194
 
0.38%
FHLB advances
 
120,146
 
 
 
580
 
1.94%
Federal funds purchased
 
2,110
 
 
 
10
 
1.91%
Subordinated debt
 
18,873
 
 
 
218
 
4.65%
Other borrowings
 
769
 
 
 
4
 
2.09%
Total borrowings
 
344,591
 
 
 
1,006
 
1.17%
Total interest bearing liabilities
 
2,614,692
 
 
 
4,867
 
0.75%
 
 
 
 
 
 
 
NONINTEREST BEARING LIABILITIES
 
 
 
 
 
Demand deposits
 
628,588
 
 
Average cost of funds
0.60%
Other liabilities
 
47,539
 
 
 
 
 
Stockholders' equity
 
534,432
 
 
 
 
 
 
 
 
 
 
 
 
Total liabilities & stockholders' equity
$
3,825,251
 
 
 
 
 
 
 
 
 
 
 
 
Net Interest Earnings / Spread
 
 
$
30,393
 
3.36%
 
 
 
 
 
 
 
Impact of Non-Interest Bearing Funds
 
 
 
 
0.15%
 
 
 
 
 
 
 
Tax effected yield on interest earning assets
 
 
 
3.51%
 
 
 
 
 
 
 



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,
 
 
2020
 
2019
 
2019
 
2019
 
2019
 
 
 
 
 
 
 
 
 
 
 
Net interest income as reported
 
$
29,873
 
 
$
30,984
 
 
$
31,125
 
 
$
31,313
 
 
$
32,252
 
Net interest income, (tax equivalent)
 
 
30,393
 
 
 
31,517
 
 
 
31,659
 
 
 
31,850
 
 
 
32,800
 
Average earning assets
 
 
3,451,123
 
 
 
3,464,200
 
 
 
3,444,088
 
 
 
3,470,776
 
 
 
3,516,032
 
Net interest margin (tax equivalent) 1
 
 
3.51
%
 
 
3.57
%
 
 
3.60
%
 
 
3.64
%
 
 
3.74
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common stockholder's equity
 
$
533,051
 
 
$
526,609
 
 
$
521,959
 
 
$
508,958
 
 
$
497,152
 
Goodwill and intangibles, net
 
 
132,199
 
 
 
133,257
 
 
 
134,461
 
 
 
135,762
 
 
 
137,461
 
Common shares outstanding
 
 
16,702
 
 
 
16,673
 
 
 
16,663
 
 
 
16,695
 
 
 
16,677
 
Tangible Book Value per common share
 
$
24.00
 
 
$
23.59
 
 
$
23.25
 
 
$
22.35
 
 
$
21.57
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common equity tier 1 capital
 
$
410,565
 
 
$
398,536
 
 
$
391,429
 
 
$
379,581
 
 
$
372,731
 
Risk weighted assets
 
 
2,854,102
 
 
 
2,822,648
 
 
 
2,923,245
 
 
 
2,935,236
 
 
 
2,964,638
 
Common equity tier 1 capital to risk weighted assets 2
 
14.39
%
 
 
14.12
%
 
 
13.39
%
 
 
12.93
%
 
 
12.57
%
 
 
 
 
 
 
 
 
 
 
 
Provision Expense, net of net charge offs
 
$
4,293
 
 
 
 
 
 
 
 
 
Effective tax rate for period
 
 
24.08
%
 
 
 
 
 
 
 
 
Average diluted shares outstanding
 
 
16,740
 
 
 
 
 
 
 
 
 
Diluted EPS impact from reserve build
 
$
0.19
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1 Annualized and calculated on a tax equivalent basis where interest earned on tax-exempt securities and loans is adjusted to an amount comparable to interest subject to normal income taxes assuming a federal tax rate of 21% and includes the impact of non-interest bearing funds. 
 
 
 
 
 
 
 
 
 
 
 
2 Defined as total common equity adjusted for gains/(losses) less goodwill and intangibles divided by risk weighted assets as of period end. 

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...