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 Fourth Quarter 2023 Results


FMBH - First Mid Bancshares Inc. Announces Fourth Quarter 2023 Results

MATTOON, Ill., Jan. 25, 2024 (GLOBE NEWSWIRE) -- First Mid Bancshares, Inc. (NASDAQ: FMBH) (the “Company”) today announced its financial results for the quarter and year ended December 31, 2023.

Highlights

  • Net income of $18.1 million, or $0.76 diluted EPS
  • Adjusted net income (non-GAAP) of $22.4 million, or $0.94 diluted EPS
  • Completed the merger and integration of Blackhawk Bank (“Blackhawk”)
  • Sold additional bonds to reposition balance sheet helping drive a strong net interest margin of 3.33%
  • Strong asset quality performance continued with minimal net charge offs for the quarter
  • Board of Directors declares regular quarterly dividend of $0.23 per share

“We capped off 2023 with a strong quarter of financial results,” said Joe Dively, Chairman and Chief Executive Officer. “This was the first full quarter inclusive of Blackhawk and the value of the transaction is evident in our results. We completed another step in the Blackhawk related balance sheet repositioning by selling additional bonds with proceeds of $79.7 million used to reduce brokered CDs and wholesale borrowings, improving our net interest margin.”

“During the quarter, we completed the merger of Blackhawk into First Mid Bank & Trust and the related core system conversion. Our employees worked extremely hard to make the transition as seamless as possible for our customers in what was our largest, most complex integration. I am proud of the efforts of our team and their support of our customers,” Dively concluded.

Net Interest Income
Net interest income for the fourth quarter of 2023 increased by $7.0 million, or 13.9% compared to the third quarter of 2023. Interest income and interest expense increased in the quarter by $9.5 million and $2.5 million, respectively. The increase in interest income was primarily driven by the addition of Blackhawk, loan growth, and the repricing of loans with higher interest rates. Accretion income for the quarter was $4.6 million, an increase compared to $2.6 million in the prior quarter. The increase in interest expense was primarily driven by the addition of Blackhawk and higher interest rates. During the quarter, the Company sold $79.7 million of bonds and used the proceeds to payoff maturing brokered CDs and wholesale borrowings.

In comparison to the fourth quarter of 2022, net interest income increased $11.8 million, or 25.8%. The increase was primarily driven by the addition of Blackhawk. For the same period, interest income increased by $29.2 million, while interest expense increased $17.4 million.

Net Interest Margin
Net interest margin, on a tax equivalent basis (non-GAAP), was 3.33% for the fourth quarter of 2023, which was 27 basis points higher compared to the prior quarter. Earning asset yields increased by 29 basis points and the average cost of funds increased 2 basis points.

In comparison to the fourth quarter of last year, the net interest margin increased 26 basis points, with an average earning asset increase of 111 basis points versus the average cost of funds increase of 85 basis points.

Loan Portfolio
Total loans ended the quarter at $5.58 billion, representing an increase of $40.5 million. The growth was spread among several categories with the largest increase in Ag operating loans. Overall, loan demand slightly improved and we saw an increase in line draws during the period. Most of the new originations and renewed loans in the period were at rates in the 8.00% to 8.50% range.

Asset Quality
The fourth quarter was another strong period with respect to the Company’s asset quality metrics. The allowance for credit losses (“ACL”) increased by $0.4 million to $68.7 million with an ending ACL to total loans ratio of 1.23%. In addition to the ACL, an unearned discount of $49.9 million remains at quarter end. Provision expense was recorded in the amount of $0.6 million with net charge offs of $0.1 million in the quarter. Also, at the end of the fourth quarter, the ratio of non-performing loans to total loans was 0.36%, and the ACL to non-performing loans was 341.19%.   The ratio of nonperforming assets to total assets was 0.28% and nonperforming loans were $20.1 million at quarter end. For the quarter, special mention loans were $74.1 million and substandard loans were $28.9 million.

Deposits
Total deposits ended the quarter at $6.12 billion, which represented a decrease of $222.7 million from the prior quarter. Of the decline, $73.2 million came from time deposits, including brokered, where the Company used proceeds from its bond sales to pay these off at maturity. The remaining portion of the decline in balances was driven primarily by seasonal cash flow operating needs of commercial customers. Noninterest bearing deposits increased by $9.2 million in the quarter. The Company’s average rate on cost of funds increased to 1.85% compared to 1.83% in the prior quarter and 1.00% in the fourth quarter of 2022.

Noninterest Income
Noninterest income represented 31% of our total net revenues for the year.

Noninterest income for the fourth quarter of 2023 was $21.8 million compared to $23.1 million in the third quarter of 2023.   Excluding securities gains for both periods, noninterest income increased $2.1 million in the current quarter. The increase was primarily driven by the full quarter benefit of Blackhawk, along with higher insurance revenues.

In comparison to the fourth quarter of 2022, noninterest income increased $3.6 million, or 19.6%, due to a combination of organic growth and the addition of Blackhawk’s operating costs for the period.

Noninterest Expenses
Noninterest expense for the fourth quarter of 2023 totaled $57.0 million compared to $47.1 million in the prior quarter. The increase was primarily driven by the full quarter of Blackhawk and approximately $5.6 million in nonrecurring acquisition related costs.

In comparison to the fourth quarter of 2022, noninterest expenses increased $17.7 million. In addition to $5.6 million in nonrecurring integration related costs during the period, the increase was primarily driven by the addition of Blackhawk.

The Company’s efficiency ratio, as adjusted in the non-GAAP reconciliation table herein, for the fourth quarter 2023 was 58.9% compared to 58.6% in the prior quarter and 58.1% for the same period last year.

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

Total capital to risk-weighted assets
14.84%
Tier 1 capital to risk-weighted assets
12.02%
Common equity tier 1 capital to risk-weighted assets
11.62%
Leverage ratio
9.33%

Tangible book value per share increased in the period to $22.20 on a combination of both earnings growth and improvement in the unrealized loss position in the bond portfolio impacting accumulated other comprehensive income (“AOCI”).

The Company’s Board of Directors approved a regular quarterly dividend of $0.23 payable on March 1, 2024 for shareholders of record on February 16, 2024.

The Company’s effective tax rate for the fourth quarter was 16.6% and 22.0% for the year. The lower rate in the current period was primarily due to $0.8 million of refunds for amendments filed on Wisconsin state taxes.

About First Mid: 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. First Mid is a $7.6 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, Missouri, Texas, and Wisconsin and a loan production office in the greater Indianapolis area. Together, our First Mid team takes great pride in providing solutions and services to the customers and communities and has done so over the last 159 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, 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 1995. 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 and/or 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; and the impact of the global COVID-19 pandemic on First Mid’s businesses. 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
December 31,
September 30,
December 31,
2023
2023
2022
Assets
Cash and cash equivalents
$
143,064
$
383,237
$
152,433
Investment securities
1,179,402
1,226,746
1,223,720
Loans (including loans held for sale)
5,580,565
5,540,065
4,826,212
Less allowance for credit losses
(68,675
)
(68,241
)
(59,093
)
Net loans
5,511,890
5,471,824
4,767,119
Premises and equipment, net
101,396
102,004
90,473
Goodwill and intangibles, net
264,231
267,793
169,897
Bank owned life insurance
166,125
165,022
151,756
Other assets
220,686
238,668
188,817
Total assets
$
7,586,794
$
7,855,294
$
6,744,215
Liabilities and Stockholders' Equity
Deposits:
Non-interest bearing
$
1,398,234
$
1,389,022
$
1,256,514
Interest bearing
4,725,425
4,957,302
4,000,487
Total deposits
6,123,659
6,346,324
5,257,001
Repurchase agreement with customers
213,721
214,978
221,414
Other borrowings
263,787
364,953
465,071
Junior subordinated debentures
24,058
24,003
19,364
Subordinated debt
106,755
106,648
94,553
Other liabilities
61,610
60,440
53,657
Total liabilities
6,793,590
7,117,346
6,111,060
Total stockholders' equity
793,204
737,948
633,155
Total liabilities and stockholders' equity
$
7,586,794
$
7,855,294
$
6,744,215


FIRST MID BANCSHARES, INC.
Condensed Consolidated Statements of Income
(In thousands, except per share data, unaudited)
Three Months Ended
Twelve Months Ended
December 31,
December 31,
2023
2022
2023
2022
Interest income:
Interest and fees on loans
$
78,676
$
53,128
$
262,423
$
185,869
Interest on investment securities
8,515
7,285
32,119
29,380
Interest on federal funds sold & other deposits
2,736
296
5,624
642
Total interest income
89,927
60,709
300,166
215,891
Interest expense:
Interest on deposits
25,900
9,227
77,294
18,813
Interest on securities sold under agreements to repurchase
1,754
1,163
6,565
1,795
Interest on other borrowings
3,073
3,345
16,789
6,193
Interest on jr. subordinated debentures
545
315
1,859
868
Interest on subordinated debt
1,193
987
4,196
3,945
Total interest expense
32,465
15,037
106,703
31,614
Net interest income
57,462
45,672
193,463
184,277
Provision for credit losses
552
805
6,104
4,806
Net interest income after provision for loan
56,910
44,867
187,359
179,471
Non-interest income:
Wealth management revenues
4,998
6,201
20,793
22,492
Insurance commissions
5,398
4,719
24,814
21,622
Service charges
3,298
2,375
10,881
9,112
Net securities gains/(losses)
46
(48
)
3,383
33
Mortgage banking revenues
954
65
2,282
1,190
ATM/debit card revenue
4,233
3,209
14,347
12,422
Other
2,841
1,686
10,286
7,811
Total non-interest income
21,768
18,207
86,786
74,682
Non-interest expense:
Salaries and employee benefits
29,925
23,610
104,962
98,594
Net occupancy and equipment expense
7,977
6,126
26,946
24,257
Net other real estate owned (income) expense
800
87
1,862
330
FDIC insurance
1,015
464
3,339
1,805
Amortization of intangible assets
3,560
1,537
9,127
6,290
Stationary and supplies
404
298
1,346
1,295
Legal and professional expense
2,065
1,607
7,379
6,996
ATM/debit card expense
1,332
1,309
5,322
4,300
Marketing and donations
679
681
3,005
2,999
Other
9,268
3,653
22,452
15,995
Total non-interest expense
57,025
39,372
185,740
162,861
Income before income taxes
21,653
23,702
88,405
91,292
Income taxes
3,582
3,063
19,470
18,340
Net income
$
18,071
$
20,639
$
68,935
$
72,952
Per Share Information
Basic earnings per common share
$
0.76
$
1.01
$
3.17
$
3.62
Diluted earnings per common share
0.76
1.01
3.15
3.60
Weighted average shares outstanding
23,837,853
20,461,046
21,780,217
20,169,077
Diluted weighted average shares outstanding
23,921,758
20,535,220
21,868,788
20,243,635


FIRST MID BANCSHARES, INC.
Condensed Consolidated Statements of Income
(In thousands, except per share data, unaudited)
For the Quarter Ended
December 31,
September 30,
June 30,
March 31,
December 31,
2023
2023
2023
2023
2022
Interest income:
Interest and fees on loans
$
78,676
$
69,143
$
58,368
$
56,236
$
53,128
Interest on investment securities
8,515
9,284
7,193
7,127
7,285
Interest on federal funds sold & other deposits
2,736
2,011
569
308
296
Total interest income
89,927
80,438
66,130
63,671
60,709
Interest expense:
Interest on deposits
25,900
22,047
16,580
12,767
9,227
Interest on securities sold under agreements to repurchase
1,754
1,625
1,723
1,463
1,163
Interest on other borrowings
3,073
4,749
4,084
4,883
3,345
Interest on jr. subordinated debentures
545
545
390
379
315
Interest on subordinated debt
1,193
1,029
986
988
987
Total interest expense
32,465
29,995
23,763
20,480
15,037
Net interest income
57,462
50,443
42,367
43,191
45,672
Provision for credit losses
552
5,911
458
(817
)
805
Net interest income after provision for loan
56,910
44,532
41,909
44,008
44,867
Non-interest income:
Wealth management revenues
4,998
4,940
5,341
5,514
6,201
Insurance commissions
5,398
5,199
5,737
8,480
4,719
Service charges
3,298
2,994
2,386
2,203
2,375
Securities gains, net
46
3,389
(6
)
(46
)
(48
)
Mortgage banking revenues
954
846
332
150
65
ATM/debit card revenue
4,233
3,766
3,265
3,083
3,209
Other
2,841
1,919
2,431
3,095
1,686
Total non-interest income
21,768
23,053
19,486
22,479
18,207
Non-interest expense:
Salaries and employee benefits
29,925
25,422
23,544
26,071
23,610
Net occupancy and equipment expense
7,977
6,929
6,035
6,005
6,126
Net other real estate owned (income) expense
800
902
27
133
87
FDIC insurance
1,015
785
1,076
463
464
Amortization of intangible assets
3,560
2,568
1,477
1,522
1,537
Stationary and supplies
404
335
315
292
298
Legal and professional expense
2,065
1,844
1,780
1,690
1,607
ATM/debit card expense
1,332
1,751
1,016
1,223
1,309
Marketing and donations
679
764
908
654
681
Other
9,268
5,796
3,864
3,524
3,653
Total non-interest expense
57,025
47,096
40,042
41,577
39,372
Income before income taxes
21,653
20,489
21,353
24,910
23,702
Income taxes
3,582
5,372
4,786
5,730
3,063
Net income
$
18,071
$
15,117
$
16,567
$
19,180
$
20,639
Per Share Information
Basic earnings per common share
$
0.76
$
0.68
$
0.81
$
0.94
$
1.01
Diluted earnings per common share
0.76
0.68
0.80
0.93
1.01
Weighted average shares outstanding
23,837,853
22,220,438
20,528,717
20,492,254
20,461,046
Diluted weighted average shares outstanding
23,921,758
22,319,334
20,628,239
20,563,972
20,535,220


FIRST MID BANCSHARES, INC.
Consolidated Financial Highlights and Ratios
(Dollars in thousands, except per share data)
(Unaudited)
As of and for the Quarter Ended
December 31,
September 30,
June 30,
March 31,
December 31,
2023
2023
2023
2023
2022
Loan Portfolio
Construction and land development
$
205,077
$
189,206
$
151,574
$
159,157
$
144,264
Farm real estate loans
391,132
399,834
392,220
401,957
410,327
1-4 Family residential properties
542,469
531,699
418,932
424,545
440,180
Multifamily residential properties
319,129
327,067
303,482
301,808
294,346
Commercial real estate
2,384,704
2,392,834
2,056,529
2,003,647
2,030,011
Loans secured by real estate
3,842,511
3,840,640
3,322,737
3,291,114
3,319,128
Agricultural operating loans
196,272
179,447
148,318
146,847
166,838
Commercial and industrial loans
1,266,159
1,242,653
1,094,522
1,078,021
1,082,960
Consumer loans
91,014
99,542
80,241
88,430
97,775
All other loans
184,609
177,783
167,598
156,219
159,511
Total loans
5,580,565
5,540,065
4,813,416
4,760,631
4,826,212
Deposit Portfolio
Non-interest bearing demand deposits
$
1,398,234
$
1,389,022
$
1,171,047
$
1,262,181
$
1,256,514
Interest bearing demand deposits
1,837,296
1,940,162
1,477,765
1,419,791
1,389,283
Savings deposits
710,586
734,377
602,523
639,691
636,699
Money Market
1,129,950
1,161,957
923,259
878,452
1,267,726
Time deposits
1,047,593
1,120,806
1,044,991
830,663
706,779
Total deposits
6,123,659
6,346,324
5,219,585
5,030,778
5,257,001
Asset Quality
Non-performing loans
$
20,128
$
21,269
$
18,637
$
15,163
$
19,170
Non-performing assets
21,292
23,565
22,615
19,225
23,539
Net charge-offs (recoveries)
118
181
(38
)
53
489
Allowance for credit losses to non-performing loans
341.19
%
320.85
%
315.07
%
383.98
%
308.26
%
Allowance for credit losses to total loans outstanding
1.23
%
1.23
%
1.22
%
1.22
%
1.22
%
Nonperforming loans to total loans
0.36
%
0.38
%
0.39
%
0.32
%
0.40
%
Nonperforming assets to total assets
0.28
%
0.30
%
0.34
%
0.29
%
0.35
%
Special Mention loans
74,050
73,732
40,687
47,022
39,853
Substandard and Doubtful loans
28,945
30,575
28,255
29,931
34,352
Common Share Data
Common shares outstanding
23,827,137
23,830,038
20,528,192
20,519,717
20,452,376
Book value per common share
$
33.29
$
30.97
$
32.18
$
32.26
$
30.96
Tangible book value per common share (1)
22.20
19.73
23.48
24.05
22.65
Tangible book value per common share excluding other comprehensive income at period end (1)
27.93
27.24
30.87
30.77
30.06
Market price of stock
34.66
26.56
24.14
27.22
32.08
Key Performance Ratios and Metrics
End of period earning assets
$
6,780,160
$
7,007,282
$
6,023,553
$
5,995,674
$
6,063,953
Average earning assets
6,948,309
6,593,781
6,049,626
6,052,264
6,000,106
Average rate on average earning assets (tax equivalent)
5.18
%
4.89
%
4.43
%
4.32
%
4.07
%
Average rate on cost of funds
1.85
%
1.83
%
1.59
%
1.38
%
1.00
%
Net interest margin (tax equivalent) (1)
3.33
%
3.06
%
2.84
%
2.94
%
3.07
%
Return on average assets
0.93
%
0.90
%
0.99
%
1.15
%
1.24
%
Adjusted return on average assets (1)
1.16
%
0.94
%
1.03
%
1.18
%
1.25
%
Return on average common equity
9.76
%
8.70
%
10.07
%
12.11
%
13.51
%
Adjusted return on average common equity (1)
12.11
%
9.82
%
10.42
%
11.92
%
13.60
%
Efficiency ratio (tax equivalent) (1)
58.91
%
58.60
%
60.37
%
59.01
%
58.07
%
Full-time equivalent employees
1,187
1,224
995
988
1,043
1 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 December 31, 2023
QTD Average
Average
Balance
Interest
Rate
INTEREST EARNING ASSETS
Interest bearing deposits
$
186,849
$
2,560
5.44
%
Federal funds sold
8,842
122
5.47
%
Certificates of deposits investments
1,630
54
13.14
%
Investment Securities:
Taxable (total less municipals)
946,620
6,522
2.76
%
Tax-exempt (Municipals)
259,662
2,524
3.89
%
Loans (net of unearned income)
5,544,706
78,938
5.65
%
Total interest earning assets
6,948,309
90,720
5.18
%
NONEARNING ASSETS
Cash and due from banks
137,282
Premises and equipment
101,641
Other nonearning assets
618,063
Allowance for loan losses
(68,584
)
Total assets
$
7,736,711
INTEREST BEARING LIABILITIES
Demand deposits
$
2,999,731
$
16,077
2.13
%
Savings deposits
724,347
190
0.10
%
Time deposits
1,074,569
9,633
3.56
%
Total interest bearing deposits
4,798,647
25,900
2.14
%
Repurchase agreements
230,977
1,754
3.01
%
FHLB advances
336,939
3,060
3.60
%
Federal funds purchased
-
1
0.00
%
Subordinated debt
106,684
1,193
4.44
%
Jr. subordinated debentures
24,029
545
9.00
%
Other debt
-
12
0.00
%
Total borrowings
698,629
6,565
3.73
%
Total interest bearing liabilities
5,497,276
32,465
2.34
%
NONINTEREST BEARING LIABILITIES
Demand deposits
1,463,572
Average cost of funds
1.85
%
Other liabilities
35,248
Stockholders' equity
740,615
Total liabilities & stockholders' equity
$
7,736,711
Net Interest Earnings / Spread
$
58,255
2.84
%
Impact of Non-Interest Bearing Funds
0.49
%
Tax effected yield on interest earning assets
3.33
%


FIRST MID BANCSHARES, INC.
Reconciliation of Non-GAAP Financial Measures
(In thousands, unaudited)
As of and for the Quarter Ended
December 31,
September 30,
June 30,
March 31,
December 31,
2023
2023
2023
2023
2022
Net interest income as reported
$
57,462
$
50,443
$
42,367
$
43,191
$
45,672
Net interest income, (tax equivalent)
58,255
51,212
43,109
43,947
46,464
Average earning assets
6,948,309
6,593,781
6,049,626
6,052,264
6,000,106
Net interest margin (tax equivalent)
3.33
%
3.06
%
2.84
%
2.94
%
3.07
%
Common stockholder's equity
$
793,204
$
737,948
$
660,687
$
661,865
$
633,155
Goodwill and intangibles, net
264,231
267,793
178,615
168,373
169,897
Common shares outstanding
23,827
23,830
20,528
20,520
20,452
Tangible Book Value per common share
$
22.20
$
19.73
$
23.48
$
24.05
$
22.65
Accumulated other comprehensive loss (AOCI)
(136,427
)
(178,903
)
(151,566
)
(137,901
)
(151,507
)
Adjusted tangible book value per common share
$
27.93
$
27.24
$
30.87
$
30.77
$
30.06


FIRST MID BANCSHARES, INC.
Reconciliation of Non-GAAP Financial Measures
(In thousands, except per share data, unaudited)
As of and for the Quarter Ended
December 31,
September 30,
June 30,
March 31,
December 31,
2023
2023
2023
2023
2022
Adjusted earnings Reconciliation
Net Income - GAAP
$
18,071
$
15,117
$
16,567
$
19,180
$
20,639
Adjustments (post-tax): (1)
Acquisition ACL on non-PCD assets in provision expense
-
2,985
-
-
-
Nonrecurring severance expense
-
-
-
416
-
Net (gain)/loss on securities sales
(36
)
(2,677
)
-
-
-
Integration and acquisition expenses
4,385
1,653
589
135
131
Total non-recurring adjustments (non-GAAP)
$
4,348
$
1,962
$
589
$
551
$
131
Adjusted earnings - non-GAAP
$
22,419
$
17,079
$
17,156
$
19,731
$
20,770
Adjusted diluted earnings per share (non-GAAP)
$
0.94
$
0.77
$
0.83
$
0.96
$
1.01
Adjusted return on average assets - non-GAAP
1.16
%
0.94
%
1.03
%
1.18
%
1.25
%
Adjusted return on average common equity - non-GAAP
12.11
%
9.82
%
10.42
%
11.92
%
13.60
%
Efficiency Ratio Reconciliation
Noninterest expense - GAAP
$
57,025
$
47,096
$
40,042
$
41,577
$
39,372
Other real estate owned property income (expense)
(800
)
(902
)
(27
)
(133
)
(87
)
Amortization of intangibles
(3,560
)
(2,568
)
(1,477
)
(1,522
)
(1,537
)
Nonrecurring severance expense
-
-
-
(527
)
-
Integration and acquisition expenses
(5,550
)
(2,093
)
(745
)
(171
)
(166
)
Adjusted noninterest expense (non-GAAP)
$
47,115
$
41,533
$
37,793
$
39,224
$
37,582
Net interest income -GAAP
$
57,462
$
50,443
$
42,367
$
43,192
$
45,672
Effect of tax-exempt income (1)
793
769
742
755
792
Adjusted net interest income (non-GAAP)
$
58,255
$
51,212
$
43,109
$
43,947
$
46,464
Noninterest income - GAAP
$
21,768
$
23,053
$
19,486
$
22,479
$
18,207
Net (gain)/loss on securities sales
(46
)
(3,389
)
6
46
48
Adjusted noninterest income (non-GAAP)
$
21,722
$
19,664
$
19,492
$
22,525
$
18,255
Adjusted total revenue (non-GAAP)
$
79,977
$
70,876
$
62,601
$
66,472
$
64,719
Efficiency ratio (non-GAAP)
58.91
%
58.60
%
60.37
%
59.01
%
58.07
%
(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...