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 and Full Year 2021 Results


FMBH - First Mid Bancshares Inc. Announces Fourth Quarter and Full Year 2021 Results

MATTOON, Ill., Jan. 27, 2022 (GLOBE NEWSWIRE) -- First Mid Bancshares, Inc. (NASDAQ: FMBH) (the “Company”) today announced its financial results for the quarter and full year period ended December 31, 2021.

Highlights

  • Net income of $16.8 million, or $0.93 diluted EPS
  • Adjusted net income (non-GAAP) of $17.1 million, or $0.94 diluted EPS
  • Strong loan growth of 2.3% for the quarter, excluding Paycheck Protection Program (“PPP”) loans
  • Record quarter of wealth management revenues with assets under management increasing to $5.1 billion
  • Received Federal Reserve approval on January 26, 2022 for the pending Delta Bancshares acquisition

“We ended 2021 on a high note with strong loan growth, record wealth management revenues and solid earnings,” said Joe Dively, Chairman and Chief Executive Officer. “The economic conditions in our markets are improving and our strategic emphasis on diversifying our geographic footprint is providing better opportunities for loan growth. The pipeline continues to be strong through the early part of the first quarter.   The growth in our noninterest income was led by record performance in the farm management group and proves the importance of the diversification in our business units and revenue streams.”

“With respect to the pending acquisition of Delta Bancshares Company (“Delta”) and its subsidiary Jefferson Bank and Trust (“Jefferson”), which we announced on July 29, 2021, we received Federal Reserve approval yesterday and anticipate closing the acquisition in mid-February. We remain excited about the combination with Jefferson and its enhancement and expansion to our St. Louis metro presence. We have continued to work together with the Jefferson employees in preparing for a smooth transition and we are planning for a June bank merger and conversion,” Dively concluded.

Net Interest Income

Net interest income for the fourth quarter of 2021 decreased by $2.8 million, or 6.0% compared to the third quarter due to declines of $3.4 million and $0.9 million in PPP fee and accretion income, respectively. Excluding these, net interest income increased $1.5 million on a combination of loan growth, higher securities earnings and lower interest expense. For the current quarter, PPP fee income was $1.7 million and accretion income was $0.7 million. As of December 31, 2021, the Company had $0.3 million of deferred fee income on PPP loans remaining.

In comparison to the fourth quarter of 2020, net interest income increased $9.3 million, or 27.9%. The increase was primarily the result of the acquisition of LINCO Bancshares, Inc. and its subsidiary Providence Bank (“Providence”) in the first quarter of 2021, higher income from PPP, and the active management to lower funding costs.

Net Interest Margin

Net interest margin, on a tax equivalent basis, was 3.11% for the fourth quarter of 2021, which was a decrease of 27 basis points compared to the prior quarter with the average earning asset yield down 30 basis points, partially offset by 3 basis points of lower funding costs. Excluding PPP fee income and accretion income, the net interest margin increased by 5 basis points in the quarter.

In comparison to the fourth quarter of last year, the net interest margin declined 6 basis points with earning asset yields down by 21 basis points and the average cost of funds lower by 15 basis points.   Excluding PPP fee income and accretion income, the net interest margin increased by 10 basis points compared to the fourth quarter of last year.

Loan Portfolio

Total loans ended the quarter at $4.0 billion, representing an increase of $47.8 million compared to the prior quarter. Excluding the forgiveness of $43.3 million in PPP loans during the quarter, loans increased $91.1 million, or 2.3%. The Company had $16.0 million in PPP loans remaining at the end of the quarter. Increases in loans were primarily in commercial real estate and agricultural operating lines. Overall loan growth in the quarter was dispersed by market and in industry, and the pipeline remains healthy for the first quarter of 2022.

Asset Quality

The Company’s asset quality measures continued to be in a very strong position.   At quarter end, the ratio of non-performing loans to total loans was 0.55%, and the allowance for credit losses (“ACL”) to non-performing loans was 248%.   Nonperforming loans and nonperforming assets decreased in the quarter. The ratio of nonperforming assets to total assets was 0.45% at quarter end. Net charge-offs were $1.8 million during the quarter. Special mention loans decreased $10.0 million to $66.2 million and substandard loans decreased $7.2 million to $43.9 million.

Provision expense for the quarter was $2.5 million compared to $0.6 million in the same quarter last year. As of December 31, 2021, the ACL, excluding $16.0 million of PPP loans, was 1.37% of total loans.

Deposits

Total deposits ended the quarter at $4.96 billion, which represented a decrease of $32.1 million from the prior quarter. The decline was primarily in time deposits where the Company continues to let non-strategic CD’s mature without replacement. In addition, the Company had $26.2 million of FHLB borrowings mature and were not replaced in the quarter. The Company’s average rate on cost of funds was 0.26% for the quarter compared to 0.29% in the prior quarter and 0.41% in the fourth quarter of 2020.

Noninterest Income

Noninterest income for the fourth quarter of 2021 was $18.1 million compared to $16.4 million in the third quarter of 2021.   The increase was primarily due to a record quarter of wealth management revenues led by the farm management group with higher commodity prices and farmland sales. The increase was partially offset by lower mortgage banking revenues.

In comparison to the fourth quarter of last year, noninterest income increased $2.6 million, or 16.6%. Combined, insurance and wealth management business lines increased 19.5% over the same period last year, led by record wealth management revenues and partially due to the previously announced acquisitions within the brokerage and insurance lines of business. The other fee income services increased 12.8% compared to the fourth quarter of last year, partially due to the addition of Providence.

Noninterest Expenses

Noninterest expense for the fourth quarter totaled $36.4 million compared to $36.3 million in the third quarter. The current quarter included $0.3 million of acquisition and integration related costs. The prior quarter included $0.4 million in acquisition and integration related costs and $1.3 million in branch optimization costs.

In comparison to the fourth quarter of 2020, noninterest expenses increased $6.1 million. The increase was primarily due to the addition of Providence, and growth in both the insurance and wealth management businesses.

The Company’s efficiency ratio, as adjusted in the non-GAAP reconciliation table herein, for the fourth quarter 2021 was 55.8% compared to 52.7% in the prior quarter and 58.3% 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
15.79%
Tier 1 capital to risk-weighted assets
12.51%
Common equity tier 1 capital to risk-weighted assets
12.06%
Leverage ratio
9.05%

The Company’s Board of Directors approved its next quarterly dividend in the amount of $0.22 payable on March 1, 2022 for shareholders of record on February 10, 2022.

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 $6.0 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, and Texas, 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 156 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 and Delta Bancshares Company (“Delta”), such as discussions of First Mid’s and Delta’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 and Delta, 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 proposed transactions between First Mid and Delta will not be realized or will not be realized within the expected time period; the risk that integration of the operations of Delta with First Mid will be materially delayed or will be more costly or difficult than expected; the inability to complete the proposed transactions due to the failure to satisfy conditions to completion of the proposed transactions, including failure to obtain the required regulatory, shareholder and other approvals; the failure of the proposed transactions to close for any other reason; the effect of the announcement of the proposed transactions on customer relationships and operating results; the possibility that the proposed transactions may be more expensive to complete than anticipated, including as a result of unexpected factors or events; changes in interest rates; general economic conditions and those in the market areas of First Mid and Delta; 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 and Delta’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 and Delta; 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 U.S., state and local governments, customers' businesses, the disruption of global, national, state and local economies associated with the COVID-19 pandemic, which could affect First Mid’s and Delta’s liquidity and capital positions, impair the ability of First Mid’s and Delta’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 and Delta’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

FIRST MID BANCSHARES, INC.
Condensed Consolidated Balance Sheets
(In thousands, unaudited)
As of
December 31,
September 30,
December 31,
2021
2021
2020
Assets
Cash and cash equivalents
$
168,602
$
345,206
$
417,281
Investment securities
1,431,299
1,357,035
887,169
Loans (including loans held for sale)
3,995,523
3,947,769
3,138,419
Less allowance for credit losses
(54,655
)
(53,983
)
(41,910
)
Net loans
3,940,868
3,893,786
3,096,509
Premises and equipment, net
81,484
81,823
58,206
Goodwill and intangibles, net
141,376
142,656
128,120
Bank owned life insurance
132,375
131,547
68,955
Other assets
90,578
91,306
70,108
Total assets
$
5,986,582
$
6,043,359
$
4,726,348
Liabilities and Stockholders' Equity
Deposits:
Non-interest bearing
$
1,246,673
$
1,242,950
$
936,926
Interest bearing
3,709,813
3,745,612
2,755,858
Total deposits
4,956,486
4,988,562
3,692,784
Repurchase agreement with customers
146,268
149,891
206,937
Other borrowings
86,446
112,641
93,969
Junior subordinated debentures
19,195
19,153
19,027
Subordinated debt
94,400
94,363
94,253
Other liabilities
49,893
51,524
51,150
Total liabilities
5,352,688
5,416,134
4,158,120
Total stockholders' equity
633,894
627,225
568,228
Total liabilities and stockholders' equity
$
5,986,582
$
6,043,359
$
4,726,348


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,
2021
2020
2021
2020
Interest income:
Interest and fees on loans
$
39,711
$
33,254
$
159,684
$
126,814
Interest on investment securities
6,500
4,226
22,916
16,966
Interest on federal funds sold & other deposits
88
90
413
361
Total interest income
46,299
37,570
183,013
144,141
Interest expense:
Interest on deposits
2,057
2,617
9,037
12,751
Interest on securities sold under agreements to repurchase
52
68
231
488
Interest on other borrowings
336
371
1,514
1,877
Interest on jr. subordinated debentures
125
143
541
682
Interest on subordinated debt
985
931
3,939
931
Total interest expense
3,555
4,130
15,262
16,729
Net interest income
42,744
33,440
167,751
127,412
Provision for loan losses
2,472
603
15,151
16,103
Net interest income after provision for loan
40,272
32,837
152,600
111,309
Non-interest income:
Wealth management revenues
6,261
5,232
20,407
16,153
Insurance commissions
4,150
3,477
18,927
17,477
Service charges
2,067
1,527
6,808
5,862
Securities gains, net
36
193
124
1,106
Mortgage banking revenues
890
1,870
4,718
5,075
ATM/debit card revenue
3,074
2,369
11,974
8,962
Other
1,646
879
6,809
4,885
Total non-interest income
18,124
15,547
69,767
59,520
Non-interest expense:
Salaries and employee benefits
20,424
19,151
89,660
66,452
Net occupancy and equipment expense
5,712
3,962
21,546
16,708
Net other real estate owned (income) expense
315
(20
)
3,866
42
FDIC insurance
406
458
1,604
1,309
Amortization of intangible assets
1,462
1,200
5,391
5,062
Stationary and supplies
311
275
1,161
1,080
Legal and professional expense
1,811
1,220
6,730
5,427
Marketing and donations
1,915
434
3,603
1,616
Other
4,038
3,651
22,018
13,391
Total non-interest expense
36,394
30,331
155,579
111,087
Income before income taxes
22,002
18,053
66,788
59,742
Income taxes
5,168
4,484
15,298
14,472
Net income
$
16,834
$
13,569
$
51,490
$
45,270
Per Share Information
Basic earnings per common share
$
0.93
$
0.81
$
2.88
$
2.71
Diluted earnings per common share
0.93
0.81
2.87
2.70
Weighted average shares outstanding
18,086,949
16,735,926
17,886,998
16,716,880
Diluted weighted average shares outstanding
18,135,380
16,779,129
17,939,007
16,762,856


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,
2021
2021
2021
2021
2020
Interest income:
Interest and fees on loans
$
39,711
$
43,292
$
40,795
$
35,886
$
33,254
Interest on investment securities
6,500
5,835
5,739
4,842
4,226
Interest on federal funds sold & other deposits
88
136
101
88
90
Total interest income
46,299
49,263
46,635
40,816
37,570
Interest expense:
Interest on deposits
2,057
2,234
2,262
2,484
2,617
Interest on securities sold under agreements to repurchase
52
52
57
70
68
Interest on other borrowings
336
359
445
374
371
Interest on jr. subordinated debentures
125
137
139
140
143
Interest on subordinated debt
985
985
985
984
931
Total interest expense
3,555
3,767
3,888
4,052
4,130
Net interest income
42,744
45,496
42,747
36,764
33,440
Provision for loan losses
2,472
1,103
(560
)
12,136
603
Net interest income after provision for loan
40,272
44,393
43,307
24,628
32,837
Non-interest income:
Wealth management revenues
6,261
4,204
5,016
4,926
5,232
Insurance commissions
4,150
3,932
4,988
5,857
3,477
Service charges
2,067
1,838
1,539
1,364
1,527
Securities gains, net
36
11
73
4
193
Mortgage banking revenues
890
1,477
1,691
1,409
1,870
ATM/debit card revenue
3,074
3,060
3,141
2,699
2,369
Other
1,646
1,837
1,836
1,490
879
Total non-interest income
18,124
16,359
18,284
17,749
15,547
Non-interest expense:
Salaries and employee benefits
20,424
21,092
24,908
23,487
19,151
Net occupancy and equipment expense
5,712
5,382
5,482
4,970
3,962
Net other real estate owned (income) expense
315
1,507
1,966
78
(20
)
FDIC insurance
406
268
478
452
458
Amortization of intangible assets
1,462
1,414
1,295
1,220
1,200
Stationary and supplies
311
299
235
316
275
Legal and professional expense
1,811
1,878
1,639
1,402
1,220
Marketing and donations
1,915
679
507
502
434
Other
4,038
3,802
9,503
5,173
3,651
Total non-interest expense
36,394
36,321
46,013
37,600
30,331
Income before income taxes
22,002
24,431
15,578
4,777
18,053
Income taxes
5,168
6,105
3,357
668
4,484
Net income
$
16,834
$
18,326
$
12,221
$
4,109
$
13,569
Per Share Information
Basic earnings per common share
$
0.93
$
1.01
$
0.68
$
0.24
$
0.81
Diluted earnings per common share
0.93
1.01
0.68
0.24
0.81
Weighted average shares outstanding
18,086,949
18,083,126
18,067,190
17,299,927
16,735,926
Diluted weighted average shares outstanding
18,135,380
18,136,146
18,120,210
17,352,947
16,779,129


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,
2021
2021
2021
2021
2020
Loan Portfolio
Construction and land development
$
145,118
$
180,061
$
141,568
$
165,376
$
122,479
Farm real estate loans
279,272
278,788
277,362
269,652
254,341
1-4 Family residential properties
400,313
412,565
394,902
412,470
325,762
Multifamily residential properties
298,942
306,911
274,910
297,984
189,632
Commercial real estate
1,666,198
1,583,255
1,480,198
1,402,885
1,174,300
Loans secured by real estate
2,789,843
2,761,580
2,568,940
2,548,367
2,066,514
Agricultural operating loans
151,484
126,534
123,101
121,070
137,352
Commercial and industrial loans
832,008
835,860
864,554
1,017,400
738,313
Consumer loans
78,442
80,064
84,541
91,705
78,002
All other loans
143,746
143,731
155,168
164,557
118,238
Total loans
3,995,523
3,947,769
3,796,304
3,943,099
3,138,419
Deposit Portfolio
Non-interest bearing demand deposits
$
1,246,673
$
1,242,950
$
1,157,009
$
1,185,181
$
936,926
Interest bearing demand deposits
1,452,765
1,416,361
1,418,717
1,268,882
1,031,183
Savings deposits
626,523
612,404
598,232
668,098
499,427
Money Market
1,068,473
1,075,852
842,771
803,946
748,179
Time deposits
562,052
640,995
722,593
811,586
477,069
Total deposits
4,956,486
4,988,562
4,739,322
4,737,693
3,692,784
Asset Quality
Non-performing loans
$
22,036
$
27,723
$
30,410
$
31,984
$
28,123
Non-performing assets
27,055
33,359
37,648
45,323
30,616
Net charge-offs
1,800
1,717
261
702
608
Allowance for credit losses to non-performing loans
248.03
%
194.72
%
179.54
%
173.27
%
149.02
%
Allowance for credit losses to total loans outstanding
1.37% 1
1.39% 1
1.50% 1
1.50% 1
1.41% 1
Nonperforming loans to total loans
0.55
%
0.70
%
0.80
%
0.81
%
0.90
%
Nonperforming assets to total assets
0.45
%
0.55
%
0.65
%
0.78
%
0.65
%
Common Share Data
Common shares outstanding
18,080,303
18,083,126
18,078,474
18,042,256
16,741,208
Book value per common share
$
35.06
$
34.69
$
34.08
$
33.36
$
33.94
Tangible book value per common share (2)
27.24
26.80
26.33
25.68
26.29
Market price of stock
42.79
41.06
40.51
43.93
33.66
Key Performance Ratios and Metrics
End of period earning assets
$
5,504,517
$
5,542,199
$
5,269,882
$
5,374,848
$
4,367,717
Average earning assets
5,539,819
5,396,239
5,380,411
4,769,975
4,238,388
Average rate on average earning assets (tax equivalent)
3.37
%
3.67
%
3.52
%
3.52
%
3.58
%
Average rate on cost of funds
0.26
%
0.29
%
0.30
%
0.36
%
0.41
%
Net interest margin (tax equivalent) (2)
3.11
%
3.38
%
3.22
%
3.16
%
3.17
%
Return on average assets
1.12
%
1.25
%
0.84
%
0.32
%
1.18
%
Return on average common equity
10.74
%
11.67
%
8.00
%
2.78
%
9.66
%
Efficiency ratio (tax equivalent) (2)
55.75
%
52.73
%
59.91
%
61.20
%
58.27
%
Full-time equivalent employees
965
960
960
983
824
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 December 31, 2021
QTD Average
Average
Balance
Interest
Rate
INTEREST EARNING ASSETS
Interest bearing deposits
$
177,018
$
74
0.17
%
Federal funds sold
1,355
-
0.00
%
Certificates of deposits investments
2,591
14
2.14
%
Investment Securities:
Taxable (total less municipals)
1,061,070
4,342
1.64
%
Tax-exempt (Municipals)
366,367
2,732
2.98
%
Loans (net of unearned income)
3,931,418
39,885
4.02
%
Total interest earning assets
5,539,819
47,047
3.37
%
NONEARNING ASSETS
Cash and due from banks
106,944
Premises and equipment
81,650
Other nonearning assets
349,884
Allowance for loan losses
(54,874
)
Total assets
$
6,023,423
INTEREST BEARING LIABILITIES
Demand deposits
$
2,474,758
$
1,168
0.19
%
Savings deposits
618,900
117
0.08
%
Time deposits
598,414
772
0.51
%
Total interest bearing deposits
3,692,072
2,057
0.22
%
Repurchase agreements
159,268
52
0.13
%
FHLB advances
102,590
336
1.30
%
Subordinated debt
94,376
985
4.14
%
Jr. subordinated debentures
19,168
125
2.59
%
Total borrowings
375,402
1,498
1.58
%
Total interest bearing liabilities
4,067,474
3,555
0.35
%
NONINTEREST BEARING LIABILITIES
Demand deposits
1,278,866
Average cost of funds
0.26
%
Other liabilities
50,305
Stockholders' equity
626,778
Total liabilities & stockholders' equity
$
6,023,423
Net Interest Earnings / Spread
$
43,492
3.02
%
Impact of Non-Interest Bearing Funds
0.09
%
Tax effected yield on interest earning assets
3.11
%


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,
2021
2021
2021
2021
2020
Net interest income as reported
$
42,744
$
45,496
$
42,747
$
36,764
$
33,440
Net interest income, (tax equivalent)
43,492
46,165
43,359
37,359
34,040
Average earning assets
5,539,819
5,396,239
5,380,411
4,769,975
4,238,388
Net interest margin (tax equivalent)
3.11
%
3.38
%
3.22
%
3.16
%
3.17
%
Common stockholder's equity
$
633,894
$
627,225
$
616,066
$
601,884
$
568,228
Goodwill and intangibles, net
141,376
142,656
139,995
138,606
128,120
Common shares outstanding
18,080
18,083
18,078
18,042
16,741
Tangible Book Value per common share
$
27.24
$
26.80
$
26.33
$
25.68
$
26.29


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,
2021
2021
2021
2021
2020
Adjusted earnings Reconciliation
Net Income - GAAP
$
16,834
$
18,326
$
12,221
$
4,109
$
13,569
Adjustments (post-tax): (1)
Acquisition ACL on non-PCD assets in provision expense
-
-
-
9,072
-
Branch optimization costs
-
999
960
-
-
Integration and acquisition expenses
225
348
4,634
2,036
292
Total non-recurring adjustments (non-GAAP)
$
225
$
1,347
$
5,595
$
11,108
$
292
Adjusted earnings - non-GAAP
$
17,059
$
19,673
$
17,816
$
15,217
$
13,861
Adjusted diluted earnings per share (non-GAAP)
$
0.94
$
1.08
$
0.98
$
0.88
$
0.83
Efficiency Ratio Reconciliation
Noninterest expense - GAAP
$
36,394
$
36,321
$
46,013
$
37,600
$
30,331
Other real estate owned property income (expense)
(315
)
(242
)
(751
)
(78
)
20
Amortization of intangibles
(1,462
)
(1,414
)
(1,295
)
(1,220
)
(1,200
)
Branch optimization costs
-
(1,265
)
(1,215
)
-
-
integration and acquisition expenses
(285
)
(440
)
(5,866
)
(2,578
)
(369
)
Adjusted noninterest expense (non-GAAP)
$
34,332
$
32,960
$
36,886
$
33,724
$
28,782
Net interest income -GAAP
$
42,744
$
45,496
$
42,747
$
36,764
$
33,440
Effect of tax-exempt income (1)
748
669
612
595
601
Adjusted net interest income (non-GAAP)
$
43,492
$
46,165
$
43,359
$
37,359
$
34,041
Noninterest income - GAAP
$
18,124
$
16,359
$
18,284
$
17,749
$
15,547
Gain on sales of investment securities, net
(36
)
(11
)
(73
)
(4
)
(193
)
Adjusted noninterest income (non-GAAP)
$
18,088
$
16,348
$
18,211
$
17,745
$
15,354
Adjusted total revenue (non-GAAP)
$
61,580
$
62,513
$
61,570
$
55,104
$
49,395
Efficiency ratio (non-GAAP)
55.75
%
52.73
%
59.91
%
61.20
%
58.27
%
(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...