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 Second Quarter 2020 Results


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

MATTOON, Ill., July 30, 2020 (GLOBE NEWSWIRE) -- First Mid Bancshares, Inc. (NASDAQ: FMBH) (the “Company”) today announced its financial results for the quarter and year-to-date period ended June 30, 2020.

Highlights

  • Net income of $10.1 million, or $0.60 diluted EPS
  • Organic loan growth up 8.5% year-over-year, excluding Paycheck Protection Program (“PPP”) and loans acquired April 21st (the Acquired Loans”)
  • Strong start with the Acquired Loans and lenders in the St. Louis metro market
  • Continued supporting our communities with $260 million in total loans under the PPP

“I am proud of the strength and perseverance of the First Mid team as we have played and continue to play a key role in the support and success of the customers and communities we serve,” said Joe Dively, Chairman and Chief Executive Officer.  “Our SBA expertise, along with our commitment to our communities, has allowed us to gain a significant number of new customers through the Paycheck Protection Program that will provide long-term value.”

“We delivered another solid quarter of financial results despite a reserve build for the uncertain macro-economic conditions.  The team of commercial lenders and loan relationships we acquired in the second quarter have integrated successfully and are off to a great start. As our markets have either partially or fully reopened, our commercial customers who were most impacted by the shelter-in-place orders are seeing positive trends in their businesses.  While it is early in the process, approximately 80% of borrowers who have ended their initial 90-day deferral program have not needed extensions,” Dively added.

“Finally, as you can see from our historical and consistent performance through various cycles, we have a very experienced underwriting team with a laser focus on asset quality.  While this may be a headwind to growth during booming economic times, this culture and philosophy outperforms in periods such as the current cycle.  When you combine our credit quality with our strong balance sheet and capital, we are uniquely positioned to not only manage the uncertainties that lie ahead, but also to take advantage of all opportunities to enhance shareholder value,” Dively concluded.

Net Interest Income

Net interest income for the second quarter of 2020 increased by $1.7 million, or 5.7% compared to the first quarter of 2020.  Interest income increased by $0.8 million and interest expense decreased $0.9 million.  The increase in interest income was primarily driven by the growth in balances from the Acquired Loans and PPP loans, partially offset by less securities income, lower loan yields and less accretion income.  Total accretion income was $0.5 million, which was a decline of $0.3 million from the previous quarter.  Interest expense declined due to the changes made to rates following the Federal Reserve cutting rates in March, including maturing CD’s and Federal Home Loan Bank advances.

In comparison to the second quarter of 2019, net interest income increased $0.3 million, or 0.9%.  The increase was primarily attributable to a $2.3 million decline in interest expense, partially offset by lower interest income with accretion income down $2.1 million from the same quarter last year.       

Net Interest Margin

Net interest margin, on a tax equivalent basis, was 3.25% for the second quarter of 2020 compared to 3.51% in the prior quarter.  The PPP loans carry a 1% interest rate and were dilutive to the margin by approximately 16 basis points in the quarter.  In addition, total accretion of $0.5 million for the second quarter was down from $0.8 million in the prior quarter.  Excluding the PPP and accretion income, net interest margin declined by 5 basis points in the quarter with lower yields on earning assets partially offset by lower funding costs. 

In comparison to the second quarter of 2019, net interest margin decreased 39 basis points.  The year-over-year decrease was primarily due to the impact of the PPP loans and a $2.1 million decline in accretion income.  Excluding PPP loans and accretion income, net interest margin increased one basis point in the current period compared to the second quarter of 2019.

Loan Portfolio

Total loans ended the quarter at $3.21 billion, representing an increase of $461.0 million compared to the prior quarter.  The second quarter ending balance included approximately $259.6 million in PPP loans.  Excluding the PPP loans and the $183.0 million in Acquired Loans, balances increased organically by approximately $18.4 million.  On a year-over-year basis, loans increased $658.7 million, or 25.9%.  Excluding PPP and Acquired Loans, balances increased $216.1 million, or 8.5%.     

The Company has a diversified loan portfolio.  The Company decided to continue to provide additional disclosures on industry segments with escalated monitoring and stress testing from the COVID-19 shelter in place.  At quarter end, the more vulnerable sectors due to COVID-19, excluding PPP loans, were:  1) Retail Shopping/Strip centers, which represented 4.2% of outstanding loans, 2) Hotels, which represented 4.1% of outstanding loans, and 3) Restaurants, which represented 3.0% of outstanding loans.  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 Company began offering a 90-day principal and interest deferral program primarily for the hotel and restaurant sector in late March.  Subsequently, the Company offered a principal deferral program to select borrowers upon request primarily in the commercial real estate market.  In addition, the Company offered a residential mortgage and consumer principal and interest deferral program.  As of July 17th, 2020, approximately 80%, or $141.3 million, of the $177.5 million in deferred loans that reached the end of the original deferral period were not extended to a new deferral period.  After reaching a peak of approximately $424.0 million in deferrals, the Company had total outstanding deferrals of $282.6 million, or 8.8% of total outstanding loans on July 17th, 2020.

The Company will continue to monitor and grant additional deferrals based upon the facts and circumstances of each borrower’s financial position.  These loan deferrals and modifications have been executed consistent with the CARES Act and are not included in our non-performing loans.     

Asset Quality

The Company’s asset quality measures continue to reflect a strong credit culture.  The allowance for loan losses, excluding $259.6 million of PPP loans, was 1.30% of total loans.  Also, the remaining fair value mark on certain acquired loans represents seven basis points in addition to the current allowance.  The ratio of non-performing loans to total loans was 0.72%, and the allowance for loan losses to non-performing loans was 166.2%.  Non-performing loans declined $1.4 million to $23.1 million at quarter end.  Non-performing assets to total assets declined to 0.57%.  Net charge-offs were $0.6 million during the second quarter compared to $1.2 million in the prior quarter. 

Provision expense was recorded in the amount of $6.1 million in the second quarter reflecting $5.5 million of a reserve build above the $0.6 million in net charge-offs.  This reserve build was recorded under Accounting Standards Update 2016-13 known as the current expected credit loss model.  The Company’s required allowance for credit loss was calculated using a combination of, among other things, historical loss experience and the uncertainty of future macro-economic conditions.

Deposits

Total deposits ended the quarter at $3.39 billion, which represented an increase of $477.2 million from the prior quarter.  The increase includes approximately $160.0 million of funding under the depository agreement setup for the acquired loans. The Company’s average rate on cost of funds was 0.43% for the quarter compared to 0.60% in the first quarter and 0.76% in the second quarter of 2019.  Total interest-bearing deposit costs declined by 17 basis points in the first quarter 2020 and declined by 32 basis points year-over-year.        

Noninterest Income

Noninterest income for the second quarter of 2020 was $13.9 million compared to $16.5 million in the first quarter and $13.6 million in the second quarter of last year.  The decrease compared to first quarter was primarily driven by the timing of insurance revenues, which are seasonally higher in the first quarter.  Excluding insurance revenues, noninterest income was essentially flat in the second quarter 2020.  In addition, the current period included a negative $0.2 million mortgage servicing rights valuation adjustment.

In comparison to the second quarter of 2019, noninterest income increased $0.3 million, or 2.2% with increases in insurance, wealth management, and mortgage banking more than offsetting declines in services charges and late fees recorded in other income.  The Company’s fee businesses continue to provide significant diversification and are a valuable and consistent income generator.  Our First Mid Wealth Management division ended the quarter with $4.1 billion in assets under management.        

Noninterest Expenses    

Noninterest expense for the second quarter totaled $26.1 million compared to $27.7 million in the first quarter and $30.2 million in the second quarter last year.  The current quarter was lower than the first quarter primarily due to the seasonality of our business lines as well as the deferral of loan origination costs related to the PPP loans. 

The second quarter of 2019 included $2.4 million of costs related to the Soy Capital acquisition and integration versus $0.1 million of acquisition costs in the current period.  The remaining year-over-year decline was primarily driven by lower occupancy and equipment costs, less OREO expense, and lower amortization of intangibles.

The Company will be closing two branches in the third quarter of 2020 as part of its ongoing initiative to optimize its branch network and manage its cost structure.  The continued increase in the use of the Company’s advanced digital platform and the location of other nearby First Mid locations is expected to minimize any disruption to the customer.

The Company’s efficiency ratio, on a tax equivalent basis, for the second quarter 2020 improved to 54.3% compared to 57.1% in the prior quarter and 62.3% for the same period last year.

Regulatory Capital Levels

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
15.19%
Tier 1 capital to risk-weighted assets
14.07%
Common equity tier 1 capital to risk-weighted assets
13.46%
Leverage ratio
10.43%

Capital levels declined in the period compared to the prior quarter as the Company paid its semi-annual dividend of $0.40 per share in June and the balance sheet increased from both organic growth and Acquired Loans.

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 $4.5 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,” and “Common Equity Tier 1 Capital to Risk Weighted Assets”.  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 
 
 
 
June 30,
 
December 31,
 
June 30,
 
 
2020
 
 
 
2019
 
 
 
2019
 
 
 
 
 
 
 
Assets
 
 
 
 
 
Cash and cash equivalents
$
238,487
 
 
$
85,080
 
 
$
168,416
 
Investment securities
 
727,154
 
 
 
760,215
 
 
 
833,763
 
Loans (including loans held for sale)
 
3,205,262
 
 
 
2,695,347
 
 
 
2,546,543
 
Less allowance for loan losses
 
(38,381
)
 
 
(26,911
)
 
 
(26,359
)
Net loans
 
3,166,881
 
 
 
2,668,436
 
 
 
2,520,184
 
Premises and equipment, net
 
58,905
 
 
 
59,491
 
 
 
59,898
 
Goodwill and intangibles, net
 
130,656
 
 
 
133,257
 
 
 
135,762
 
Bank owned life insurance
 
68,084
 
 
 
67,225
 
 
 
66,347
 
Other assets
 
68,144
 
 
 
65,722
 
 
 
58,471
 
Total assets
$
4,458,311
 
 
$
3,839,426
 
 
$
3,842,841
 
 
 
 
 
 
 
Liabilities and Stockholders' Equity
 
 
 
 
 
Deposits:
 
 
 
 
 
Non-interest bearing
$
817,623
 
 
$
633,331
 
 
$
603,823
 
Interest bearing
 
2,568,204
 
 
 
2,284,035
 
 
 
2,408,667
 
Total deposits
 
3,385,827
 
 
 
2,917,366
 
 
 
3,012,490
 
Repurchase agreement with customers
 
350,288
 
 
 
208,109
 
 
 
152,264
 
Other borrowings
 
103,939
 
 
 
118,895
 
 
 
95,826
 
Junior subordinated debentures
 
18,942
 
 
 
18,858
 
 
 
29,084
 
Other liabilities
 
50,042
 
 
 
49,589
 
 
 
44,219
 
Total liabilities
 
3,909,038
 
 
 
3,312,817
 
 
 
3,333,883
 
 
 
 
 
 
 
Total stockholders' equity
 
549,273
 
 
 
526,609
 
 
 
508,958
 
Total liabilities and stockholders' equity
$
4,458,311
 
 
$
3,839,426
 
 
$
3,842,841
 
 
 
 
 
 
 


 
FIRST MID BANCSHARES, INC.
Condensed Consolidated Statements of Income
(In thousands, except per share data, unaudited)
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
Six Months Ended
 
June 30,
 
 
June 30,
 
 
2020
 
 
 
2019
 
 
 
2020
 
 
 
2019
Interest income:
 
 
 
 
 
 
 
 
Interest and fees on loans
$
31,382
 
 
$
31,539
 
 
$
61,409
 
 
$
63,643
Interest on investment securities
 
4,077
 
 
 
5,436
 
 
 
8,666
 
 
 
10,645
Interest on federal funds sold & other deposits
 
76
 
 
 
596
 
 
 
201
 
 
 
1,334
Total interest income
 
35,535
 
 
 
37,571
 
 
 
70,276
 
 
 
75,622
Interest expense:
 
 
 
 
 
 
 
 
Interest on deposits
 
3,105
 
 
 
4,940
 
 
 
6,966
 
 
 
9,318
Interest on securities sold under agreements to repurchase
 
158
 
 
 
215
 
 
 
352
 
 
 
475
Interest on other borrowings
 
516
 
 
 
697
 
 
 
1,111
 
 
 
1,420
Interest on subordinated debt
 
174
 
 
 
406
 
 
 
392
 
 
 
844
Total interest expense
 
3,953
 
 
 
6,258
 
 
 
8,821
 
 
 
12,057
Net interest income
 
31,582
 
 
 
31,313
 
 
 
61,455
 
 
 
63,565
Provision for loan losses
 
6,136
 
 
 
91
 
 
 
11,617
 
 
 
1,038
Net interest income after provision for loan
 
25,446
 
 
 
31,222
 
 
 
49,838
 
 
 
62,527
Non-interest income:
 
 
 
 
 
 
 
 
Wealth management revenues
 
3,827
 
 
 
3,587
 
 
 
7,453
 
 
 
7,232
Insurance commissions
 
4,088
 
 
 
3,760
 
 
 
10,709
 
 
 
9,315
Service charges
 
1,111
 
 
 
1,959
 
 
 
2,889
 
 
 
3,761
Securities gains, net
 
287
 
 
 
218
 
 
 
818
 
 
 
272
Mortgage banking revenues
 
1,236
 
 
 
346
 
 
 
1,544
 
 
 
585
ATM/debit card revenue
 
2,239
 
 
 
2,202
 
 
 
4,226
 
 
 
4,218
Other
 
1,097
 
 
 
1,516
 
 
 
2,756
 
 
 
2,844
Total non-interest income
 
13,885
 
 
 
13,588
 
 
 
30,395
 
 
 
28,227
Non-interest expense:
 
 
 
 
 
 
 
 
Salaries and employee benefits
 
15,455
 
 
 
15,565
 
 
 
31,955
 
 
 
32,139
Net occupancy and equipment expense
 
4,141
 
 
 
4,543
 
 
 
8,383
 
 
 
8,998
Net other real estate owned (income) expense
 
(2
)
 
 
188
 
 
 
(48
)
 
 
241
FDIC insurance
 
289
 
 
 
197
 
 
 
382
 
 
 
476
Amortization of intangible assets
 
1,290
 
 
 
1,823
 
 
 
2,585
 
 
 
3,179
Stationary and supplies
 
275
 
 
 
264
 
 
 
543
 
 
 
551
Legal and professional expense
 
1,489
 
 
 
1,304
 
 
 
2,887
 
 
 
2,498
Marketing and donations
 
314
 
 
 
481
 
 
 
795
 
 
 
935
Other
 
2,847
 
 
 
5,822
 
 
 
6,347
 
 
 
9,480
Total non-interest expense
 
26,098
 
 
 
30,187
 
 
 
53,829
 
 
 
58,497
Income before income taxes
 
13,233
 
 
 
14,623
 
 
 
26,404
 
 
 
32,257
Income taxes
 
3,096
 
 
 
3,642
 
 
 
6,268
 
 
 
7,960
Net income
$
10,137
 
 
$
10,981
 
 
$
20,136
 
 
$
24,297
 
 
 
 
 
 
 
 
 
Per Share Information
 
 
 
 
 
 
 
 
Basic earnings per common share
$
0.61
 
 
$
0.66
 
 
$
1.21
 
 
$
1.46
Diluted earnings per common share
 
0.60
 
 
 
0.66
 
 
 
1.20
 
 
 
1.45
 
 
 
 
 
 
 
 
 
Weighted average shares outstanding
 
16,709,886
 
 
 
16,683,194
 
 
 
16,701,536
 
 
 
16,674,646
Diluted weighted average shares outstanding
 
16,756,794
 
 
 
16,717,974
 
 
 
16,748,444
 
 
 
16,709,426
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


FIRST MID BANCSHARES, INC.
Condensed Consolidated Statements of Income
(In thousands, except per share data, unaudited)
 
 
 
 
 
 
 
 
 
 
 
For the Quarter Ended
 
June 30,
 
March 31,
 
December 31,
 
September 30,
 
June 30,
 
2020
 
 
2020
 
 
 
2019
 
 
 
2019
 
 
2019
Interest income:
 
 
 
 
 
 
 
 
 
Interest and fees on loans
$
31,382
 
$
30,027
 
 
$
31,206
 
 
$
31,976
 
 
$
31,539
Interest on investment securities
 
4,077
 
 
4,589
 
 
 
5,101
 
 
 
5,297
 
 
 
5,436
Interest on federal funds sold & other deposits
 
 
125
 
 
 
214
 
 
 
305
 
 
 
596
Total interest income
 
35,535
 
 
34,741
 
 
 
36,521
 
 
 
37,578
 
 
 
37,571
Interest expense:
 
 
 
 
 
 
 
 
 
Interest on deposits
 
3,105
 
 
3,861
 
 
 
4,447
 
 
 
5,174
 
 
 
4,940
Interest on securities sold under agreements to repurchase
 
 
194
 
 
 
240
 
 
 
196
 
 
 
215
Interest on other borrowings
 
516
 
 
595
 
 
 
610
 
 
 
691
 
 
 
697
Interest on subordinated debt
 
174
 
 
218
 
 
 
240
 
 
 
392
 
 
 
406
Total interest expense
 
3,953
 
 
4,868
 
 
 
5,537
 
 
 
6,453
 
 
 
6,258
Net interest income
 
31,582
 
 
29,873
 
 
 
30,984
 
 
 
  31,125
 
 
 
  31,313
Provision for loan losses
 
6,136
 
 
5,481
 
 
 
2,737
 
 
 
2,658
 
 
 
91
Net interest income after provision for loan
 
 
24,392
 
 
 
28,247
 
 
 
  28,467
 
 
 
  31,222
Non-interest income:
 
 
 
 
 
 
 
 
 
Wealth management revenues
 
3,827
 
 
3,626
 
 
 
5,027
 
 
 
3,311
 
 
 
3,587
Insurance commissions
 
4,088
 
 
6,621
 
 
 
3,361
 
 
 
3,353
 
 
 
3,760
Service charges
 
1,111
 
 
1,778
 
 
 
1,985
 
 
 
2,091
 
 
 
1,959
Securities gains, net
 
287
 
 
531
 
 
 
479
 
 
 
51
 
 
 
218
Mortgage banking revenues
 
1,236
 
 
308
 
 
 
579
 
 
 
582
 
 
 
346
ATM/debit card revenue
 
2,239
 
 
1,987
 
 
 
2,100
 
 
 
2,173
 
 
 
2,202
Other
 
1,097
 
 
1,659
 
 
 
1,342
 
 
 
1,356
 
 
 
1,516
Total non-interest income
 
13,885
 
 
16,510
 
 
 
14,873
 
 
 
12,917
 
 
 
13,588
Non-interest expense:
 
 
 
 
 
 
 
 
 
Salaries and employee benefits
 
15,455
 
 
16,500
 
 
 
15,942
 
 
 
14,497
 
 
 
15,565
Net occupancy and equipment expense
 
4,141
 
 
4,242
 
 
 
4,305
 
 
 
4,377
 
 
 
4,543
Net other real estate owned (income) expense
 
 
(46
)
 
 
30
 
 
 
172
 
 
 
188
FDIC insurance
 
289
 
 
93
 
 
 
(170
)
 
 
(87
)
 
 
197
Amortization of intangible assets
 
1,290
 
 
1,295
 
 
 
1,296
 
 
 
1,373
 
 
 
1,823
Stationary and supplies
 
275
 
 
268
 
 
 
269
 
 
 
284
 
 
 
264
Legal and professional expense
 
1,489
 
 
1,398
 
 
 
1,451
 
 
 
1,215
 
 
 
1,304
Marketing and donations
 
314
 
 
481
 
 
 
573
 
 
 
523
 
 
 
481
Other
 
2,847
 
 
3,500
 
 
 
3,905
 
 
 
3,540
 
 
 
5,822
Total non-interest expense
 
26,098
 
 
27,731
 
 
 
27,601
 
 
 
25,894
 
 
 
30,187
Income before income taxes
 
13,233
 
 
13,171
 
 
 
15,519
 
 
 
15,490
 
 
 
14,623
Income taxes
 
3,096
 
 
3,172
 
 
 
3,543
 
 
 
3,820
 
 
 
3,642
Net income
$
10,137
 
$
9,999
 
 
$
11,976
 
 
$
  11,670
 
 
$
  10,981
 
 
 
 
 
 
 
 
 
 


FIRST MID BANCSHARES, INC.
Consolidated Financial Highlights and Ratios
(Dollars in thousands, except per share data)
(Unaudited)
 
 
As of and for the Quarter Ended
 
 
June 30,
 
March 31,
 
December 31,
 
September 30,
 
June 30,
 
 
 
2020
 
 
 
2020
 
 
 
2019
 
 
 
2019
 
 
 
2019
 
 
 
 
 
 
 
 
 
 
 
 
Loan Portfolio
 
 
 
 
 
 
 
 
 
 
Construction and land development
 
$
180,934
 
 
$
123,326
 
 
$
94,142
 
 
$
68,821
 
 
$
57,069
 
Farm real estate loans
 
 
251,382
 
 
 
242,891
 
 
 
240,241
 
 
 
229,715
 
 
 
229,924
 
1-4 Family residential properties
 
 
342,036
 
 
 
325,128
 
 
 
336,427
 
 
 
347,370
 
 
 
355,143
 
Multifamily residential properties
 
 
141,015
 
 
 
139,734
 
 
 
153,948
 
 
 
154,859
 
 
 
167,709
 
Commercial real estate
 
 
1,123,540
 
 
 
1,002,868
 
 
 
995,702
 
 
 
954,992
 
 
 
888,711
 
Loans secured by real estate
 
 
2,038,907
 
 
 
1,833,947
 
 
 
1,820,460
 
 
 
1,755,757
 
 
 
1,698,556
 
Agricultural operating loans
 
 
149,043
 
 
 
139,136
 
 
 
136,124
 
 
 
121,650
 
 
 
118,216
 
Commercial and industrial loans
 
 
811,169
 
 
 
565,789
 
 
 
528,973
 
 
 
543,937
 
 
 
530,405
 
Consumer loans
 
 
82,084
 
 
 
82,104
 
 
 
83,183
 
 
 
83,171
 
 
 
84,907
 
All other loans
 
 
124,059
 
 
 
123,322
 
 
 
126,607
 
 
 
119,043
 
 
 
114,459
 
Total loans
 
 
3,205,262
 
 
 
2,744,298
 
 
 
2,695,347
 
 
 
2,623,558
 
 
 
2,546,543
 
 
 
 
 
 
 
 
 
 
 
 
Deposit Portfolio
 
 
 
 
 
 
 
 
 
 
Non-interest bearing demand deposits
 
$
817,623
 
 
$
642,384
 
 
$
633,331
 
 
$
596,518
 
 
$
603,823
 
Interest bearing demand deposits
 
 
938,710
 
 
 
827,387
 
 
 
850,956
 
 
 
899,763
 
 
 
844,931
 
Savings deposits
 
 
474,545
 
 
 
441,998
 
 
 
428,778
 
 
 
431,497
 
 
 
438,769
 
Money Market
 
 
625,361
 
 
 
441,381
 
 
 
419,801
 
 
 
435,517
 
 
 
473,160
 
Time deposits
 
 
529,588
 
 
 
555,477
 
 
 
584,500
 
 
 
625,630
 
 
 
651,807
 
Total deposits
 
 
3,385,827
 
 
 
2,908,627
 
 
 
2,917,366
 
 
 
2,988,925
 
 
 
3,012,490
 
 
 
 
 
 
 
 
 
 
 
 
Asset Quality
 
 
 
 
 
 
 
 
 
 
Non-performing loans
 
$
23,096
 
 
$
24,463
 
 
$
27,818
 
 
$
24,203
 
 
$
25,773
 
Non-performing assets
 
 
25,397
 
 
 
27,306
 
 
 
31,538
 
 
 
28,645
 
 
 
29,380
 
Net charge-offs
 
 
631
 
 
 
1,188
 
 
 
2,567
 
 
 
2,276
 
 
 
436
 
Allowance for loan losses to non-performing loans
 
166.18
%
 
 
134.39
%
 
 
96.74
%
 
 
110.49
%
 
 
102.27
%
Allowance for loan losses to total loans outstanding
1.30%1
 
 
1.20
%
 
 
1.00
%
 
 
1.02
%
 
 
1.04
%
Nonperforming loans to total loans
 
 
0.72
%
 
 
0.89
%
 
 
1.03
%
 
 
0.92
%
 
 
1.01
%
Nonperforming assets to total assets
 
 
0.57
%
 
 
0.71
%
 
 
0.82
%
 
 
0.75
%
 
 
0.77
%
 
 
 
 
 
 
 
 
 
 
 
Common Share Data
 
 
 
 
 
 
 
 
 
 
Common shares outstanding
 
 
16,728,190
 
 
 
16,702,484
 
 
 
16,673,480
 
 
 
16,663,095
 
 
 
16,694,316
 
Book value per common share
 
$
32.84
 
 
$
31.91
 
 
$
31.58
 
 
$
31.32
 
 
$
30.49
 
Tangible book value per common share
 
 
25.02
 
 
 
24.00
 
 
 
23.59
 
 
 
23.25
 
 
 
22.35
 
Market price of stock
 
 
26.23
 
 
 
23.74
 
 
 
35.25
 
 
 
34.62
 
 
 
34.92
 
 
 
 
 
 
 
 
 
 
 
 
Key Performance Ratios and Metrics
 
 
 
 
 
 
 
 
 
 
End of period earning assets
 
$
4,093,511
 
 
$
3,492,271
 
 
$
3,464,144
 
 
$
3,444,775
 
 
$
3,447,695
 
Average earning assets
 
 
3,942,832
 
 
 
3,451,123
 
 
 
3,464,200
 
 
 
3,444,088
 
 
 
3,470,776
 
Average rate on average earning assets (tax equivalent)
 
3.68
%
 
 
4.11
%
 
 
4.24
%
 
 
4.39
%
 
 
4.40
%
Average rate on cost of funds
 
 
0.43
%
 
 
0.60
%
 
 
0.67
%
 
 
0.79
%
 
 
0.76
%
Net interest margin (tax equivalent)
 
 
3.25
%
 
 
3.51
%
 
 
3.57
%
 
 
3.60
%
 
 
3.64
%
Return on average assets
 
 
0.94
%
 
 
1.05
%
 
 
1.25
%
 
 
1.22
%
 
 
1.15
%
Return on average common equity
 
 
7.47
%
 
 
7.48
%
 
 
9.17
%
 
 
9.04
%
 
 
8.80
%
Efficiency ratio (tax equivalent) 2
 
 
54.27
%
 
 
57.14
%
 
 
57.23
%
 
 
54.69
%
 
 
62.31
%
Full-time equivalent employees
 
 
828
 
 
 
835
 
 
 
827
 
 
 
830
 
 
 
826
 
 
 
 
 
 
 
 
 
 
 
 
1 Excludes Payment Protection Program loans.
2 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 June 2020  
 
QTD Average
 
 
 
Average
 
Balance
 
Interest
 
Rate
INTEREST EARNING ASSETS
 
 
 
 
 
Interest bearing deposits
$
152,090
 
 
$
55
 
0.15
%
Federal funds sold
 
1,069
 
 
 
-
 
0.00
%
Certificates of deposits investments
 
4,154
 
 
 
21
 
2.03
%
Investment Securities:
 
 
 
 
 
Taxable (total less municipals)
 
507,466
 
 
 
2,751
 
2.17
%
Tax-exempt (Municipals)
 
182,585
 
 
 
1,678
 
3.68
%
Loans (net of unearned income)
 
3,095,468
 
 
 
31,566
 
4.10
%
 
 
 
 
 
 
Total interest earning assets
 
3,942,832
 
 
 
36,071
 
3.68
%
 
 
 
 
 
 
NONEARNING ASSETS
 
 
 
 
 
Cash and due from banks
 
80,492
 
 
 
 
 
Premises and equipment
 
59,155
 
 
 
 
 
Other nonearning assets
 
254,386
 
 
 
 
 
Allowance for loan losses
 
(36,215
)
 
 
 
 
 
 
 
 
 
 
Total assets
$
4,300,650
 
 
 
 
 
 
 
 
 
 
 
INTEREST BEARING LIABILITIES
 
 
 
 
 
Demand deposits
$
1,464,173
 
 
$
697
 
0.19
%
Savings deposits
 
465,281
 
 
 
98
 
0.08
%
Time deposits
 
541,413
 
 
 
2,310
 
1.72
%
Total interest bearing deposits
 
2,470,867
 
 
 
3,105
 
0.51
%
Repurchase agreements
 
301,810
 
 
 
158
 
0.21
%
FHLB advances
 
114,368
 
 
 
505
 
1.78
%
Federal funds purchased
 
0
 
 
 
0
 
0.00
%
Subordinated debt
 
18,915
 
 
 
174
 
3.70
%
Other borrowings
 
1,868
 
 
 
11
 
2.37
%
Total borrowings
 
436,961
 
 
 
848
 
0.78
%
Total interest bearing liabilities
 
2,907,828
 
 
 
3,953
 
0.55
%
 
 
 
 
 
 
NONINTEREST BEARING LIABILITIES
 
 
 
 
 
Demand deposits
 
799,332
 
 
Average cost of funds
0.43
%
Other liabilities
 
50,804
 
 
 
 
 
Stockholders' equity
 
542,686
 
 
 
 
 
 
 
 
 
 
 
Total liabilities & stockholders' equity
$
4,300,650
 
 
 
 
 
 
 
 
 
 
 
Net Interest Earnings / Spread
 
 
$
32,118
 
3.13
%
 
 
 
 
 
 
Impact of Non-Interest Bearing Funds
 
 
 
 
0.12
%
 
 
 
 
 
 
Tax effected yield on interest earning assets
 
 
 
 
3.25
%
 
 
 
 
 
 


FIRST MID BANCSHARES, INC.
Reconciliation of Non-GAAP Financial Measures
(In thousands, unaudited)
 
 
 
 
 
 
 
 
 
 
 
As of and for the Quarter Ended
 
June 30,
 
March 31,
 
December 31,
September 30,
June 30,
 
 
2020
 
 
 
2020
 
 
 
2019
 
 
 
2019
 
 
 
2019
 
 
 
 
 
 
 
 
 
 
 
Net interest income as reported
$
31,582
 
 
$
29,873
 
 
$
30,984
 
 
$
31,125
 
 
$
31,313
 
Net interest income, (tax equivalent)
 
32,118
 
 
 
30,393
 
 
 
31,517
 
 
 
31,659
 
 
 
31,850
 
Average earning assets
 
3,942,832
 
 
 
3,451,123
 
 
 
3,464,200
 
 
 
3,444,088
 
 
 
3,470,776
 
Net interest margin (tax equivalent) 1
 
3.25
%
 
 
3.51
%
 
 
3.57
%
 
 
3.60
%
 
 
3.64
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common stockholder's equity
$
549,273
 
 
$
533,051
 
 
$
526,609
 
 
$
521,959
 
 
$
508,958
 
Goodwill and intangibles, net
 
130,656
 
 
 
132,199
 
 
 
133,257
 
 
 
134,461
 
 
 
135,762
 
Common shares outstanding
 
16,728
 
 
 
16,702
 
 
 
16,673
 
 
 
16,663
 
 
 
16,695
 
Tangible Book Value per common share
$
25.02
 
 
$
24.00
 
 
$
23.59
 
 
$
23.25
 
 
$
22.35
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common equity tier 1 capital
$
417,326
 
 
$
410,565
 
 
$
398,536
 
 
$
391,429
 
 
$
379,581
 
Risk weighted assets
 
3,101,449
 
 
 
2,854,102
 
 
 
2,822,648
 
 
 
2,923,245
 
 
 
2,935,236
 
Common equity tier 1 capital to risk weighted assets  2
 
13.46
%
 
 
14.39
%
 
 
14.12
%
 
 
13.39
%
 
 
12.93
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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...