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 2019 Results


FMBH - First Mid Bancshares Inc. Announces Second Quarter 2019 Results

MATTOON, Ill., July 25, 2019 (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, 2019.

Highlights

  • Delivered quarterly net income of $11.0 million, or $0.66 diluted earnings per share
  • Tangible book value per share increased by 3.6% in the quarter to $22.35
  • Completed SCB Bancorp, Inc. (“Soy Capital”) bank merger and system conversion on budget   

“I am pleased to report another solid quarter of financial performance,” said Joe Dively, Chairman and Chief Executive Officer. “We continued our focus on improved credit quality and the results reflect another strong quarter of earnings with minimal charge-offs. While this effort has put pressure on loan growth, the long-term benefits outweigh the managed attrition.” 

“With the April completion of the bank merger and systems integration tied to the Soy Capital deal, we have the full benefit of the cost savings moving forward and recorded approximately $2.4 million of acquisition related expenses in the quarter. We are off to a great start with the combined companies and the results, especially for the insurance and ag services business lines, are already reflecting our efforts on growing and expanding the noninterest income diversity the Soy Capital acquisition provided,” Dively concluded.  

Net Interest Income

Net interest income for the second quarter of 2019 decreased by $0.9 million, or 2.9% compared to the first quarter of 2019.  The decrease was primarily driven by lower loan balances, less accretion income and higher funding costs. The current quarter included $2.6 million in accretion income compared to $2.9 million in the prior quarter.

In comparison to the second quarter of 2018, net interest income increased by $3.9 million, or 14.1%. The increase was primarily attributable to the addition of Soy Capital and the acquisition of First BancTrust Corporation (“First Bank”), which closed on May 1, 2018.     

Net Interest Margin

Net interest margin, on a tax equivalent basis, was 3.64% for the second quarter of 2019 compared to 3.74% in the prior quarter. The decrease was primarily driven by less accretion income and higher funding costs. The higher funding costs were partially driven by customers moving deposits from noninterest bearing accounts to interest bearing checking. Excluding accretion income, net interest margin declined by six basis points in the current quarter. 

In comparison to the second quarter of 2018, net interest margin decreased by 15 basis points. The year-over-year decrease in the ratio was primarily due to the inclusion of Soy Capital’s lower net interest margin.     

Loan Portfolio

Total loans ended the quarter at $2.55 billion, representing a decrease of $50.5 million compared to the prior quarter. The decline was primarily driven by both the Company’s continued focus on improved credit quality from acquired loans and from an increased competitive environment. The Company continues to maintain its strong credit and underwriting standards, electing not to match certain opportunities where the competition reflects proposed terms beyond First Mid’s requirements. With respect to agriculture operating loans, we believe that nearly all the Company’s borrowers were able to get their crops in the ground by late May and early June, despite wet conditions in many other areas of the Midwest. While yields on the crops are expected to be lower than last year’s record harvest, a combination of the increase in corn and soybean prices and the additional USDA funding are expected to position most of our farming customers in a better cash flow position than last year. A recent USDA research report showed expectations for farmers in our area to have increases in cash income from crop farming by approximately 5% in 2019 over 2018. First Mid has minimal exposure to the cattle and dairy sector.  

Loans increased by $169.9 million, or 7.1%, compared to the second quarter of last year through a combination of both organic and acquisition related growth.      

Asset Quality

At June 30, 2019, nonperforming loans were 1.0% of total loans, allowance for loan losses was 1.04% of total loans, and the allowance for loan losses to non-performing loans was 102.3%. Non-performing loans of $25.8 million declined to the lowest level in a year, down from $26.0 million in the previous quarter. Excluding outstanding acquired loans, the allowance for loan losses to total loans was 1.38%.        

Net charge-offs were $0.4 million during the second quarter consistent with the prior quarter. The Company recorded provision expense of $0.1 million during the second quarter compared to $0.9 million in the first quarter of 2019 and $1.9 million in the second quarter of last year. The decline in provision expense was driven by a combination of improved asset quality and a decline in loan balances.       

Deposits

Total deposits at June 30, 2019 were $3.01 billion, an increase of $23.8 million since year-end, but a second quarter decline of $33.7 million consistent with seasonal trends. Customer movement of funds from noninterest bearing accounts to interest bearing checking accounts helped drive higher deposit costs. The Company’s average rate on cost of funds was 0.76% for the quarter compared to 0.70% in the first quarter and 0.38% in the second quarter of 2018. 

Noninterest Income

Noninterest income for the second quarter of 2019 was $13.6 million compared to $14.6 million in the first quarter. The decrease was primarily driven by the seasonality of the insurance division, which, as expected, declined by $1.8 million. Revenues in other noninterest fee income categories increased by $0.8 million from the prior quarter. Wealth management revenues were slightly lower and assets under management held steady at $4.2 billion.      

Noninterest income increased $5.2 million compared to the second quarter of last year due to a combination of both organic and acquisition growth.

Noninterest Expenses    

Noninterest expense for the second quarter totaled $30.2 million compared to $28.3 million in the first quarter. The current quarter included $2.4 million in acquisition related costs compared to $0.2 million in the prior quarter. In addition, the current quarter included $0.4 million in expense related to a fair value impairment on mortgage servicing rights. Excluding the acquisition related costs, noninterest expenses declined by $0.5 million, which was primarily driven by the cost savings from the Soy Capital system conversion and bank merger.    

Noninterest expense was $9.4 million higher than the second quarter of 2018. The increase is primarily due to the addition of both Soy Capital and a full quarter of First Bank in the current period numbers. The Company’s efficiency ratio, on a tax equivalent basis and inclusive of acquisition costs, for the second quarter 2019 was 62.3% compared to 56.7% for the same period last year.

 Regulatory Capital Levels

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

Total capital to risk-weighted assets
14.82%
Tier 1 capital to risk-weighted assets
13.92%
Common equity tier 1 capital to risk-weighted assets
12.93%
Leverage ratio
11.06%

Capital Markets

The Company maintains a Board approved stock repurchase program that currently has approximately $6.2 million in available repurchase capacity. During the quarter ended June 30, 2019, the Company did not repurchase any shares.

Under the previously announced ‘at-the-market’ equity offering, the Company did not sell any shares during the current quarter.         

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 $3.8 billion community-focused organization that provides a full-suite of financial services including banking, wealth management, brokerage, Ag services, and insurance through a sizeable network of locations throughout Illinois and 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 154 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 and planned schedules. First Mid intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1955. Forward-looking statements, which are based on certain assumptions and describe future plans, strategies and expectations of First Mid, are identified by use of the words “believe,” “expect,” “intend,” “anticipate,” “estimate,” “project,” or similar expressions. Actual results could differ materially from the results indicated by these statements because the realization of those results is subject to many risks and uncertainties, including, among other things, 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; and accounting principles, policies and guidelines. 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-ILLINOIS BANCSHARES, INC.   
 Condensed Consolidated Balance Sheets   
 (In thousands, unaudited) 
 
As of
 
 
June 30,
 
December 31,
 
June 30,
 
2019
 
2018
 
2018
 
 
 
 
 
 
 
 
 
 
Assets
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
  168,416
 
$
  141,400
 
$
  85,575
 
Investment securities
 
  833,763
 
 
  769,279
 
 
  688,616
 
Loans (including loans held for sale)
 
  2,546,543
 
 
  2,644,519
 
 
  2,376,683
 
Less allowance for loan losses
 
(26,359
 
(26,189
 
 (22,045
)
Net loans
 
  2,520,184
 
 
  2,618,330
 
 
  2,354,638
 
Premises and equipment, net
 
  59,898
 
 
  59,117
 
 
  47,003
 
Goodwill and intangibles, net
 
  135,762
 
 
  139,097
 
 
  102,618
 
Bank owned life insurance
 
  66,347
 
 
  65,484
 
 
  51,101
 
Other assets
 
  58,471
 
 
  47,027
 
 
  39,922
 
Total assets
$
  3,842,841
 
$
  3,839,734
 
$
  3,369,473
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Stockholders' Equity
 
 
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
 
Non-interest bearing
$
  603,823
 
$
  575,784
 
$
  526,117
 
Interest bearing
 
  2,408,667
 
 
  2,412,902
 
 
  2,144,747
 
Total deposits
 
  3,012,490
 
 
  2,988,686
 
 
  2,670,864
 
Repurchase agreement with customers
 
  152,264
 
 
  192,330
 
 
  141,662
 
Other borrowings
 
  95,826
 
 
  127,469
 
 
  105,083
 
Junior subordinated debentures
 
  29,084
 
 
  29,000
 
 
  28,792
 
Other liabilities
 
  44,219
 
 
  26,385
 
 
  11,746
 
Total liabilities
 
3,333,883
 
 
3,363,870
 
 
2,958,147
 
 
 
 
 
 
 
 
 
 
 
Total stockholders' equity
 
508,958
 
 
475,864
 
 
411,326
 
Total liabilities and stockholders' equity
$
3,842,841
 
$
3,839,734
 
$
3,369,473
 
 
 
 
 
 
 


FIRST MID-ILLINOIS BANCSHARES, INC.
Condensed Consolidated Statements of Income
(In thousands, except per share data, unaudited)
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
Six Months Ended
 
June 30,
 
 
June 30,
 
2019
 
2018
 
 
2019
 
2018
Interest income:
 
 
 
 
 
 
 
 
Interest and fees on loans
$
  31,539
 
$
  25,362
 
 
$
  63,643
 
$
  46,369
Interest on investment securities
5,436
 
4,679
 
 
10,645
 
8,760
Interest on federal funds sold & other deposits
596
 
90
 
 
1,334
 
160
Total interest income
  37,571
 
  30,131
 
 
  75,622
 
  55,289
Interest expense:
 
 
 
 
 
 
 
 
Interest on deposits
4,940
 
1,670
 
 
9,318
 
2,932
Interest on securities sold under agreements to repurchase
215
 
65
 
 
475
 
124
Interest on other borrowings
697
 
593
 
 
1,420
 
976
Interest on subordinated debt
406
 
349
 
 
844
 
608
Total interest expense
  6,258
 
  2,677
 
 
  12,057
 
  4,640
Net interest income
  31,313
 
  27,454
 
 
  63,565
 
  50,649
Provision for loan losses
91
 
1,877
 
 
1,038
 
2,932
Net interest income after provision for loan
  31,222
 
  25,577
 
 
  62,527
 
  47,717
Non-interest income:
 
 
 
 
 
 
 
 
Wealth management revenues
3,587
 
1,599
 
 
7,232
 
3,341
Insurance commissions
3,760
 
838
 
 
9,315
 
2,325
Service charges
1,959
 
1,803
 
 
3,761
 
3,438
Securities gains, net
218
 
881
 
 
272
 
901
Mortgage banking revenues
346
 
410
 
 
585
 
571
ATM/debit card revenue
2,202
 
1,860
 
 
4,218
 
3,464
Other
1,516
 
970
 
 
2,844
 
1,808
Total non-interest income
  13,588
 
  8,361
 
 
  28,227
 
  15,848
Non-interest expense:
 
 
 
 
 
 
 
 
Salaries and employee benefits
15,565
 
11,057
 
 
32,139
 
21,251
Net occupancy and equipment expense
4,543
 
3,505
 
 
8,998
 
6,778
Net other real estate owned (income) expense
188
 
7
 
 
241
 
83
FDIC insurance
197
 
285
 
 
476
 
566
Amortization of intangible assets
1,823
 
716
 
 
3,179
 
1,221
Stationary and supplies
264
 
186
 
 
551
 
397
Legal and professional expense
1,304
 
1,717
 
 
2,498
 
2,854
Marketing and donations
481
 
431
 
 
935
 
785
Other
5,822
 
2,892
 
 
9,480
 
5,235
Total non-interest expense
  30,187
 
  20,796
 
 
  58,497
 
  39,170
Income before income taxes
  14,623
 
  13,142
 
 
  32,257
 
  24,395
Income taxes
3,642
 
3,105
 
 
7,960
 
5,968
Net income
$
  10,981
 
$
  10,037
 
 
$
  24,297
 
$
  18,427
 
 
 
 
 
 
 
 
 
Per Share Information
 
 
 
 
 
 
 
 
Basic earnings per common share
$
  0.66
 
$
  0.72
 
 
$
  1.46
 
$
  1.38
Diluted earnings per common share
  0.66
 
  0.72
 
 
  1.45
 
  1.38
Dividends per common share
$
0.36
 
$
0.34
 
 
$
0.36
 
$
0.34
 
 
 
 
 
 
 
 
 
Weighted average shares outstanding
16,683,194
 
13,956,674
 
 
16,674,646
 
13,317,395
Diluted weighted average shares outstanding
16,717,974
 
13,974,048
 
 
16,709,426
 
13,334,698


FIRST MID-ILLINOIS 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,
 
2019
 
2019
 
2018
 
2018
 
 
2018
Interest income:
 
 
 
 
 
 
 
 
 
 
Interest and fees on loans
$
  31,539
 
$
  32,104
 
$
  30,553
 
$
  28,850
 
 
$
  25,362
Interest on investment securities
5,436
 
5,209
 
4,966
 
4,511
 
 
4,679
Interest on federal funds sold & other deposits
596
 
738
 
269
 
127
 
 
90
Total interest income
  37,571
 
  38,051
 
  35,788
 
  33,488
 
 
  30,131
Interest expense:
 
 
 
 
 
 
 
 
 
 
Interest on deposits
4,940
 
4,378
 
3,422
 
2,217
 
 
1,670
Interest on securities sold under agreements to repurchase
215
 
260
 
134
 
72
 
 
65
Interest on other borrowings
697
 
723
 
834
 
707
 
 
593
Interest on subordinated debt
406
 
438
 
396
 
405
 
 
349
Total interest expense
  6,258
 
  5,799
 
  4,786
 
  3,401
 
 
  2,677
Net interest income
  31,313
 
  32,252
 
  31,002
 
  30,087
 
 
  27,454
Provision for loan losses
91
 
947
 
3,184
 
2,551
 
 
1,877
Net interest income after provision for loan
  31,222
 
  31,305
 
  27,818
 
  27,536
 
 
  25,577
Non-interest income:
 
 
 
 
 
 
 
 
 
 
Wealth management revenues
3,587
 
3,645
 
3,540
 
1,579
 
 
1,599
Insurance commissions
3,760
 
5,555
 
2,390
 
877
 
 
838
Service charges
1,959
 
1,802
 
1,988
 
2,009
 
 
1,803
Securities gains, net
218
 
54
 
0
 
0
 
 
881
Mortgage banking revenues
346
 
239
 
266
 
368
 
 
410
ATM/debit card revenue
2,202
 
2,016
 
2,044
 
1,979
 
 
1,860
Other
1,516
 
1,328
 
1,419
 
1,107
 
 
970
Total non-interest income
  13,588
 
  14,639
 
  11,647
 
  7,919
 
 
  8,361
Non-interest expense:
 
 
 
 
 
 
 
 
 
 
Salaries and employee benefits
15,565
 
16,574
 
13,952
 
11,600
 
 
11,057
Net occupancy and equipment expense
4,543
 
4,455
 
4,225
 
3,530
 
 
3,505
Net other real estate owned (income) expense
188
 
53
 
260
 
(61
 
7
FDIC insurance
197
 
279
 
319
 
174
 
 
285
Amortization of intangible assets
1,823
 
1,356
 
1,156
 
838
 
 
716
Stationary and supplies
264
 
287
 
238
 
328
 
 
186
Legal and professional expense
1,304
 
1,194
 
1,318
 
1,071
 
 
1,717
Marketing and donations
481
 
454
 
541
 
468
 
 
431
Other
5,822
 
3,658
 
4,311
 
6,542
 
 
2,892
Total non-interest expense
  30,187
 
  28,310
 
  26,320
 
  24,490
 
 
  20,796
Income before income taxes
  14,623
 
  17,634
 
  13,145
 
  10,965
 
 
  13,142
Income taxes
3,642
 
4,318
 
3,206
 
2,731
 
 
3,105
Net income
$
  10,981
 
$
  13,316
 
$
  9,939
 
$
  8,234
 
 
$
  10,037


FIRST MID-ILLINOIS 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,
 
 
2019
 
 
2019
 
 
2018
 
 
2018
 
 
2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loan Portfolio 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
$
  57,069
 
 
$
  49,179
 
 
$
  50,619
 
 
$
  91,355
 
 
$
  88,481
 
Farm loans
  229,924
 
 
  236,864
 
 
  231,700
 
 
  191,724
 
 
  184,887
 
1-4 Family residential properties
  355,143
 
 
  362,617
 
 
  373,518
 
 
  367,343
 
 
  378,573
 
Multifamily residential properties
  167,709
 
 
  175,903
 
 
  184,051
 
 
  100,368
 
 
  105,948
 
Commercial real estate
  888,711
 
 
  905,679
 
 
  906,850
 
 
  814,574
 
 
  803,362
 
  Loans secured by real estate
  1,698,556
 
 
  1,730,242
 
 
  1,746,738
 
 
  1,565,364
 
 
  1,561,251
 
Agricultural loans
  118,216
 
 
  118,026
 
 
  135,877
 
 
  120,770
 
 
  113,533
 
Commercial and industrial loans
  530,405
 
 
  550,853
 
 
  557,011
 
 
  540,387
 
 
  502,211
 
Consumer loans
  84,907
 
 
  86,540
 
 
  91,516
 
 
  57,248
 
 
  59,090
 
All other loans
  114,459
 
 
  111,333
 
 
  113,377
 
 
  116,391
 
 
  140,598
 
Total loans
  2,546,543
 
 
  2,596,994
 
 
  2,644,519
 
 
  2,400,160
 
 
  2,376,683
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Deposit Portfolio 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-interest bearing demand deposits
$
  603,823
 
 
$
  628,944
 
 
$
  575,784
 
 
$
  493,935
 
 
$
  526,117
 
Interest bearing demand deposits
  844,931
 
 
  828,144
 
 
  903,426
 
 
  749,396
 
 
  781,360
 
Savings deposits
  438,769
 
 
  444,619
 
 
  432,319
 
 
  397,910
 
 
  405,287
 
Money Market
  473,160
 
 
  483,867
 
 
  485,388
 
 
  481,799
 
 
  434,559
 
Time deposits
  651,807
 
 
  660,639
 
 
  591,769
 
 
  528,357
 
 
  523,541
 
Total deposits
  3,012,490
 
 
  3,046,213
 
 
  2,988,686
 
 
  2,651,397
 
 
  2,670,864
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Asset Quality
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-performing loans
$
  25,773
 
 
$
  25,988
 
 
$
  29,749
 
 
$
  27,924
 
 
$
  24,729
 
Non-performing assets
  29,380
 
 
  29,857
 
 
  32,344
 
 
  30,065
 
 
  27,237
 
Net charge-offs
  436
 
 
  432
 
 
  834
 
 
  757
 
 
  603
 
Allowance for loan losses to non-performing loans
102.27
%
 
102.76
%
 
88.03
%
 
85.37
%
 
89.15
%
Allowance for loan losses to total loans outstanding
1.04
%
 
1.03
%
 
0.99
%
 
0.99
%
 
0.93
%
Nonperforming loans to total loans
1.01
%
 
1.00
%
 
1.13
%
 
1.16
%
 
1.04
%
Nonperforming assets to total assets
0.77
%
 
0.77
%
 
0.84
%
 
0.90
%
 
0.81
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common Share Data
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common shares outstanding
  16,694,316
 
 
  16,677,128
 
 
  16,644,635
 
 
  15,294,925
 
 
  15,285,146
 
Book value per common share
$
  30.49
 
 
$
  29.81
 
 
$
  28.57
 
 
$
  27.25
 
 
$
  26.91
 
Tangible book value per common share
$
  22.35
 
 
$
  21.57
 
 
$
  20.22
 
 
$
  20.58
 
 
$
  20.20
 
Market price of stock
$
  34.92
 
 
$
  33.32
 
 
$
  31.92
 
 
$
  40.33
 
 
$
  39.30
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Key Performance Ratios and Metrics
 
 
 
 
 
 
 
 
 
 
 
 
 
 
End of period earning assets
$
  3,632,712
 
 
$
  3,539,175
 
 
$
  3,491,606
 
 
$
  3,081,929
 
 
$
  3,103,956
 
Average earning assets
  3,470,776
 
 
  3,516,032
 
 
  3,307,437
 
 
  3,090,835
 
 
  2,949,144
 
Average rate on average earning assets (tax equivalent)
4.40
%
 
4.44
%
 
4.35
%
 
4.35
%
 
4.16
%
Average rate on cost of funds
0.76
%
 
0.70
%
 
0.60
%
 
0.46
%
 
0.38
%
Net interest margin (tax equivalent)
3.64
%
 
3.74
%
 
3.75
%
 
3.89
%
 
3.79
%
Return on average assets
1.15
%
 
1.38
%
 
1.10
%
 
0.98
%
 
1.27
%
Return on average common equity
8.80
%
 
11.02
%
 
8.99
%
 
7.92
%
 
11.23
%
Efficiency ratio (tax equivalent) 1
62.31
%
 
56.77
%
 
57.66
%
 
61.56
%
 
56.65
%
Full-time equivalent employees
  826
 
 
  832
 
 
  818
 
 
  686
 
 
  711
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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.  Non-interest income includes tax equivalent adjustments and non-interest income excludes gains and losses on the sale of investment securities. 
Note:  Asset Quality metrics as of December 31, 2018 were adjusted to match the disclosures in the 10K, which exclude TDR's from the Soy Capital acquisition. 


FIRST MID-ILLINOIS BANCSHARES, INC.
Net Interest Margin
 
 
 
 
 
 
 
For the Quarter Ended June 2019
 
QTD Average
 
 
 
Average
 
Balance
 
Interest
 
Rate
INTEREST EARNING ASSETS
 
 
 
 
 
Interest bearing deposits
81,986
 
555
 
2.72%
Federal funds sold
708
 
4
 
2.27%
Certificates of deposits investments
6,736
 
37
 
2.20%
Investment Securities:
 
 
 
 
 
Taxable (total less municipals)
632,548
 
4,094
 
2.59%
Tax-exempt (Municipals)
184,838
 
1,699
 
3.68%
Loans (net of unearned income)
2,563,960
 
31,719
 
4.96%
 
 
 
 
 
 
Total interest earning assets
3,470,776
 
38,108
 
4.40%
 
 
 
 
 
 
NONEARNING ASSETS
 
 
 
 
 
Cash and due from banks
74,459
 
 
 
 
Premises and equipment
59,407
 
 
 
 
Other nonearning assets
248,349
 
 
 
 
Allowance for loan losses
(27,165)
 
 
 
 
 
 
 
 
 
 
Total assets
$3,825,826
 
 
 
 
 
 
 
 
 
 
INTEREST BEARING LIABILITIES
 
 
 
 
 
Demand deposits
1,284,511
 
1,645
 
0.51%
Savings deposits
442,772
 
155
 
0.14%
Time deposits
658,723
 
3,140
 
1.91%
Total interest bearing deposits
2,386,006
 
4,940
 
0.83%
Repurchase agreements
153,872
 
215
 
0.56%
FHLB advances
108,044
 
696
 
2.58%
Federal funds purchased
115
 
1
 
3.49%
Subordinated debt
29,056
 
406
 
5.60%
Other borrowings
550
 
0
 
0.00%
Total borrowings
291,637
 
1,318
 
1.81%
Total interest bearing liabilities
2,677,643
 
6,258
 
0.94%
 
 
 
 
 
 
NONINTEREST BEARING LIABILITIES
 
 
 
 
 
Demand deposits
606,170
 
Average cost of funds
0.76%
Other liabilities
43,136
 
 
 
 
Stockholders' equity
498,877
 
 
 
 
 
 
 
 
 
 
Total liabilities & stockholders' equity
$3,825,826
 
 
 
 
 
 
 
 
 
 
Net Interest Earnings / Spread
 
 
$31,850
 
3.46%
 
 
 
 
 
 
Impact of Non-Interest Bearing Funds
 
 
 
 
0.18%
 
 
 
 
 
 
Tax effected yield on interest earning assets
 
 
 
3.64%


FIRST MID-ILLINOIS 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,
 
2019
 
 
2019
 
 
2018
 
 
2018
 
 
2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest income as reported
$
  31,313
 
 
$
  32,252
 
 
$
  31,002
 
 
$
  30,087
 
 
$
  27,454
 
Net interest income, (tax equivalent)
  31,850
 
 
  32,800
 
 
  31,546
 
 
  30,604
 
 
  27,951
 
Average earning assets
  3,470,776
 
 
  3,516,032
 
 
  3,307,437
 
 
  3,090,835
 
 
  2,949,144
 
Net interest margin (tax equivalent) 1
 
3.64
%
 
 
3.74
%
 
 
3.75
%
 
 
3.89
%
 
 
3.79%
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common stockholder's equity
$
  508,958
 
 
$
  497,152
 
 
$
  475,864
 
 
$
  416,833
 
 
$
  411,326
 
Goodwill and intangibles, net
  135,762
 
 
  137,461
 
 
  139,097
 
 
  102,014
 
 
  102,618
 
Common shares outstanding
  16,695
 
 
  16,677
 
 
  16,645
 
 
  15,295
 
 
 
15,285
 
Tangible Book Value per common share
$
  22.35
 
 
$
  21.57
 
 
$
  20.22
 
 
$
  20.58
 
 
$
  20.20
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common equity tier 1 capital 
$
  379,581
 
 
$
  372,731
 
 
$
  357,690
 
 
$
  335,552
 
 
$
  325,572
 
Risk weighted assets
  2,935,236
 
 
  2,964,638
 
 
  3,030,259
 
 
  2,662,706
 
 
  2,678,691
 
Common equity tier 1 capital to risk weighted assets  2
 
12.93
%
 
 
12.57
%
 
 
11.80
%
 
 
12.60
%
 
 
12.15
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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% during 2018 and 35% during 2017 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...