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 2023 Results


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

MATTOON, Ill., July 27, 2023 (GLOBE NEWSWIRE) -- First Mid Bancshares, Inc. (NASDAQ: FMBH) (the “Company”) today announced its financial results for the quarter ended June 30, 2023.

Highlights

  • Net income of $16.6 million, or $0.80 diluted EPS
  • Adjusted net income (non-GAAP) of $17.2 million, or $0.83 diluted EPS
  • Loan growth of 1.1% and deposit growth of 3.8% for the quarter
  • Board of Directors declares regular quarterly dividend of $0.23 per share
  • Completed the acquisition of PGIB Insurance (“PGIB”) on June 16 th adding approximately $2.5 million in annual revenues to noninterest income
  • Received regulatory approvals for the acquisition of Blackhawk Bancorp, Inc. (“Blackhawk”) with closing targeted for mid-August

“Our second quarter results reflect the strength of our diversification and the success of our strategic initiatives,” said Joe Dively, Chairman and Chief Executive Officer. “We delivered on our relationship-driven model with growth in both loans and deposits, while maintaining strong asset quality metrics.”

“On the M&A front, we were pleased to receive regulatory approval to proceed with closing the Blackhawk acquisition, which we have targeted for mid-August. The work that has been done to this point and the reception by Blackhawk customers and employees has us increasingly excited about what the combined company can achieve. In addition, we completed the acquisition of PGIB Insurance on June 16 th , which strengthens our expertise in the insurance business and positions us to advance these services through our northern and western Illinois footprint,” Dively concluded.

Net Interest Income

Net interest income for the second quarter of 2023 decreased by $0.8 million, or 1.9% compared to the first quarter of 2023. Interest income and interest expense increased in the quarter by $2.5 million and $3.3 million, respectively. The increase in interest income was primarily driven by higher interest rates and loan growth. Accretion income increased by $0.1 million in the quarter to $0.5 million. Interest expense increased primarily from higher rates and balances on deposits, partially offset by less borrowings.

In comparison to the second quarter of 2022, net interest income decreased $4.5 million, or 9.5%.   Interest income increased by $14.8 million and was more than offset by an increase in interest expense of $19.3 million.

Net Interest Margin

Net interest margin, on a tax equivalent basis, was 2.84% for the second quarter of 2023, which was 10 basis points lower compared to the prior quarter. Earning asset yields increased by 11 basis points and the average cost of funds increased 21 basis points with more aggressive pricing on deposits early in the quarter.

In comparison to the second quarter of last year, the net interest margin decreased 36 basis points, with an average earnings asset increase of 93 basis points versus the average cost of funds increased 129 basis points.

Loan Portfolio

Total loans ended the quarter at $4.81 billion, representing an increase of $52.8 million, or 1.1% compared to the prior quarter. Growth was well diversified both geographically and by sector and came primarily within commercial real estate and commercial and industrial loans. The average yield on new loans and operating line usage was 7.8% in the quarter. The loan pipeline outlook remains muted due to the macro headwinds in the economy.

Asset Quality

The Company’s strong credit culture continues to be reflected in its asset quality metrics for June 30, 2023. The allowance for credit losses (‘ACL’) increased by $0.5 million to $58.7 million with an ending ACL to total loans ratio of 1.22%. Provision expense was recorded in the amount of $0.5 million and the Company had net recoveries in the period. Also, at the end of the second quarter, the ratio of non-performing loans to total loans was 0.39%, and the ACL to non-performing loans was 315%.   The ratio of nonperforming assets to total assets was 0.34% at quarter end. Nonperforming loans increased by $3.5 million in the period to $18.6 million. Special mention loans declined $6.3 million in the quarter to $40.7 million. Substandard loans declined $1.7 million in the period to $28.3 million.

Deposits

Total deposits ended the quarter at $5.22 billion, which represented an increase of $188.8 million, or 3.8% from the prior quarter. The increase was primarily in interest bearing demand and time deposits. The Company was aggressive with pricing throughout the first half of the quarter to increase deposits. The success of that effort allowed the Company to use the funds primarily to pay down a net $145.0 million in Federal Home Loan Bank borrowings and to fund loan growth.   The Company’s average rate on cost of funds increased to 1.59% compared to 1.38% in the prior quarter, which reflected the lowest increase since the second quarter of 2022.

Noninterest Income/PGIB Acquisition

On June 16, 2023, our subsidiary First Mid Insurance Group closed on the acquisition of PGIB Insurance based in Macomb, Illinois. PGIB has nearly a 100-year history serving northern and western Illinois with a diversified product offering including commercial property & casualty, personal property & casualty, and group medical plans and individual health insurance. Annual revenues are approximately $2.5 million, which is expected to grow with the opportunities from bank referrals and access to expanded markets.

Noninterest income represented 31.5% of our total net revenues in the quarter and 32.9% year-to-date.

Noninterest income for the second quarter of 2023 was $19.5 million compared to $22.5 million in the first quarter of 2023.   The decrease compared to the prior quarter was primarily due to the seasonality of the insurance business, which was down by $2.7 million, and the previously disclosed bank owned life insurance claim of $0.7 million that occurred in the first quarter of 2023.

In comparison to the second quarter of 2022, noninterest income increased $0.9 million, or 5.0%. All categories increased, except for wealth management and net securities gains.

Noninterest Expenses

Noninterest expense for the second quarter of 2023 totaled $40.0 million compared to $41.6 million in the prior quarter. The decrease was primarily driven by the cost savings initiatives the Company implemented at the end of the first quarter and the variable cost tied to the seasonality of wealth management and insurance revenues. This was partially offset by an increase to the FDIC insurance expense accrual. The current quarter included $0.7 million in nonrecurring acquisition related expenses.

In comparison to the second quarter of 2022, noninterest expenses decreased $1.5 million. The decrease was primarily driven by lower salaries and benefits costs tied to the cost savings initiatives at the end of the first quarter.

The Company’s efficiency ratio, as adjusted in the non-GAAP reconciliation table herein, for the second quarter 2023 was 60.4% compared to 59.0% in the prior quarter and 58.5% for the same period last year.

Capital Levels and Dividend

The Company’s capital levels remained strong and comfortably above the “well capitalized” levels. During the second quarter, significant loan growth increased risk-weighted assets resulting in a modest decrease in certain of the ratios. Capital levels ended the period as follows:

Total capital to risk-weighted assets
15.67%
Tier 1 capital to risk-weighted assets
12.82%
Common equity tier 1 capital to risk-weighted assets
12.45%
Leverage ratio
10.00%

The Company’s Board of Directors approved its next quarterly dividend of $0.23 payable on September 1, 2023 for shareholders of record on August 14, 2023.

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 $6.7 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 157 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 Blackhawk, such as discussions of First Mid’s and Blackhawk’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 Blackhawk, 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 Blackhawk will not be realized or will not be realized within the expected time period; the risk that integration of the operations of Blackhawk 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 Blackhawk; 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 Blackhawk’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 Blackhawk; accounting principles, policies and guidelines; and the impact of the global COVID-19 pandemic on First Mid’s or Blackhawk’s businesses, the ability to complete the proposed transactions or any of the other foregoing risks. 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.

Important Information about the Merger and Additional Information
First Mid filed a registration statement on Form S-4 with the SEC on May 30, 2023, which, as amended, was declared effective on June 23, 2023, in connection with the proposed transaction. The registration statement includes a proxy statement of Blackhawk that also constitutes a prospectus of First Mid. The definitive proxy statement/prospectus was first mailed to the shareholders of Blackhawk on or about July 5, 2023, seeking their approval of the proposed transaction. Investors in Blackhawk are urged to read the proxy statement/prospectus, which will contain important information, including detailed risk factors. The proxy statement/prospectus and other documents which were filed by First Mid with the SEC will be available free of charge at the SEC’s website, www.sec.gov, or by directing a request when such a filing is made to First Mid Bancshares, P.O. Box 499, Mattoon, IL 61938, Attention: Investor Relations; or to Blackhawk upon written request to Blackhawk Bancorp, Inc., 400 Broad St., Beloit, WI 53511-6223, Attention: Todd J. James, President & CEO.

Participants in the Solicitation
First Mid and Blackhawk, and certain of their respective directors, executive officers and other members of management and employees, are participants in the solicitation of proxies in connection with the proposed transactions. Information about the directors and executive officers of First Mid is set forth in the proxy statement for its 2023 annual meeting of stockholders, which was filed with the SEC on March 15, 2023. These documents can be obtained free of charge from the sources provided above. Investors may obtain additional information regarding the interests of such participants in the proposed transactions by reading the proxy statement/prospectus for such proposed transactions when it becomes available.

No Offer or Solicitation
This communication shall not constitute an offer to sell or the solicitation of an offer to buy securities, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of such jurisdiction.

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
June 30,
December 31,
June 30,
2023
2022
2022
Assets
Cash and cash equivalents
$
174,253
$
152,433
$
137,544
Investment securities
1,169,428
1,223,720
1,354,943
Loans (including loans held for sale)
4,813,416
4,826,212
4,648,663
Less allowance for credit losses
(58,719
)
(59,093
)
(59,075
)
Net loans
4,754,697
4,767,119
4,589,588
Premises and equipment, net
89,924
90,473
90,766
Goodwill and intangibles, net
178,615
169,897
172,871
Bank owned life insurance
152,538
151,756
149,917
Other assets
184,414
188,817
165,293
Total assets
$
6,703,869
$
6,744,215
$
6,660,922
Liabilities and Stockholders' Equity
Deposits:
Non-interest bearing
$
1,171,047
$
1,256,514
$
1,369,756
Interest bearing
4,048,538
4,000,487
3,949,222
Total deposits
5,219,585
5,257,001
5,318,978
Repurchase agreement with customers
209,170
221,414
174,934
Other borrowings
449,979
465,071
386,286
Junior subordinated debentures
19,448
19,364
19,279
Subordinated debt
94,632
94,553
94,476
Other liabilities
50,368
53,657
40,701
Total liabilities
6,043,182
6,111,060
6,034,654
Total stockholders' equity
660,687
633,155
626,268
Total liabilities and stockholders' equity
$
6,703,869
$
6,744,215
$
6,660,922


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,
2023
2022
2023
2022
Interest income:
Interest and fees on loans
$
58,368
$
43,555
$
114,604
$
83,463
Interest on investment securities
7,193
7,623
14,320
14,793
Interest on federal funds sold & other deposits
569
105
877
172
Total interest income
66,130
51,283
129,801
98,428
Interest expense:
Interest on deposits
16,580
2,523
29,347
4,671
Interest on securities sold under agreements to repurchase
1,723
137
3,186
204
Interest on other borrowings
4,084
645
8,967
921
Interest on jr. subordinated debentures
390
166
769
312
Interest on subordinated debt
986
986
1,974
1,972
Total interest expense
23,763
4,457
44,243
8,080
Net interest income
42,367
46,826
85,558
90,348
Provision for credit losses
458
907
(359
)
3,859
Net interest income after provision for loan
41,909
45,919
85,917
86,489
Non-interest income:
Wealth management revenues
5,341
5,473
10,855
11,448
Insurance commissions
5,737
5,641
14,217
12,745
Service charges
2,386
2,236
4,589
4,292
Net securities gains/(losses)
(6
)
2
(52
)
2
Mortgage banking revenues
332
289
482
770
ATM/debit card revenue
3,265
3,214
6,348
6,112
Other
2,431
1,704
5,526
4,315
Total non-interest income
19,486
18,559
41,965
39,684
Non-interest expense:
Salaries and employee benefits
23,544
25,768
49,615
50,107
Net occupancy and equipment expense
6,035
6,073
12,040
12,228
Net other real estate owned (income) expense
27
218
160
185
FDIC insurance
1,076
436
1,539
862
Amortization of intangible assets
1,477
1,633
2,999
3,155
Stationary and supplies
315
325
607
636
Legal and professional expense
1,780
1,885
3,470
3,619
ATM/debit card expense
1,016
670
2,239
1,748
Marketing and donations
908
706
1,562
1,579
Other
3,864
3,801
7,388
7,821
Total non-interest expense
40,042
41,515
81,619
81,940
Income before income taxes
21,353
22,963
46,263
44,233
Income taxes
4,786
5,205
10,516
9,859
Net income
$
16,567
$
17,758
$
35,747
$
34,374
Per Share Information
Basic earnings per common share
$
0.81
$
0.87
$
1.74
$
1.73
Diluted earnings per common share
0.80
0.86
1.74
1.72
Weighted average shares outstanding
20,528,717
20,448,799
20,510,585
19,875,516
Diluted weighted average shares outstanding
20,628,239
20,529,523
20,596,283
19,947,227


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,
2023
2023
2022
2022
2022
Interest income:
Interest and fees on loans
$
58,368
$
56,236
$
53,128
$
49,278
$
43,555
Interest on investment securities
7,193
7,127
7,285
7,302
7,623
Interest on federal funds sold & other deposits
569
308
296
174
105
Total interest income
66,130
63,671
60,709
56,754
51,283
Interest expense:
Interest on deposits
16,580
12,767
9,227
4,915
2,523
Interest on securities sold under agreements to repurchase
1,723
1,463
1,163
428
137
Interest on other borrowings
4,084
4,883
3,345
1,927
645
Interest on jr. subordinated debentures
390
379
315
241
166
Interest on subordinated debt
986
988
987
986
986
Total interest expense
23,763
20,480
15,037
8,497
4,457
Net interest income
42,367
43,191
45,672
48,257
46,826
Provision for credit losses
458
(817
)
805
142
907
Net interest income after provision for loan
41,909
44,008
44,867
48,115
45,919
Non-interest income:
Wealth management revenues
5,341
5,514
6,201
4,843
5,473
Insurance commissions
5,737
8,480
4,719
4,158
5,641
Service charges
2,386
2,203
2,375
2,445
2,236
Securities gains, net
(6
)
(46
)
(48
)
79
2
Mortgage banking revenues
332
150
65
355
289
ATM/debit card revenue
3,265
3,083
3,209
3,101
3,214
Other
2,431
3,095
1,686
1,810
1,704
Total non-interest income
19,486
22,479
18,207
16,791
18,559
Non-interest expense:
Salaries and employee benefits
23,544
26,071
23,610
24,877
25,768
Net occupancy and equipment expense
6,035
6,005
6,126
5,903
6,073
Net other real estate owned (income) expense
27
133
87
58
218
FDIC insurance
1,076
463
464
479
436
Amortization of intangible assets
1,477
1,522
1,537
1,598
1,633
Stationary and supplies
315
292
298
361
325
Legal and professional expense
1,780
1,690
1,607
1,770
1,885
ATM/debit card expense
1,016
1,223
1,309
1,243
670
Marketing and donations
908
654
681
739
706
Other
3,864
3,524
3,653
4,521
3,801
Total non-interest expense
40,042
41,577
39,372
41,549
41,515
Income before income taxes
21,353
24,910
23,702
23,357
22,963
Income taxes
4,786
5,730
3,063
5,418
5,205
Net income
$
16,567
$
19,180
$
20,639
$
17,939
$
17,758
Per Share Information
Basic earnings per common share
$
0.81
$
0.94
$
1.01
$
0.88
$
0.87
Diluted earnings per common share
0.80
0.93
1.01
0.88
0.86
Weighted average shares outstanding
20,528,717
20,492,254
20,461,046
20,454,669
20,448,799
Diluted weighted average shares outstanding
20,628,239
20,563,972
20,535,220
20,535,215
20,529,523


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,
2023
2023
2022
2022
2022
Loan Portfolio
Construction and land development
$
151,574
$
159,157
$
144,264
$
142,801
$
141,072
Farm real estate loans
392,220
401,957
410,327
360,424
350,159
1-4 Family residential properties
418,932
424,545
440,180
436,625
424,230
Multifamily residential properties
303,482
301,808
294,346
298,321
330,600
Commercial real estate
2,056,529
2,003,647
2,030,011
1,996,338
1,976,654
Loans secured by real estate
3,322,737
3,291,114
3,319,128
3,234,509
3,222,715
Agricultural operating loans
148,318
146,847
166,838
160,511
142,406
Commercial and industrial loans
1,094,522
1,078,021
1,082,960
1,064,033
1,036,987
Consumer loans
80,241
88,430
97,775
100,783
94,828
All other loans
167,598
156,219
159,511
160,454
151,727
Total loans
4,813,416
4,760,631
4,826,212
4,720,290
4,648,663
Deposit Portfolio
Non-interest bearing demand deposits
$
1,171,047
$
1,262,181
$
1,256,514
$
1,334,686
$
1,369,756
Interest bearing demand deposits
1,477,765
1,419,791
1,389,283
1,364,306
1,453,932
Savings deposits
602,523
639,691
636,699
657,592
683,944
Money Market
923,259
878,452
1,267,726
1,443,060
1,158,724
Time deposits
1,044,991
830,663
706,779
683,554
652,622
Total deposits
5,219,585
5,030,778
5,257,001
5,483,198
5,318,978
Asset Quality
Non-performing loans
$
18,637
$
15,163
$
19,170
$
20,812
$
19,981
Non-performing assets
22,615
19,225
23,539
25,143
24,190
Net charge-offs (recoveries)
(38
)
53
489
440
307
Allowance for credit losses to non-performing loans
315.07
%
383.98
%
308.26
%
282.42
%
295.66
%
Allowance for credit losses to total loans outstanding
1.22
%
1.22
%
1.22
%
1.25
%
1.27
%
Nonperforming loans to total loans
0.39
%
0.32
%
0.40
%
0.44
%
0.43
%
Nonperforming assets to total assets
0.34
%
0.29
%
0.35
%
0.38
%
0.36
%
Special Mention loans
40,687
47,022
39,853
25,298
35,849
Substandard and Doubtful loans
28,255
29,931
34,352
37,378
38,155
Common Share Data
Common shares outstanding
20,528,192
20,519,717
20,452,376
20,454,636
20,448,799
Book value per common share
$
32.18
$
32.26
$
30.96
$
29.37
$
30.63
Tangible book value per common share (1)
23.48
24.05
22.65
21.01
22.17
Market price of stock
24.14
27.22
32.08
31.97
35.67
Key Performance Ratios and Metrics
End of period earning assets
$
6,023,553
$
5,995,674
$
6,063,953
$
5,975,619
$
6,024,815
Average earning assets
6,049,626
6,052,264
6,000,106
6,063,061
5,975,821
Average rate on average earning assets (tax equivalent)
4.43
%
4.32
%
4.07
%
3.77
%
3.50
%
Average rate on cost of funds
1.59
%
1.38
%
1.00
%
0.56
%
0.30
%
Net interest margin (tax equivalent) (1)
2.84
%
2.94
%
3.07
%
3.21
%
3.20
%
Return on average assets
0.99
%
1.15
%
1.24
%
1.07
%
1.08
%
Return on average common equity
10.07
%
12.11
%
13.51
%
11.18
%
11.02
%
Efficiency ratio (tax equivalent) (1)
60.37
%
59.01
%
58.07
%
59.64
%
58.45
%
Full-time equivalent employees
995
988
1,043
1,051
1,025
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 June 30, 2023
QTD Average
Average
Balance
Interest
Rate
INTEREST EARNING ASSETS
Interest bearing deposits
$
35,093
$
456
5.21
%
Federal funds sold
8,025
98
4.90
%
Certificates of deposits investments
1,715
14
3.27
%
Investment Securities:
Taxable (total less municipals)
950,755
5,270
2.22
%
Tax-exempt (Municipals)
276,719
2,434
3.52
%
Loans (net of unearned income)
4,777,319
58,602
4.92
%
Total interest earning assets
6,049,626
66,874
4.43
%
NONEARNING ASSETS
Cash and due from banks
135,574
Premises and equipment
89,974
Other nonearning assets
464,899
Allowance for loan losses
(58,617
)
Total assets
$
6,681,456
INTEREST BEARING LIABILITIES
Demand deposits
$
2,318,119
$
9,467
1.64
%
Savings deposits
619,426
168
0.11
%
Time deposits
983,323
6,945
2.83
%
Total interest bearing deposits
3,920,868
16,580
1.70
%
Repurchase agreements
226,734
1,723
3.05
%
FHLB advances
486,920
4,084
3.36
%
Federal funds purchased
-
-
0.00
%
Subordinated debt
94,606
988
4.19
%
Jr. subordinated debentures
19,427
390
8.05
%
Other debt
-
-
0.00
%
Total borrowings
827,687
7,185
3.48
%
Total interest bearing liabilities
4,748,555
23,765
2.01
%
NONINTEREST BEARING LIABILITIES
Demand deposits
1,228,395
Average cost of funds
1.59
%
Other liabilities
46,163
Stockholders' equity
658,343
Total liabilities & stockholders' equity
$
6,681,456
Net Interest Earnings / Spread
$
43,109
2.42
%
Impact of Non-Interest Bearing Funds
0.42
%
Tax effected yield on interest earning assets
2.84
%


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,
2023
2023
2022
2022
2022
Net interest income as reported
$
42,367
$
43,191
$
45,672
$
48,257
$
46,826
Net interest income, (tax equivalent)
43,109
43,947
46,464
49,060
47,625
Average earning assets
6,049,626
6,052,264
6,000,106
6,063,061
5,975,821
Net interest margin (tax equivalent)
2.84
%
2.94
%
3.07
%
3.21
%
3.20
%
Common stockholder's equity
$
660,687
$
661,865
$
633,155
$
600,715
$
626,268
Goodwill and intangibles, net
178,615
168,373
169,897
170,897
172,871
Common shares outstanding
20,528
20,520
20,452
20,455
20,449
Tangible Book Value per common share
$
23.48
$
24.05
$
22.65
$
21.01
$
22.17


FIRST MID BANCSHARES, INC.
Reconciliation of Non-GAAP Financial Measures
(In thousands, except per share data, unaudited)
As of and for the Quarter Ended
June 30,
March 31,
December 31,
September 30,
June 30,
2023
2023
2022
2022
2022
Adjusted earnings Reconciliation
Net Income - GAAP
$
16,567
$
19,180
$
20,639
$
17,939
$
17,758
Adjustments (post-tax): (1)
Acquisition ACL on non-PCD assets in provision expense
-
-
-
-
-
Nonrecurring severance expense
-
416
-
-
-
Integration and acquisition expenses
589
135
131
524
777
Total non-recurring adjustments (non-GAAP)
$
589
$
551
$
131
$
524
$
777
Adjusted earnings - non-GAAP
$
17,156
$
19,731
$
20,770
$
18,463
$
18,535
Adjusted diluted earnings per share (non-GAAP)
$0.83
$0.96
$1.01
$0.90
$0.90
Efficiency Ratio Reconciliation
Noninterest expense - GAAP
$
40,042
$
41,577
$
39,372
$
41,549
$
41,515
Other real estate owned property income (expense)
(27
)
(133
)
(87
)
(58
)
(218
)
Amortization of intangibles
(1,477
)
(1,522
)
(1,537
)
(1,598
)
(1,633
)
Nonrecurring severance expense
-
(527
)
-
-
-
integration and acquisition expenses
(745
)
(171
)
(166
)
(663
)
(983
)
Adjusted noninterest expense (non-GAAP)
$
37,793
$
39,224
$
37,582
$
39,230
$
38,681
Net interest income -GAAP
$
42,367
$
43,192
$
45,672
$
48,257
$
46,826
Effect of tax-exempt income (1)
742
755
792
803
799
Adjusted net interest income (non-GAAP)
$
43,109
$
43,947
$
46,464
$
49,060
$
47,625
Noninterest income - GAAP
$
19,486
$
22,479
$
18,207
$
16,791
$
18,559
Net (gain)/loss on securities sales
6
46
48
(79
)
(2
)
Adjusted noninterest income (non-GAAP)
$
19,492
$
22,525
$
18,255
$
16,712
$
18,557
Adjusted total revenue (non-GAAP)
$
62,601
$
66,472
$
64,719
$
65,772
$
66,182
Efficiency ratio (non-GAAP)
60.37
%
59.01
%
58.07
%
59.64
%
58.45
%
(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...