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 2024 Results


FMBH - First Mid Bancshares Inc. Announces Second Quarter 2024 Results

MATTOON, Ill., Aug. 01, 2024 (GLOBE NEWSWIRE) -- First Mid Bancshares, Inc. (NASDAQ: FMBH) (the “Company”) today announced its financial results for the quarter ended June 30, 2024.

Highlights

  • Net income of $19.7 million, or $0.82 diluted EPS
  • Adjusted net income (non-GAAP) of $20.1 million, or $0.84 diluted EPS
  • Margin expansion and loan growth drove an increase in net interest income of $1.3 million for the quarter
  • Announced the acquisition of Mid Rivers Insurance Group (“MRIG”) on July 9 th deepening our Missouri presence and increasing noninterest income
  • Board of Directors increases quarterly dividend by $0.01 per share to $0.24 per share

“We delivered another strong quarter of financial results and continued our strategy to expand noninterest income with the acquisition of MRIG,” said Joe Dively, Chairman and Chief Executive Officer. “The quarter included solid loan growth and superior asset quality. The loan growth and repricing of our earning assets, combined with active management of our funding costs helped drive an 11-basis point increase in margin for the period.”

“The MRIG acquisition deepens our Missouri presence with a highly productive team covering the St. Louis and mid-Missouri footprint. We welcome the MRIG team and are excited about the growth and diversity they bring to our insurance offerings and the opportunity to deepen relationships for customers of both companies,” Dively concluded.

Taxes

On June 7, 2024, Illinois passed HB 4951, which among other things changed the apportionment related to investment income. For purposes of computing Illinois sourced receipts, the apportionment on investment income is now the same as the apportionment factor on all non-investment income. The effect of this for First Mid is a lower Illinois tax rate going forward. However, the impact to the second quarter of 2024 was a $1.0 million tax expense for the lower rate applied to associated deferred tax assets. This nonrecurring expense reduced diluted EPS for the period by $0.04.

Net Interest Income

Net interest income for the second quarter of 2024 increased by $1.3 million, or 2.3% compared to the first quarter of 2024. Interest income increased by $1.0 million primarily driven by loan growth and repricing of maturing loans. The Company primarily utilized cash for loan funding and did not replace most borrowings that matured. This strategy combined with lower deposit balances drove a decline in interest expense by $0.3 million.

In comparison to the second quarter of 2023, net interest income increased $14.4 million, or 34.0%.  Interest income increased by $22.6 million and interest expense increased $8.2 million. The increases were primarily driven by the addition of Blackhawk and higher interest rates.

Net Interest Margin

Net interest margin, on a tax equivalent basis, was 3.36% for the second quarter of 2024, which was an 11-basis point increase compared to the prior quarter. Earning asset yields increased by 11 basis points, while the average cost of funds was flat. Accretion income for the quarter was $3.7 million, which was an increase of $0.1 million from the prior quarter.

In comparison to the second quarter of last year, the net interest margin increased 52 basis points, with an average earnings asset increase of 84 basis points versus the average cost of funds increase of 32 basis points. The increases were due to higher rates on new and renewed loans as well as increased competition on deposits.

Loan Portfolio

Total loans ended the quarter at $5.56 billion, representing an increase of $61.3 million, or 1.1% compared to the prior quarter. Growth was well diversified between construction and land development, multifamily, commercial real estate and commercial and industrial loans. The average yield on new loans and operating line usage was approximately 8.0% in the quarter.

Asset Quality

The Company benefits from a strong performing credit culture that is reflective in its ratios for the current quarter. The allowance for credit losses (‘ACL’) increased by $0.4 million to $68.3 million with an ending ACL to total loans ratio of 1.23%. Provision expense was recorded in the amount of $1.1 million and the Company had net charge offs of $0.7 million in the period. Also, at the end of the second quarter, the ratio of non-performing loans to total loans was 0.34%, and the ACL to non-performing loans was 358%.   The ratio of non-performing assets to total assets was 0.27% at quarter end. Non-performing loans decreased by $1.0 million in the period to $19.1 million.   Special mention loans declined $34.9 million in the quarter to $30.8 million driven by a combination of upgrades and paydowns. Substandard loans declined $1.7 million in the period to $27.6 million.

Deposits and Funding

Total deposits ended the quarter at $6.12 billion, which represented a decrease of $127.2 million, or 2.0% from the prior quarter. The decrease was primarily in interest bearing demand deposits and noninterest bearing accounts, which included the deposit change mentioned in the first quarter release where approximately $50.0 million of second quarter outflows were short-term customer cash flow needs that were received on the last day of the first quarter. In comparison to the prior quarter, the average cost of funds was flat in the second quarter of 2024 at 1.91%.

During the quarter, the Company repurchased and cancelled $4.0 million of its outstanding 3.95% fixed-to-floating rate subordinated notes due 2030 (“Notes”). The Notes were purchased at a discount in the open market and generated a gain, net of the discount, of $0.1 million.

Noninterest Income and MRIG

Noninterest income for the second quarter of 2024 was $22.4 million compared to $24.5 million in the prior quarter.   The decrease compared to the prior quarter was primarily due to the seasonality in insurance revenues, which were lower by $2.7 million. Excluding insurance, noninterest income increased in the quarter primarily driven by higher service charges, mortgage banking and debit card fees. Wealth management revenues increased $0.1 million in the quarter and ended the period with $6.3 billion in assets under management.

In comparison to the second quarter of 2023, noninterest income increased $2.9 million, or 15.1%. The increase was primarily driven by the addition of Blackhawk and growth in insurance revenues.

On July 9, 2024, our subsidiary First Mid Insurance Group closed on the acquisition of Mid Rivers Insurance Group based in O’Fallon, Missouri. MRIG serves the greater St. Louis and mid-Missouri markets overlapping First Mid’s operating markets. MRIG has a diversified product offering including personal lines, commercial lines, transportation and agriculture. The experienced team of 10 producers generates annual revenue of approximately $2.7 million, which is expected to significantly grow with the opportunities from bank referrals and access to expanded markets.

Noninterest Expenses

Noninterest expense for the second quarter of 2024 totaled $51.4 million compared to $53.4 million in the prior quarter. The decrease was primarily driven by lower nonrecurring integration costs, which totaled $0.3 million in the second quarter of 2024 versus $2.3 million in the first quarter of 2024. The current quarter included a $0.7 million annual incentive credit in debit card fees, while the prior quarter included a $0.9 million credit for a negotiated adjustment for a new agreement.

In comparison to the second quarter of 2023, noninterest expenses increased $11.3 million. The increase was primarily driven by the addition of Blackhawk and organic growth, including the impacts from higher inflation.

The Company’s efficiency ratio, as adjusted in the non-GAAP reconciliation table herein, for the second quarter 2024 was 59.6% compared to 59.1% in the prior quarter and 60.4% for the same period last year.

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
15.46%
Tier 1 capital to risk-weighted assets
12.65%
Common equity tier 1 capital to risk-weighted assets
12.24%
Leverage ratio
10.04%


The Company’s Board of Directors approved an increase of $0.01 to its next quarterly dividend of $0.24 payable on August 30, 2024 for shareholders of record on August 16, 2024.

About First Mid: First Mid Bancshares, Inc. (“First Mid”) is the parent company of First Mid Bank & Trust, N.A., First Mid Insurance Group, Inc., and First Mid Wealth Management Co. First Mid is a $7.6 billion community-focused organization that provides a full-suite of financial services including banking, wealth management, brokerage, Ag services, and insurance through a sizeable network of locations throughout Illinois, Missouri, Texas, and Wisconsin and a loan production office in the greater Indianapolis area. Together, our First Mid team takes great pride in providing solutions and services to the customers and communities and has done so over the last 159 years. More information about the Company is available on our website at www.firstmid.com.

Non-GAAP Measures: In addition to reports presented in accordance with generally accepted accounting principles (“GAAP”), this release contains certain non-GAAP financial measures. The Company believes that such non-GAAP financial measures provide investors with information useful in understanding the Company’s financial performance. Readers of this release, however, are urged to review these non-GAAP financial measures in conjunction with the GAAP results as reported. These non-GAAP financial measures are detailed as supplemental tables and include “Adjusted Net Income,” “Adjusted Diluted EPS,” “Efficiency Ratio,” “Net Interest Margin, tax equivalent,” and “Tangible Book Value per Common Share”. While the Company believes these non-GAAP financial measures provide investors with a broader understanding of the capital adequacy, funding profile and financial trends of the Company, this information should be considered as supplemental in nature and not as a substitute to the related financial information prepared in accordance with GAAP. These non-GAAP financial measures may also differ from the similar measures presented by other companies.

Forward-Looking Statements
This document may contain certain forward-looking statements about First Mid, such as discussions of First Mid’s pricing and fee trends, credit quality and outlook, liquidity, new business results, expansion plans, anticipated expenses and planned schedules. First Mid intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. Forward-looking statements, which are based on certain assumptions and describe future plans, strategies and expectations of First Mid are identified by use of the words “believe,” “expect,” “intend,” “anticipate,” “estimate,” “project,” or similar expressions. Actual results could differ materially from the results indicated by these statements because the realization of those results is subject to many risks and uncertainties, including, among other things, changes in interest rates; general economic conditions and those in the market areas of First Mid; legislative and/or regulatory changes; monetary and fiscal policies of the U.S. Government, including policies of the U.S. Treasury and the Federal Reserve Board; the quality or composition of First Mid’s loan or investment portfolios and the valuation of those investment portfolios; demand for loan products; deposit flows; competition, demand for financial services in the market areas of First Mid; accounting principles, policies and guidelines; and the impact of the global COVID-19 pandemic on First Mid’s businesses. Additional information concerning First Mid, including additional factors and risks that could materially affect First Mid’s financial results, are included in First Mid’s filings with the SEC, including its Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q. Forward-looking statements speak only as of the date they are made. Except as required under the federal securities laws or the rules and regulations of the SEC, we do not undertake any obligation to update or review any forward-looking information, whether as a result of new information, future events or otherwise.

Investor Contact:
Austin Frank
SVP, Shareholder Relations
217-258-5522
afrank@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,
2024
2023
2023
Assets
Cash and cash equivalents
$
235,480
$
143,064
$
174,253
Investment securities
1,120,930
1,179,402
1,169,428
Loans (including loans held for sale)
5,560,617
5,580,565
4,813,416
Less allowance for credit losses
(68,312
)
(68,675
)
(58,719
)
Net loans
5,492,305
5,511,890
4,754,697
Premises and equipment, net
101,583
101,396
89,924
Goodwill and intangibles, net
257,377
264,231
178,615
Bank Owned Life Insurance
168,439
166,125
152,538
Other assets
204,946
220,686
184,414
Total assets
$
7,581,060
$
7,586,794
$
6,703,869
Liabilities and Stockholders' Equity
Deposits:
Non-interest bearing
$
1,393,336
$
1,398,234
$
1,171,047
Interest bearing
4,722,443
4,725,425
4,048,538
Total deposits
6,115,779
6,123,659
5,219,585
Repurchase agreements with customers
205,955
213,721
209,170
Other borrowings
263,735
263,787
449,979
Junior subordinated debentures
24,169
24,058
19,448
Subordinated debt
103,029
106,755
94,632
Other liabilities
54,748
61,610
50,368
Total liabilities
6,767,415
6,793,590
6,043,182
Total stockholders' equity
813,645
793,204
660,687
Total liabilities and stockholders' equity
$
7,581,060
$
7,586,794
$
6,703,869


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,
2024
2023
2024
2023
Interest income:
Interest and fees on loans
$
79,560
$
58,368
$
157,383
$
114,604
Interest on investment securities
7,405
7,193
14,810
14,320
Interest on federal funds sold & other deposits
1,718
569
4,162
877
Total interest income
88,683
66,130
176,355
129,801
Interest expense:
Interest on deposits
26,338
16,580
52,434
29,347
Interest on securities sold under agreements to repurchase
1,615
1,723
3,671
3,186
Interest on other borrowings
2,248
4,084
4,562
8,967
Interest on jr. subordinated debentures
537
390
1,079
769
Interest on subordinated debt
1,180
986
2,374
1,974
Total interest expense
31,918
23,763
64,120
44,243
Net interest income
56,765
42,367
112,235
85,558
Provision for credit losses
1,083
458
726
(359
)
Net interest income after provision for loan
55,682
41,909
111,509
85,917
Non-interest income:
Wealth management revenues
5,405
5,341
10,727
10,855
Insurance commissions
6,531
5,737
15,744
14,217
Service charges
3,227
2,386
6,183
4,589
Net securities gains/(losses)
(156
)
(6
)
(156
)
(52
)
Mortgage banking revenues
1,038
332
1,744
482
ATM/debit card revenue
4,281
3,265
8,336
6,348
Other
2,096
2,431
4,322
5,526
Total non-interest income
22,422
19,486
46,900
41,965
Non-interest expense:
Salaries and employee benefits
30,164
23,544
60,612
49,615
Net occupancy and equipment expense
7,507
6,035
15,067
12,040
Net other real estate owned (income) expense
85
27
64
160
FDIC insurance
902
1,076
1,771
1,539
Amortization of intangible assets
3,340
1,477
6,837
2,999
Stationary and supplies
370
315
761
607
Legal and professional expense
2,536
1,780
4,985
3,470
ATM/debit card expense
1,281
1,016
2,472
2,239
Marketing and donations
814
908
1,676
1,562
Other
4,392
3,864
10,508
7,388
Total non-interest expense
51,391
40,042
104,753
81,619
Income before income taxes
26,713
21,353
53,656
46,263
Income taxes
6,968
4,786
13,408
10,516
Net income
$
19,745
$
16,567
$
40,248
$
35,747
Per Share Information
Basic earnings per common share
$
0.83
$
0.81
$
1.69
$
1.74
Diluted earnings per common share
0.82
0.80
1.68
1.74
Weighted average shares outstanding
23,896,210
20,528,717
23,884,472
20,510,585
Diluted weighted average shares outstanding
23,998,152
20,628,239
23,979,244
20,596,283


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,
2024
2024
2023
2023
2023
Interest income:
Interest and fees on loans
$
79,560
$
77,823
$
78,676
$
69,143
$
58,368
Interest on investment securities
7,405
7,405
8,515
9,284
7,193
Interest on federal funds sold & other deposits
1,718
2,444
2,736
2,011
569
Total interest income
88,683
87,672
89,927
80,438
66,130
Interest expense:
Interest on deposits
26,338
26,096
25,900
22,047
16,580
Interest on securities sold under agreements to repurchase
1,615
2,056
1,754
1,625
1,723
Interest on other borrowings
2,248
2,314
3,073
4,749
4,084
Interest on jr. subordinated debentures
537
542
545
545
390
Interest on subordinated debt
1,180
1,194
1,193
1,029
986
Total interest expense
31,918
32,202
32,465
29,995
23,763
Net interest income
56,765
55,470
57,462
50,443
42,367
Provision for credit losses
1,083
(357
)
552
5,911
458
Net interest income after provision for loan
55,682
55,827
56,910
44,532
41,909
Non-interest income:
Wealth management revenues
5,405
5,322
4,998
4,940
5,341
Insurance commissions
6,531
9,213
5,398
5,199
5,737
Service charges
3,227
2,956
3,298
2,994
2,386
Securities gains, net
(156
)
0
46
3,389
(6
)
Mortgage banking revenues
1,038
706
954
846
332
ATM/debit card revenue
4,281
4,055
4,233
3,766
3,265
Other
2,096
2,226
2,841
1,919
2,431
Total non-interest income
22,422
24,478
21,768
23,053
19,486
Non-interest expense:
Salaries and employee benefits
30,164
30,448
29,925
25,422
23,544
Net occupancy and equipment expense
7,507
7,560
7,977
6,929
6,035
Net other real estate owned (income) expense
85
(21
)
800
902
27
FDIC insurance
902
869
1,015
785
1,076
Amortization of intangible assets
3,340
3,497
3,560
2,568
1,477
Stationary and supplies
370
391
404
335
315
Legal and professional expense
2,536
2,449
2,065
1,844
1,780
ATM/debit card expense
1,281
1,191
1,332
1,751
1,016
Marketing and donations
814
862
679
764
908
Other
4,392
6,116
9,268
5,796
3,864
Total non-interest expense
51,391
53,362
57,025
47,096
40,042
Income before income taxes
26,713
26,943
21,653
20,489
21,353
Income taxes
6,968
6,440
3,582
5,372
4,786
Net income
$
19,745
$
20,503
$
18,071
$
15,117
$
16,567
Per Share Information
Basic earnings per common share
$
0.83
$
0.86
$
0.76
$
0.68
$
0.81
Diluted earnings per common share
0.82
0.86
0.76
0.68
0.80
Weighted average shares outstanding
23,896,210
23,872,731
23,837,853
22,220,438
20,528,717
Diluted weighted average shares outstanding
23,998,152
23,960,335
23,921,758
22,319,334
20,628,239


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,
2024
2024
2023
2023
2023
Loan Portfolio
Construction and land development
$
195,389
$
186,851
$
205,077
$
189,206
$
151,574
Farm real estate loans
387,015
388,941
391,132
399,834
392,220
1-4 Family residential properties
507,517
518,641
542,469
531,699
418,932
Multifamily residential properties
334,446
312,758
319,129
327,067
303,482
Commercial real estate
2,406,955
2,396,092
2,384,704
2,392,834
2,056,529
Loans secured by real estate
3,831,322
3,803,283
3,842,511
3,840,640
3,322,737
Agricultural operating loans
213,997
213,217
196,272
179,447
148,318
Commercial and industrial loans
1,268,646
1,227,906
1,266,159
1,242,653
1,094,522
Consumer loans
70,841
79,569
91,014
99,542
80,241
All other loans
175,811
175,320
184,609
177,783
167,598
Total loans
5,560,617
5,499,295
5,580,565
5,540,065
4,813,416
Deposit Portfolio
Non-interest bearing demand deposits
$
1,393,336
$
1,448,299
$
1,398,234
$
1,389,022
$
1,171,047
Interest bearing demand deposits
1,909,993
1,974,857
1,837,296
1,940,162
1,477,765
Savings deposits
673,381
704,777
710,586
734,377
602,523
Money Market
1,127,699
1,107,177
1,129,950
1,161,957
923,259
Time deposits
1,011,370
1,007,826
1,047,593
1,120,806
1,044,991
Total deposits
6,115,779
6,242,936
6,123,659
6,346,324
5,219,585
Asset Quality
Non-performing loans
$
19,079
$
20,064
$
20,128
$
21,269
$
18,637
Non-performing assets
20,557
21,471
21,292
23,565
22,615
Net charge-offs (recoveries)
708
381
118
181
(38
)
Allowance for credit losses to non-performing loans
358.05
%
338.60
%
341.19
%
320.85
%
315.07
%
Allowance for credit losses to total loans outstanding
1.23
%
1.24
%
1.23
%
1.23
%
1.22
%
Nonperforming loans to total loans
0.34
%
0.36
%
0.36
%
0.38
%
0.39
%
Nonperforming assets to total assets
0.27
%
0.28
%
0.28
%
0.30
%
0.34
%
Special Mention loans
30,767
65,693
74,050
73,732
40,687
Substandard and Doubtful loans
27,594
29,296
28,945
30,575
28,255
Common Share Data
Common shares outstanding
23,895,868
23,888,929
23,827,137
23,830,038
20,528,192
Book value per common share
$
34.05
$
33.40
$
33.29
$
30.97
$
32.18
Tangible book value per common share (1)
23.28
22.49
22.20
19.73
23.48
Tangible book value per common share excluding other comprehensive income at period end (1)
29.43
28.67
27.93
27.24
30.87
Market price of stock
32.88
32.68
34.66
26.56
24.14
Key Performance Ratios and Metrics
End of period earning assets
$
6,812,574
$
6,923,742
$
6,780,160
$
7,007,282
$
6,023,553
Average earning assets
6,815,932
6,884,855
6,948,309
6,593,781
6,049,626
Average rate on average earning assets (tax equivalent)
5.27
%
5.16
%
5.18
%
4.89
%
4.43
%
Average rate on cost of funds
1.91
%
1.91
%
1.85
%
1.83
%
1.59
%
Net interest margin (tax equivalent) (1)
3.36
%
3.25
%
3.33
%
3.06
%
2.84
%
Return on average assets
1.05
%
1.07
%
0.93
%
0.90
%
0.99
%
Adjusted return on average assets (1)
1.07
%
1.17
%
1.16
%
0.94
%
1.03
%
Return on average common equity
9.92
%
10.37
%
9.76
%
8.70
%
10.07
%
Adjusted return on average common equity (1)
10.11
%
11.28
%
12.11
%
9.82
%
10.42
%
Efficiency ratio (tax equivalent) (1)
59.61
%
59.09
%
58.91
%
58.60
%
60.37
%
Full-time equivalent employees
1,185
1,188
1,187
1,224
995
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, 2024
QTD Average
Average
Balance
Interest
Rate
INTEREST EARNING ASSETS
Interest bearing deposits
$
127,962
$
1,667
5.24
%
Federal funds sold
23
8
139.89
%
Certificates of deposits investments
3,745
43
4.62
%
Investment Securities:
Taxable (total less municipals)
883,503
5,417
2.45
%
Tax-exempt (Municipals)
271,488
2,516
3.71
%
Loans (net of unearned income)
5,529,211
79,628
5.79
%
Total interest earning assets
6,815,932
89,279
5.27
%
NONEARNING ASSETS
Cash and due from banks
95,891
Premises and equipment
101,562
Other nonearning assets
606,493
Allowance for loan losses
(67,929
)
Total assets
$
7,551,949
INTEREST BEARING LIABILITIES
Demand deposits
$
3,021,299
$
17,286
2.30
%
Savings deposits
688,057
185
0.11
%
Time deposits
977,265
8,867
3.65
%
Total interest bearing deposits
4,686,621
26,338
2.26
%
Repurchase agreements
205,711
1,615
3.16
%
FHLB advances
249,187
2,248
3.63
%
Federal funds purchased
-
-
0.00
%
Subordinated debt
106,033
1,180
4.48
%
Jr. subordinated debentures
24,140
537
8.95
%
Other debt
-
-
0.00
%
Total borrowings
585,071
5,580
3.84
%
Total interest bearing liabilities
5,271,692
31,918
2.44
%
NONINTEREST BEARING LIABILITIES
Demand deposits
1,439,414
Average cost of funds
1.91
%
Other liabilities
44,595
Stockholders' equity
796,248
Total liabilities & stockholders' equity
$
7,551,949
Net Interest Earnings / Spread
$
57,361
2.83
%
Impact of Non-Interest Bearing Funds
0.53
%
Tax effected yield on interest earning assets
3.36
%


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,
2024
2024
2023
2023
2023
Net interest income as reported
$
56,765
$
55,470
$
57,462
$
50,443
$
42,367
Net interest income, (tax equivalent)
57,361
56,086
58,255
51,212
43,109
Average earning assets
6,815,932
6,884,855
6,948,309
6,593,781
6,049,626
Net interest margin (tax equivalent)
3.36
%
3.25
%
3.33
%
3.06
%
2.84
%
Common stockholder's equity
$
813,645
$
797,952
$
793,204
$
737,948
$
660,687
Goodwill and intangibles, net
257,377
260,699
264,231
267,793
178,615
Common shares outstanding
23,896
23,889
23,827
23,830
20,528
Tangible Book Value per common share
$
23.28
$
22.49
$
22.20
$
19.73
$
23.48
Accumulated other comprehensive loss (AOCI)
(146,998
)
(147,667
)
(136,427
)
(178,903
)
(151,566
)
Adjusted tangible book value per common share
$
29.43
$
28.67
$
27.93
$
27.24
$
30.87


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,
2024
2024
2023
2023
2023
Adjusted earnings Reconciliation
Net Income - GAAP
$
19,745
$
20,503
$
18,071
$
15,117
$
16,567
Adjustments (post-tax): (1)
Acquisition ACL on non-PCD assets in provision expense
-
-
-
2,985
-
Net (gain)/loss on securities sales
123
-
(36
)
(2,677
)
-
Integration and acquisition expenses
250
1,804
4,385
1,653
589
Total non-recurring adjustments (non-GAAP)
$
373
$
1,804
$
4,348
$
1,962
$
589
Adjusted earnings - non-GAAP
$
20,118
$
22,307
$
22,419
$
17,079
$
17,156
Adjusted diluted earnings per share (non-GAAP)
$
0.84
$
0.93
$
0.94
$
0.77
$
0.83
Adjusted return on average assets - non-GAAP
1.07
%
1.17
%
1.16
%
0.94
%
1.03
%
Adjusted return on average common equity - non-GAAP
10.11
%
11.28
%
12.11
%
9.82
%
10.42
%
Efficiency Ratio Reconciliation
Noninterest expense - GAAP
$
51,391
$
53,362
$
57,025
$
47,096
$
40,042
Other real estate owned property income (expense)
(85
)
21
(800
)
(902
)
(27
)
Amortization of intangibles
(3,340
)
(3,497
)
(3,560
)
(2,568
)
(1,477
)
Nonrecurring severance expense
-
-
-
-
-
Integration and acquisition expenses
(316
)
(2,283
)
(5,550
)
(2,093
)
(745
)
Adjusted noninterest expense (non-GAAP)
$
47,650
$
47,603
$
47,115
$
41,533
$
37,793
Net interest income -GAAP
$
56,765
$
55,470
$
57,462
$
50,443
$
42,367
Effect of tax-exempt income (1)
596
616
793
769
742
Adjusted net interest income (non-GAAP)
$
57,361
$
56,086
$
58,255
$
51,212
$
43,109
Noninterest income - GAAP
$
22,422
$
24,478
$
21,768
$
23,053
$
19,486
Net (gain)/loss on securities sales
156
0
(46
)
(3,389
)
6
Adjusted noninterest income (non-GAAP)
$
22,578
$
24,478
$
21,722
$
19,664
$
19,492
Adjusted total revenue (non-GAAP)
$
79,939
$
80,564
$
79,977
$
70,876
$
62,601
Efficiency ratio (non-GAAP)
59.61
%
59.09
%
58.91
%
58.60
%
60.37
%
(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...