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-Illinois Bancshares Inc. Announces Fourth Quarter and Full Year 2018 Results


FMBH - First Mid-Illinois Bancshares Inc. Announces Fourth Quarter and Full Year 2018 Results

MATTOON, Ill., Jan. 24, 2019 (GLOBE NEWSWIRE) -- First Mid-Illinois Bancshares, Inc. (NASDAQ: FMBH) (the “Company”) today announced its financial results for the quarter and full year ended December 31, 2018.

Highlights

  • Net income of $9.9 million and $36.6 million for the fourth quarter and full year, respectively
  • Successfully completed the acquisition of SCB Bancorp, Inc. (“Soy Capital”) on November 15th  
  • Ended 2018 with $3.8 billion in total assets, an increase of approximately 36% for the year
  • Wealth Management division ended the year with $3.9 billion in assets under management

“The fourth quarter was a solid ending to what was an outstanding year,” said Joe Dively, Chairman and Chief Executive Officer.  “Our 2018 accomplishments were extensive and continued to support our strategic initiatives to deliver meaningful value and results for customers and shareholders.

“The quarter included one and a half months of results related to the closing of the acquisition of Soy Capital.  We delivered solid net income for the period, despite an elevated loan loss provision that was primarily tied to one credit.  In addition, loan growth was muted by a few payoffs and the delay in the closing of certain new loans that are still expected to close.  Overall loan growth, excluding 2018 acquired loans, was 5.5% for the year and we see solid loan growth opportunities for 2019.

“With respect to Soy Capital, I am extremely pleased with how the employees have come together to deliver expanded products and services to our customers.  We have already had some success in expanding and cross-selling customer relationships between the bank, insurance and wealth management business units.  The fast start validates the projected acquisition value and increases my confidence in the great things we can achieve together,” Dively concluded.    

Net Interest Income

Net interest income for the fourth quarter of 2018 increased by $0.9 million, or 3.0% compared to the third quarter of 2018.  The increase was primarily driven by the inclusion of Soy Capital for one and a half months during the quarter, partially offset by lower accretion income.  The fourth quarter included $2.1 million in total loan accretion income compared to $2.5 million in the third quarter of 2018.    

In comparison to the fourth quarter of 2017, net interest income increased by $7.5 million, or 32.1%.  The increase was primarily attributable to the additional revenue from our acquisition of Soy Capital and our acquisition of First BancTrust Corporation (“First Bank”) on May 1, 2018.  In addition, growth in the loan portfolio and higher yields were partially offset by higher funding costs.   

Net Interest Margin

Net interest margin, on a tax equivalent basis, was 3.75% for the fourth quarter compared to 3.89% in the prior quarter.  The combination of adding Soy Capital to the mix, which carried a lower net interest margin, and lower accretion income were the primary drivers to the decrease from the prior quarter.

In comparison to the fourth quarter last year, the net interest margin increased slightly.  The average yields on investment securities and loans increased at a greater pace than the average cost of funds.

Loan Portfolio

Total loans increased by $244.4 million, or 10.2%, during the quarter.  When excluding the acquired loans from Soy Capital, total loans decreased by $7.7 million.  The fourth quarter was negatively impacted by approximately $26.0 million of loans where the borrowers unexpectedly delayed the scheduled closings, which have or are expected to close in the first quarter of 2019.  In addition, the quarter included an increase in payoffs.  Loan yields for the quarter were 4.83%.  Excluding accretion income, loan yields increased by eight basis points in the quarter.   

Loans increased by $705.0 million when compared to fourth quarter last year.  The increase was a combination of strong organic growth over the last twelve months and the addition of loans from Soy Capital and First Bank.  Excluding acquired loans, growth in loans was 5.5% for the year.      

Asset Quality

Asset quality measures were generally consistent with the prior quarter when excluding the impact of purchase accounting tied to the Soy Capital acquisition.  At December 31, 2018, nonperforming loans were 1.51% of total loans.  The allowance for loan losses at quarter end was 0.99% of total loans, and the allowance for loan losses to non-performing loans was 65.7%.  Excluding approximately $786.5 million of outstanding acquired loans, the allowance for loan losses to total loans was approximately 1.41% at year-end.  The increase in non-performing loans for the quarter to $39.8 million from $27.9 million in the prior quarter was primarily tied to the addition of Soy Capital’s loans.  Excluding Soy Capital, non-performing loans were consistent with the prior quarter.       

Net charge-offs were consistent with the prior quarter at $0.8 million.  The Company recorded a provision for loan losses of $3.2 million during the fourth quarter compared to $2.6 million in the third quarter and $2.4 million in the fourth quarter of last year.  The increase in the current quarter was primarily tied to an impairment recorded on a single credit in the amount of $1.2 million.     

Deposits

Total deposits ended the period at $2.99 billion, representing an increase of $337.3 million in the quarter, including approximately $314.0 million from Soy Capital.  The Company’s average rate on cost of funds was 0.60% for the quarter compared to 0.46% in the third quarter.  The fourth quarter includes the impact of Soy Capital, which had a higher cost of funds. 

Deposits increased by $714.0 million when compared to the fourth quarter last year.  The increase was driven by a combination of organic growth and the acquisitions of Soy Capital and First Bank completed in the year.

Noninterest Income

Noninterest income for the fourth quarter of 2018 was $11.6 million compared to $7.9 million in the third quarter.  The increase in the period was primarily attributable to both organic growth and the addition of Soy Capital for one and a half months. 

In comparison to the fourth quarter of 2017, noninterest income increased by $4.4 million.  The increase from last year was attributable to organic growth as well as the Soy Capital and First Bank acquisitions completed in the year.     

Noninterest Expenses    

Noninterest expense for the fourth quarter totaled $26.3 million compared to $24.5 million in the third quarter.  The increase in the period was primarily attributable to the addition of Soy Capital, partially offset by a decrease in overall acquisition and merger related costs.  Acquisition related costs totaled $1.1 million in the current quarter compared to $4.0 million in the third quarter.  The Company’s efficiency ratio, on a tax equivalent basis, for the fourth quarter 2018 was 57.7%, which includes acquisition related costs.     

In comparison to the fourth quarter of 2017, noninterest expenses increased $7.2 million.  The increase was primarily attributable to the operating expenses from the Soy Capital and First Bank acquisitions in the year as well as higher acquisition related non-recurring costs. 

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
13.63%
Tier 1 capital to risk-weighted assets
12.77%
Common equity tier 1 capital to risk-weighted assets
11.81%
Leverage ratio
11.14%

Capital

During the fourth quarter, the company did not sell any shares under the previously announced ‘at-the-market’ equity offering.         

About First Mid-Illinois Bancshares, Inc.: First Mid-Illinois Bancshares, Inc. is the parent company of First Mid Bank & Trust, N.A., First Mid Insurance Group, First Mid Wealth Management, and Soy Capital Bank & Trust.  First Mid Bank & Trust was first chartered in 1865 and has since grown into a $3.8 billion community-focused organization that provides financial services through a network of 67 banking centers in Illinois and Missouri and a loan production office in Indiana.  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, the possibility that any of the anticipated benefits of the acquisition of Soy Capital will not be realized or will not be realized within the expected time period; the risk that integration of the operations of Soy Capital with First Mid will be materially delayed or will be more costly or difficult than expected; 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
 
December 31,
 
September 30,
 
December 31,
 
2018
 
2018
 
2017
 
 
 
 
 
 
Assets
 
 
 
 
 
Cash and cash equivalents
$
141,400
 
 
$
64,485
 
 
$
88,879
 
Investment securities
 
769,279
 
 
 
670,672
 
 
 
649,596
 
Loans (including loans held for sale)
 
2,644,519
 
 
 
2,400,160
 
 
 
1,939,501
 
Less allowance for loan losses
 
(26,189
)
 
 
(23,839
)
 
 
(19,977
)
Net loans
 
2,618,330
 
 
 
2,376,321
 
 
 
1,919,524
 
Premises and equipment, net
 
59,117
 
 
 
47,327
 
 
 
38,266
 
Goodwill and intangibles, net
 
139,097
 
 
 
102,014
 
 
 
70,829
 
Bank owned life insurance
 
65,484
 
 
 
51,443
 
 
 
41,883
 
Other assets
 
47,027
 
 
 
43,215
 
 
 
32,562
 
Total assets
$
3,839,734
 
 
$
3,355,477
 
 
$
2,841,539
 
 
 
 
 
 
 
Liabilities and Stockholders' Equity
 
 
 
 
 
Deposits:
 
 
 
 
 
Non-interest bearing
$
575,784
 
 
$
493,935
 
 
$
480,283
 
Interest bearing
 
2,412,902
 
 
 
2,157,462
 
 
 
1,794,356
 
Total deposits
 
2,988,686
 
 
 
2,651,397
 
 
 
2,274,639
 
Repurchase agreement with customers
 
192,330
 
 
 
98,875
 
 
 
155,388
 
Other borrowings
 
127,469
 
 
 
150,236
 
 
 
70,351
 
Junior subordinated debentures
 
29,000
 
 
 
28,958
 
 
 
24,000
 
Other liabilities
 
26,385
 
 
 
9,178
 
 
 
9,197
 
Total liabilities
 
3,363,870
 
 
 
2,938,644
 
 
 
2,533,575
 
 
 
 
 
 
 
Total stockholders' equity
 
475,864
 
 
 
416,833
 
 
 
307,964
 
Total liabilities and stockholders' equity
$
3,839,734
 
 
$
3,355,477
 
 
$
2,841,539
 
 
 
 
 
 
 


 
FIRST MID-ILLINOIS BANCSHARES, INC.
Condensed Consolidated Statements of Income
(In thousands, except per share data, unaudited)
 
 
Three Months Ended
 
Twelve Months Ended
 
December 31,
 
December 31,
 
2018
 
2017
 
2018
 
2017
Interest income:
 
 
 
 
 
 
 
Interest and fees on loans
$
30,553
 
$
21,333
 
$
105,772
 
$
82,670
Interest on investment securities
 
4,966
 
 
3,897
 
 
18,237
 
 
16,482
Interest on federal funds sold & other deposits
 
269
 
 
83
 
 
556
 
 
403
Total interest income
 
35,788
 
 
25,313
 
 
124,565
 
 
99,555
Interest expense:
 
 
 
 
 
 
 
Interest on deposits
 
3,422
 
 
1,155
 
 
8,571
 
 
3,995
Interest on securities sold under agreements to repurchase
 
134
 
 
44
 
 
330
 
 
181
Interest on other borrowings
 
834
 
 
392
 
 
2,517
 
 
1,379
Interest on subordinated debt
 
396
 
 
247
 
 
1,409
 
 
927
Total interest expense
 
4,786
 
 
1,838
 
 
12,827
 
 
6,482
Net interest income
 
 31,002
 
 
 23,475
 
 
 111,738
 
 
 93,073
Provision for loan losses
 
3,184
 
 
2,411
 
 
8,667
 
 
7,462
Net interest income after provision for loan
 
27,818
 
 
21,064
 
 
103,071
 
 
85,611
Non-interest income:
 
 
 
 
 
 
 
Trust revenues
 
2,852
 
 
1,048
 
 
5,786
 
 
3,744
Brokerage commissions
 
688
 
 
611
 
 
2,674
 
 
2,161
Insurance commissions
 
2,390
 
 
724
 
 
5,592
 
 
3,872
Service charges
 
1,988
 
 
1,760
 
 
7,435
 
 
6,920
Securities gains, net
 
0
 
 
27
 
 
901
 
 
616
Mortgage banking revenues
 
266
 
 
309
 
 
1,205
 
 
1,184
ATM/debit card revenue
 
2,044
 
 
1,667
 
 
7,487
 
 
6,495
Other
 
1,419
 
 
1,064
 
 
4,334
 
 
5,344
Total non-interest income
 
11,647
 
 
7,210
 
 
35,414
 
 
30,336
Non-interest expense:
 
 
 
 
 
 
 
Salaries and employee benefits
 
13,952
 
 
10,071
 
 
46,803
 
 
39,756
Net occupancy and equipment expense
 
4,225
 
 
3,218
 
 
14,533
 
 
12,596
Net other real estate owned (income) expense
 
260
 
 
30
 
 
282
 
 
560
FDIC insurance
 
319
 
 
226
 
 
1,059
 
 
905
Amortization of intangible assets
 
1,156
 
 
502
 
 
3,215
 
 
2,153
Stationary and supplies
 
238
 
 
185
 
 
963
 
 
724
Legal and professional expense
 
1,318
 
 
1,291
 
 
5,243
 
 
3,887
Marketing and donations
 
541
 
 
447
 
 
1,794
 
 
1,356
Other
 
4,311
 
 
3,182
 
 
16,088
 
 
12,284
Total non-interest expense
 
26,320
 
 
19,152
 
 
89,980
 
 
74,221
Income before income taxes
 
13,145
 
 
9,122
 
 
48,505
 
 
41,726
Income taxes
 
3,206
 
 
4,497
 
 
11,905
 
 
15,042
Net income
$
 9,939
 
$
 4,625
 
$
 36,600
 
$
 26,684
 
 
 
 
 
 
 
 
Per Share Information
 
 
 
 
 
 
 
Basic earnings per common share
$
0.62
 
$
0.37
 
$
2.53
 
$
2.13
Diluted earnings per common share
 
0.62
 
 
0.37
 
 
2.52
 
 
2.13
 
 
 
 
 
 
 
 
Weighted average shares outstanding
 
15,985,021
 
 
12,628,828
 
 
14,487,126
 
 
12,531,659
Diluted weighted average shares outstanding
 
15,998,551
 
 
12,634,560
 
 
14,500,585
 
 
12,536,534
 
 
 
 
 
 
 
 
 
 
 
 


 
FIRST MID-ILLINOIS BANCSHARES, INC.
Condensed Consolidated Statements of Income
(In thousands, except per share data, unaudited)
 
 
For the Quarter Ended
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
December 31,
 
2018
 
2018
 
2018
 
2018
 
2017
Interest income:
 
 
 
 
 
 
 
 
 
Interest and fees on loans
$
30,553
 
$
28,850
 
 
$
25,362
 
$
21,007
 
$
21,333
Interest on investment securities
 
4,966
 
 
4,511
 
 
 
4,679
 
 
4,081
 
 
3,897
Interest on federal funds sold & other deposits
 
269
 
 
127
 
 
 
90
 
 
70
 
 
83
Total interest income
 
35,788
 
 
33,488
 
 
 
30,131
 
 
25,158
 
 
25,313
Interest expense:
 
 
 
 
 
 
 
 
 
Interest on deposits
 
3,422
 
 
2,217
 
 
 
1,670
 
 
1,262
 
 
1,155
Interest on securities sold under agreements to repurchase
 
134
 
 
72
 
 
 
65
 
 
59
 
 
44
Interest on other borrowings
 
834
 
 
707
 
 
 
593
 
 
383
 
 
392
Interest on subordinated debt
 
396
 
 
405
 
 
 
349
 
 
259
 
 
247
Total interest expense
 
4,786
 
 
3,401
 
 
 
2,677
 
 
1,963
 
 
1,838
Net interest income
 
 31,002
 
 
 30,087
 
 
 
 27,454
 
 
 23,195
 
 
 23,475
Provision for loan losses
 
3,184
 
 
2,551
 
 
 
1,877
 
 
1,055
 
 
2,411
Net interest income after provision for loan
 
27,818
 
 
27,536
 
 
 
25,577
 
 
22,140
 
 
21,064
Non-interest income:
 
 
 
 
 
 
 
 
 
Trust revenues
 
2,852
 
 
919
 
 
 
938
 
 
1,077
 
 
1,048
Brokerage commissions
 
688
 
 
660
 
 
 
661
 
 
665
 
 
611
Insurance commissions
 
2,390
 
 
877
 
 
 
838
 
 
1,487
 
 
724
Service charges
 
1,988
 
 
2,009
 
 
 
1,803
 
 
1,635
 
 
1,760
Securities gains, net
 
0
 
 
0
 
 
 
881
 
 
20
 
 
27
Mortgage banking revenues
 
266
 
 
368
 
 
 
410
 
 
161
 
 
309
ATM/debit card revenue
 
2,044
 
 
1,979
 
 
 
1,860
 
 
1,604
 
 
1,667
Other
 
1,419
 
 
1,107
 
 
 
970
 
 
838
 
 
1,064
Total non-interest income
 
11,647
 
 
7,919
 
 
 
8,361
 
 
7,487
 
 
7,210
Non-interest expense:
 
 
 
 
 
 
 
 
 
Salaries and employee benefits
 
13,952
 
 
11,600
 
 
 
11,057
 
 
10,194
 
 
10,071
Net occupancy and equipment expense
 
4,225
 
 
3,530
 
 
 
3,505
 
 
3,273
 
 
3,218
Net other real estate owned (income) expense
 
260
 
 
(61
)
 
 
7
 
 
76
 
 
30
FDIC insurance
 
319
 
 
174
 
 
 
285
 
 
281
 
 
226
Amortization of intangible assets
 
1,156
 
 
838
 
 
 
716
 
 
505
 
 
502
Stationary and supplies
 
238
 
 
328
 
 
 
186
 
 
211
 
 
185
Legal and professional expense
 
1,318
 
 
1,071
 
 
 
1,717
 
 
1,137
 
 
1,291
Marketing and donations
 
541
 
 
468
 
 
 
431
 
 
354
 
 
447
Other
 
4,311
 
 
6,542
 
 
 
2,892
 
 
2,343
 
 
3,182
Total non-interest expense
 
26,320
 
 
24,490
 
 
 
20,796
 
 
18,374
 
 
19,152
Income before income taxes
 
13,145
 
 
10,965
 
 
 
13,142
 
 
11,253
 
 
9,122
Income taxes
 
3,206
 
 
2,731
 
 
 
3,105
 
 
2,863
 
 
4,497
Net income
$
 9,939
 
$
 8,234
 
 
$
 10,037
 
$
 8,390
 
$
 4,625
 
 
 
 
 
 
 
 
 
 


 
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
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
December 31,
 
2018
 
2018
 
2018
 
2018
 
2017
 
 
 
 
 
 
 
 
 
 
Loan Portfolio
 
 
 
 
 
 
 
 
 
Construction and land development
$
50,618
 
 
$
91,355
 
 
$
88,481
 
 
$
109,076
 
 
$
107,594
 
Farm loans
 
231,700
 
 
 
191,724
 
 
 
184,887
 
 
 
122,564
 
 
 
127,183
 
1-4 Family residential properties
 
373,518
 
 
 
367,343
 
 
 
378,573
 
 
 
289,899
 
 
 
293,667
 
Multifamily residential properties
 
184,051
 
 
 
100,368
 
 
 
105,948
 
 
 
60,881
 
 
 
61,798
 
Commercial real estate
 
906,850
 
 
 
814,574
 
 
 
803,362
 
 
 
699,142
 
 
 
681,757
 
Loans secured by real estate
 
1,746,737
 
 
 
1,565,364
 
 
 
1,561,251
 
 
 
1,281,562
 
 
 
1,271,999
 
Agricultural loans
 
135,877
 
 
 
120,770
 
 
 
113,533
 
 
 
74,336
 
 
 
86,631
 
Commercial and industrial loans
 
557,011
 
 
 
540,387
 
 
 
502,211
 
 
 
458,697
 
 
 
444,263
 
Consumer loans
 
91,517
 
 
 
57,248
 
 
 
59,090
 
 
 
28,784
 
 
 
29,749
 
All other loans
 
113,377
 
 
 
116,391
 
 
 
140,598
 
 
 
134,318
 
 
 
106,859
 
Total loans
 
2,644,519
 
 
 
2,400,160
 
 
 
2,376,683
 
 
 
1,977,697
 
 
 
1,939,501
 
 
 
 
 
 
 
 
 
 
 
Deposit Portfolio
 
 
 
 
 
 
 
 
 
Non-interest bearing demand deposits
$
575,784
 
 
$
493,935
 
 
$
526,117
 
 
$
478,303
 
 
$
480,283
 
Interest bearing demand deposits
 
903,426
 
 
 
749,396
 
 
 
781,360
 
 
 
707,759
 
 
 
700,376
 
Savings deposits
 
432,319
 
 
 
397,910
 
 
 
405,287
 
 
 
374,594
 
 
 
359,065
 
Money Market
 
485,388
 
 
 
481,799
 
 
 
434,559
 
 
 
389,020
 
 
 
390,880
 
Time deposits
 
591,769
 
 
 
528,357
 
 
 
523,541
 
 
 
342,215
 
 
 
344,035
 
Total deposits
 
2,988,686
 
 
 
2,651,397
 
 
 
2,670,864
 
 
 
2,291,891
 
 
 
2,274,639
 
 
 
 
 
 
 
 
 
 
 
Asset Quality
 
 
 
 
 
 
 
 
 
Non-performing loans
$
39,839
 
 
$
27,924
 
 
$
24,729
 
 
$
17,869
 
 
$
17,513
 
Non-performing assets
 
42,434
 
 
 
30,065
 
 
 
27,237
 
 
 
19,849
 
 
 
20,347
 
Net charge-offs
 
834
 
 
 
757
 
 
 
603
 
 
 
261
 
 
 
1,022
 
Allowance for loan losses to non-performing loans
 
65.74
%
 
 
85.37
%
 
 
89.15
%
 
 
116.24
%
 
 
114.07
%
Allowance for loan losses to total loans outstanding
 
0.99
%
 
 
0.99
%
 
 
0.93
%
 
 
1.05
%
 
 
1.03
%
Nonperforming loans to total loans
 
1.51
%
 
 
1.16
%
 
 
1.04
%
 
 
0.90
%
 
 
0.90
%
Nonperforming assets to total assets
 
1.11
%
 
 
0.90
%
 
 
0.81
%
 
 
0.70
%
 
 
0.72
%
 
 
 
 
 
 
 
 
 
 
Common Share Data
 
 
 
 
 
 
 
 
 
Common shares outstanding
 
16,644,635
 
 
 
15,294,925
 
 
 
15,285,146
 
 
 
12,677,846
 
 
 
12,660,748
 
Book value per common share
$
28.57
 
 
$
27.25
 
 
$
26.91
 
 
$
24.50
 
 
$
24.32
 
Tangible book value per common share
$
20.22
 
 
$
20.58
 
 
$
20.20
 
 
$
18.95
 
 
$
18.73
 
Market price of stock
$
31.92
 
 
$
40.33
 
 
$
39.30
 
 
$
36.45
 
 
$
38.54
 
 
 
 
 
 
 
 
 
 
 
Key Performance Ratios and Metrics
 
 
 
 
 
 
 
 
 
End of period earning assets
$
3,491,606
 
 
$
3,081,929
 
 
$
3,103,956
 
 
$
2,634,223
 
 
$
2,602,578
 
Average earning assets
 
3,307,437
 
 
 
3,090,835
 
 
 
2,949,144
 
 
 
2,625,684
 
 
 
2,581,277
 
Average rate on average earning assets (tax equivalent)
 
4.35
%
 
 
4.35
%
 
 
4.16
%
 
 
3.95
%
 
 
4.01
%
Average rate on cost of funds
 
0.60
%
 
 
0.46
%
 
 
0.38
%
 
 
0.32
%
 
 
0.29
%
Net interest margin (tax equivalent)
 
3.75
%
 
 
3.89
%
 
 
3.79
%
 
 
3.65
%
 
 
3.72
%
Return on average assets
 
1.10
%
 
 
0.98
%
 
 
1.27
%
 
 
1.18
%
 
 
0.66
%
Return on average common equity
 
8.99
%
 
 
7.92
%
 
 
11.23
%
 
 
10.86
%
 
 
5.95
%
Efficiency ratio (tax equivalent) 1
 
57.66
%
 
 
61.56
%
 
 
56.65
%
 
 
57.16
%
 
 
59.08
%
Full-time equivalent employees
 
818
 
 
 
686
 
 
 
711
 
 
 
591
 
 
 
592
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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.
 


 
FIRST MID-ILLINOIS BANCSHARES, INC.
Net Interest Margin
 
 
For the Quarter Ended December 2018
 
QTD Average
 
 
 
Average
 
Balance
 
Interest
 
Rate
INTEREST EARNING ASSETS
 
 
 
 
 
Interest bearing deposits
 
54,768
 
 
 
234
 
1.70
%
Federal funds sold
 
663
 
 
 
3
 
1.80
%
Certificates of deposits investments
 
5208
 
 
 
32
 
2.44
%
Investment Securities:
 
 
 
 
 
Taxable (total less Municipals)
 
541,393
 
 
 
3,574
 
2.64
%
Tax-exempt (Municipals)
 
182,812
 
 
 
1,762
 
3.86
%
Loans (Net of Unearned Income)
 
2,522,593
 
 
 
30,727
 
4.83
%
 
 
 
 
 
 
Total Interest Earning Assets
 
3,307,437
 
 
 
36,332
 
4.35
%
 
 
 
 
 
 
NONEARNING ASSETS
 
 
 
 
 
Cash and Due From Banks
 
52,519
 
 
 
 
 
Premises and Equipment
 
53,041
 
 
 
 
 
Other Nonearning Assets
 
213,637
 
 
 
 
 
Allowance for Loan Losses
 
(24,731
)
 
 
 
 
 
 
 
 
 
 
Total Assets
$
3,601,903
 
 
 
 
 
 
 
 
 
 
 
INTEREST BEARING LIABILITIES
 
 
 
 
 
Demand Deposits
 
1,307,643
 
 
 
1,256
 
0.38
%
Savings Deposits
 
415,224
 
 
 
150
 
0.14
%
Time Deposits
 
574,446
 
 
 
2,016
 
1.39
%
Repurchase Agreements
 
131,469
 
 
 
134
 
0.40
%
FHLB Advances
 
121,954
 
 
 
762
 
2.48
%
Federal Funds Purchased
 
563
 
 
 
4
 
2.82
%
Subordinated Debt
 
28,972
 
 
 
396
 
5.42
%
Other Debt
 
10,108
 
 
 
68
 
2.67
%
 
 
 
 
 
 
Total Interest Bearing Deposits
 
2,590,379
 
 
 
4,786
 
0.73
%
 
 
 
 
 
 
NONINTEREST BEARING LIABILITIES
 
 
 
 
 
Demand Deposits
 
548,710
 
 
Average cost of funds
 
0.60
%
Other Liabilities
 
20,448
 
 
 
 
 
Stockholders' Equity
 
442,366
 
 
 
 
 
 
 
 
 
 
 
Total Liabilities & Equity
$
3,601,903
 
 
 
 
 
 
 
 
 
 
 
Net Interest Earnings / Spread
 
 
$
31,546
 
3.62
%
 
 
 
 
 
 
Impact of Non-Interest Bearing Funds
 
 
 
 
0.13
%
 
 
 
 
 
 
Net Interest Earnings as a % of Interest
 
 
 
 
 
Earnings Assets
 
 
 
 
3.75
%
 
 
 
 
 
 


 
FIRST MID-ILLINOIS BANCSHARES, INC.
Reconciliation of Non-GAAP Financial Measures
(In thousands, unaudited)
 
 
 
 
 
 
 
 
 
 
 
As of and for the Quarter Ended
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
December 31,
 
2018
 
2018
 
2018
 
2018
 
2017
 
 
 
 
 
 
 
 
 
 
Net interest income as reported
$
31,002
 
 
$
30,087
 
 
$
27,454
 
 
$
23,195
 
 
$
23,475
 
Net interest income, (tax equivalent)
 
31,546
 
 
 
30,604
 
 
 
27,951
 
 
 
23,660
 
 
 
24,332
 
Average earning assets
 
3,307,437
 
 
 
3,090,835
 
 
 
2,949,144
 
 
 
2,625,685
 
 
 
2,581,277
 
Net interest margin (tax equivalent) 1
 
3.75
%
 
 
3.89
%
 
 
3.79
%
 
 
3.65
%
 
 
3.72
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common stockholder's equity
$
475,864
 
 
$
416,833
 
 
$
411,326
 
 
$
310,587
 
 
$
307,964
 
Goodwill and intangibles, net
 
139,097
 
 
 
102,014
 
 
 
102,618
 
 
 
70,324
 
 
 
70,829
 
Common shares outstanding
 
16,645
 
 
 
15,295
 
 
 
15,285
 
 
 
12,678
 
 
 
12,661
 
Tangible Book Value per common share
$
20.22
 
 
$
20.58
 
 
$
20.20
 
 
$
18.95
 
 
$
18.73
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common equity tier 1 capital
$
357,952
 
 
$
335,552
 
 
$
325,572
 
 
$
254,487
 
 
$
246,798
 
Risk weighted assets
 
3,030,259
 
 
 
2,662,706
 
 
 
2,678,691
 
 
 
2,289,235
 
 
 
2,290,253
 
Common equity tier 1 capital to risk weighted assets  2
 
11.81
%
 
 
12.60
%
 
 
12.15
%
 
 
11.12
%
 
 
10.78
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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...