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 / FMBI - First Midwest Bancorp Inc. Announces 2020 Fourth Quarter and Full Year Results


FMBI - First Midwest Bancorp Inc. Announces 2020 Fourth Quarter and Full Year Results

CHICAGO, Jan. 26, 2021 (GLOBE NEWSWIRE) -- First Midwest Bancorp, Inc. (the "Company" or "First Midwest"), the holding company of First Midwest Bank (the "Bank"), today reported results of operations and financial condition for the fourth quarter and full year of 2020. Net income applicable to common shares for the fourth quarter of 2020 was $37.2 million, or $0.33 per diluted common share, compared to $23.4 million, or $0.21 per diluted common share, for the third quarter of 2020, and $51.7 million, or $0.47 per diluted common share, for the fourth quarter of 2019. For the full year of 2020, the Company reported net income applicable to common shares of $97.8 million, or $0.87 per diluted common share, compared to $198.1 million, or $1.82 per diluted common share, for the year ended December 31, 2019.

Results for the fourth quarter and full year of 2020 were impacted by balance sheet and retail optimization strategies, as well as income tax benefits. For the full year 2020, the COVID-19 pandemic (the "pandemic"), including governmental responses to it, impacted performance, resulting in higher provision for loan losses, as well as lower net interest and noninterest income. In addition, securities gains impacted the full year of 2020. Reported results for all periods were impacted by acquisition and integration related expenses. For additional detail on these adjustments, see the "Non-GAAP Financial Information" section presented later in this release.

SELECT FOURTH QUARTER HIGHLIGHTS

  • Generated EPS of $0.33, up 57% compared to the third quarter of 2020, reflective of lower credit costs, higher revenues, and income tax benefits; down 30% from the fourth quarter of 2019 due to the impact of the pandemic and optimization costs.
    • EPS, adjusted (1) of $0.43, up 30% from the third quarter of 2020 and down 16% from the fourth quarter of 2019.
  • Reported pre-tax, pre-provision earnings, adjusted (1) of $79 million, up 10% compared to third quarter 2020 due to:
    • Net interest income of $148 million at a net margin of 3.14%, up 4% and 19 basis points ("bps"), respectively, reflective of Paycheck Protection Program ("PPP") loan forgiveness.
    • Fee-based revenues up 10% due to record wealth management fees and record mortgage banking income.
  • Stable credit performance compared to the third quarter of 2020, risk rating migration as expected:
    • Net loan charge-offs ("NCOs") of 0.12%, down 14 bps excluding purchased credit deteriorated ("PCD") and PPP loans.
    • Allowance for credit losses ("ACL") of 1.67% of total loans, consistent with the prior quarter.
    • Non-performing assets ("NPAs") to total loans plus foreclosed assets of 1.11%, consistent with the prior quarter.
  • Grew loans to nearly $14 billion, up 4% and 9% from the prior quarter and prior year, excluding PPP.
  • Generated 118 basis points of total capital during 2020, ending the year at 14.14% of risk-weighted assets, benefiting from the issuance of $230.5 million of 7.0% fixed rate preferred stock.

"The best of First Midwest has been on display in what has been an unprecedented and turbulent period for our country," said Michael L. Scudder, Chairman of the Board and Chief Executive Officer of the Company. "While the year's financial performance was impacted by the severe economic conditions caused by both the rapid onset and the magnitude of the pandemic, I am extremely proud of our 2,100 colleagues, who represent First Midwest each day. Amid the demands of a global health crisis, they were able to be agile, resilient and successfully pivot within our dramatically changed operating environment, working tirelessly to help support our clients, communities, and each other."

Mr. Scudder continued, "Importantly, earnings momentum for the quarter showed continued improvement, reflecting higher revenue, lower credit costs and controlled expenses. The quarter also saw the benefit of efforts undertaken to better position our balance sheet and efficiently manage our business to navigate today's low rate environment."

Mr. Scudder concluded, "As we look forward, we expect economic recovery to continue in 2021, complemented by COVID-19 vaccinations and execution of the federal government's fiscal policy. As these unfold, we remain centered on our collective drive to help our clients achieve financial success. While challenges certainly remain, times such as these also present an opportunity to build on that drive, leveraging our financial strength to best serve the needs of our clients and communities, as well as grow and enhance the value of our franchise."

OPTIMIZATION STRATEGIES

During the third quarter of 2020, the Company initiated certain actions that include optimizing its retail branch network and delivery model through the consolidation of 17 branches, or approximately 15% of its branch network, in early 2021. These actions reflect First Midwest's commitment to best meet the evolving needs and preferences of its clients and resulted in pre-tax costs of $18.4 million and $1.5 million for the third and fourth quarters of 2020, respectively. These costs are associated with valuation adjustments related to locations identified for closure due to their close proximity to another branch, modernization of our ATM network, advisory fees, employee severance, and other expenses associated with locations identified for closure. These costs are recorded within optimization costs within noninterest expense and are expected to be earned back in approximately 2 years.

During the fourth and third quarters of 2020, the Company terminated longer term interest rate swaps with a notional amount of $510 million and $1.1 billion, respectively, as well as reduced a portion of the borrowed funds related to the terminated swaps. As a result of these transactions, $17.6 million and $14.3 million of pre-tax losses on swap terminations were recorded within noninterest income for the quarters ended December 31, 2020 and September 30, 2020, respectively. For the third quarter of 2020, the loss was offset by $14.3 million of pre-tax securities gains. In addition, the Company purchased high quality 1-4 family mortgages of approximately $600 million, net during the fourth quarter of 2020 to reallocate securities cash flows into higher yielding assets and utilize excess liquidity. These actions are expected to positively impact future net interest income along with reducing higher levels of excess liquidity.

(1) These metrics are non-GAAP financial measures. For details on the calculation of these metrics, see the sections titled "Non-GAAP Financial Information" and "Non-GAAP Reconciliations" presented later in this release.

OPERATING PERFORMANCE

Net Interest Income and Margin Analysis
(Dollar amounts in thousands)

Quarters Ended
December 31, 2020
September 30, 2020
December 31, 2019
Average Balance
Interest
Earned/
Paid
Yield/
Rate
(%)
Average
Balance
Interest
Earned/
Paid
Yield/
Rate
(%)
Average
Balance
Interest
Earned/
Paid
Yield/
Rate
(%)
Assets
Other interest-earning assets
$
1,244,999
$
930
0.30
$
1,234,948
$
799
0.26
$
204,001
$
1,223
2.38
Securities (1)
3,164,310
17,051
2.16
3,291,724
19,721
2.40
2,893,856
19,989
2.76
Federal Home Loan Bank ("FHLB") and
Federal Reserve Bank ("FRB") stock
123,287
1,342
4.35
150,033
976
2.60
117,994
881
2.99
Loans, excluding PPP loans (1)
13,335,154
126,474
3.77
13,558,857
131,680
3.86
12,753,436
155,863
4.85
PPP loans (1)
1,013,511
15,195
5.96
1,194,808
7,001
2.33
Total Loans (1)
14,348,665
141,669
3.93
14,753,665
138,681
3.74
12,753,436
155,863
4.85
Total interest-earning assets (1)
18,881,261
160,992
3.39
19,430,370
160,177
3.28
15,969,287
177,956
4.43
Cash and due from banks
252,268
284,730
241,616
Allowance for loan losses
(246,278
)
(243,667
)
(112,623
)
Other assets
1,995,074
2,055,262
1,790,878
Total assets
$
20,882,325
$
21,526,695
$
17,889,158

Liabilities and Stockholders' Equity
Savings deposits
$
2,436,930
109
0.02
$
2,342,355
104
0.02
$
2,044,386
220
0.04
NOW accounts
2,774,989
277
0.04
2,744,034
307
0.04
2,291,667
2,172
0.38
Money market deposits
2,923,881
694
0.09
2,781,666
724
0.10
2,178,518
3,980
0.72
Time deposits
2,047,260
3,131
0.61
2,302,019
5,702
0.99
3,033,903
13,554
1.77
Borrowed funds
1,661,731
4,158
1.00
2,436,922
6,021
0.98
1,559,326
4,579
1.17
Senior and subordinated debt
234,669
3,482
5.90
234,464
3,498
5.94
233,848
3,740
6.35
Total interest-bearing liabilities
12,079,460
11,851
0.39
12,841,460
16,356
0.51
11,341,648
28,245
0.99
Demand deposits
5,753,600
5,631,355
3,862,157
Total funding sources
17,833,060
0.26
18,472,815
0.35
15,203,805
0.74
Other liabilities
373,854
378,786
326,156
Stockholders' equity
2,675,411
2,675,094
2,359,197
Total liabilities and
stockholders' equity
$
20,882,325
$
21,526,695
$
17,889,158
Tax-equivalent net interest
income/margin (1)
149,141
3.14
143,821
2.95
149,711
3.72
Tax-equivalent adjustment
(1,030
)
(1,092
)
(1,352
)
Net interest income (GAAP) (1)
$
148,111
$
142,729
$
148,359
Impact of acquired loan accretion (1)
$
7,603
0.16
$
7,960
0.16
$
9,657
0.24
Tax-equivalent net interest income/
margin, adjusted (1)
$
141,538
2.98
$
135,861
2.79
$
140,054
3.48


(1)
Interest income and yields on tax-exempt securities and loans are presented on a tax-equivalent basis, assuming a federal income tax of 21%. The corresponding income tax impact related to tax-exempt items is recorded in income tax expense. These adjustments have no impact on net income. See the "Non-GAAP Financial Information" section presented later in this release for a discussion of this non-GAAP financial measure.

Net interest income for the fourth quarter of 2020 increased by 3.8% from the third quarter of 2020 and was consistent with the fourth quarter of 2019. Net interest income compared to both prior periods was impacted by an increase in interest income and fees on PPP loans and lower cost of funds, partially offset by lower yields on loans and securities. Compared to the fourth quarter of 2019, net interest income was also impacted by growth in loans and securities as well as the acquisition of interest-earning assets from the Park Bank transaction that closed in the first quarter of 2020.

Acquired loan accretion contributed $7.6 million, $8.0 million, and $9.7 million to net interest income for the fourth quarter of 2020, the third quarter of 2020, and the fourth quarter of 2019, respectively.

Tax-equivalent net interest margin for the current quarter was 3.14%, increasing by 19 basis points from the third quarter of 2020 and decreasing 58 basis points from the fourth quarter of 2019. Excluding the impact of acquired loan accretion, tax-equivalent net interest margin was 2.98%, up 19 basis points from the third quarter of 2020 and down 50 basis points from the fourth quarter of 2019. Compared to the third quarter of 2020 tax-equivalent net interest margin increased primarily due to accelerated income due to the forgiveness of approximately $410 million of PPP loans partly offset by lower cost of funds and lower yields on loans. Tax equivalent net interest income decreased compared to the fourth quarter of 2019 as a result of lower interest rates on loans and securities, as well as a higher balance of other interest earnings assets due to higher demand deposits as a result of PPP loan funds and other government stimuli, partially offset by lower cost of funds and higher yields on PPP loans.

For the fourth quarter of 2020, total average interest-earning assets decreased by $549.1 million from the third quarter of 2020 and increased $2.9 billion from the fourth quarter of 2019. The decrease compared to the third quarter of 2020 resulted primarily from a decrease in average loans and securities, while the increase compared to the fourth quarter of 2019 was driven primarily by PPP loans, a higher balance of other interest-earning assets, and interest-earning assets acquired in the Park Bank transaction.

Total average funding sources for the fourth quarter of 2020 decreased by $639.8 million from the third quarter of 2020 and increased $2.6 billion from the fourth quarter of 2019. The decrease compared to the third quarter of 2020 resulted primarily from lower levels of borrowed funds. Compared to the fourth quarter of 2019, the increase was driven primarily by deposit growth due to higher customer balances resulting from PPP funds and other government stimuli, as well as deposits assumed in the Park Bank transaction.

Noninterest Income Analysis
(Dollar amounts in thousands)

Quarters Ended
December 31, 2020
Percent Change From
December 31,
2020
September 30,
2020
December 31,
2019
September 30,
2020
December 31,
2019
Wealth management fees
$
13,548
$
12,837
$
12,484
5.5
8.5
Service charges on deposit accounts
10,811
10,342
12,664
4.5
(14.6
)
Mortgage banking income
9,191
6,659
4,134
38.0
122.3
Card-based fees, net
4,530
4,472
4,512
1.3
0.4
Capital market products income
659
886
6,337
(25.6
)
(89.6
)
Other service charges, commissions, and fees
2,993
2,823
2,946
6.0
1.6
Total fee-based revenues
41,732
38,019
43,077
9.8
(3.1
)
Other income
3,550
2,523
3,419
40.7
3.8
Swap termination costs
(17,567
)
(14,285
)
23.0
N/M
Net securities gains
14,328
(100.0
)
N/M
Total noninterest income
$
27,715
$
40,585
$
46,496
(31.7
)
(40.4
)

N/M – Not meaningful.

Total noninterest income of $27.7 million was down by 31.7% and 40.4% from the third quarter of 2020 and the fourth quarter of 2019, respectively. Excluding the impact of swap termination costs and net securities gains, total noninterest income of $45.3 million increased 11.7% and decreased 2.6% compared to the third quarter of 2020 and fourth quarter of 2019, respectively. Record wealth management fees resulted from a higher market environment and continued sales of fiduciary and investment advisory services to new and existing customers compared to both prior periods. The decrease in service charges on deposit accounts compared to the fourth quarter of 2019 resulted from the impact of lower transaction volumes due to the pandemic.

Record mortgage banking income for the fourth quarter of 2020 resulted from sales of $275.6 million of 1-4 family mortgage loans in the secondary market, compared to $251.8 million in the third quarter of 2020 and $173.0 million in the fourth quarter of 2019. In addition, mortgage banking income for the fourth quarter of 2020 increased compared to both prior periods due to increases in market pricing on sales of 1-4 family mortgage loans.

Capital market products income decreased compared to both prior periods as a result of continuing lower levels of sales to corporate clients in light of market conditions. Other income increased compared to the third quarter of 2020 primarily due to higher fair value adjustments on equity securities as a result of the higher market environment and benefit settlements on bank-owned life insurance.

During the fourth and third quarters of 2020, the Company terminated longer term interest rate swaps with notional amounts of $510 million and $1.1 billion, respectively, due to excess liquidity and in response to market conditions. As a result of these transactions, $17.6 million and $14.3 million of pre-tax losses on swap terminations were recorded in the same periods, respectively. At the same time as the swap terminations during the third quarter of 2020, the Company liquidated $160 million of securities, which resulted in $14.3 million of pre-tax securities gains to fully offset the loss on swap terminations.

Noninterest Expense Analysis
(Dollar amounts in thousands)

Quarters Ended
December 31, 2020
Percent Change From
December 31,
2020
September 30,
2020
December 31,
2019
September 30,
2020
December 31,
2019
Salaries and employee benefits:
Salaries and wages
$
55,950
$
53,385
$
53,043
4.8
5.5
Retirement and other employee benefits
10,430
11,349
9,930
(8.1
)
5.0
Total salaries and employee benefits
66,380
64,734
62,973
2.5
5.4
Net occupancy and equipment expense (1)
14,002
13,736
12,940
1.9
8.2
Technology and related costs (1)
11,005
10,416
7,429
5.7
48.1
Professional services (1)
8,424
7,325
10,949
15.0
(23.1
)
Advertising and promotions
1,850
2,688
2,896
(31.2
)
(36.1
)
Net other real estate owned ("OREO") expense
106
544
1,080
(80.5
)
(90.2
)
Other expenses
12,851
12,374
13,000
3.9
(1.1
)
Optimization costs
1,493
18,376
(91.9
)
100.0
Acquisition and integration related expenses
1,860
881
5,258
111.1
(64.6
)
Delivering Excellence implementation costs
223
(100.0
)
Total noninterest expense
$
117,971
$
131,074
$
116,748
(10.0
)
1.0
Optimization costs
(1,493
)
(18,376
)
(91.9
)
(100.0
)
Acquisition and integration related expenses
(1,860
)
(881
)
(5,258
)
111.1
(64.6
)
Delivering Excellence implementation costs
(223
)
(100.0
)
Total noninterest expense, adjusted (2)
$
114,618
$
111,817
$
111,267
2.5
3.0


(1)
Certain reclassifications were made to prior year amounts to conform to the current year presentation.
(2)
See the "Non-GAAP Financial Information" section presented later in this release for a discussion of this non-GAAP financial measure.

Total noninterest expense for the fourth quarter of 2020 decreased 10.0% compared to the third quarter of 2020 and increased 1.0% compared to the fourth quarter of 2019. Noninterest expense for all periods presented was impacted by acquisition and integration related expenses. In addition, the fourth and third quarters of 2020 were impacted by optimization costs and the fourth quarter of 2019 was impacted by costs related to our Delivering Excellence initiative. Excluding these items, noninterest expense for the fourth quarter of 2020 was $114.6 million, up 2.5% and 3.0% from the third quarter of 2020 and fourth quarter of 2019, respectively. Overall, noninterest expense, adjusted, to average assets, excluding PPP loans was 2.29% for the fourth quarter of 2020, up 5% and down 7% from the third quarter of 2020 and fourth quarter of 2019, respectively.

Operating costs associated with the Park transaction completed in the first quarter of 2020 contributed to the increase in noninterest expense compared to the fourth quarter of 2019. These costs primarily occurred in salaries and employee benefits, net occupancy and equipment expense, professional services, technology and related costs, and other expenses.

The increase in salaries and employee benefits compared to the third quarter was driven primarily by higher compensation accruals and equity compensation valuations. Compared to the fourth quarter of 2019, the increase in salaries and employee benefits was driven by merit increases, partially offset by lower compensation accruals. In addition, salaries and employee benefits compared to both prior periods was impacted by higher commissions resulting from sales of 1-4 family mortgage loans in the secondary market and higher levels of deferred loan salaries. Occupancy and equipment costs increased compared to the fourth quarter of 2019 primarily due to expenses resulting from the pandemic. Technology and related costs compared to the fourth quarter of 2019 was impacted by investments in technology, including the origination of PPP loans. Professional services for the fourth quarter of 2019 were elevated due to process enhancements and services associated with organizational growth. Advertising and promotions expense decreased compared to both prior periods due to the timing of certain costs related to marketing campaigns. The decrease in net OREO expense compared to both prior periods was due mainly to sales of properties at gains.

Optimization costs of $1.5 million and $18.4 million for the fourth quarter and third quarter of 2020, respectively, primarily include valuation adjustments related to locations identified for closure, modernization of our ATM network, advisory fees, employee severance, and other expenses associated with locations identified for closure.

Acquisition and integration related expenses for all periods resulted from the acquisition of Park Bank. In addition, acquisition and integration related expenses for the fourth quarter of 2019 also resulted from the acquisition of Bridgeview, which closed in the second quarter of 2019.

INCOME TAXES

The Company's effective tax rate for the fourth quarter of 2020 was 12.1% compared to 23.9% for both the third quarter of 2020 and the fourth quarter of 2019. The Company's effective tax rate for the fourth quarter of 2020 decreased compared to both prior periods due primarily to $3.6 million of income tax benefits resulting from deferred tax asset adjustments, as well as the finalization of the prior year returns and the expiration of the statute of limitations on uncertain tax positions.

LOAN PORTFOLIO AND ASSET QUALITY

Loan Portfolio Composition
(Dollar amounts in thousands)

As of
December 31, 2020
Percent Change From
December 31,
2020
September 30,
2020
December 31,
2019
September 30,
2020
December 31,
2019
Commercial and industrial
$
4,578,254
$
4,635,571
$
4,481,525
(1.2
)
2.2
Agricultural
364,038
377,466
405,616
(3.6
)
(10.3
)
Commercial real estate:
Office, retail, and industrial
1,861,768
1,950,406
1,848,718
(4.5
)
0.7
Multi-family
872,813
868,293
856,553
0.5
1.9
Construction
612,611
631,607
593,093
(3.0
)
3.3
Other commercial real estate
1,481,976
1,452,994
1,383,708
2.0
7.1
Total commercial real estate
4,829,168
4,903,300
4,682,072
(1.5
)
3.1
Total corporate loans, excluding PPP
loans
9,771,460
9,916,337
9,569,213
(1.5
)
2.1
PPP loans
785,563
1,196,538
(34.3
)
N/M
Total corporate loans
10,557,023
11,112,875
9,569,213
(5.0
)
10.3
Home equity
761,725
827,746
851,454
(8.0
)
(10.5
)
1-4 family mortgages
3,022,413
2,287,555
1,927,078
32.1
56.8
Installment
410,071
425,012
492,585
(3.5
)
(16.8
)
Total consumer loans
4,194,209
3,540,313
3,271,117
18.5
28.2
Total loans
$
14,751,232
$
14,653,188
$
12,840,330
0.7
14.9

N/M – Not meaningful.

Total loans includes loans originated under the PPP loan program beginning in the second quarter of 2020, which totaled $785.6 million and $1.2 billion as of December 31, 2020 and September 30, 2020, respectively. Excluding these loans, total loans grew by 3.8% from September 30, 2020 and 8.8% from December 31, 2019. Excluding PPP loans and loans acquired in the Park Bank transaction in the first quarter of 2020, total loans grew by 2.5% from December 31, 2019. Compared to December 31, 2019, corporate loans, excluding PPP loans, were impacted by lower production and line usage and higher paydowns due to current economic conditions as a result of the ongoing pandemic. Production increased in the fourth quarter of 2020 compared to the third quarter of 2020; however, this continued to be more than offset by excess borrower liquidity and paydowns as a result of the pandemic.

Growth in consumer loans compared to both prior periods resulted primarily from purchases of high-quality 1-4 family mortgages, as well as organic growth.

Allowance for Credit Losses
(Dollar amounts in thousands)

As of
December 31, 2020
Percent Change From
December 31,
2020
September 30,
2020
December 31,
2019
September 30,
2020
December 31,
2019
Allowance for credit losses
ACL, excluding PCD loans
$
215,915
$
209,988
$
109,222
2.8
97.7
PCD loan ACL
31,127
36,885
(15.6
)
100.0
Total ACL
$
247,042
$
246,873
$
109,222
0.1
126.2
Provision for credit losses
$
10,507
$
15,927
$
9,594
(34.0
)
9.5
ACL to total loans (1)
1.67
%
1.68
%
0.85
%
ACL to total loans, excluding PPP loans (1)(2)
1.77
%
1.83
%
0.85
%
ACL to non-accrual loans
173.33
%
171.95
%
132.76
%


(1)
Prior to the adoption of the current expected credit losses accounting standard ("CECL") on January 1, 2020, this ratio included acquired loans that were recorded at fair value through an acquisition adjustment netted in loans. Subsequent to adoption, an ACL on acquired loans is established as of the acquisition date and the acquired loans are no longer recorded net of a credit-related acquisition adjustment.
(2)
This ratio excludes PPP loans that are expected to be forgiven. As a result, no allowance for credit losses is associated with these loans. See the "Non-GAAP Financial Information" section presented later in this release for a discussion of this non-GAAP financial measure. ?

The Company adopted CECL on January 1, 2020, which impacted both the level of ACL as well as other asset quality metrics due to the change in accounting for acquired PCD loans. In addition, the Company participated in the PPP program, resulting in $1.2 billion of loans originated in the second and third quarters of 2020 with a total outstanding balance of $785.6 million as of December 31, 2020 that are expected to be forgiven by the Small Business Administration ("SBA"). As a result, certain metrics are presented excluding PCD and PPP loans to provide comparability to prior periods.

The ACL was $247.0 million or 1.67% of total loans as of December 31, 2020, consistent with September 30, 2020 and increasing $137.8 million compared to December 31, 2019. Excluding the impact of PPP loans, ACL to total loans was 1.77% as of December 31, 2020, down from 1.83% and up from 0.85% as of September 30, 2020 and December 31, 2019, respectively. The decrease from September 30, 2020 reflects net charge-offs on PCD loans that previously had an ACL established upon acquisition. Compared to December 31, 2019, the increase in ACL is a result of the adoption of the CECL accounting standard, the Park Bank acquisition, as well as additional ACL established as a result of the pandemic.

Asset Quality
(Dollar amounts in thousands)

As of
December 31, 2020
Percent Change From
December 31,
2020
September 30,
2020
December 31,
2019
September 30,
2020
December 31,
2019
Asset quality
Non-accrual loans, excluding PCD loans (1)(2)
$
109,957
$
103,582
$
82,269
6.2
33.7
Non-accrual PCD loans (1)
32,568
39,990
(18.6
)
N/M
Non-accrual loans
142,525
143,572
82,269
(0.7
)
73.2
90 days or more past due loans, still accruing
interest (1)
4,395
3,781
5,001
16.2
(12.1
)
Total non-performing loans, ("NPLs")
146,920
147,353
87,270
(0.3
)
68.4
Accruing troubled debt restructurings
("TDRs")
813
841
1,233
(3.3
)
(34.1
)
Foreclosed assets (3)
16,671
15,299
20,458
9.0
(18.5
)
Total NPAs
$
164,404
$
163,493
$
108,961
0.6
50.9
30-89 days past due loans (1)
$
40,656
$
21,551
$
31,958
88.7
27.2
Special mention loans (4)
$
409,083
$
395,295
$
188,703
3.5
116.8
Substandard loans (4)
357,219
311,430
188,811
14.7
89.2
Total performing loans classified as
substandard and special mention (4)
$
766,302
$
706,725
$
377,514
8.4
103.0
Non-accrual loans to total loans:
Non-accrual loans to total loans
0.97
%
0.98
%
0.64
%
Non-accrual loans to total loans, excluding
PPP loans (1)(2)(5)
1.02
%
1.07
%
0.64
%
Non-accrual loans to total loans, excluding
PCD and PPP loans (1)(2)(5)
0.80
%
0.78
%
0.64
%
Non-performing loans to total loans:
NPLs to total loans
1.00
%
1.01
%
0.68
%
NPLs to total loans, excluding PPP loans (1)(2)(5)
1.05
%
1.10
%
0.68
%
NPLs to total loans, excluding PCD and PPP
loans (1)(2)(5)
0.83
%
0.81
%
0.68
%
Non-performing assets to total loans plus foreclosed assets:
NPAs to total loans plus foreclosed assets
1.11
%
1.11
%
0.85
%
NPAs to total loans plus foreclosed assets,
excluding PPP loans (1)(2)(5)
1.18
%
1.21
%
0.85
%
NPAs to total loans plus foreclosed assets,
excluding PCD and PPP loans (1)(2)(5)
0.96
%
0.93
%
0.85
%
Performing loans classified as substandard and special mention to corporate loans:
Performing loans classified as substandard and
special mention to corporate loans (4)
7.26
%
6.36
%
3.95
%
Performing loans classified as substandard and
special mention to corporate loans, excluding
PPP loans (4)(5)
7.84
%
7.13
%
3.95
%

N/M – Not meaningful.

(1)
Prior to the adoption of CECL on January 1, 2020, purchased credit impaired ("PCI") loans with an accretable yield were considered current and were not included in past due loan totals. In addition, PCI loans with an accretable yield were excluded from non-accrual loans. Subsequent to adoption, PCD loans, including those previously classified as PCI, are included in past due and non-accrual loan totals. In addition, an ACL is established as of the acquisition date or upon the adoption of CECL for loans previously classified as PCI, as PCD loans are no longer recorded net of a credit-related acquisition adjustment.
(2)
See the "Non-GAAP Financial Information" section presented later in this release for a discussion of this non-GAAP financial measure.
(3)
Foreclosed assets consists of OREO and other foreclosed assets acquired in partial or total satisfaction of defaulted loans. Other foreclosed assets are included in other assets in the Consolidated Statements of Financial Condition.
(4)
Performing loans classified as substandard and special mention excludes accruing TDRs.
(5)
This ratio excludes PPP loans that are expected to be forgiven. As a result, no allowance for credit losses is associated with these loans.

NPAs represented 1.11% of total loans and foreclosed assets at December 31, 2020 compared to 1.11% and 0.85% at September 30, 2020 and December 31, 2019, respectively. Excluding the impact of PCD and PPP loans, NPAs to total loans plus foreclosed assets was 0.96% at December 31, 2020, compared to 0.93% at September 30, 2020 and 0.85% at December 31, 2019, reflective of normal fluctuations that occur on a quarterly basis.

Performing loans classified as substandard and special mention increased to $766.3 million for the fourth quarter of 2020 up from $706.7 million and $377.5 million at September 30, 2020 and December 31, 2019, respectively. This increase is a result of the pandemic's impact on certain borrowers primarily focused in elevated risk sectors that the Company has determined require additional monitoring. These loans exhibit potential or well-defined weaknesses but continue to accrue interest because they are well secured, and collection of principal and interest is expected.

Charge-Off Data
(Dollar amounts in thousands)

Quarters Ended
December 31,
2020
% of
Total
September 30,
2020
% of
Total
December 31,
2019
% of
Total
Net loan charge-offs (1)
Commercial and industrial
$
3,536
33.6
$
5,470
34.7
$
6,799
64.2
Agricultural
1,779
16.9
265
1.7
15
0.1
Commercial real estate:
Office, retail, and industrial
1,701
16.1
1,339
8.5
256
2.4
Multi-family
19
0.2
(439
)
(4.1
)
Construction
140
1.3
4,889
31.1
3
Other commercial real estate
916
8.7
1,753
11.1
13
0.1
Consumer
2,448
23.2
2,027
12.9
3,953
37.3
Total net loan charge-offs
$
10,539
100.0
$
15,743
100.0
$
10,600
100.0
Less: NCOs on PCD loans (2)(3)
(6,488
)
61.6
(6,923
)
44.0
N/A
Total NCOs, excluding PCD
loans (2)(3)
$
4,051
$
8,820
$
10,600
Total recoveries included above
$
2,588
$
1,795
$
2,135
Quarter-to-Date (1)(4) :
Net charge-offs to average loans
0.29
%
0.42
%
0.33
%
Net charge-offs to average loans,
excluding PPP loans (3)(5)
0.31
%
0.46
%
0.33
%
Net charge-offs to average loans,
excluding PCD and PPP loans (3)(5)
0.12
%
0.26
%
0.33
%
Year-to-Date (1)(4) :
Net charge-offs to average loans
0.36
%
0.38
%
0.31
%
Net charge-offs to average loans,
excluding PPP loans (3)(5)
0.38
%
0.40
%
0.31
%
Net charge-offs to average loans,
excluding PCD and PPP loans (3)(5)
0.24
%
0.29
%
0.31
%

N/A – Not applicable.

(1)
Amounts represent charge-offs, net of recoveries.
(2)
Prior to the adoption of CECL on January 1, 2020, the portion of PCI loans deemed to be uncollectible was recorded as a reduction of the credit-related acquisition adjustment, which was netted within loans. Subsequent to adoption, an ACL on PCD loans, including those previously identified as PCI, is established as of the acquisition date and the PCD loans are no longer recorded net of a credit-related acquisition adjustment. PCD loans deemed to be uncollectible are recorded as a charge-off through the ACL.
(3)
See the "Non-GAAP Financial Information" section presented later in this release for a discussion of this non-GAAP financial measure.
(4)
Annualized based on the actual number of days for each period presented.
(5)
This ratio excludes PPP loans that are expected to be forgiven. As a result, no allowance for credit losses is associated with these loans.

Net loan charge-offs to average loans, annualized, were 0.29% for the fourth quarter of 2020, compared to 0.42% for the third quarter of 2020 and 0.33% for the fourth quarter of 2019. Excluding charge-offs on PCD and PPP loans on this metric, NCOs to average loans was 0.12% for the fourth quarter of 2020, down from 0.26% for the third quarter of 2020 and 0.33% for the fourth quarter of 2019. For the year ended December 31, 2020, net loan charge-offs to average loans was 0.36% compared to 0.31% for the same period in 2019. Excluding charge-offs on PCD and PPP loans on this metric for 2020, NCOs to average loans was 0.24% for 2020.

DEPOSIT PORTFOLIO

Deposit Composition
(Dollar amounts in thousands)

Average for Quarters Ended
December 31, 2020
Percent Change From
December 31,
2020
September 30,
2020
December 31,
2019
September 30,
2020
December 31,
2019
Demand deposits
$
5,753,600
$
5,631,355
$
3,862,157
2.2
49.0
Savings deposits
2,436,930
2,342,355
2,044,386
4.0
19.2
NOW accounts
2,774,989
2,744,034
2,291,667
1.1
21.1
Money market accounts
2,923,881
2,781,666
2,178,518
5.1
34.2
Core deposits
13,889,400
13,499,410
10,376,728
2.9
33.9
Time deposits
2,047,260
2,302,019
3,033,903
(11.1
)
(32.5
)
Total deposits
$
15,936,660
$
15,801,429
$
13,410,631
0.9
18.8

Total average deposits were $15.9 billion for the fourth quarter of 2020, up modestly from the third quarter of 2020 and up 18.8% from the fourth quarter of 2019. The rise in total average deposits compared to both prior periods was impacted by higher customer balances resulting from PPP funds and other government stimuli. Compared to the third quarter of 2020, the increase in total average deposits was partially offset by seasonal outflows of municipal deposits. In addition, the increase in total average deposits compared to the fourth quarter of 2019 was also driven by deposits assumed in the Park Bank transaction during the first quarter of 2020.

CAPITAL MANAGEMENT

Capital Ratios

As of
December 31,
2020
September 30,
2020
December 31,
2019
Company regulatory capital ratios:
Total capital to risk-weighted assets
14.14
%
14.06
%
12.96
%
Tier 1 capital to risk-weighted assets
11.55
%
11.48
%
10.52
%
Common equity Tier 1 ("CET1") to risk-weighted assets
10.06
%
9.97
%
10.52
%
Tier 1 capital to average assets
8.91
%
8.50
%
8.81
%
Company tangible common equity ratios (1)(2) :
Tangible common equity to tangible assets
7.67
%
7.43
%
8.81
%
Tangible common equity to tangible assets, excluding PPP loans
7.98
%
7.90
%
8.81
%
Tangible common equity, excluding accumulated other comprehensive
income ("AOCI"), to tangible assets
7.54
%
7.30
%
8.82
%
Tangible common equity, excluding AOCI, to tangible assets, excluding
PPP loans
7.85
%
7.77
%
8.82
%
Tangible common equity to risk-weighted assets
9.93
%
9.84
%
10.51
%


(1) ?
These ratios are not subject to formal Federal Reserve regulatory guidance.
(2)
Tangible common equity ("TCE") is a non-GAAP measure that represents common stockholders' equity less goodwill and identifiable intangible assets. For details of the calculation of these ratios, see the sections titled, "Non-GAAP Financial Information" and "Non-GAAP Reconciliations" presented later in this release.

Total and Tier 1 capital to risk-weighted assets ratios increased compared to all prior periods primarily as a result of retained earnings and the mix of risk-weighted assets. Compared to December 31, 2019, total and Tier 1 capital ratios also benefited from the issuance of preferred stock. In addition, compared to December 31, 2019, all capital ratios were impacted by the approximately 50 basis point decrease due to the Park Bank acquisition, 15 basis point decrease due to stock repurchases, and the impact of loan growth and securities purchases on risk-weighted and average assets. The Company elected the five year CECL transition relief for regulatory capital, which retained approximately 30 basis points of CET1 and tier 1 capital at December 31, 2020.

The Board of Directors approved a quarterly cash dividend of $0.14 per common share during the fourth quarter of 2020, which is consistent with third quarter of 2020 and the fourth quarter of 2019. This dividend represents the 152 nd consecutive cash dividend paid by the Company since its inception in 1983.

Conference Call

A conference call to discuss the Company's results, outlook, and related matters will be held on Wednesday, January 27, 2021 at 11:00 A.M. (ET). Members of the public who would like to listen to the conference call should dial (877) 507-0639 (U.S. domestic) or (412) 317-6003 (International) and ask for the First Midwest Bancorp, Inc. Earnings Conference Call. The number should be dialed 10 to 15 minutes prior to the start of the conference call. There is no charge to access the call. The conference call will also be accessible as an audio webcast through the Investor Relations section of the Company's website, investor.firstmidwest.com . For those unable to listen to the live broadcast, a replay will be available on the Company's website or by dialing (877) 344-7529 (U.S. domestic) or (412) 317-0088 (International) conference I.D. 10151130 beginning one hour after completion of the live call until 8:00 A.M. (ET) on April 20, 2021. Please direct any questions regarding obtaining access to the conference call to First Midwest Bancorp, Inc. Investor Relations, via e-mail, at investor.relations@firstmidwest.com.

Press Release, Presentation Materials, and Additional Information Available on Website

This press release, the presentation materials to be discussed during the conference call, and the accompanying unaudited Selected Financial Information are available through the Investor Relations section of First Midwest's website at investor.firstmidwest.com .

Forward-Looking Statements

This press release, as well as any oral statements made by or on behalf of First Midwest, may contain certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. In some cases, forward-looking statements can be identified by the use of words such as "may," "might," "will," "would," "should," "could," "expect," "plan," "intend," "anticipate," "believe," "estimate," "outlook," "predict," "project," "probable," "potential," "possible," "target," "continue," "look forward," or "assume" and words of similar import. Forward-looking statements are not historical facts or guarantees of future performance but instead express only management's beliefs regarding future results or events, many of which, by their nature, are inherently uncertain and outside of management's control. It is possible that actual results and events may differ, possibly materially, from the anticipated results or events indicated in these forward-looking statements. First Midwest cautions you not to place undue reliance on these statements. Forward-looking statements speak only as of the date made, and First Midwest undertakes no obligation to update any forward-looking statements.

Forward-looking statements may be deemed to include, among other things, statements relating to First Midwest's future financial performance, including the related outlook for 2021, the performance of First Midwest's loan or securities portfolio, the expected amount of future credit allowances or charge-offs, corporate strategies or objectives, including the impact of certain actions and initiatives, anticipated trends in First Midwest's business, regulatory developments, acquisition transactions, estimated synergies, cost savings and financial benefits of announced or completed transactions, growth strategies, including possible future acquisitions, and the continued effects of the pandemic on our business, financial condition, liquidity, capital, loans, asset quality and results of operations. These statements are subject to certain risks, uncertainties and assumptions, including the duration, extent and severity of the pandemic, and the pandemic's continued effects on our business, operations and employees, as well as on our clients and service providers, and on economies and markets more generally and other risks, uncertainties and assumptions that are discussed under the sections entitled "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in First Midwest's Annual Report on Form 10-K for the year ended December 31, 2019, and in First Midwest's subsequent filings made with the Securities and Exchange Commission ("SEC"). These risks and uncertainties are not exhaustive, and other sections of these reports describe additional factors that could adversely impact First Midwest's business and financial performance.

Non-GAAP Financial Information

The Company's accounting and reporting policies conform to U.S. generally accepted accounting principles ("GAAP") and general practices within the banking industry. As a supplement to GAAP, the Company provides non-GAAP performance results, which the Company believes are useful because they assist investors in assessing the Company's operating performance. These non-GAAP financial measures include EPS, adjusted, the efficiency ratio, return on average assets, adjusted, tax-equivalent net interest income (including its individual components), tax-equivalent net interest margin, tax-equivalent net interest margin, adjusted, noninterest expense, adjusted, tangible common equity to tangible assets, tangible common equity, excluding AOCI, to tangible assets, tangible common equity to risk-weighted assets, return on average common equity, adjusted, return on average tangible common equity, return on average tangible common equity, adjusted, non-accrual loans, excluding PCD loans, non-accrual loans to total loans, excluding PPP loans, non-accrual loans to total loans, excluding PCD and PPP loans, NPLs to total loans, excluding PPP loans, NPLs to total loans, excluding PCD and PPP loans, NPAs to total loans plus foreclosed assets, excluding PPP loans, NPAs to total loans plus foreclosed assets, excluding PCD and PPP loans, performing loans classified as substandard and special mention to corporate loans, excluding PPP loans, NCOs, excluding PCD loans, NCOs to average loans, excluding PPP loans, NCOs to average loans, excluding PCD and PPP loans, and pre-tax, pre-provision earnings, adjusted.

The Company presents EPS, the efficiency ratio, return on average assets, return on average common equity, and return on average tangible common equity, all adjusted for certain significant transactions. These transactions include swap termination costs (fourth and third quarters of 2020), income tax benefits (fourth quarter of 2020), optimization costs (fourth and third quarters of 2020), acquisition and integration related expenses associated with completed and pending acquisitions (all periods), net securities gains (losses) (third and first quarters of 2020), and Delivering Excellence implementation costs (all periods in 2019). In addition, net OREO expense is excluded from the calculation of the efficiency ratio. Management believes excluding these transactions from EPS, the efficiency ratio, return on average assets, return on average common equity, and return on average tangible common equity may be useful in assessing the Company's underlying operational performance since these transactions do not pertain to its core business operations and their exclusion may facilitate better comparability between periods. Management believes that excluding acquisition and integration related expenses from these metrics may be useful to the Company, as well as analysts and investors, since these expenses can vary significantly based on the size, type, and structure of each acquisition. Additionally, management believes excluding these transactions from these metrics may enhance comparability for peer comparison purposes.

Income tax expense, provision for loan losses, and the certain significant transactions listed above are excluded from the calculation of pre-tax, pre-provision earnings, adjusted due to the fluctuation in income before income tax and the level of provision for loan losses required based on the estimated impact of the pandemic on the ACL. Management believes pre-tax, pre-provision earnings, adjusted may be useful in assessing the Company's underlying operational performance and their exclusion may facilitate better comparability between periods and for peer comparison purposes.

The Company presents noninterest expense, adjusted, which excludes optimization costs, acquisition and integration related expenses, and Delivering Excellence implementation costs. Management believes that excluding these items from noninterest expense may be useful in assessing the Company’s underlying operational performance as these items either do not pertain to its core business operations or their exclusion may facilitate better comparability between periods and for peer comparison purposes.

The tax-equivalent adjustment to net interest income and net interest margin recognizes the income tax savings when comparing taxable and tax-exempt assets. Interest income and yields on tax-exempt securities and loans are presented using the current federal income tax rate of 21%. Management believes that it is standard practice in the banking industry to present net interest income and net interest margin on a fully tax-equivalent basis and that it may enhance comparability for peer comparison purposes. In addition, management believes that presenting tax-equivalent net interest margin, adjusted, may enhance comparability for peer comparison purposes and is useful to the Company, as well as analysts and investors, since acquired loan accretion income may fluctuate based on the size of each acquisition, as well as from period to period.

In management's view, tangible common equity measures are capital adequacy metrics that may be meaningful to the Company, as well as analysts and investors, in assessing the Company's use of equity and in facilitating comparisons with peers. These non-GAAP measures are valuable indicators of a financial institution's capital strength since they eliminate intangible assets from stockholders' equity and retain the effect of accumulated other comprehensive loss in stockholders' equity.

The Company presents non-accrual loans, non-accrual loans to total loans, NPLs to total loans, NPAs to total loans plus foreclosed assets, performing loans classified as substandard and special mention to corporate loans, excluding PPP loans, NCOs, and NCOs to average loans, all excluding PCD and/or PPP loans. Management believes excluding PCD and PPP loans is useful as it facilitates better comparability between periods. Prior to the adoption of CECL on January 1, 2020, PCI loans with an accretable yield were considered current and were not included in past due and non-accrual loan totals and the portion of PCI loans deemed to be uncollectible was recorded as a reduction of the credit-related acquisition adjustment, which was netted within loans. Subsequent to adoption, PCD loans, including those previously classified as PCI, are included in past due and non-accrual loan totals and an ACL on PCD loans is established as of the acquisition date and the PCD loans are no longer recorded net of a credit-related acquisition adjustment. PCD loans deemed to be uncollectible are recorded as a charge-off through the ACL. The Company began originating PPP loans during the second quarter of 2020 and the loans are expected to be forgiven by the SBA if the applicable criteria are met. Additionally, management believes excluding PCD and PPP loans from these metrics may enhance comparability for peer comparison purposes.

Although intended to enhance investors' understanding of the Company's business and performance, these non-GAAP financial measures should not be considered an alternative to GAAP. In addition, these non-GAAP financial measures may differ from those used by other financial institutions to assess their business and performance. See the previously provided tables and the following reconciliations in the "Non-GAAP Reconciliations" section for details on the calculation of these measures to the extent presented herein.

About the Company

First Midwest (NASDAQ: FMBI) is a relationship-focused financial institution and one of the largest independent publicly traded bank holding companies based on assets headquartered in Chicago and the Midwest, with approximately $21 billion of assets and an additional $14 billion of assets under management. First Midwest Bank and First Midwest's other affiliates provide a full range of commercial, treasury management, equipment leasing, consumer, wealth management, trust and private banking products and services. First Midwest operates branches and other locations throughout metropolitan Chicago, southeast Wisconsin, northwest Indiana, eastern Iowa and other markets in the Midwest. Visit First Midwest at www.firstmidwest.com .

CONTACTS:

Investors
Patrick S. Barrett
EVP, Chief Financial Officer
(708) 831-7231
pat.barrett@firstmidwest.com
Media
Maurissa Kanter
SVP, Director of Corporate Communications
(708) 831-7345
maurissa.kanter@firstmidwest.com

Accompanying Unaudited Selected Financial Information

First Midwest Bancorp, Inc.
Consolidated Statements of Financial Condition (Unaudited)
(Dollar amounts in thousands)
As of
December 31,
September 30,
June 30,
March 31,
December 31,
2020
2020
2020
2020
2019
Period-End Balance Sheet
Assets
Cash and due from banks
$
196,364
$
254,212
$
304,445
$
252,138
$
214,894
Interest-bearing deposits in other banks
920,880
936,528
637,856
229,474
84,327
Equity securities, at fair value
76,404
55,021
43,954
40,098
42,136
Securities available-for-sale, at fair value
3,096,408
3,279,884
3,435,862
3,382,865
2,873,386
Securities held-to-maturity, at amortized cost
12,071
22,193
19,628
19,825
21,997
FHLB and FRB stock
117,420
138,120
148,512
154,357
115,409
Loans:
Commercial and industrial
4,578,254
4,635,571
4,789,556
5,064,295
4,481,525
Agricultural
364,038
377,466
381,124
393,063
405,616
Commercial real estate:
Office, retail, and industrial
1,861,768
1,950,406
2,020,318
2,092,097
1,848,718
Multi-family
872,813
868,293
874,861
918,944
856,553
Construction
612,611
631,607
687,063
661,363
593,093
Other commercial real estate
1,481,976
1,452,994
1,475,937
1,415,892
1,383,708
PPP loans
785,563
1,196,538
1,179,403
Home equity
761,725
827,746
892,867
973,658
851,454
1-4 family mortgages
3,022,413
2,287,555
2,175,322
1,957,037
1,927,078
Installment
410,071
425,012
457,207
488,668
492,585
Total loans
14,751,232
14,653,188
14,933,658
13,965,017
12,840,330
Allowance for loan losses
(239,017
)
(239,048
)
(240,052
)
(219,948
)
(108,022
)
Net loans
14,512,215
14,414,140
14,693,606
13,745,069
12,732,308
OREO
8,253
6,552
9,947
9,814
8,750
Premises, furniture, and equipment, net
132,045
132,267
143,001
145,844
147,996
Investment in bank-owned life insurance ("BOLI")
301,101
300,429
299,649
298,827
296,351
Goodwill and other intangible assets
932,764
935,801
940,182
935,241
875,262
Accrued interest receivable and other assets
532,753
612,996
568,239
539,748
437,581
Total assets
$
20,838,678
$
21,088,143
$
21,244,881
$
19,753,300
$
17,850,397
Liabilities and Stockholders' Equity
Noninterest-bearing deposits
$
5,797,899
$
5,555,735
$
5,602,016
$
4,222,523
$
3,802,422
Interest-bearing deposits
10,214,565
10,215,838
10,055,640
9,876,427
9,448,856
Total deposits
16,012,464
15,771,573
15,657,656
14,098,950
13,251,278
Borrowed funds
1,546,414
1,957,180
2,305,195
2,648,210
1,658,758
Senior and subordinated debt
234,768
234,563
234,358
234,153
233,948
Accrued interest payable and other liabilities
355,026
460,656
391,461
336,280
335,620
Stockholders' equity
2,690,006
2,664,171
2,656,211
2,435,707
2,370,793
Total liabilities and stockholders' equity
$
20,838,678
$
21,088,143
$
21,244,881
$
19,753,300
$
17,850,397
Stockholders' equity, excluding AOCI
$
2,663,627
$
2,638,422
$
2,627,484
$
2,400,384
$
2,372,747
Stockholders' equity, common
2,459,506
2,433,671
2,425,711
2,435,707
2,370,793


First Midwest Bancorp, Inc.
Condensed Consolidated Statements of Income (Unaudited)
(Dollar amounts in thousands)
Quarters Ended
Years Ended
December 31,
September 30,
June 30,
March 31,
December 31,
December 31,
December 31,
2020
2020
2020
2020
2019
2020
2019
Income Statement
Interest income
$
159,962
$
159,085
$
162,044
$
170,227
$
176,604
$
651,318
$
698,739
Interest expense
11,851
16,356
16,810
26,652
28,245
71,669
110,257
Net interest income
148,111
142,729
145,234
143,575
148,359
579,649
588,482
Provision for loan losses
10,507
15,927
32,649
39,532
9,594
98,615
44,027
Net interest income after
provision for loan losses
137,604
126,802
112,585
104,043
138,765
481,034
544,455
Noninterest Income
Wealth management fees
13,548
12,837
11,942
12,361
12,484
50,688
48,337
Service charges on deposit
accounts
10,811
10,342
9,125
11,781
12,664
42,059
49,424
Mortgage banking income
9,191
6,659
3,477
1,788
4,134
21,115
10,105
Card-based fees, net
4,530
4,472
3,180
3,968
4,512
16,150
18,133
Capital market products
income
659
886
694
4,722
6,337
6,961
13,931
Other service charges,
commissions, and fees
2,993
2,823
2,078
2,682
2,946
10,576
11,363
Total fee-based revenues
41,732
38,019
30,496
37,302
43,077
147,549
151,293
Other income
3,550
2,523
2,495
3,065
3,419
11,633
11,586
Swap termination costs
(17,567
)
(14,285
)
(31,852
)
Net securities gains (losses)
14,328
(1,005
)
13,323
Total noninterest
income
27,715
40,585
32,991
39,362
46,496
140,653
162,879
Noninterest Expense
Salaries and employee benefits:
Salaries and wages
55,950
53,385
52,592
49,990
53,043
211,917
197,640
Retirement and other
employee benefits
10,430
11,349
11,080
12,869
9,930
45,728
42,879
Total salaries and
employee benefits
66,380
64,734
63,672
62,859
62,973
257,645
240,519
Net occupancy and
equipment expense
14,002
13,736
15,116
14,227
12,940
57,081
51,818
Technology and related costs
11,005
10,416
9,853
8,548
7,429
39,822
27,787
Professional services
8,424
7,325
8,880
10,390
10,949
35,019
36,428
Advertising and promotions
1,850
2,688
2,810
2,761
2,896
10,109
11,561
Net OREO expense
106
544
126
420
1,080
1,196
2,436
Other expenses
12,851
12,374
14,624
12,654
13,000
52,503
47,829
Optimization costs
1,493
18,376
19,869
Acquisition and integration related expenses
1,860
881
5,249
5,472
5,258
13,462
21,860
Delivering Excellence
implementation costs
223
1,157
Total noninterest expense
117,971
131,074
120,330
117,331
116,748
486,706
441,395
Income before income
tax expense
47,348
36,313
25,246
26,074
68,513
134,981
265,939
Income tax expense
5,743
8,690
6,182
6,468
16,392
27,083
66,201
Net income
$
41,605
$
27,623
$
19,064
$
19,606
$
52,121
$
107,898
$
199,738
Preferred dividends
(4,034
)
(4,033
)
(1,037
)
(9,104
)
Net income applicable to non-vested restricted shares
(369
)
(236
)
(187
)
(192
)
(424
)
(984
)
(1,681
)
Net income applicable to
common shares
$
37,202
$
23,354
$
17,840
$
19,414
$
51,697
$
97,810
$
198,057
Net income applicable to
common shares, adjusted (1)
49,253
37,765
21,777
24,272
55,807
133,067
215,317

Footnotes to Condensed Consolidated Statements of Income
(1) See the "Non-GAAP Reconciliations" section for the detailed calculation.

First Midwest Bancorp, Inc.
Selected Financial Information (Unaudited)
(Amounts in thousands, except per share data)
As of or for the
Quarters Ended
Years Ended
December 31,
September 30,
June 30,
March 31,
December 31,
December 31,
December 31,
2020
2020
2020
2020
2019
2020
2019
EPS
Basic EPS
$
0.33
$
0.21
$
0.16
$
0.18
$
0.47
$
0.87
$
1.83
Diluted EPS
$
0.33
$
0.21
$
0.16
$
0.18
$
0.47
$
0.87
$
1.82
Diluted EPS, adjusted (1)
$
0.43
$
0.33
$
0.19
$
0.22
$
0.51
$
1.18
$
1.98
Common Stock and Related Per Common Share Data
Book value
$
21.52
$
21.29
$
21.23
$
21.33
$
21.56
$
21.52
$
21.56
Tangible book value
$
13.36
$
13.11
$
13.00
$
13.14
$
13.60
$
13.36
$
13.60
Dividends declared per share
$
0.14
$
0.14
$
0.14
$
0.14
$
0.14
$
0.56
$
0.54
Closing price at period end
$
15.92
$
10.78
$
13.35
$
13.24
$
23.06
$
15.92
$
23.06
Closing price to book value
0.7
0.5
0.6
0.6
1.1
0.7
1.1
Period end shares outstanding
114,296
114,293
114,276
114,213
109,972
114,296
109,972
Period end treasury shares
11,071
11,067
11,079
11,136
10,443
11,071
10,443
Common dividends
$
16,017
$
16,011
$
16,015
$
16,002
$
15,404
$
64,045
$
59,150
Dividend payout ratio
42.42
%
66.67
%
87.50
%
77.78
%
29.79
%
64.37
%
29.51
%
Dividend payout ratio, adjusted (1)
32.56
%
42.42
%
73.68
%
63.64
%
27.45
%
47.46
%
27.27
%
Key Ratios/Data
Return on average common
equity (2)
6.05
%
3.80
%
2.94
%
3.23
%
8.69
%
4.01
%
8.74
%
Return on average common
equity, adjusted (1)(2)
8.01
%
6.15
%
3.58
%
4.04
%
9.38
%
5.46
%
9.50
%
Return on average tangible
common equity (1)(2)
10.35
%
6.73
%
5.32
%
5.66
%
14.37
%
7.02
%
14.50
%
Return on average tangible
common equity, adjusted (1)(2)
13.53
%
10.53
%
6.37
%
6.94
%
15.47
%
9.36
%
15.71
%
Return on average assets (2)
0.79
%
0.51
%
0.37
%
0.43
%
1.16
%
0.53
%
1.17
%
Return on average assets,
adjusted (1)(2)
1.02
%
0.78
%
0.44
%
0.53
%
1.25
%
0.70
%
1.28
%
Loans to deposits
92.12
%
92.91
%
95.38
%
99.05
%
96.90
%
92.12
%
96.90
%
Efficiency ratio (1)
58.90
%
60.36
%
64.08
%
60.21
%
56.16
%
60.84
%
55.00
%
Net interest margin (2)(3)
3.14
%
2.95
%
3.13
%
3.54
%
3.72
%
3.18
%
3.90
%
Yield on average interest-earning
assets (2)(3)
3.39
%
3.28
%
3.49
%
4.19
%
4.43
%
3.57
%
4.63
%
Cost of funds (2)(4)
0.26
%
0.35
%
0.38
%
0.69
%
0.74
%
0.41
%
0.76
%
Noninterest expense to average
assets (2)
2.25
%
2.42
%
2.32
%
2.56
%
2.59
%
2.38
%
2.60
%
Noninterest expense, adjusted to
average assets, excluding PPP
loans (1)(2)
2.29
%
2.19
%
2.32
%
2.44
%
2.47
%
2.31
%
2.46
%
Effective income tax rate
12.13
%
23.93
%
24.49
%
24.81
%
23.93
%
20.06
%
24.89
%
Capital Ratios
Total capital to risk-weighted
assets (1)
14.14
%
14.06
%
13.70
%
12.00
%
12.96
%
14.14
%
12.96
%
Tier 1 capital to risk-weighted
assets (1)
11.55
%
11.48
%
11.19
%
9.64
%
10.52
%
11.55
%
10.52
%
CET1 to risk-weighted assets (1)
10.06
%
9.97
%
9.70
%
9.64
%
10.52
%
10.06
%
10.52
%
Tier 1 capital to average assets (1)
8.91
%
8.50
%
8.70
%
8.60
%
8.81
%
8.91
%
8.81
%
Tangible common equity to
tangible assets (1)
7.67
%
7.43
%
7.32
%
7.97
%
8.81
%
7.67
%
8.81
%
Tangible common equity,
excluding AOCI, to tangible
assets (1)
7.54
%
7.30
%
7.17
%
7.79
%
8.82
%
7.54
%
8.82
%
Tangible common equity to risk-
weighted assets (1)
9.93
%
9.84
%
9.61
%
9.63
%
10.51
%
9.93
%
10.51
%
Note: Selected Financial Information footnotes are located at the end of this section.


First Midwest Bancorp, Inc.
Selected Financial Information (Unaudited)
(Amounts in thousands, except per share data)
As of or for the
Quarters Ended
Years Ended
December 31,
September 30,
June 30,
March 31,
December 31,
December 31,
December 31,
2020
2020
2020
2020
2019
2020
2019
Asset quality Performance Data
Non-performing assets
Commercial and industrial
$
38,314
$
40,781
$
19,475
$
24,944
$
29,995
$
38,314
$
29,995
Agricultural
10,719
13,293
8,494
5,823
5,954
10,719
5,954
Commercial real estate:
Office, retail, and industrial
27,382
26,406
26,342
26,107
25,857
27,382
25,857
Multi-family
1,670
1,547
2,132
2,688
2,697
1,670
2,697
Construction
1,155
2,977
18,640
18,764
152
1,155
152
Other commercial real estate
15,219
4,690
5,304
4,562
4,729
15,219
4,729
Consumer
15,498
13,888
13,657
14,761
12,885
15,498
12,885
Non-accrual, excluding PCD
loans
109,957
103,582
94,044
97,649
82,269
109,957
82,269
Non-accrual PCD loans
32,568
39,990
45,116
48,950
32,568
Total non-accrual loans
142,525
143,572
139,160
146,599
82,269
142,525
82,269
90 days or more past due loans,
still accruing interest
4,395
3,781
3,241
5,052
5,001
4,395
5,001
Total NPLs
146,920
147,353
142,401
151,651
87,270
146,920
87,270
Accruing TDRs
813
841
1,201
1,216
1,233
813
1,233
Foreclosed assets (5)
16,671
15,299
19,024
21,027
20,458
16,671
20,458
Total NPAs
$
164,404
$
163,493
$
162,626
$
173,894
$
108,961
$
164,404
$
108,961
30-89 days past due loans
$
40,656
$
21,551
$
36,342
$
81,127
$
31,958
$
40,656
$
31,958
Allowance for credit losses
Allowance for loan losses
$
239,017
$
239,048
$
240,052
$
219,948
$
108,022
$
239,017
$
108,022
Reserve for unfunded
commitments
8,025
7,825
7,625
6,753
1,200
8,025
1,200
Total ACL
$
247,042
$
246,873
$
247,677
$
226,701
$
109,222
$
247,042
$
109,222
Provision for loan losses
$
10,507
$
15,927
$
32,649
$
39,532
$
9,594
$
98,615
$
44,027
Net charge-offs by category
Commercial and industrial
$
3,536
$
5,470
$
4,735
$
4,680
$
6,799
$
18,421
$
21,992
Agricultural
1,779
265
118
1,227
15
3,389
1,201
Commercial real estate:
Office, retail, and industrial
1,701
1,339
3,086
329
256
6,455
2,547
Multi-family
19
9
5
(439
)
33
(138
)
Construction
140
4,889
798
1,808
3
7,635
(9
)
Other commercial real estate
916
1,753
19
164
13
2,852
443
Consumer
2,448
2,027
4,158
3,901
3,953
12,534
12,188
Total NCOs
$
10,539
$
15,743
$
12,923
$
12,114
$
10,600
$
51,319
$
38,224
Less: NCOs on PCD loans
(6,488
)
(6,923
)
(3,833
)
(1,720
)
(18,964
)
Total NCOs, excluding PCD
loans
$
4,051
$
8,820
$
9,090
$
10,394
$
10,600
$
32,355
$
38,224
Total recoveries included above
$
2,588
$
1,795
$
1,311
$
1,816
$
2,153
$
7,510
$
7,984
Note: Selected Financial Information footnotes are located at the end of this section.


First Midwest Bancorp, Inc.
Selected Financial Information (Unaudited)
As of or for the
Quarters Ended
Years Ended
December 31,
September 30,
June 30,
March 31,
December 31,
December 31,
December 31,
2020
2020
2020
2020
2019
2020
2019
Performing loans classified as substandard and special mention
Special mention loans (8)
$
409,083
$
395,295
$
256,373
$
240,826
$
188,703
$
409,083
$
188,703
Substandard loans (8)
357,219
311,430
193,337
196,923
188,811
357,219
188,811
Total performing loans
classified as substandard and
special mention (8)
$
766,302
$
706,725
$
449,710
$
437,749
$
377,514
$
766,302
$
377,514
Asset quality ratios
Non-accrual loans to total loans
0.97
%
0.98
%
0.93
%
1.05
%
0.64
%
0.97
%
0.64
%
Non-accrual loans to total loans,
excluding PPP loans (6)
1.02
%
1.07
%
1.01
%
1.05
%
0.64
%
1.02
%
0.64
%
Non-accrual loans to total loans,
excluding PCD and PPP loans (6)
0.80
%
0.78
%
0.70
%
0.71
%
0.64
%
0.80
%
0.64
%
NPLs to total loans
1.00
%
1.01
%
0.95
%
1.09
%
0.68
%
1.00
%
0.68
%
NPLs to total loans, excluding
PPP loans (6)
1.05
%
1.10
%
1.04
%
1.09
%
0.68
%
1.05
%
0.68
%
NPLs to total loans, excluding
PCD and PPP loans (6)
0.83
%
0.81
%
0.72
%
0.75
%
0.68
%
0.83
%
0.68
%
NPAs to total loans plus
foreclosed assets
1.11
%
1.11
%
1.09
%
1.24
%
0.85
%
1.11
%
0.85
%
NPAs to total loans plus
foreclosed assets, excluding
PPP loans (6)
1.18
%
1.21
%
1.18
%
1.24
%
0.85
%
1.18
%
0.85
%
NPAs to total loans plus
foreclosed assets, excluding
PCD and PPP loans (6)
0.96
%
0.93
%
0.87
%
0.91
%
0.85
%
0.96
%
0.85
%
NPAs to tangible common equity
plus ACL
9.27
%
9.37
%
9.38
%
10.07
%
6.79
%
9.27
%
6.79
%
Non-accrual loans to total assets
0.68
%
0.68
%
0.66
%
0.74
%
0.46
%
0.68
%
0.46
%
Performing loans classified as
substandard and special mention
to corporate loans (8)
7.26
%
6.36
%
3.94
%
4.15
%
3.95
%
7.26
%
3.95
%
Performing loans classified as
substandard and special mention
to corporate loans, excluding
PPP loans (6)(8)
7.84
%
7.13
%
4.40
%
4.15
%
3.95
%
7.84
%
3.95
%
Allowance for credit losses and net charge-off ratios
ACL to total loans (7)
1.67
%
1.68
%
1.66
%
1.62
%
0.85
%
1.67
%
0.85
%
ACL to non-accrual loans
173.33
%
171.95
%
177.98
%
154.64
%
132.76
%
173.33
%
132.76
%
ACL to NPLs
168.15
%
167.54
%
173.93
%
149.49
%
125.15
%
168.15
%
125.15
%
NCOs to average loans (2)
0.29
%
0.42
%
0.36
%
0.37
%
0.33
%
0.36
%
0.31
%
NCOs to average loans,
excluding PPP loans (2)(6)
0.31
%
0.46
%
0.38
%
0.37
%
0.33
%
0.38
%
0.31
%
NCOs to average loans,
excluding PCD and PPP
loans (2)(6)
0.12
%
0.26
%
0.27
%
0.32
%
0.33
%
0.24
%
0.31
%

Footnotes to Selected Financial Information

(1)
See the "Non-GAAP Reconciliations" section for the detailed calculation.
(2)
Annualized based on the actual number of days for each period presented.
(3)
Presented on a tax-equivalent basis, assuming the applicable federal income tax rate of 21%.
(4)
Cost of funds expresses total interest expense as a percentage of total average funding sources.
(5)
Foreclosed assets consist of OREO and other foreclosed assets acquired in partial or total satisfaction of defaulted loans. Other foreclosed assets are included in other assets in the Consolidated Statement of Financial Condition.
(6)
This ratio excludes PPP loans that are expected to be forgiven. As a result, no allowance for credit losses is associated with these loans.
(7)
Prior to the adoption of CECL on January 1, 2020, this ratio included acquired loans that were recorded at fair value through an acquisition adjustment netted in loans, which incorporated credit risk as of the acquisition date with no ACL being established at that time. As the acquisition adjustment was accreted into income over future periods, an ACL on acquired loans was established as necessary to reflect credit deterioration. Subsequent to adoption, an ACL on acquired loans is established as of the acquisition date and the acquired loans are no longer recorded net of a credit-related acquisition adjustment.
(8)
Performing loans classified as substandard and special mention excludes accruing TDRs.


First Midwest Bancorp, Inc.
Non-GAAP Reconciliations (Unaudited)
(Amounts in thousands, except per share data)
Quarters Ended
Years Ended
December 31,
September 30,
June 30,
March 31,
December 31,
December 31,
December 31,
2020
2020
2020
2020
2019
2020
2019
EPS
Net income
$
41,605
$
27,623
$
19,064
$
19,606
$
52,121
$
107,898
$
199,738
Dividends and accretion on
preferred stock
(4,034
)
(4,033
)
(1,037
)
(9,104
)
Net income applicable to non-
vested restricted shares
(369
)
(236
)
(187
)
(192
)
(424
)
(984
)
(1,681
)
Net income applicable to
common shares
37,202
23,354
17,840
19,414
51,697
97,810
198,057
Adjustments to net income:
Swap termination costs
17,567
14,285
31,852
Tax effect of swap termination
costs
(4,392
)
(3,571
)
(7,963
)
Income tax benefits
(3,639
)
(3,639
)
Optimization costs
1,493
18,376
19,869
Tax effect of optimization
costs
(373
)
(4,594
)
(4,967
)
Acquisition and integration related expenses
1,860
881
5,249
5,472
5,258
13,462
21,860
Tax effect of acquisition and
integration related expenses
(465
)
(220
)
(1,312
)
(1,368
)
(1,315
)
(3,365
)
(5,466
)
Net securities (gains) losses
(14,328
)
1,005
(13,323
)
Tax effect of net securities
(gains) losses
3,582
(251
)
3,331
Delivering Excellence
implementation costs
223
1,157
Tax effect of Delivering
Excellence implementation
costs
(56
)
(291
)
Total adjustments to net
income, net of tax
12,051
14,411
3,937
4,858
4,110
35,257
17,260
Net income applicable to
common shares,
adjusted (1)
$
49,253
$
37,765
$
21,777
$
24,272
$
55,807
$
133,067
$
215,317
Weighted-average common shares outstanding:
Weighted-average common
shares outstanding (basic)
113,174
113,160
113,145
109,922
109,059
112,355
108,156
Dilutive effect of common
stock equivalents
430
276
191
443
519
347
428
Weighted-average diluted
common shares
outstanding
113,604
113,436
113,336
110,365
109,578
112,702
108,584
Basic EPS
$
0.33
$
0.21
$
0.16
$
0.18
$
0.47
$
0.87
$
1.83
Diluted EPS
$
0.33
$
0.21
$
0.16
$
0.18
$
0.47
$
0.87
$
1.82
Diluted EPS, adjusted (1)
$
0.43
$
0.33
$
0.19
$
0.22
$
0.51
$
1.18
$
1.98
Anti-dilutive shares not included
in the computation of diluted
EPS
Dividend Payout Ratio
Dividends declared per share
$
0.14
$
0.14
$
0.14
$
0.14
$
0.14
$
0.56
$
0.54
Dividend payout ratio
42.42
%
66.67
%
87.50
%
77.78
%
29.79
%
64.37
%
29.51
%
Dividend payout ratio, adjusted (1)
32.56
%
42.42
%
73.68
%
63.64
%
27.45
%
47.46
%
27.27
%
Note: Non-GAAP Reconciliations footnotes are located at the end of this section.


First Midwest Bancorp, Inc.
Non-GAAP Reconciliations (Unaudited)
(Amounts in thousands, except per share data)
As of or for the
Quarters Ended
Years Ended
December 31,
September 30,
June 30,
March 31,
December 31,
December 31,
December 31,
2020
2020
2020
2020
2019
2020
2019
Return on Average Common and Tangible Common Equity
Net income applicable to
common shares
$
37,202
$
23,354
$
17,840
$
19,414
$
51,697
$
97,810
$
198,057
Intangibles amortization
2,807
2,810
2,820
2,770
2,744
11,207
10,481
Tax effect of intangibles
amortization
(702
)
(703
)
(705
)
(693
)
(686
)
(2,803
)
(2,621
)
Net income applicable to
common shares, excluding
intangibles amortization
39,307
25,461
19,955
21,491
53,755
106,214
205,917
Total adjustments to net
income, net of tax (1)
12,051
14,411
3,937
4,858
4,110
35,257
17,260
Net income applicable to
common shares, adjusted (1)
$
51,358
$
39,872
$
23,892
$
26,349
$
57,865
$
141,471
$
223,177
Average stockholders' common
equity
$
2,444,911
$
2,444,594
$
2,443,212
$
2,415,157
$
2,359,197
$
2,437,011
$
2,267,353
Less: average intangible assets
(934,347
)
(938,712
)
(934,022
)
(887,600
)
(874,829
)
(923,741
)
(847,171
)
Average tangible common
equity
$
1,510,564
$
1,505,882
$
1,509,190
$
1,527,557
$
1,484,368
$
1,513,270
$
1,420,182
Return on average common
equity (2)
6.05
%
3.80
%
2.94
%
3.23
%
8.69
%
4.01
%
8.74
%
Return on average common
equity, adjusted (1)(2)
8.01
%
6.15
%
3.58
%
4.04
%
9.38
%
5.46
%
9.50
%
Return on average tangible
common equity (2)
10.35
%
6.73
%
5.32
%
5.66
%
14.37
%
7.02
%
14.50
%
Return on average tangible
common equity, adjusted (1)(2)
13.53
%
10.53
%
6.37
%
6.94
%
15.47
%
9.36
%
15.71
%
Return on Average Assets
Net income
$
41,605
$
27,623
$
19,064
$
19,606
$
52,121
$
107,898
$
199,738
Total adjustments to net
income, net of tax (1)
12,051
14,411
3,937
4,858
4,110
35,257
17,260
Net income, adjusted (1)
$
53,656
$
42,034
$
23,001
$
24,464
$
56,231
$
143,155
$
216,998
Average assets
$
20,882,325
$
21,526,695
$
20,868,106
$
18,404,821
$
17,889,158
$
20,424,771
$
17,007,061
Return on average assets (2)
0.79
%
0.51
%
0.37
%
0.43
%
1.16
%
0.53
%
1.17
%
Return on average assets,
adjusted (1)(2)
1.02
%
0.78
%
0.44
%
0.53
%
1.25
%
0.70
%
1.28
%
Noninterest Expense to Average Assets
Noninterest expense
$
117,971
$
131,074
$
120,330
$
117,331
$
116,748
$
486,706
$
441,395
Less:
Optimization costs
(1,493
)
(18,376
)
(19,869
)
Acquisition and integration
related expenses
(1,860
)
(881
)
(5,249
)
(5,472
)
(5,258
)
(13,462
)
(21,860
)
Delivering Excellence
implementation costs
(223
)
(1,157
)
Total
$
114,618
$
111,817
$
115,081
$
111,859
$
111,267
$
453,375
$
418,378
Average assets
$
20,882,325
$
21,526,695
$
20,868,106
$
18,404,821
$
17,889,158
$
20,424,771
$
17,007,061
Less: average PPP loans
(1,013,511
)
(1,194,808
)
(887,977
)
(775,883
)
Average assets, excluding PPP
loans
$
19,868,814
$
20,331,887
$
19,980,129
$
18,404,821
$
17,889,158
$
19,648,888
$
17,007,061
Noninterest expense to average
assets (2)
2.25
%
2.42
%
2.32
%
2.56
%
2.59
%
2.38
%
2.60
%
Noninterest expense, adjusted to
average assets, excluding PPP
loans (2)
2.29
%
2.19
%
2.32
%
2.44
%
2.47
%
2.31
%
2.46
%
Note: Non-GAAP Reconciliations footnotes are located at the end of this section.


First Midwest Bancorp, Inc.
Non-GAAP Reconciliations (Unaudited)
(Amounts in thousands, except per share data)
As of or for the
Quarters Ended
Years Ended
December 31,
September 30,
June 30,
March 31,
December 31,
December 31,
December 31,
2020
2020
2020
2020
2019
2020
2019
Efficiency Ratio Calculation
Noninterest expense
$
117,971
$
131,074
$
120,330
$
117,331
$
116,748
$
486,706
$
441,395
Less:
Optimization costs
(1,493
)
(18,376
)
(19,869
)
Acquisition and integration
related expenses
(1,860
)
(881
)
(5,249
)
(5,472
)
(5,258
)
(13,462
)
(21,860
)
Net OREO expense
(106
)
(544
)
(126
)
(420
)
(1,080
)
(1,196
)
(2,436
)
Delivering Excellence
implementation costs
(223
)
(1,157
)
Total
$
114,512
$
111,273
$
114,955
$
111,439
$
110,187
$
452,179
$
415,942
Tax-equivalent net interest income (3)
$
149,141
$
143,821
$
146,389
$
144,728
$
149,711
$
584,079
$
593,354
Noninterest income
27,715
40,585
32,991
39,362
46,496
140,653
162,879
Less:
Swap termination costs
17,567
14,285
31,852
Net securities (gains) losses
(14,328
)
1,005
(13,323
)
Total
$
194,423
$
184,363
$
179,380
$
185,095
$
196,207
$
743,261
$
756,233
Efficiency ratio
58.90
%
60.36
%
64.08
%
60.21
%
56.16
%
60.84
%
55.00
%
Pre-Tax, Pre-Provision Earnings
Net Income
$
41,605
$
27,623
$
19,064
$
19,606
$
52,121
$
107,898
$
199,738
Income tax expense
5,743
8,690
6,182
6,468
16,392
27,083
66,201
Provision for credit losses
10,507
15,927
32,649
39,532
9,594
98,615
44,027
Pre-Tax, Pre-Provision
Earnings
$
57,855
$
52,240
$
57,895
$
65,606
$
78,107
$
233,596
$
309,966
Adjustments to pre-tax, pre-
provision earnings:
Swap termination costs
$
17,567
$
14,285
$
$
$
$
31,852
$
Optimization costs
1,493
18,376
19,869
Acquisition and integration
related expenses
1,860
881
5,249
5,472
5,258
13,462
21,860
Net securities (gains) losses
(14,328
)
1,005
(13,323
)
Delivering Excellence
implementation costs
223
1,157
Total adjustments
20,920
19,214
5,249
6,477
5,481
51,860
23,017
Pre-Tax, Pre-Provision
Earnings, adjusted
$
78,775
$
71,454
$
63,144
$
72,083
$
83,588
$
285,456
$
332,983
Note: Non-GAAP Reconciliations footnotes are located at the end of this section.


First Midwest Bancorp, Inc.
Non-GAAP Reconciliations (Unaudited)
(Amounts in thousands, except per share data)
As of or for the
Quarters Ended
December 31,
September 30,
June 30,
March 31,
December 31,
2020
2020
2020
2020
2019
Tangible Common Equity
Stockholders' equity, common
$
2,459,506
$
2,433,671
$
2,425,711
$
2,435,707
$
2,370,793
Less: goodwill and other intangible assets
(932,764
)
(935,801
)
(940,182
)
(935,241
)
(875,262
)
Tangible common equity
1,526,742
1,497,870
1,485,529
1,500,466
1,495,531
Less: AOCI
(26,379
)
(25,749
)
(28,727
)
(35,323
)
1,954
Tangible common equity, excluding AOCI
$
1,500,363
$
1,472,121
$
1,456,802
$
1,465,143
$
1,497,485
Total assets
$
20,838,678
$
21,088,143
$
21,244,881
$
19,753,300
$
17,850,397
Less: goodwill and other intangible assets
(932,764
)
(935,801
)
(940,182
)
(935,241
)
(875,262
)
Tangible assets
19,905,914
20,152,342
20,304,699
18,818,059
16,975,135
Less: PPP loans
(785,563
)
(1,196,538
)
(1,179,403
)
Tangible assets, excluding PPP loans
$
19,120,351
$
18,955,804
$
19,125,296
$
18,818,059
$
16,975,135
Tangible common equity to tangible assets
7.67
%
7.43
%
7.32
%
7.97
%
8.81
%
Tangible common equity to tangible assets, excluding PPP loans
7.98
%
7.90
%
7.77
%
7.97
%
8.81
%
Tangible common equity, excluding AOCI, to tangible
assets
7.54
%
7.30
%
7.17
%
7.79
%
8.82
%
Tangible common equity, excluding AOCI, to tangible
assets, excluding PPP loans
7.85
%
?7.77??
%
7.62
%
7.79
%
8.82
%
Tangible common equity to risk-weighted assets
9.93
%
9.84
%
9.61
%
9.63
%
10.51
%

Footnotes to Non-GAAP Reconciliations

(1)
Adjustments to net income for each period presented are detailed in the EPS non-GAAP reconciliation above. For additional discussion of adjustments, see the "Non-GAAP Financial Information" section.
(2)
Annualized based on the actual number of days for each period presented.
(3)
Presented on a tax-equivalent basis, assuming the applicable federal income tax rate of 21%.

Stock Information

Company Name: First Midwest Bancorp Inc.
Stock Symbol: FMBI
Market: NASDAQ
Website: firstmidwest.com

Menu

FMBI FMBI Quote FMBI Short FMBI News FMBI Articles FMBI Message Board
Get FMBI Alerts

News, Short Squeeze, Breakout and More Instantly...