First Mid Bancshares, Inc. (NASDAQ: FMBH) (the “Company”) today
announced its financial results for the quarter and year ended
December 31, 2023.
Highlights
- Net income of $18.1 million, or
$0.76 diluted EPS
- Adjusted net income (non-GAAP) of
$22.4 million, or $0.94 diluted EPS
- Completed the merger and
integration of Blackhawk Bank (“Blackhawk”)
- Sold additional bonds to reposition
balance sheet helping drive a strong net interest margin of
3.33%
- Strong asset quality performance
continued with minimal net charge offs for the quarter
- Board of Directors declares regular
quarterly dividend of $0.23 per share
“We capped off 2023 with a strong quarter of
financial results,” said Joe Dively, Chairman and Chief Executive
Officer. “This was the first full quarter inclusive of Blackhawk
and the value of the transaction is evident in our results. We
completed another step in the Blackhawk related balance sheet
repositioning by selling additional bonds with proceeds of $79.7
million used to reduce brokered CDs and wholesale borrowings,
improving our net interest margin.”
“During the quarter, we completed the merger of
Blackhawk into First Mid Bank & Trust and the related core
system conversion. Our employees worked extremely hard to make the
transition as seamless as possible for our customers in what was
our largest, most complex integration. I am proud of the efforts of
our team and their support of our customers,” Dively concluded.
Net Interest Income Net
interest income for the fourth quarter of 2023 increased by $7.0
million, or 13.9% compared to the third quarter of 2023. Interest
income and interest expense increased in the quarter by $9.5
million and $2.5 million, respectively. The increase in interest
income was primarily driven by the addition of Blackhawk, loan
growth, and the repricing of loans with higher interest rates.
Accretion income for the quarter was $4.6 million, an increase
compared to $2.6 million in the prior quarter. The increase in
interest expense was primarily driven by the addition of Blackhawk
and higher interest rates. During the quarter, the Company sold
$79.7 million of bonds and used the proceeds to payoff maturing
brokered CDs and wholesale borrowings.
In comparison to the fourth quarter of 2022, net
interest income increased $11.8 million, or 25.8%. The increase was
primarily driven by the addition of Blackhawk. For the same period,
interest income increased by $29.2 million, while interest expense
increased $17.4 million.
Net Interest MarginNet interest
margin, on a tax equivalent basis (non-GAAP), was 3.33% for the
fourth quarter of 2023, which was 27 basis points higher compared
to the prior quarter. Earning asset yields increased by 29 basis
points and the average cost of funds increased 2 basis
points.
In comparison to the fourth quarter of last
year, the net interest margin increased 26 basis points, with an
average earning asset increase of 111 basis points versus the
average cost of funds increase of 85 basis points.
Loan Portfolio Total loans
ended the quarter at $5.58 billion, representing an increase of
$40.5 million. The growth was spread among several categories with
the largest increase in Ag operating loans. Overall, loan demand
slightly improved and we saw an increase in line draws during the
period. Most of the new originations and renewed loans in the
period were at rates in the 8.00% to 8.50% range.
Asset Quality The fourth
quarter was another strong period with respect to the Company’s
asset quality metrics. The allowance for credit losses (“ACL”)
increased by $0.4 million to $68.7 million with an ending ACL to
total loans ratio of 1.23%. In addition to the ACL, an unearned
discount of $49.9 million remains at quarter end. Provision expense
was recorded in the amount of $0.6 million with net charge offs of
$0.1 million in the quarter. Also, at the end of the fourth
quarter, the ratio of non-performing loans to total loans was
0.36%, and the ACL to non-performing loans was 341.19%.
The ratio of nonperforming assets to total assets was 0.28% and
nonperforming loans were $20.1 million at quarter end. For the
quarter, special mention loans were $74.1 million and substandard
loans were $28.9 million.
DepositsTotal deposits ended
the quarter at $6.12 billion, which represented a decrease of
$222.7 million from the prior quarter. Of the decline, $73.2
million came from time deposits, including brokered, where the
Company used proceeds from its bond sales to pay these off at
maturity. The remaining portion of the decline in balances was
driven primarily by seasonal cash flow operating needs of
commercial customers. Noninterest bearing deposits increased by
$9.2 million in the quarter. The Company’s average rate on cost of
funds increased to 1.85% compared to 1.83% in the prior quarter and
1.00% in the fourth quarter of 2022.
Noninterest IncomeNoninterest
income represented 31% of our total net revenues for the year.
Noninterest income for the fourth quarter of
2023 was $21.8 million compared to $23.1 million in the third
quarter of 2023. Excluding securities gains for both
periods, noninterest income increased $2.1 million in the current
quarter. The increase was primarily driven by the full quarter
benefit of Blackhawk, along with higher insurance
revenues.
In comparison to the fourth quarter of 2022,
noninterest income increased $3.6 million, or 19.6%, due to a
combination of organic growth and the addition of Blackhawk’s
operating costs for the period.
Noninterest
Expenses Noninterest expense for
the fourth quarter of 2023 totaled $57.0 million compared to $47.1
million in the prior quarter. The increase was primarily driven by
the full quarter of Blackhawk and approximately $5.6 million in
nonrecurring acquisition related costs.
In comparison to the fourth quarter of 2022,
noninterest expenses increased $17.7 million. In addition to $5.6
million in nonrecurring integration related costs during the
period, the increase was primarily driven by the addition of
Blackhawk.
The Company’s efficiency ratio, as adjusted in
the non-GAAP reconciliation table herein, for the fourth quarter
2023 was 58.9% compared to 58.6% in the prior quarter and 58.1% for
the same period last year.
Capital Levels, Dividend and
TaxesThe Company’s capital levels remained strong and
above the “well capitalized” levels. Capital levels ended the
period as follows:
Total capital
to risk-weighted assets |
14.84% |
|
Tier 1 capital to risk-weighted assets |
12.02% |
|
Common equity tier 1 capital to risk-weighted assets |
11.62% |
|
Leverage ratio |
9.33% |
|
|
|
|
Tangible book value per share increased in the
period to $22.20 on a combination of both earnings growth and
improvement in the unrealized loss position in the bond portfolio
impacting accumulated other comprehensive income (“AOCI”).
The Company’s Board of Directors approved a
regular quarterly dividend of $0.23 payable on March 1, 2024 for
shareholders of record on February 16, 2024.
The Company’s effective tax rate for the fourth
quarter was 16.6% and 22.0% for the year. The lower rate in the
current period was primarily due to $0.8 million of refunds for
amendments filed on Wisconsin state taxes.
About First Mid: First Mid
Bancshares, Inc. (“First Mid”) is the parent company of First Mid
Bank & Trust, N.A., First Mid Insurance Group, Inc., and First
Mid Wealth Management Co. First Mid is a $7.6 billion
community-focused organization that provides a full-suite of
financial services including banking, wealth management, brokerage,
Ag services, and insurance through a sizeable network of locations
throughout Illinois, Missouri, Texas, and Wisconsin and a loan
production office in the greater Indianapolis area. Together, our
First Mid team takes great pride in providing solutions and
services to the customers and communities and has done so over the
last 159 years. More information about the Company is available on
our website at www.firstmid.com.
Non-GAAP Measures: In addition
to reports presented in accordance with generally accepted
accounting principles (“GAAP”), this release contains certain
non-GAAP financial measures. The Company believes that such
non-GAAP financial measures provide investors with information
useful in understanding the Company’s financial performance.
Readers of this release, however, are urged to review these
non-GAAP financial measures in conjunction with the GAAP results as
reported. These non-GAAP financial measures are detailed as
supplemental tables and include “Adjusted Net Income,” “Adjusted
Diluted EPS,” “Efficiency Ratio,” “Net Interest Margin, tax
equivalent,” and “Tangible Book Value per Common Share”. While the
Company believes these non-GAAP financial measures provide
investors with a broader understanding of the capital adequacy,
funding profile and financial trends of the Company, this
information should be considered as supplemental in nature and not
as a substitute to the related financial information prepared in
accordance with GAAP. These non-GAAP financial measures may also
differ from the similar measures presented by other companies.
Forward Looking Statements This
document may contain certain forward-looking statements about First
Mid, such as discussions of First Mid’s pricing and fee trends,
credit quality and outlook, liquidity, new business results,
expansion plans, anticipated expenses and planned schedules. First
Mid intends such forward-looking statements to be covered by the
safe harbor provisions for forward-looking statements contained in
the Private Securities Litigation Reform Act of 1995.
Forward-looking statements, which are based on certain assumptions
and describe future plans, strategies and expectations of First Mid
are identified by use of the words “believe,” “expect,” “intend,”
“anticipate,” “estimate,” “project,” or similar expressions. Actual
results could differ materially from the results indicated by these
statements because the realization of those results is subject to
many risks and uncertainties, including, among other things,
changes in interest rates; general economic conditions and those in
the market areas of First Mid; legislative and/or regulatory
changes; monetary and fiscal policies of the U.S. Government,
including policies of the U.S. Treasury and the Federal Reserve
Board; the quality or composition of First Mid’s loan or investment
portfolios and the valuation of those investment portfolios; demand
for loan products; deposit flows; competition, demand for financial
services in the market areas of First Mid; accounting principles,
policies and guidelines; and the impact of the global COVID-19
pandemic on First Mid’s businesses. Additional information
concerning First Mid, including additional factors and risks that
could materially affect First Mid’s financial results, are included
in First Mid’s filings with the SEC, including its Annual Reports
on Form 10-K and Quarterly Reports on Form 10-Q. Forward-looking
statements speak only as of the date they are made. Except as
required under the federal securities laws or the rules and
regulations of the SEC, we do not undertake any obligation to
update or review any forward-looking information, whether as a
result of new information, future events or otherwise.
Investor Contact: Aaron HoltVP,
Shareholder Relations217-258-0463 aholt@firstmid.com
Matt SmithChief Financial
Officer217-258-1528msmith@firstmid.com
– Tables Follow –
|
|
|
|
|
|
|
|
|
FIRST MID
BANCSHARES, INC. |
|
|
Condensed
Consolidated Balance Sheets |
|
|
(In thousands,
unaudited) |
|
|
|
|
|
As
of |
|
|
December
31, |
|
September
30, |
|
December
31, |
|
|
|
2023 |
|
|
|
2023 |
|
|
|
2022 |
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
Cash and
cash equivalents |
|
$ |
143,064 |
|
|
$ |
383,237 |
|
|
$ |
152,433 |
|
Investment
securities |
|
|
1,179,402 |
|
|
|
1,226,746 |
|
|
|
1,223,720 |
|
Loans
(including loans held for sale) |
|
|
5,580,565 |
|
|
|
5,540,065 |
|
|
|
4,826,212 |
|
Less
allowance for credit losses |
|
|
(68,675 |
) |
|
|
(68,241 |
) |
|
|
(59,093 |
) |
Net
loans |
|
|
5,511,890 |
|
|
|
5,471,824 |
|
|
|
4,767,119 |
|
Premises and
equipment, net |
|
|
101,396 |
|
|
|
102,004 |
|
|
|
90,473 |
|
Goodwill and
intangibles, net |
|
|
264,231 |
|
|
|
267,793 |
|
|
|
169,897 |
|
Bank owned
life insurance |
|
|
166,125 |
|
|
|
165,022 |
|
|
|
151,756 |
|
Other
assets |
|
|
220,686 |
|
|
|
238,668 |
|
|
|
188,817 |
|
Total assets |
|
$ |
7,586,794 |
|
|
$ |
7,855,294 |
|
|
$ |
6,744,215 |
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity |
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
Non-interest
bearing |
|
$ |
1,398,234 |
|
|
$ |
1,389,022 |
|
|
$ |
1,256,514 |
|
Interest
bearing |
|
|
4,725,425 |
|
|
|
4,957,302 |
|
|
|
4,000,487 |
|
Total
deposits |
|
|
6,123,659 |
|
|
|
6,346,324 |
|
|
|
5,257,001 |
|
Repurchase
agreement with customers |
|
|
213,721 |
|
|
|
214,978 |
|
|
|
221,414 |
|
Other
borrowings |
|
|
263,787 |
|
|
|
364,953 |
|
|
|
465,071 |
|
Junior
subordinated debentures |
|
|
24,058 |
|
|
|
24,003 |
|
|
|
19,364 |
|
Subordinated
debt |
|
|
106,755 |
|
|
|
106,648 |
|
|
|
94,553 |
|
Other
liabilities |
|
|
61,610 |
|
|
|
60,440 |
|
|
|
53,657 |
|
Total liabilities |
|
|
6,793,590 |
|
|
|
7,117,346 |
|
|
|
6,111,060 |
|
|
|
|
|
|
|
|
Total stockholders' equity |
|
|
793,204 |
|
|
|
737,948 |
|
|
|
633,155 |
|
Total
liabilities and stockholders' equity |
|
$ |
7,586,794 |
|
|
$ |
7,855,294 |
|
|
$ |
6,744,215 |
|
|
|
|
|
|
|
|
FIRST MID
BANCSHARES, INC. |
Condensed
Consolidated Statements of Income |
(In thousands,
except per share data, unaudited) |
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Twelve
Months Ended |
|
|
December
31, |
|
December
31, |
|
|
|
2023 |
|
|
2022 |
|
|
|
2023 |
|
|
2022 |
Interest income: |
|
|
|
|
|
|
|
|
Interest and
fees on loans |
|
$ |
78,676 |
|
$ |
53,128 |
|
|
$ |
262,423 |
|
$ |
185,869 |
Interest on
investment securities |
|
|
8,515 |
|
|
7,285 |
|
|
|
32,119 |
|
|
29,380 |
Interest on
federal funds sold & other deposits |
|
|
2,736 |
|
|
296 |
|
|
|
5,624 |
|
|
642 |
Total interest income |
|
|
89,927 |
|
|
60,709 |
|
|
|
300,166 |
|
|
215,891 |
Interest expense: |
|
|
|
|
|
|
|
|
Interest on
deposits |
|
|
25,900 |
|
|
9,227 |
|
|
|
77,294 |
|
|
18,813 |
Interest on
securities sold under agreements to repurchase |
|
|
1,754 |
|
|
1,163 |
|
|
|
6,565 |
|
|
1,795 |
Interest on
other borrowings |
|
|
3,073 |
|
|
3,345 |
|
|
|
16,789 |
|
|
6,193 |
Interest on
jr. subordinated debentures |
|
|
545 |
|
|
315 |
|
|
|
1,859 |
|
|
868 |
Interest on
subordinated debt |
|
|
1,193 |
|
|
987 |
|
|
|
4,196 |
|
|
3,945 |
Total interest expense |
|
|
32,465 |
|
|
15,037 |
|
|
|
106,703 |
|
|
31,614 |
Net
interest income |
|
|
57,462 |
|
|
45,672 |
|
|
|
193,463 |
|
|
184,277 |
Provision
for credit losses |
|
|
552 |
|
|
805 |
|
|
|
6,104 |
|
|
4,806 |
Net
interest income after provision for loan |
|
|
56,910 |
|
|
44,867 |
|
|
|
187,359 |
|
|
179,471 |
Non-interest income: |
|
|
|
|
|
|
|
|
Wealth
management revenues |
|
|
4,998 |
|
|
6,201 |
|
|
|
20,793 |
|
|
22,492 |
Insurance
commissions |
|
|
5,398 |
|
|
4,719 |
|
|
|
24,814 |
|
|
21,622 |
Service
charges |
|
|
3,298 |
|
|
2,375 |
|
|
|
10,881 |
|
|
9,112 |
Net
securities gains/(losses) |
|
|
46 |
|
|
(48 |
) |
|
|
3,383 |
|
|
33 |
Mortgage
banking revenues |
|
|
954 |
|
|
65 |
|
|
|
2,282 |
|
|
1,190 |
ATM/debit
card revenue |
|
|
4,233 |
|
|
3,209 |
|
|
|
14,347 |
|
|
12,422 |
Other |
|
|
2,841 |
|
|
1,686 |
|
|
|
10,286 |
|
|
7,811 |
Total
non-interest income |
|
|
21,768 |
|
|
18,207 |
|
|
|
86,786 |
|
|
74,682 |
Non-interest expense: |
|
|
|
|
|
|
|
|
Salaries and
employee benefits |
|
|
29,925 |
|
|
23,610 |
|
|
|
104,962 |
|
|
98,594 |
Net
occupancy and equipment expense |
|
|
7,977 |
|
|
6,126 |
|
|
|
26,946 |
|
|
24,257 |
Net other
real estate owned (income) expense |
|
|
800 |
|
|
87 |
|
|
|
1,862 |
|
|
330 |
FDIC
insurance |
|
|
1,015 |
|
|
464 |
|
|
|
3,339 |
|
|
1,805 |
Amortization
of intangible assets |
|
|
3,560 |
|
|
1,537 |
|
|
|
9,127 |
|
|
6,290 |
Stationary
and supplies |
|
|
404 |
|
|
298 |
|
|
|
1,346 |
|
|
1,295 |
Legal and
professional expense |
|
|
2,065 |
|
|
1,607 |
|
|
|
7,379 |
|
|
6,996 |
ATM/debit
card expense |
|
|
1,332 |
|
|
1,309 |
|
|
|
5,322 |
|
|
4,300 |
Marketing
and donations |
|
|
679 |
|
|
681 |
|
|
|
3,005 |
|
|
2,999 |
Other |
|
|
9,268 |
|
|
3,653 |
|
|
|
22,452 |
|
|
15,995 |
Total
non-interest expense |
|
|
57,025 |
|
|
39,372 |
|
|
|
185,740 |
|
|
162,861 |
Income
before income taxes |
|
|
21,653 |
|
|
23,702 |
|
|
|
88,405 |
|
|
91,292 |
Income
taxes |
|
|
3,582 |
|
|
3,063 |
|
|
|
19,470 |
|
|
18,340 |
Net
income |
|
$ |
18,071 |
|
$ |
20,639 |
|
|
$ |
68,935 |
|
$ |
72,952 |
|
|
|
|
|
|
|
|
|
Per
Share Information |
|
|
|
|
|
|
|
|
Basic
earnings per common share |
|
$ |
0.76 |
|
$ |
1.01 |
|
|
$ |
3.17 |
|
$ |
3.62 |
Diluted
earnings per common share |
|
|
0.76 |
|
|
1.01 |
|
|
|
3.15 |
|
|
3.60 |
|
|
|
|
|
|
|
|
|
Weighted
average shares outstanding |
|
|
23,837,853 |
|
|
20,461,046 |
|
|
|
21,780,217 |
|
|
20,169,077 |
Diluted
weighted average shares outstanding |
|
|
23,921,758 |
|
|
20,535,220 |
|
|
|
21,868,788 |
|
|
20,243,635 |
|
|
|
|
|
|
|
|
|
FIRST MID
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, |
|
|
2023 |
|
2023 |
|
2023 |
|
2023 |
|
2022 |
Interest income: |
|
|
|
|
|
|
|
|
|
|
Interest and
fees on loans |
|
$ |
78,676 |
|
$ |
69,143 |
|
$ |
58,368 |
|
|
$ |
56,236 |
|
|
$ |
53,128 |
|
Interest on
investment securities |
|
|
8,515 |
|
|
9,284 |
|
|
7,193 |
|
|
|
7,127 |
|
|
|
7,285 |
|
Interest on
federal funds sold & other deposits |
|
|
2,736 |
|
|
2,011 |
|
|
569 |
|
|
|
308 |
|
|
|
296 |
|
Total interest income |
|
|
89,927 |
|
|
80,438 |
|
|
66,130 |
|
|
|
63,671 |
|
|
|
60,709 |
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
Interest on
deposits |
|
|
25,900 |
|
|
22,047 |
|
|
16,580 |
|
|
|
12,767 |
|
|
|
9,227 |
|
Interest on
securities sold under agreements to repurchase |
|
|
1,754 |
|
|
1,625 |
|
|
1,723 |
|
|
|
1,463 |
|
|
|
1,163 |
|
Interest on
other borrowings |
|
|
3,073 |
|
|
4,749 |
|
|
4,084 |
|
|
|
4,883 |
|
|
|
3,345 |
|
Interest on
jr. subordinated debentures |
|
|
545 |
|
|
545 |
|
|
390 |
|
|
|
379 |
|
|
|
315 |
|
Interest on
subordinated debt |
|
|
1,193 |
|
|
1,029 |
|
|
986 |
|
|
|
988 |
|
|
|
987 |
|
Total interest expense |
|
|
32,465 |
|
|
29,995 |
|
|
23,763 |
|
|
|
20,480 |
|
|
|
15,037 |
|
Net
interest income |
|
|
57,462 |
|
|
50,443 |
|
|
42,367 |
|
|
|
43,191 |
|
|
|
45,672 |
|
Provision
for credit losses |
|
|
552 |
|
|
5,911 |
|
|
458 |
|
|
|
(817 |
) |
|
|
805 |
|
Net
interest income after provision for loan |
|
|
56,910 |
|
|
44,532 |
|
|
41,909 |
|
|
|
44,008 |
|
|
|
44,867 |
|
Non-interest income: |
|
|
|
|
|
|
|
|
|
|
Wealth
management revenues |
|
|
4,998 |
|
|
4,940 |
|
|
5,341 |
|
|
|
5,514 |
|
|
|
6,201 |
|
Insurance
commissions |
|
|
5,398 |
|
|
5,199 |
|
|
5,737 |
|
|
|
8,480 |
|
|
|
4,719 |
|
Service
charges |
|
|
3,298 |
|
|
2,994 |
|
|
2,386 |
|
|
|
2,203 |
|
|
|
2,375 |
|
Securities
gains, net |
|
|
46 |
|
|
3,389 |
|
|
(6 |
) |
|
|
(46 |
) |
|
|
(48 |
) |
Mortgage
banking revenues |
|
|
954 |
|
|
846 |
|
|
332 |
|
|
|
150 |
|
|
|
65 |
|
ATM/debit
card revenue |
|
|
4,233 |
|
|
3,766 |
|
|
3,265 |
|
|
|
3,083 |
|
|
|
3,209 |
|
Other |
|
|
2,841 |
|
|
1,919 |
|
|
2,431 |
|
|
|
3,095 |
|
|
|
1,686 |
|
Total
non-interest income |
|
|
21,768 |
|
|
23,053 |
|
|
19,486 |
|
|
|
22,479 |
|
|
|
18,207 |
|
Non-interest expense: |
|
|
|
|
|
|
|
|
|
|
Salaries and
employee benefits |
|
|
29,925 |
|
|
25,422 |
|
|
23,544 |
|
|
|
26,071 |
|
|
|
23,610 |
|
Net
occupancy and equipment expense |
|
|
7,977 |
|
|
6,929 |
|
|
6,035 |
|
|
|
6,005 |
|
|
|
6,126 |
|
Net other
real estate owned (income) expense |
|
|
800 |
|
|
902 |
|
|
27 |
|
|
|
133 |
|
|
|
87 |
|
FDIC
insurance |
|
|
1,015 |
|
|
785 |
|
|
1,076 |
|
|
|
463 |
|
|
|
464 |
|
Amortization
of intangible assets |
|
|
3,560 |
|
|
2,568 |
|
|
1,477 |
|
|
|
1,522 |
|
|
|
1,537 |
|
Stationary
and supplies |
|
|
404 |
|
|
335 |
|
|
315 |
|
|
|
292 |
|
|
|
298 |
|
Legal and
professional expense |
|
|
2,065 |
|
|
1,844 |
|
|
1,780 |
|
|
|
1,690 |
|
|
|
1,607 |
|
ATM/debit
card expense |
|
|
1,332 |
|
|
1,751 |
|
|
1,016 |
|
|
|
1,223 |
|
|
|
1,309 |
|
Marketing
and donations |
|
|
679 |
|
|
764 |
|
|
908 |
|
|
|
654 |
|
|
|
681 |
|
Other |
|
|
9,268 |
|
|
5,796 |
|
|
3,864 |
|
|
|
3,524 |
|
|
|
3,653 |
|
Total
non-interest expense |
|
|
57,025 |
|
|
47,096 |
|
|
40,042 |
|
|
|
41,577 |
|
|
|
39,372 |
|
Income
before income taxes |
|
|
21,653 |
|
|
20,489 |
|
|
21,353 |
|
|
|
24,910 |
|
|
|
23,702 |
|
Income
taxes |
|
|
3,582 |
|
|
5,372 |
|
|
4,786 |
|
|
|
5,730 |
|
|
|
3,063 |
|
Net
income |
|
$ |
18,071 |
|
$ |
15,117 |
|
$ |
16,567 |
|
|
$ |
19,180 |
|
|
$ |
20,639 |
|
|
|
|
|
|
|
|
|
|
|
|
Per
Share Information |
|
|
|
|
|
|
|
|
|
|
Basic
earnings per common share |
|
$ |
0.76 |
|
$ |
0.68 |
|
$ |
0.81 |
|
|
$ |
0.94 |
|
|
$ |
1.01 |
|
Diluted
earnings per common share |
|
|
0.76 |
|
|
0.68 |
|
|
0.80 |
|
|
|
0.93 |
|
|
|
1.01 |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average shares outstanding |
|
|
23,837,853 |
|
|
22,220,438 |
|
|
20,528,717 |
|
|
|
20,492,254 |
|
|
|
20,461,046 |
|
Diluted
weighted average shares outstanding |
|
|
23,921,758 |
|
|
22,319,334 |
|
|
20,628,239 |
|
|
|
20,563,972 |
|
|
|
20,535,220 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FIRST MID
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, |
|
|
2023 |
|
2023 |
|
2023 |
|
2023 |
|
2022 |
|
|
|
|
|
|
|
|
|
|
|
Loan Portfolio |
|
|
|
|
|
|
|
|
|
|
Construction and land development |
|
$ |
205,077 |
|
|
$ |
189,206 |
|
|
$ |
151,574 |
|
|
$ |
159,157 |
|
|
$ |
144,264 |
|
Farm real
estate loans |
|
|
391,132 |
|
|
|
399,834 |
|
|
|
392,220 |
|
|
|
401,957 |
|
|
|
410,327 |
|
1-4 Family
residential properties |
|
|
542,469 |
|
|
|
531,699 |
|
|
|
418,932 |
|
|
|
424,545 |
|
|
|
440,180 |
|
Multifamily
residential properties |
|
|
319,129 |
|
|
|
327,067 |
|
|
|
303,482 |
|
|
|
301,808 |
|
|
|
294,346 |
|
Commercial
real estate |
|
|
2,384,704 |
|
|
|
2,392,834 |
|
|
|
2,056,529 |
|
|
|
2,003,647 |
|
|
|
2,030,011 |
|
Loans secured by real estate |
|
|
3,842,511 |
|
|
|
3,840,640 |
|
|
|
3,322,737 |
|
|
|
3,291,114 |
|
|
|
3,319,128 |
|
Agricultural
operating loans |
|
|
196,272 |
|
|
|
179,447 |
|
|
|
148,318 |
|
|
|
146,847 |
|
|
|
166,838 |
|
Commercial
and industrial loans |
|
|
1,266,159 |
|
|
|
1,242,653 |
|
|
|
1,094,522 |
|
|
|
1,078,021 |
|
|
|
1,082,960 |
|
Consumer
loans |
|
|
91,014 |
|
|
|
99,542 |
|
|
|
80,241 |
|
|
|
88,430 |
|
|
|
97,775 |
|
All other
loans |
|
|
184,609 |
|
|
|
177,783 |
|
|
|
167,598 |
|
|
|
156,219 |
|
|
|
159,511 |
|
Total loans |
|
|
5,580,565 |
|
|
|
5,540,065 |
|
|
|
4,813,416 |
|
|
|
4,760,631 |
|
|
|
4,826,212 |
|
|
|
|
|
|
|
|
|
|
|
|
Deposit Portfolio |
|
|
|
|
|
|
|
|
|
|
Non-interest
bearing demand deposits |
|
$ |
1,398,234 |
|
|
$ |
1,389,022 |
|
|
$ |
1,171,047 |
|
|
$ |
1,262,181 |
|
|
$ |
1,256,514 |
|
Interest
bearing demand deposits |
|
|
1,837,296 |
|
|
|
1,940,162 |
|
|
|
1,477,765 |
|
|
|
1,419,791 |
|
|
|
1,389,283 |
|
Savings
deposits |
|
|
710,586 |
|
|
|
734,377 |
|
|
|
602,523 |
|
|
|
639,691 |
|
|
|
636,699 |
|
Money
Market |
|
|
1,129,950 |
|
|
|
1,161,957 |
|
|
|
923,259 |
|
|
|
878,452 |
|
|
|
1,267,726 |
|
Time
deposits |
|
|
1,047,593 |
|
|
|
1,120,806 |
|
|
|
1,044,991 |
|
|
|
830,663 |
|
|
|
706,779 |
|
Total deposits |
|
|
6,123,659 |
|
|
|
6,346,324 |
|
|
|
5,219,585 |
|
|
|
5,030,778 |
|
|
|
5,257,001 |
|
|
|
|
|
|
|
|
|
|
|
|
Asset Quality |
|
|
|
|
|
|
|
|
|
|
Non-performing loans |
|
$ |
20,128 |
|
|
$ |
21,269 |
|
|
$ |
18,637 |
|
|
$ |
15,163 |
|
|
$ |
19,170 |
|
Non-performing assets |
|
|
21,292 |
|
|
|
23,565 |
|
|
|
22,615 |
|
|
|
19,225 |
|
|
|
23,539 |
|
Net
charge-offs (recoveries) |
|
|
118 |
|
|
|
181 |
|
|
|
(38 |
) |
|
|
53 |
|
|
|
489 |
|
Allowance
for credit losses to non-performing loans |
|
|
341.19 |
% |
|
|
320.85 |
% |
|
|
315.07 |
% |
|
|
383.98 |
% |
|
|
308.26 |
% |
Allowance
for credit losses to total loans outstanding |
|
|
1.23 |
% |
|
|
1.23 |
% |
|
|
1.22 |
% |
|
|
1.22 |
% |
|
|
1.22 |
% |
Nonperforming loans to total loans |
|
|
0.36 |
% |
|
|
0.38 |
% |
|
|
0.39 |
% |
|
|
0.32 |
% |
|
|
0.40 |
% |
Nonperforming assets to total assets |
|
|
0.28 |
% |
|
|
0.30 |
% |
|
|
0.34 |
% |
|
|
0.29 |
% |
|
|
0.35 |
% |
Special
Mention loans |
|
|
74,050 |
|
|
|
73,732 |
|
|
|
40,687 |
|
|
|
47,022 |
|
|
|
39,853 |
|
Substandard
and Doubtful loans |
|
|
28,945 |
|
|
|
30,575 |
|
|
|
28,255 |
|
|
|
29,931 |
|
|
|
34,352 |
|
|
|
|
|
|
|
|
|
|
|
|
Common Share Data |
|
|
|
|
|
|
|
|
|
|
Common
shares outstanding |
|
|
23,827,137 |
|
|
|
23,830,038 |
|
|
|
20,528,192 |
|
|
|
20,519,717 |
|
|
|
20,452,376 |
|
Book value
per common share |
|
$ |
33.29 |
|
|
$ |
30.97 |
|
|
$ |
32.18 |
|
|
$ |
32.26 |
|
|
$ |
30.96 |
|
Tangible
book value per common share (1) |
|
|
22.20 |
|
|
|
19.73 |
|
|
|
23.48 |
|
|
|
24.05 |
|
|
|
22.65 |
|
Tangible
book value per common share excluding other comprehensive income at
period end (1) |
|
|
27.93 |
|
|
|
27.24 |
|
|
|
30.87 |
|
|
|
30.77 |
|
|
|
30.06 |
|
Market price
of stock |
|
|
34.66 |
|
|
|
26.56 |
|
|
|
24.14 |
|
|
|
27.22 |
|
|
|
32.08 |
|
|
|
|
|
|
|
|
|
|
|
|
Key Performance Ratios and Metrics |
|
|
|
|
|
|
|
|
|
|
End of
period earning assets |
|
$ |
6,780,160 |
|
|
$ |
7,007,282 |
|
|
$ |
6,023,553 |
|
|
$ |
5,995,674 |
|
|
$ |
6,063,953 |
|
Average
earning assets |
|
|
6,948,309 |
|
|
|
6,593,781 |
|
|
|
6,049,626 |
|
|
|
6,052,264 |
|
|
|
6,000,106 |
|
Average rate
on average earning assets (tax equivalent) |
|
|
5.18 |
% |
|
|
4.89 |
% |
|
|
4.43 |
% |
|
|
4.32 |
% |
|
|
4.07 |
% |
Average rate
on cost of funds |
|
|
1.85 |
% |
|
|
1.83 |
% |
|
|
1.59 |
% |
|
|
1.38 |
% |
|
|
1.00 |
% |
Net interest
margin (tax equivalent) (1) |
|
|
3.33 |
% |
|
|
3.06 |
% |
|
|
2.84 |
% |
|
|
2.94 |
% |
|
|
3.07 |
% |
Return on
average assets |
|
|
0.93 |
% |
|
|
0.90 |
% |
|
|
0.99 |
% |
|
|
1.15 |
% |
|
|
1.24 |
% |
Adjusted
return on average assets (1) |
|
|
1.16 |
% |
|
|
0.94 |
% |
|
|
1.03 |
% |
|
|
1.18 |
% |
|
|
1.25 |
% |
Return on
average common equity |
|
|
9.76 |
% |
|
|
8.70 |
% |
|
|
10.07 |
% |
|
|
12.11 |
% |
|
|
13.51 |
% |
Adjusted
return on average common equity (1) |
|
|
12.11 |
% |
|
|
9.82 |
% |
|
|
10.42 |
% |
|
|
11.92 |
% |
|
|
13.60 |
% |
Efficiency
ratio (tax equivalent) (1) |
|
|
58.91 |
% |
|
|
58.60 |
% |
|
|
60.37 |
% |
|
|
59.01 |
% |
|
|
58.07 |
% |
Full-time
equivalent employees |
|
|
1,187 |
|
|
|
1,224 |
|
|
|
995 |
|
|
|
988 |
|
|
|
1,043 |
|
|
|
|
|
|
|
|
|
|
|
|
1 Non-GAAP financial
measure. Refer to reconciliation to the comparable GAAP
measure. |
|
|
|
|
|
|
|
|
|
|
|
FIRST MID
BANCSHARES, INC. |
Net Interest
Margin |
(In thousands,
unaudited) |
|
|
For the Quarter Ended December 31, 2023 |
|
|
QTD Average |
|
|
|
Average |
|
|
Balance |
|
Interest |
|
Rate |
INTEREST
EARNING ASSETS |
|
|
|
|
|
|
Interest bearing deposits |
|
$ |
186,849 |
|
|
$ |
2,560 |
|
5.44 |
% |
Federal
funds sold |
|
|
8,842 |
|
|
|
122 |
|
5.47 |
% |
Certificates
of deposits investments |
|
|
1,630 |
|
|
|
54 |
|
13.14 |
% |
Investment
Securities: |
|
|
|
|
|
|
Taxable (total less municipals) |
|
|
946,620 |
|
|
|
6,522 |
|
2.76 |
% |
Tax-exempt (Municipals) |
|
|
259,662 |
|
|
|
2,524 |
|
3.89 |
% |
Loans (net
of unearned income) |
|
|
5,544,706 |
|
|
|
78,938 |
|
5.65 |
% |
|
|
|
|
|
|
|
Total
interest earning assets |
|
|
6,948,309 |
|
|
|
90,720 |
|
5.18 |
% |
|
|
|
|
|
|
|
NONEARNING
ASSETS |
|
|
|
|
|
|
Cash and due
from banks |
|
|
137,282 |
|
|
|
|
|
Premises and
equipment |
|
|
101,641 |
|
|
|
|
|
Other
nonearning assets |
|
|
618,063 |
|
|
|
|
|
Allowance
for loan losses |
|
|
(68,584 |
) |
|
|
|
|
|
|
|
|
|
|
|
Total
assets |
|
$ |
7,736,711 |
|
|
|
|
|
|
|
|
|
|
|
|
INTEREST
BEARING LIABILITIES |
|
|
|
|
|
|
Demand
deposits |
|
$ |
2,999,731 |
|
|
$ |
16,077 |
|
2.13 |
% |
Savings
deposits |
|
|
724,347 |
|
|
|
190 |
|
0.10 |
% |
Time
deposits |
|
|
1,074,569 |
|
|
|
9,633 |
|
3.56 |
% |
Total
interest bearing deposits |
|
|
4,798,647 |
|
|
|
25,900 |
|
2.14 |
% |
Repurchase
agreements |
|
|
230,977 |
|
|
|
1,754 |
|
3.01 |
% |
FHLB
advances |
|
|
336,939 |
|
|
|
3,060 |
|
3.60 |
% |
Federal
funds purchased |
|
|
- |
|
|
|
1 |
|
0.00 |
% |
Subordinated
debt |
|
|
106,684 |
|
|
|
1,193 |
|
4.44 |
% |
Jr.
subordinated debentures |
|
|
24,029 |
|
|
|
545 |
|
9.00 |
% |
Other
debt |
|
|
- |
|
|
|
12 |
|
0.00 |
% |
Total
borrowings |
|
|
698,629 |
|
|
|
6,565 |
|
3.73 |
% |
Total
interest bearing liabilities |
|
|
5,497,276 |
|
|
|
32,465 |
|
2.34 |
% |
|
|
|
|
|
|
|
NONINTEREST
BEARING LIABILITIES |
|
|
|
|
|
|
Demand
deposits |
|
|
1,463,572 |
|
|
Average cost of
funds |
1.85 |
% |
Other
liabilities |
|
|
35,248 |
|
|
|
|
|
Stockholders' equity |
|
|
740,615 |
|
|
|
|
|
|
|
|
|
|
|
|
Total
liabilities & stockholders' equity |
|
$ |
7,736,711 |
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest
Earnings / Spread |
|
|
|
$ |
58,255 |
|
2.84 |
% |
|
|
|
|
|
|
|
Impact of
Non-Interest Bearing Funds |
|
|
|
|
|
0.49 |
% |
|
|
|
|
|
|
|
Tax effected
yield on interest earning assets |
|
|
|
|
|
|
|
3.33 |
% |
|
|
|
|
|
|
|
FIRST MID
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, |
|
|
2023 |
|
2023 |
|
2023 |
|
2023 |
|
2022 |
|
|
|
|
|
|
|
|
|
|
|
Net interest
income as reported |
|
$ |
57,462 |
|
|
$ |
50,443 |
|
|
$ |
42,367 |
|
|
$ |
43,191 |
|
|
$ |
45,672 |
|
Net interest
income, (tax equivalent) |
|
|
58,255 |
|
|
|
51,212 |
|
|
|
43,109 |
|
|
|
43,947 |
|
|
|
46,464 |
|
Average
earning assets |
|
|
6,948,309 |
|
|
|
6,593,781 |
|
|
|
6,049,626 |
|
|
|
6,052,264 |
|
|
|
6,000,106 |
|
Net interest
margin (tax equivalent) |
|
|
3.33 |
% |
|
|
3.06 |
% |
|
|
2.84 |
% |
|
|
2.94 |
% |
|
|
3.07 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stockholder's equity |
|
$ |
793,204 |
|
|
$ |
737,948 |
|
|
$ |
660,687 |
|
|
$ |
661,865 |
|
|
$ |
633,155 |
|
Goodwill and
intangibles, net |
|
|
264,231 |
|
|
|
267,793 |
|
|
|
178,615 |
|
|
|
168,373 |
|
|
|
169,897 |
|
Common
shares outstanding |
|
|
23,827 |
|
|
|
23,830 |
|
|
|
20,528 |
|
|
|
20,520 |
|
|
|
20,452 |
|
Tangible
Book Value per common share |
|
$ |
22.20 |
|
|
$ |
19.73 |
|
|
$ |
23.48 |
|
|
$ |
24.05 |
|
|
$ |
22.65 |
|
Accumulated
other comprehensive loss (AOCI) |
|
|
(136,427 |
) |
|
|
(178,903 |
) |
|
|
(151,566 |
) |
|
|
(137,901 |
) |
|
|
(151,507 |
) |
Adjusted
tangible book value per common share |
|
$ |
27.93 |
|
|
$ |
27.24 |
|
|
$ |
30.87 |
|
|
$ |
30.77 |
|
|
$ |
30.06 |
|
|
|
|
|
|
|
|
|
|
|
|
FIRST MID
BANCSHARES, INC. |
Reconciliation of Non-GAAP Financial Measures |
(In thousands,
except per share data, unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
As of and for the Quarter Ended |
|
|
December
31, |
|
September
30, |
June
30, |
|
March
31, |
|
December
31, |
|
|
|
2023 |
|
|
|
2023 |
|
|
|
2023 |
|
|
|
2023 |
|
|
|
2022 |
|
Adjusted earnings Reconciliation |
|
|
|
|
|
|
|
|
|
|
Net Income -
GAAP |
|
$ |
18,071 |
|
|
$ |
15,117 |
|
|
$ |
16,567 |
|
|
$ |
19,180 |
|
|
$ |
20,639 |
|
Adjustments
(post-tax): (1) |
|
|
|
|
|
|
|
|
|
|
Acquisition
ACL on non-PCD assets in provision expense |
|
|
- |
|
|
|
2,985 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Nonrecurring
severance expense |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
416 |
|
|
|
- |
|
Net
(gain)/loss on securities sales |
|
|
(36 |
) |
|
|
(2,677 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
Integration
and acquisition expenses |
|
|
4,385 |
|
|
|
1,653 |
|
|
|
589 |
|
|
|
135 |
|
|
|
131 |
|
Total
non-recurring adjustments (non-GAAP) |
|
$ |
4,348 |
|
|
$ |
1,962 |
|
|
$ |
589 |
|
|
$ |
551 |
|
|
$ |
131 |
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted earnings - non-GAAP |
|
$ |
22,419 |
|
|
$ |
17,079 |
|
|
$ |
17,156 |
|
|
$ |
19,731 |
|
|
$ |
20,770 |
|
Adjusted
diluted earnings per share (non-GAAP) |
|
$ |
0.94 |
|
|
$ |
0.77 |
|
|
$ |
0.83 |
|
|
$ |
0.96 |
|
|
$ |
1.01 |
|
Adjusted
return on average assets - non-GAAP |
|
|
1.16 |
% |
|
|
0.94 |
% |
|
|
1.03 |
% |
|
|
1.18 |
% |
|
|
1.25 |
% |
Adjusted
return on average common equity - non-GAAP |
|
|
12.11 |
% |
|
|
9.82 |
% |
|
|
10.42 |
% |
|
|
11.92 |
% |
|
|
13.60 |
% |
|
|
|
|
|
|
|
|
|
|
|
Efficiency Ratio Reconciliation |
|
|
|
|
|
|
|
|
|
|
Noninterest
expense - GAAP |
|
$ |
57,025 |
|
|
$ |
47,096 |
|
|
$ |
40,042 |
|
|
$ |
41,577 |
|
|
$ |
39,372 |
|
Other real
estate owned property income (expense) |
|
|
(800 |
) |
|
|
(902 |
) |
|
|
(27 |
) |
|
|
(133 |
) |
|
|
(87 |
) |
Amortization
of intangibles |
|
|
(3,560 |
) |
|
|
(2,568 |
) |
|
|
(1,477 |
) |
|
|
(1,522 |
) |
|
|
(1,537 |
) |
Nonrecurring
severance expense |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(527 |
) |
|
|
- |
|
Integration
and acquisition expenses |
|
|
(5,550 |
) |
|
|
(2,093 |
) |
|
|
(745 |
) |
|
|
(171 |
) |
|
|
(166 |
) |
Adjusted noninterest expense (non-GAAP) |
|
$ |
47,115 |
|
|
$ |
41,533 |
|
|
$ |
37,793 |
|
|
$ |
39,224 |
|
|
$ |
37,582 |
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
income -GAAP |
|
$ |
57,462 |
|
|
$ |
50,443 |
|
|
$ |
42,367 |
|
|
$ |
43,192 |
|
|
$ |
45,672 |
|
Effect of
tax-exempt income (1) |
|
|
793 |
|
|
|
769 |
|
|
|
742 |
|
|
|
755 |
|
|
|
792 |
|
Adjusted net interest income (non-GAAP) |
|
$ |
58,255 |
|
|
$ |
51,212 |
|
|
$ |
43,109 |
|
|
$ |
43,947 |
|
|
$ |
46,464 |
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest
income - GAAP |
|
$ |
21,768 |
|
|
$ |
23,053 |
|
|
$ |
19,486 |
|
|
$ |
22,479 |
|
|
$ |
18,207 |
|
Net
(gain)/loss on securities sales |
|
|
(46 |
) |
|
|
(3,389 |
) |
|
|
6 |
|
|
|
46 |
|
|
|
48 |
|
Adjusted noninterest income (non-GAAP) |
|
$ |
21,722 |
|
|
$ |
19,664 |
|
|
$ |
19,492 |
|
|
$ |
22,525 |
|
|
$ |
18,255 |
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted total revenue (non-GAAP) |
|
$ |
79,977 |
|
|
$ |
70,876 |
|
|
$ |
62,601 |
|
|
$ |
66,472 |
|
|
$ |
64,719 |
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio (non-GAAP) |
|
|
58.91 |
% |
|
|
58.60 |
% |
|
|
60.37 |
% |
|
|
59.01 |
% |
|
|
58.07 |
% |
|
|
|
|
|
|
|
|
|
|
|
(1) Nonrecurring items
(post-tax) and tax-exempt income are calculated using an estimated
effective tax rate of 21%. |
First Mid Bancshares (NASDAQ:FMBH)
Historical Stock Chart
From Apr 2024 to May 2024
First Mid Bancshares (NASDAQ:FMBH)
Historical Stock Chart
From May 2023 to May 2024