Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

First Mid Bancshares, Inc. Announces Fourth Quarter and Full Year 2020 Results

FMBH

MATTOON, Ill., Jan. 28, 2021 (GLOBE NEWSWIRE) -- First Mid Bancshares, Inc. (NASDAQ: FMBH) (the “Company”) today announced its financial results for the quarter and full year period ended December 31, 2020.

Highlights

  • Record quarterly net income of $13.6 million, or $0.81 diluted EPS
  • Received regulatory approval on pending acquisition of LINCO Bancshares, Inc. (“LINCO”)
  • Assisted customers on the forgiveness of $93.4 million in Paycheck Protection Program (“PPP”) loans
  • Announced branch optimization plan with completion now anticipated by mid-year 2021
  • Wealth Management assets under management increased 7% for the year to $4.5 billion
  • Announcing change to quarterly dividend from semi-annual dividend beginning in 2021

“2020 was an incredible year with a combination of significant challenges and tremendous opportunities,” said Joe Dively, Chairman and Chief Executive Officer. “The First Mid team stepped up for our customers and shareholders, and I am proud of all that we accomplished. We ended the year with a record quarter of financial results, including working with our customers in the PPP forgiveness process, while completing a very successful subordinated debt offering and receiving regulatory approval for the pending acquisition of LINCO Bancshares, Inc.”

“We are excited about the new year with the second round of PPP underway, the branch optimization plan to be completed by mid-year, and the expected close of the LINCO acquisition in February. The deepened presence in the St. Louis metro market and geographic diversity into mid-Missouri and Texas increases our growth prospects, strengthens our balance sheet, and is estimated to provide over 20% earnings accretion. The customers and employees are excited about the expanded product set and are ready to move forward with a combined company that we believe will be better and stronger,” Dively concluded.

Net Interest Income

Net interest income for the fourth quarter of 2020 increased by $0.9 million, or 2.8% compared to the third quarter of 2020. Interest income increased by $1.3 million and interest expense increased $0.4 million from the previous quarter. The increase in interest income was partially driven by fee income from the PPP loans. The PPP fee income was $3.2 million in the fourth quarter compared to $1.0 million in the third quarter of 2020. At year end, the Company had $3.5 million of unrealized fee income on the first round of PPP loans remaining. Total accretion income was $0.3 million, which was a decline of $0.1 million from the previous quarter. Interest expense was impacted by an additional $0.9 million of interest on the $96 million of subordinated debt that was raised in connection with the pending LINCO acquisition and for general corporate purposes. Excluding this, interest expense declined by $0.5 million in the quarter.

In comparison to the fourth quarter of 2019, net interest income increased $2.5 million, or 7.9%. The increase was primarily the result of higher interest income on loans and lower interest expense outpacing the decline in investment income. Interest expense decreased by $1.4 million compared to the fourth quarter of last year, despite the additional $0.9 million of interest expense on the new subordinated debt.

Net Interest Margin

Net interest margin, on a tax equivalent basis, was 3.17% for the fourth quarter of 2020, which was flat compared to the prior quarter. Both earning asset yields and cost of funds increased by two basis points. Earning asset yields were impacted by PPP fee income and cost of funds were impacted by the new subordinated debt interest expense. Excluding the subordinated debt interest, the net interest margin would have been 8 basis points higher.

In comparison to the fourth quarter of 2019, the net interest margin decreased 40 basis points with accretion income representing $1.5 million, or 17 basis points of the decline. Earning asset yields were down 66 basis points and average cost of funds declined by 26 basis points compared to the same period.

Loan Portfolio

Total loans ended the quarter at $3.14 billion, representing a decrease of $97.8 million compared to the prior quarter. The decline included $93.4 million of forgiven PPP loans. At year end, the Company had $168.3 million of PPP loans remaining on the balance sheet. For the year, and excluding PPP and acquired loans, loan balances increased $91.8 million, or 3.4%.

The Company continues to see its loan deferrals trending lower. As of January 19, 2021, outstanding deferrals totaled $49.4 million, or 1.6% of the loan portfolio. Hotels represent the largest deferral category at 84% of the total outstanding deferrals. Most remaining deferrals are paying interest with only principal deferred.

Asset Quality

The Company’s asset quality measures continue to reflect a strong credit culture. As of December 31, 2020, the allowance for credit losses, excluding $168.3 million of PPP loans, was 1.41% of total loans, the ratio of non-performing loans to total loans was 0.90%, and the allowance for credit losses to non-performing loans was 149.0%. Non-performing loans increased $5.7 million to $28.1 million at quarter end. Non-performing assets to total assets was 0.65% at quarter end. Net charge-offs were $0.6 million during the fourth quarter compared to $0.3 million in the prior quarter. During the quarter, the Company completed a review of all its internally identified COVID watch list loans, including those remaining on or coming off deferrals. The review, along with other changes to classifications unrelated to COVID, resulted in an increase to special mention loans by $31.9 million to $137.8 million and an increase to substandard loans by $4.4 million to $59.5 million. The increases were primarily in the hotel and restaurant sectors. The Company does not currently expect material losses from those specific downgrades that occurred in the quarter. The Company’s total past dues improved to 0.44% at year-end 2020 versus 0.55% at the end of the third quarter.

Provision expense was recorded in the amount of $0.6 million in the fourth quarter, in line with net charge-offs. The reserve was flat compared to the prior quarter on a slightly lower loan balance, excluding PPP. The economic outlook has significantly improved for the Agriculture sector, while the COVID driven restrictions continue to provide macro-economic uncertainty in certain sectors.

Deposits

Total deposits ended the quarter at $3.69 billion, which represented an increase of $72.9 million from the prior quarter. Noninterest bearing deposits increased $99.3 million, while interest bearing deposits declined by $26.4 million. The Company’s average rate on cost of funds was 0.41% for the quarter compared to 0.39% in the prior quarter and 0.67% in the fourth quarter of 2019. Excluding the interest on the subordinated debt raised during the quarter in connection with the pending LINCO acquisition, the average cost of funds would have been 0.33%.

Noninterest Income

Noninterest income for the fourth quarter of 2020 was $15.5 million compared to $13.6 million in the third quarter. The increase compared to the prior quarter was due to the strong performance in the farm management and real estate areas of the wealth management division and higher insurance and mortgage banking revenues. The strength of First Mid’s noninterest income continues to be a strategic differentiator providing significant diversification for the Company.

In comparison to the fourth quarter of 2019, noninterest income increased $0.7 million, or 4.5%. The year-over-year increase was driven by wealth management, insurance, debit card fees and mortgage banking income, partially offset by lower service charges, less securities gains and a decline in the other non-interest income category.

Noninterest Expenses

Noninterest expense for the fourth quarter totaled $30.3 million compared to $26.9 million in the third quarter. The current quarter included $0.4 million, or approximately $0.02 EPS, of acquisition related costs. Consistent with the prior year, incentive compensation increased with the seasonal growth for the farm real estate sales within the wealth management business as well as the strong overall financial performance for the quarter.

In comparison to the fourth quarter of 2019, noninterest expenses increased $2.7 million. The increase was primarily due to acquisition costs and higher incentive costs from increased revenues and net income.

The Company’s efficiency ratio, on a tax equivalent basis and inclusive of acquisition costs, for the fourth quarter 2020 was 59.0% compared to 54.9% in the prior quarter and 57.2% for the same period last year.

Regulatory Capital Levels and Dividend

The Company’s capital levels remained strong and comfortably above the “well capitalized” levels. Capital levels ended the period as follows:

Total capital to risk-weighted assets 18.82%
Tier 1 capital to risk-weighted assets 14.63%
Common equity tier 1 capital to risk-weighted assets 14.03%
Leverage ratio 10.22%

The Company’s Board of Directors has determined it is in the best interest of shareholders to change from its historical semi-annual dividend to a quarterly dividend beginning in 2021. Therefore, the Board of Directors approved a quarterly dividend in the amount of $0.205 payable on March 1, 2021 for shareholders of record on February 19, 2021. The dividend amount is exactly half of the most recent semi-annual dividend that was paid in December.

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 $4.7 billion community-focused organization that provides a full-suite of financial services including banking, wealth management, brokerage, Ag services, and insurance through a sizeable network of locations throughout Illinois and eastern Missouri and a loan production office in the greater Indianapolis area. Together, our First Mid team takes great pride in their work and their ability to serve our customers well over the last 155 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 “Net Interest Margin, tax equivalent,” “Tangible Book Value per Common Share,” and “Common Equity Tier 1 Capital to Risk Weighted Assets”. While the Company believes these non-GAAP financial measures provide investors with a broader understanding of the capital adequacy, funding profile and financial trends of the Company, this information should be considered as supplemental in nature and not as a substitute to the related financial information prepared in accordance with GAAP. These non-GAAP financial measures may also differ from the similar measures presented by other companies.

Forward Looking Statements:
This document may contain certain forward-looking statements about First Mid Bancshares, Inc. (“First Mid”) and LINCO Bancshares, Inc., a Missouri corporation (“LINCO”), such as discussions of First Mid’s and LINCO’s pricing and fee trends, credit quality and outlook, liquidity, new business results, expansion plans, anticipated expenses and planned schedules. First Mid and LINCO intend such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1955. Forward-looking statements, which are based on certain assumptions and describe future plans, strategies and expectations of First Mid and LINCO, are identified by use of the words “believe,” “expect,” “intend,” “anticipate,” “estimate,” “project,” or similar expressions. Actual results could differ materially from the results indicated by these statements because the realization of those results is subject to many risks and uncertainties, including, among other things, the possibility that any of the anticipated benefits of the proposed transactions between First Mid and LINCO will not be realized or will not be realized within the expected time period; the risk that integration of the operations of LINCO with First Mid will be materially delayed or will be more costly or difficult than expected; the inability to complete the proposed transactions due to the failure to obtain the required stockholder approval; the failure to satisfy other conditions to completion of the proposed transactions; the failure of the proposed transactions to close for any other reason; the effect of the announcement of the transaction on customer relationships and operating results; the possibility that the transaction may be more expensive to complete than anticipated, including as a result of unexpected factors or events; changes in interest rates; general economic conditions and those in the market areas of First Mid and LINCO; legislative/regulatory changes; monetary and fiscal policies of the U.S. Government, including policies of the U.S. Treasury and the Federal Reserve Board; the quality or composition of First Mid’s and LINCO’s loan or investment portfolios and the valuation of those investment portfolios; demand for loan products; deposit flows; competition, demand for financial services in the market areas of First Mid and LINCO; accounting principles, policies and guidelines; the severity, magnitude and duration of COVID-19 pandemic, the direct and indirect impact of such pandemic, including responses to the pandemic by the government, commercial customers' businesses, the disruption of global, national, state and local economies associated with the COVID-19 pandemic, which could affect First Mid’s and LINCO’s liquidity and capital positions, impair the ability of First Mid’s and LINCO’s borrowers to repay outstanding loans, impair collateral values, and further increase the allowance for credit losses, and the impact of the COVID-19 pandemic on First Mid’s and LINCO’s financial results, including possible lost revenue and increased expenses (including cost of capital), as well as possible goodwill impairment charges. 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 Holt
VP, Shareholder Relations
217-258-0463
aholt@firstmid.com

Matt Smith
Chief Financial Officer
217-258-1528
msmith@firstmid.com

– Tables Follow –

FIRST MID BANCSHARES, INC.
Condensed Consolidated Balance Sheets
(In thousands, unaudited)
As of
December 31, September 30, December 31,
2020 2020 2019
Assets
Cash and cash equivalents $ 417,281 $ 232,385 $ 85,080
Investment securities 887,169 750,122 760,215
Loans (including loans held for sale) 3,138,419 3,236,247 2,695,347
Less allowance for loan losses (41,910 ) (41,915 ) (26,911 )
Net loans 3,096,509 3,194,332 2,668,436
Premises and equipment, net 58,206 59,356 59,491
Goodwill and intangibles, net 128,120 129,287 133,257
Bank owned life insurance 68,955 68,519 67,225
Other assets 70,108 75,127 65,722
Total assets $ 4,726,348 $ 4,509,128 $ 3,839,426
Liabilities and Stockholders' Equity
Deposits:
Non-interest bearing $ 936,926 $ 837,602 $ 633,331
Interest bearing 2,755,858 2,782,234 2,284,035
Total deposits 3,692,784 3,619,836 2,917,366
Repurchase agreement with customers 206,937 170,345 208,109
Other borrowings 93,969 93,954 118,895
Junior subordinated debentures 19,027 18,985 18,858
Subordinated debt 94,253 - -
Other liabilities 51,150 44,999 49,589
Total liabilities 4,158,120 3,948,119 3,312,817
Total stockholders' equity 568,228 561,009 526,609
Total liabilities and stockholders' equity $ 4,726,348 $ 4,509,128 $ 3,839,426


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,
2020 2019 2020 2019
Interest income:
Interest and fees on loans $ 33,254 $ 31,206 $ 126,814 $ 126,825
Interest on investment securities 4,226 5,101 16,966 21,043
Interest on federal funds sold & other deposits 90 214 361 1,853
Total interest income 37,570 36,521 144,141 149,721
Interest expense:
Interest on deposits 2,617 4,447 12,751 18,939
Interest on securities sold under agreements to repurchase 68 240 488 911
Interest on other borrowings 371 610 1,877 2,721
Interest on jr. subordinated debentures 143 240 682 1,476
Interest on subordinated debt 931 0 931 0
Total interest expense 4,130 5,537 16,729 24,047
Net interest income 33,440 30,984 127,412 125,674
Provision for loan losses 603 2,737 16,103 6,433
Net interest income after provision for loan 32,837 28,247 111,309 119,241
Non-interest income:
Wealth management revenues 5,232 5,027 16,153 15,570
Insurance commissions 3,477 3,361 17,477 16,029
Service charges 1,527 1,985 5,862 7,837
Securities gains, net 193 479 1,106 802
Mortgage banking revenues 1,870 579 5,075 1,746
ATM/debit card revenue 2,369 2,100 8,962 8,491
Other 879 1,342 4,885 5,542
Total non-interest income 15,547 14,873 59,520 56,017
Non-interest expense:
Salaries and employee benefits 19,151 15,942 66,452 62,578
Net occupancy and equipment expense 3,962 4,305 16,708 17,680
Net other real estate owned (income) expense (20 ) 30 42 443
FDIC insurance 458 (170 ) 1,309 219
Amortization of intangible assets 1,200 1,296 5,062 5,848
Stationary and supplies 275 269 1,080 1,104
Legal and professional expense 1,220 1,451 5,427 5,164
Marketing and donations 434 573 1,616 2,031
Other 3,651 3,905 13,391 16,925
Total non-interest expense 30,331 27,601 111,087 111,992
Income before income taxes 18,053 15,519 59,742 63,266
Income taxes 4,484 3,543 14,472 15,323
Net income $ 13,569 $ 11,976 $ 45,270 $ 47,943
Per Share Information
Basic earnings per common share $ 0.81 $ 0.72 $ 2.71 $ 2.88
Diluted earnings per common share 0.81 0.72 2.70 2.87
Dividends per common share 0.41 0.40 0.81 0.76
Weighted average shares outstanding 16,735,926 16,667,370 16,716,880 16,675,269
Diluted weighted average shares outstanding 16,779,129 16,699,876 16,762,856 16,709,476


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,
2020 2020 2020 2020 2019
Interest income:
Interest and fees on loans $ 33,254 $ 32,151 $ 31,382 $ 30,027 $ 31,206
Interest on investment securities 4,226 4,074 4,077 4,589 5,101
Interest on federal funds sold & other deposits 90 70 76 125 214
Total interest income 37,570 36,295 35,535 34,741 36,521
Interest expense:
Interest on deposits 2,617 3,168 3,105 3,861 4,447
Interest on securities sold under agreements to repurchase 68 68 158 194 240
Interest on other borrowings 371 395 516 595 610
Interest on jr. subordinated debentures 143 147 174 218 240
Interest on subordinated debt 931 - - - -
Total interest expense 4,130 3,778 3,953 4,868 5,537
Net interest income 33,440 32,517 31,582 29,873 30,984
Provision for loan losses 603 3,883 6,136 5,481 2,737
Net interest income after provision for loan 32,837 28,634 25,446 24,392 28,247
Non-interest income:
Wealth management revenues 5,232 3,468 3,827 3,626 5,027
Insurance commissions 3,477 3,291 4,088 6,621 3,361
Service charges 1,527 1,446 1,111 1,778 1,985
Securities gains, net 193 95 287 531 479
Mortgage banking revenues 1,870 1,661 1,236 308 579
ATM/debit card revenue 2,369 2,367 2,239 1,987 2,100
Other 879 1,250 1,097 1,659 1,342
Total non-interest income 15,547 13,578 13,885 16,510 14,873
Non-interest expense:
Salaries and employee benefits 19,151 15,346 15,455 16,500 15,942
Net occupancy and equipment expense 3,962 4,363 4,141 4,242 4,305
Net other real estate owned (income) expense (20 ) 110 (2 ) (46 ) 30
FDIC insurance 458 469 289 93 (170 )
Amortization of intangible assets 1,200 1,277 1,290 1,295 1,296
Stationary and supplies 275 262 275 268 269
Legal and professional expense 1,220 1,320 1,489 1,398 1,451
Marketing and donations 434 387 314 481 573
Other 3,651 3,393 2,847 3,500 3,905
Total non-interest expense 30,331 26,927 26,098 27,731 27,601
Income before income taxes 18,053 15,285 13,233 13,171 15,519
Income taxes 4,484 3,720 3,096 3,172 3,543
Net income $ 13,569 $ 11,565 $ 10,137 $ 9,999 $ 11,976


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,
2020 2020 2020 2020 2019
Loan Portfolio
Construction and land development $ 122,479 $ 167,515 $ 180,934 $ 123,326 $ 94,142
Farm real estate loans 254,341 256,230 251,382 242,891 240,241
1-4 Family residential properties 325,762 339,172 342,036 325,128 336,427
Multifamily residential properties 189,632 139,255 141,015 139,734 153,948
Commercial real estate 1,174,300 1,177,571 1,123,540 1,002,868 995,702
Loans secured by real estate 2,066,514 2,079,743 2,038,907 1,833,947 1,820,460
Agricultural operating loans 137,352 141,074 149,043 139,136 136,124
Commercial and industrial loans 738,313 807,668 811,169 565,789 528,973
Consumer loans 78,002 80,348 82,084 82,104 83,183
All other loans 118,238 127,414 124,059 123,322 126,607
Total loans 3,138,419 3,236,247 3,205,262 2,744,298 2,695,347
Deposit Portfolio
Non-interest bearing demand deposits $ 936,926 $ 837,602 $ 817,623 $ 642,384 $ 633,331
Interest bearing demand deposits 1,031,183 1,053,691 938,710 827,387 850,956
Savings deposits 499,427 485,241 474,545 441,998 428,778
Money Market 748,179 736,262 625,361 441,381 419,801
Time deposits 477,069 507,040 529,588 555,477 584,500
Total deposits 3,692,784 3,619,836 3,385,827 2,908,627 2,917,366
Asset Quality
Non-performing loans $ 28,123 $ 22,439 $ 23,096 $ 24,463 $ 27,818
Non-performing assets 30,616 24,712 25,397 27,306 31,538
Net charge-offs 608 349 631 1,188 2,567
Allowance for loan losses to non-performing loans 149.02 % 186.80 % 166.18 % 134.39 % 96.74 %
Allowance for loan losses to total loans outstanding 1.41% 1 1.41% 1 1.30% 1 1.20 % 1.00 %
Nonperforming loans to total loans 0.90 % 0.69 % 0.72 % 0.89 % 1.03 %
Nonperforming assets to total assets 0.65 % 0.55 % 0.57 % 0.71 % 0.82 %
Common Share Data
Common shares outstanding 16,741,208 16,731,684 16,728,190 16,702,484 16,673,480
Book value per common share $ 33.94 $ 33.53 $ 32.84 $ 31.91 $ 31.58
Tangible book value per common share 26.29 25.80 25.02 24.00 23.59
Market price of stock 33.66 24.95 26.23 23.74 35.25
Key Performance Ratios and Metrics
End of period earning assets $ 4,367,717 $ 4,130,186 $ 4,093,511 $ 3,492,271 $ 3,464,144
Average earning assets 4,238,388 4,113,846 3,942,832 3,451,123 3,464,200
Average rate on average earning assets (tax equivalent) 3.58 % 3.56 % 3.68 % 4.11 % 4.24 %
Average rate on cost of funds 0.41 % 0.39 % 0.43 % 0.60 % 0.67 %
Net interest margin (tax equivalent) 3.17 % 3.17 % 3.25 % 3.51 % 3.57 %
Return on average assets 1.18 % 1.03 % 0.94 % 1.05 % 1.25 %
Return on average common equity 9.66 % 8.31 % 7.47 % 7.48 % 9.17 %
Efficiency ratio (tax equivalent) 2 59.02 % 54.85 % 54.27 % 57.14 % 57.23 %
Full-time equivalent employees 824 816 828 835 827
1 Excludes Payment Protection Program loans.
2 Represents non-interest expense divided by the sum of fully tax equivalent net interest income and non-interest income. Non-interest expense adjustments exclude foreclosed property expense and amortization of intangibles. Net-interest income includes tax equivalent adjustments and non-interest income excludes gains and losses on the sale of investment securities.


FIRST MID BANCSHARES, INC.
Net Interest Margin
(In thousands, unaudited)
For the Quarter Ended December 2020
QTD Average Average
Balance Interest Rate
INTEREST EARNING ASSETS
Interest bearing deposits $ 236,894 $ 75 0.13 %
Federal funds sold 1,304 - 0.00 %
Certificates of deposits investments 2,695 15 2.21 %
Investment Securities:
Taxable (total less municipals) 581,245 2,647 1.82 %
Tax-exempt (Municipals) 240,398 1,997 3.32 %
Loans (net of unearned income) 3,175,852 33,436 4.19 %
Total interest earning assets 4,238,388 38,170 3.58 %
NONEARNING ASSETS
Cash and due from banks 86,239
Premises and equipment 58,740
Other nonearning assets 258,129
Allowance for loan losses (43,026 )
Total assets $ 4,598,470
INTEREST BEARING LIABILITIES
Demand deposits $ 1,743,053 $ 900 0.21 %
Savings deposits 494,802 107 0.09 %
Time deposits 491,046 1,610 1.30 %
Total interest bearing deposits 2,728,901 2,617 0.38 %
Repurchase agreements 189,686 68 0.14 %
FHLB advances 93,959 371 1.57 %
Federal funds purchased 0 0 0.00 %
Subordinated debt 89,128 931 4.16 %
Jr. subordinated debentures 18,999 143 2.99 %
Other borrowings 0 0 0.00 %
Total borrowings 391,772 1,513 1.54 %
Total interest bearing liabilities 3,120,673 4,130 0.53 %
NONINTEREST BEARING LIABILITIES
Demand deposits 867,035 Average cost of funds 0.41 %
Other liabilities 48,684
Stockholders' equity 562,078
Total liabilities & stockholders' equity $ 4,598,470
Net Interest Earnings / Spread $ 34,040 3.05 %
Impact of Non-Interest Bearing Funds 0.12 %
Tax effected yield on interest earning assets 3.17 %


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,
2020 2020 2020 2020 2019
Net interest income as reported $ 33,440 $ 32,517 $ 31,582 $ 29,873 $ 30,984
Net interest income, (tax equivalent) 34,040 33,084 32,118 30,393 31,517
Average earning assets 4,238,388 4,113,846 3,942,832 3,451,123 3,464,200
Net interest margin (tax equivalent) 1 3.17 % 3.17 % 3.25 % 3.51 % 3.57 %
Common stockholder's equity $ 568,228 $ 561,009 $ 549,273 $ 533,051 $ 526,609
Goodwill and intangibles, net 128,120 129,287 130,656 132,199 133,257
Common shares outstanding 16,741 16,732 16,728 16,702 16,673
Tangible Book Value per common share $ 26.29 $ 25.80 $ 25.02 $ 24.00 $ 23.59
Common equity tier 1 capital $ 439,299 $ 431,342 $ 417,326 $ 410,565 $ 398,536
Risk weighted assets 3,132,049 3,101,591 3,101,449 2,854,102 2,822,648
Common equity tier 1 capital to risk weighted assets 2 14.03 % 13.91 % 13.46 % 14.39 % 14.12 %
1 Annualized and calculated on a tax equivalent basis where interest earned on tax-exempt securities and loans is adjusted to an amount comparable to interest subject to normal income taxes assuming a federal tax rate of 21% and includes the impact of non-interest bearing funds.
2 Defined as total common equity adjusted for gains/(losses) less goodwill and intangibles divided by risk weighted assets as of period end.

Primary Logo