First Mid Bancshares, Inc. Announces Third Quarter 2023 Results

First Mid Bancshares, Inc.

In This Article:

MATTOON, Ill., Oct. 26, 2023 (GLOBE NEWSWIRE) -- First Mid Bancshares, Inc. (NASDAQ: FMBH) (the “Company”) today announced its financial results for the quarter ended September 30, 2023.

Highlights

  • Net income of $15.1 million, or $0.68 diluted EPS

  • Adjusted net income (non-GAAP) of $17.1 million, or $0.77 diluted EPS

  • Closed on the acquisition of Blackhawk Bancorp, Inc. (“Blackhawk”) on August 15th

  • Completed balance sheet restructuring by selling a portion of Blackhawk bonds

  • Increased liquidity position and lowered loan to deposit ratio to 87%

  • Net interest margin, on a tax equivalent basis (non-GAAP), improved to 3.06% for the third quarter

“We are pleased to deliver solid core results that provide a baseline to the earnings momentum we expect to achieve with the Blackhawk acquisition,” said Joe Dively, Chairman and Chief Executive Officer. “We executed well in a challenging operating environment and maintained our disciplined approach to growth and prudent credit management. We are extremely excited to welcome the addition of new customers and talented employees following our acquisition of Blackhawk. The integration and operational planning are progressing as expected, and we are confident that this strategic combination will enhance value for our stockholders by driving improved profitability trends and expanding our platform for growth opportunities.”

Blackhawk Update
The Company has received approval from the OCC to complete the merger of Blackhawk Bank with and into First Mid Bank & Trust, N.A. The planned bank merger and system conversion are scheduled for the first weekend of December.

With the closing of the acquisition of Blackhawk on August 15th, the Company added approximately $1.2 billion in deposits and $730.2 million in loans, net of interest rate marks and the non-PCD credit mark. The final purchase accounting fair value marks included a discount to loans for credit and interest rates totaling $50.7 million. An amount of $4.1 million was recorded directly to the allowance for credit losses related to purchase credit deteriorated loans. The marks also included a discount to time deposits and debt of $2.3 million and $3.7 million, respectively. The core deposit intangible fair value mark was $34.6 million. In addition to $2.1 in acquisition related costs, the third quarter included $6.0 million of provision expense of which $5.5 million was recorded to Blackhawk Bank, including $3.8 million for the “Day Two” current expected credit loss (“CECL”) requirement.

After closing the acquisition, the Company sold a portion of Blackhawk’s bonds from its investment portfolio for net proceeds totaling $251.9 million. The transactions resulted in a net gain on sales of securities of $3.4 million for the quarter. These funds were used to pay down a portion of the Company’s borrowings and brokered CD’s, and the remaining balance was retained in cash.

Net Interest Income
Net interest income for the third quarter of 2023 increased by $8.1 million, or 19.1% compared to the second quarter of 2023. Interest income and interest expense increased in the quarter by $14.3 million and $6.3 million, respectively. The increase in interest income was primarily driven by the addition of Blackhawk and the repricing of loans with higher interest rates. Accretion income for the quarter was $2.6 million, an increase compared to $0.5 million in the prior quarter. Interest expense increased primarily from the addition of Blackhawk and higher interest rates. The third quarter interest expense included $0.4 million in amortization of premiums on time deposits.

In comparison to the third quarter of 2022, net interest income increased $2.2 million, or 4.3%. The increase was primarily driven by the addition of Blackhawk. Interest income increased by $23.7 million, while interest expense increased $21.5 million.

Net Interest Margin
Net interest margin, on a tax equivalent basis (non-GAAP), was 3.06% for the third quarter of 2023, which was 22 basis points higher compared to the prior quarter. Earning asset yields increased by 46 basis points and the average cost of funds increased 24 basis points. The quarter included a net $2.2 million of purchase accounting benefit.

In comparison to the third quarter of last year, the net interest margin decreased 15 basis points, with an average earnings asset increase of 112 basis points versus the average cost of funds increase of 127 basis points.

Loan Portfolio
Total loans ended the quarter at $5.54 billion, representing an increase of $726.6 million. Excluding the Blackhawk acquired net loans in the period, loans decreased by $3.5 million compared to the prior quarter. The largest category of growth came in CRE, while C&I loans declined the most. Overall, loan demand was slower in the quarter, but new opportunities were well diversified both geographically and by sector. The weighted average yield on new loans was 8.88% in the quarter.

Asset Quality
The Company’s strong credit culture continues to be reflected in its asset quality metrics for September 30, 2023. The allowance for credit losses (“ACL”) increased by $9.6 million to $68.2 million with an ending ACL to total loans ratio of 1.23%. In addition to the ACL, an unearned discount of $54.5 remains at quarter end providing another 99 basis points of coverage. Provision expense was recorded in the amount of $5.9 million, inclusive of the Blackhawk acquisition CECL requirement. The Company had a total of $0.2 million in net charge offs in the quarter. Also, at the end of the third quarter, the ratio of non-performing loans to total loans was 0.38%, and the ACL to non-performing loans was 320.85%. The ratio of nonperforming assets to total assets was 0.30% and nonperforming loans were $21.3 million at quarter end. For the quarter, special mention loans were $73.7 million of which $24.5 million were added for Blackhawk. Substandard loans at the end of the quarter were $30.6 million of which $4.1 million were added for Blackhawk.

Deposits
Total deposits ended the quarter at $6.35 billion, which represented an increase of $1.13 billion. Excluding the net deposits acquired from Blackhawk, deposits declined by $68.2 million from the prior quarter. Most of the changes in the period were driven by seasonal real estate tax and overall customer operating needs. Although the deposit cost pressures continue, outflows directly tied to pricing trended lower in the quarter. The Company’s average rate on cost of funds increased to 1.83% compared to 1.59% in the prior quarter and 0.56% in the third quarter of 2022.

Noninterest Income
Noninterest income represented 31% of our total net revenues in the quarter and 32% year-to-date.

Noninterest income for the third quarter of 2023 was $23.1 million compared to $19.5 million in the second quarter of 2023. The increase compared to the prior quarter was primarily due to the addition of Blackhawk and a $3.4 million gain on securities sales tied to the balance sheet restructuring after closing the acquisition.

In comparison to the third quarter of 2022, noninterest income increased $6.3 million, or 37.3%, due to a combination of organic growth, the addition of Blackhawk and the securities gains.

Noninterest Expenses
Noninterest expense for the third quarter of 2023 totaled $47.1 million compared to $40.0 million in the prior quarter. The increase was primarily driven by the addition of Blackhawk and approximately $2.1 million in nonrecurring acquisition related costs.

In comparison to the third quarter of 2022, noninterest expenses increased $5.5 million, inclusive of $2.1 million in nonrecurring acquisition related costs. The increase was primarily driven by the addition of Blackhawk. Excluding Blackhawk and acquisition related costs, the primary changes were lower salaries and benefits costs tied to the cost savings initiatives at the end of the first quarter.

The Company’s efficiency ratio, as adjusted in the non-GAAP reconciliation table herein, for the third quarter 2023 was 58.6% compared to 60.4% in the prior quarter and 59.6% for the same period last year.

Capital Levels
The Company’s capital levels remained strong and above the “well capitalized” levels. During the third quarter, the closing of the Blackhawk acquisition resulted in decreases to the ratios. Capital levels ended the period as follows:

Total capital to risk-weighted assets

12.60%

Tier 1 capital to risk-weighted assets

10.19%

Common equity tier 1 capital to risk-weighted assets

9.85%

Leverage ratio

9.74%

 

 

Tangible book value per share declined in the period to $19.73. The decrease was primarily the result of the acquisition of Blackhawk and an increase to the unrealized loss position in the bond portfolio impacting accumulated other comprehensive income (“AOCI”). The reduction to tangible book value per share from AOCI was $1.15.

About First Mid: First Mid Bancshares, Inc. (“First Mid”) is the parent company of First Mid Bank & Trust, N.A., Blackhawk Bank, First Mid Insurance Group, Inc., and First Mid Wealth Management Co. First Mid is a $7.9 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 157 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, the possibility that any of the anticipated benefits of the integration of the operations of Blackhawk 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 satisfy conditions to completion of the proposed transactions, including failure to obtain the required regulatory, shareholder and other approvals; the failure of the proposed transactions to close for any other reason; the effect of the announcement of the proposed transactions on customer relationships and operating results; the possibility that the proposed transactions 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; 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, the ability to complete the proposed transactions or any of the other foregoing risks. 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
[email protected]

Matt Smith
Chief Financial Officer
217-258-1528
[email protected]

– Tables Follow –

 

 

 

 

 

 

 

 

 

 

 

FIRST MID BANCSHARES, INC.

 

 

 

Condensed Consolidated Balance Sheets

 

 

 

(In thousands, unaudited)

 

 

 

As of

 

 

 

 

 

 

September 30,

 

December 31,

 

September 30,

 

 

 

 

2023

 

 

 

2022

 

 

 

2022

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

383,237

 

 

$

152,433

 

 

$

160,954

 

Investment securities

 

 

1,226,746

 

 

 

1,223,720

 

 

 

1,235,505

 

Loans (including loans held for sale)

 

5,540,065

 

 

 

4,826,212

 

 

 

4,720,290

 

Less allowance for credit losses

 

 

(68,241

)

 

 

(59,093

)

 

 

(58,777

)

Net loans

 

 

 

5,471,824

 

 

 

4,767,119

 

 

 

4,661,513

 

Premises and equipment, net

 

 

102,004

 

 

 

90,473

 

 

 

90,659

 

Goodwill and intangibles, net

 

 

267,793

 

 

 

169,897

 

 

 

170,897

 

Bank owned life insurance

 

 

165,022

 

 

 

151,756

 

 

 

150,831

 

Other assets

 

 

 

238,668

 

 

 

188,817

 

 

 

181,024

 

Total assets

 

 

$

7,855,294

 

 

$

6,744,215

 

 

$

6,651,383

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Non-interest bearing

 

$

1,389,022

 

 

$

1,256,514

 

 

$

1,334,686

 

Interest bearing

 

 

 

4,957,302

 

 

 

4,000,487

 

 

 

4,148,512

 

Total deposits

 

 

 

6,346,324

 

 

 

5,257,001

 

 

 

5,483,198

 

Repurchase agreement with customers

 

214,978

 

 

 

221,414

 

 

 

220,707

 

Other borrowings

 

 

364,953

 

 

 

465,071

 

 

 

181,232

 

Junior subordinated debentures

 

 

24,003

 

 

 

19,364

 

 

 

19,322

 

Subordinated debt

 

 

106,648

 

 

 

94,553

 

 

 

94,515

 

Other liabilities

 

 

 

60,440

 

 

 

53,657

 

 

 

51,694

 

Total liabilities

 

 

 

7,117,346

 

 

 

6,111,060

 

 

 

6,050,668

 

 

 

 

 

 

 

 

 

Total stockholders’ equity

 

 

737,948

 

 

 

633,155

 

 

 

600,715

 

Total liabilities and stockholders’ equity

$

7,855,294

 

 

$

6,744,215

 

 

$

6,651,383

 

 

 

 

 

 

 

 

 



FIRST MID BANCSHARES, INC.

Condensed Consolidated Statements of Income

(In thousands, except per share data, unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

 

September 30,

 

September 30,

 

 

 

 

2023

 

2022

 

2023

 

2022

 

Interest income:

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

69,143

 

$

49,278

 

$

183,747

 

$

132,741

 

Interest on investment securities

 

 

9,284

 

 

7,302

 

 

23,604

 

 

22,095

 

Interest on federal funds sold & other deposits

 

2,011

 

 

174

 

 

2,888

 

 

346

 

Total interest income

 

 

 

80,438

 

 

56,754

 

 

210,239

 

 

155,182

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

 

22,047

 

 

4,915

 

 

51,394

 

 

9,586

 

Interest on securities sold under agreements to repurchase

 

 

 

1,625

 

 

428

 

 

4,811

 

 

632

 

Interest on other borrowings

 

 

4,749

 

 

1,927

 

 

13,716

 

 

2,848

 

Interest on jr. subordinated debentures

 

 

545

 

 

241

 

 

1,314

 

 

553

 

Interest on subordinated debt

 

 

1,029

 

 

986

 

 

3,003

 

 

2,958

 

Total interest expense

 

 

 

29,995

 

 

8,497

 

 

74,238

 

 

16,577

 

Net interest income

 

 

 

50,443

 

 

48,257

 

 

136,001

 

 

138,605

 

Provision for credit losses

 

 

5,911

 

 

142

 

 

5,552

 

 

4,001

 

Net interest income after provision for loan

 

44,532

 

 

48,115

 

 

130,449

 

 

134,604

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

Wealth management revenues

 

 

4,940

 

 

4,843

 

 

15,795

 

 

16,291

 

Insurance commissions

 

 

 

5,199

 

 

4,158

 

 

19,416

 

 

16,903

 

Service charges

 

 

 

2,994

 

 

2,445

 

 

7,583

 

 

6,737

 

Net securities gains/(losses)

 

 

3,389

 

 

79

 

 

3,337

 

 

81

 

Mortgage banking revenues

 

 

846

 

 

355

 

 

1,328

 

 

1,125

 

ATM/debit card revenue

 

 

3,766

 

 

3,101

 

 

10,114

 

 

9,213

 

Other

 

 

 

1,919

 

 

1,810

 

 

7,445

 

 

6,125

 

Total non-interest income

 

 

23,053

 

 

16,791

 

 

65,018

 

 

56,475

 

Non-interest expense:

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

25,422

 

 

24,877

 

 

75,037

 

 

74,984

 

Net occupancy and equipment expense

 

 

6,929

 

 

5,903

 

 

18,969

 

 

18,131

 

Net other real estate owned (income) expense

 

902

 

 

58

 

 

1,062

 

 

243

 

FDIC insurance

 

 

 

785

 

 

479

 

 

2,324

 

 

1,341

 

Amortization of intangible assets

 

 

2,568

 

 

1,598

 

 

5,567

 

 

4,753

 

Stationary and supplies

 

 

 

335

 

 

361

 

 

942

 

 

997

 

Legal and professional expense

 

 

1,844

 

 

1,770

 

 

5,314

 

 

5,389

 

ATM/debit card expense

 

 

1,751

 

 

1,243

 

 

3,990

 

 

2,991

 

Marketing and donations

 

 

764

 

 

739

 

 

2,326

 

 

2,318

 

Other

 

 

 

5,796

 

 

4,521

 

 

13,184

 

 

12,342

 

Total non-interest expense

 

 

47,096

 

 

41,549

 

 

128,715

 

 

123,489

 

Income before income taxes

 

 

20,489

 

 

23,357

 

 

66,752

 

 

67,590

 

Income taxes

 

 

 

5,372

 

 

5,418

 

 

15,888

 

 

15,277

 

Net income

 

 

$

15,117

 

$

17,939

 

$

50,864

 

$

52,313

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Information

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.68

 

$

0.88

 

$

2.41

 

$

2.61

 

Diluted earnings per common share

 

 

0.68

 

 

0.88

 

 

2.40

 

 

2.60

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

22,220,438

 

 

20,454,669

 

 

21,086,802

 

 

20,070,687

 

Diluted weighted average shares outstanding

 

22,319,334

 

 

20,535,215

 

 

21,176,946

 

 

20,145,435

 

 

 

 

 

 

 

 

 

 

 

 


FIRST MID BANCSHARES, INC.

Condensed Consolidated Statements of Income

(In thousands, except per share data, unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended

 

 

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

 

 

 

 

 

2023

 

 

2023

 

 

 

2023

 

 

 

2022

 

 

2022

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

 

 

 

$

69,143

 

$

58,368

 

 

$

56,236

 

 

$

53,128

 

 

$

49,278

Interest on investment securities

 

 

 

 

 

9,284

 

 

7,193

 

 

 

7,127

 

 

 

7,285

 

 

 

7,302

Interest on federal funds sold & other deposits

 

 

 

 

2,011

 

 

569

 

 

 

308

 

 

 

296

 

 

 

174

Total interest income

 

 

 

 

 

 

80,438

 

 

66,130

 

 

 

63,671

 

 

 

60,709

 

 

 

56,754

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

 

 

 

 

22,047

 

 

16,580

 

 

 

12,767

 

 

 

9,227

 

 

 

4,915

Interest on securities sold under agreements to repurchase

 

1,625

 

 

1,723

 

 

 

1,463

 

 

 

1,163

 

 

 

428

Interest on other borrowings

 

 

 

 

 

4,749

 

 

4,084

 

 

 

4,883

 

 

 

3,345

 

 

 

1,927

Interest on jr. subordinated debentures

 

 

 

 

 

545

 

 

390

 

 

 

379

 

 

 

315

 

 

 

241

Interest on subordinated debt

 

 

 

 

 

1,029

 

 

986

 

 

 

988

 

 

 

987

 

 

 

986

Total interest expense

 

 

 

 

 

 

29,995

 

 

23,763

 

 

 

20,480

 

 

 

15,037

 

 

 

8,497

Net interest income

 

 

 

 

 

 

50,443

 

 

42,367

 

 

 

43,191

 

 

 

45,672

 

 

 

48,257

Provision for credit losses

 

 

 

 

 

5,911

 

 

458

 

 

 

(817

)

 

 

805

 

 

 

142

Net interest income after provision for loan

 

 

 

 

44,532

 

 

41,909

 

 

 

44,008

 

 

 

44,867

 

 

 

48,115

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wealth management revenues

 

 

 

 

 

4,940

 

 

5,341

 

 

 

5,514

 

 

 

6,201

 

 

 

4,843

Insurance commissions

 

 

 

 

 

 

5,199

 

 

5,737

 

 

 

8,480

 

 

 

4,719

 

 

 

4,158

Service charges

 

 

 

 

 

 

2,994

 

 

2,386

 

 

 

2,203

 

 

 

2,375

 

 

 

2,445

Securities gains, net

 

 

 

 

 

 

3,389

 

 

(6

)

 

 

(46

)

 

 

(48

)

 

 

79

Mortgage banking revenues

 

 

 

 

 

846

 

 

332

 

 

 

150

 

 

 

65

 

 

 

355

ATM/debit card revenue

 

 

 

 

 

3,766

 

 

3,265

 

 

 

3,083

 

 

 

3,209

 

 

 

3,101

Other

 

 

 

 

 

 

1,919

 

 

2,431

 

 

 

3,095

 

 

 

1,686

 

 

 

1,810

Total non-interest income

 

 

 

 

 

23,053

 

 

19,486

 

 

 

22,479

 

 

 

18,207

 

 

 

16,791

Non-interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

 

 

 

25,422

 

 

23,544

 

 

 

26,071

 

 

 

23,610

 

 

 

24,877

Net occupancy and equipment expense

 

 

 

 

 

6,929

 

 

6,035

 

 

 

6,005

 

 

 

6,126

 

 

 

5,903

Net other real estate owned (income) expense

 

 

 

 

902

 

 

27

 

 

 

133

 

 

 

87

 

 

 

58

FDIC insurance

 

 

 

 

 

 

785

 

 

1,076

 

 

 

463

 

 

 

464

 

 

 

479

Amortization of intangible assets

 

 

 

 

 

2,568

 

 

1,477

 

 

 

1,522

 

 

 

1,537

 

 

 

1,598

Stationary and supplies

 

 

 

 

 

 

335

 

 

315

 

 

 

292

 

 

 

298

 

 

 

361

Legal and professional expense

 

 

 

 

 

1,844

 

 

1,780

 

 

 

1,690

 

 

 

1,607

 

 

 

1,770

ATM/debit card expense

 

 

 

 

 

1,751

 

 

1,016

 

 

 

1,223

 

 

 

1,309

 

 

 

1,243

Marketing and donations

 

 

 

 

 

764

 

 

908

 

 

 

654

 

 

 

681

 

 

 

739

Other

 

 

 

 

 

 

5,796

 

 

3,864

 

 

 

3,524

 

 

 

3,653

 

 

 

4,521

Total non-interest expense

 

 

 

 

 

47,096

 

 

40,042

 

 

 

41,577

 

 

 

39,372

 

 

 

41,549

Income before income taxes

 

 

 

 

 

20,489

 

 

21,353

 

 

 

24,910

 

 

 

23,702

 

 

 

23,357

Income taxes

 

 

 

 

 

 

5,372

 

 

4,786

 

 

 

5,730

 

 

 

3,063

 

 

 

5,418

Net income

 

 

 

 

 

$

15,117

 

$

16,567

 

 

$

19,180

 

 

$

20,639

 

 

$

17,939

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

 

 

 

$

0.68

 

$

0.81

 

 

$

0.94

 

 

$

1.01

 

 

$

0.88

Diluted earnings per common share

 

 

 

 

 

0.68

 

 

0.80

 

 

 

0.93

 

 

 

1.01

 

 

 

0.88

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

 

 

 

22,220,438

 

 

20,528,717

 

 

 

20,492,254

 

 

 

20,461,046

 

 

 

20,454,669

Diluted weighted average shares outstanding

 

 

 

 

22,319,334

 

 

20,628,239

 

 

 

20,563,972

 

 

 

20,535,220

 

 

 

20,535,215

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

FIRST MID BANCSHARES, INC.

 

 

Consolidated Financial Highlights and Ratios

 

 

(Dollars in thousands, except per share data)

 

 

(Unaudited)

 

 

As of and for the Quarter Ended

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

 

 

2023

 

 

 

2023

 

 

 

2023

 

 

 

2022

 

 

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

Loan Portfolio

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

189,206

 

 

$

151,574

 

 

$

159,157

 

 

$

144,264

 

 

$

142,801

 

Farm real estate loans

 

 

399,834

 

 

 

392,220

 

 

 

401,957

 

 

 

410,327

 

 

 

360,424

 

1-4 Family residential properties

 

 

531,699

 

 

 

418,932

 

 

 

424,545

 

 

 

440,180

 

 

 

436,625

 

Multifamily residential properties

 

 

327,067

 

 

 

303,482

 

 

 

301,808

 

 

 

294,346

 

 

 

298,321

 

Commercial real estate

 

 

2,392,834

 

 

 

2,056,529

 

 

 

2,003,647

 

 

 

2,030,011

 

 

 

1,996,338

 

Loans secured by real estate

 

 

3,840,640

 

 

 

3,322,737

 

 

 

3,291,114

 

 

 

3,319,128

 

 

 

3,234,509

 

Agricultural operating loans

 

 

179,447

 

 

 

148,318

 

 

 

146,847

 

 

 

166,838

 

 

 

160,511

 

Commercial and industrial loans

 

 

1,242,653

 

 

 

1,094,522

 

 

 

1,078,021

 

 

 

1,082,960

 

 

 

1,064,033

 

Consumer loans

 

 

99,542

 

 

 

80,241

 

 

 

88,430

 

 

 

97,775

 

 

 

100,783

 

All other loans

 

 

177,783

 

 

 

167,598

 

 

 

156,219

 

 

 

159,511

 

 

 

160,454

 

Total loans

 

 

5,540,065

 

 

 

4,813,416

 

 

 

4,760,631

 

 

 

4,826,212

 

 

 

4,720,290

 

 

 

 

 

 

 

 

 

 

 

 

Deposit Portfolio

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand deposits

 

$

1,389,022

 

 

$

1,171,047

 

 

$

1,262,181

 

 

$

1,256,514

 

 

$

1,334,686

 

Interest bearing demand deposits

 

 

1,940,162

 

 

 

1,477,765

 

 

 

1,419,791

 

 

 

1,389,283

 

 

 

1,364,306

 

Savings deposits

 

 

734,377

 

 

 

602,523

 

 

 

639,691

 

 

 

636,699

 

 

 

657,592

 

Money Market

 

 

1,161,957

 

 

 

923,259

 

 

 

878,452

 

 

 

1,267,726

 

 

 

1,443,060

 

Time deposits

 

 

1,120,806

 

 

 

1,044,991

 

 

 

830,663

 

 

 

706,779

 

 

 

683,554

 

Total deposits

 

 

6,346,324

 

 

 

5,219,585

 

 

 

5,030,778

 

 

 

5,257,001

 

 

 

5,483,198

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

Non-performing loans

 

$

21,269

 

 

$

18,637

 

 

$

15,163

 

 

$

19,170

 

 

$

20,812

 

Non-performing assets

 

 

23,565

 

 

 

22,615

 

 

 

19,225

 

 

 

23,539

 

 

 

25,143

 

Net charge-offs (recoveries)

 

 

181

 

 

 

(38

)

 

 

53

 

 

 

489

 

 

 

440

 

Allowance for credit losses to non-performing loans

 

 

320.85

%

 

 

315.07

%

 

 

383.98

%

 

 

308.26

%

 

 

282.42

%

Allowance for credit losses to total loans outstanding

 

 

1.23

%

 

 

1.22

%

 

 

1.22

%

 

 

1.22

%

 

 

1.25

%

Nonperforming loans to total loans

 

 

0.38

%

 

 

0.39

%

 

 

0.32

%

 

 

0.40

%

 

 

0.44

%

Nonperforming assets to total assets

 

 

0.30

%

 

 

0.34

%

 

 

0.29

%

 

 

0.35

%

 

 

0.38

%

Special Mention loans

 

 

73,732

 

 

 

40,687

 

 

 

47,022

 

 

 

39,853

 

 

 

25,298

 

Substandard and Doubtful loans

 

 

30,575

 

 

 

28,255

 

 

 

29,931

 

 

 

34,352

 

 

 

37,378

 

 

 

 

 

 

 

 

 

 

 

 

Common Share Data

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

 

23,830,038

 

 

 

20,528,192

 

 

 

20,519,717

 

 

 

20,452,376

 

 

 

20,454,636

 

Book value per common share

 

$

30.97

 

 

$

32.18

 

 

$

32.26

 

 

$

30.96

 

 

$

29.37

 

Tangible book value per common share (1)

 

 

19.73

 

 

 

23.48

 

 

 

24.05

 

 

 

22.65

 

 

 

21.01

 

Tangible book value per common share excluding other comprehensive income at period end (1)

 

27.24

 

 

 

30.87

 

 

 

30.77

 

 

 

30.06

 

 

 

29.21

 

Market price of stock

 

 

26.56

 

 

 

24.14

 

 

 

27.22

 

 

 

32.08

 

 

 

31.97

 

 

 

 

 

 

 

 

 

 

 

 

Key Performance Ratios and Metrics

 

 

 

 

 

 

 

 

 

 

End of period earning assets

 

$

7,007,282

 

 

$

6,023,553

 

 

$

5,995,674

 

 

$

6,063,953

 

 

$

5,975,619

 

Average earning assets

 

 

6,593,781

 

 

 

6,049,626

 

 

 

6,052,264

 

 

 

6,000,106

 

 

 

6,063,061

 

Average rate on average earning assets (tax equivalent)

 

4.89

%

 

 

4.43

%

 

 

4.32

%

 

 

4.07

%

 

 

3.77

%

Average rate on cost of funds

 

 

1.83

%

 

 

1.59

%

 

 

1.38

%

 

 

1.00

%

 

 

0.56

%

Net interest margin (tax equivalent) (1)

 

 

3.06

%

 

 

2.84

%

 

 

2.94

%

 

 

3.07

%

 

 

3.21

%

Return on average assets

 

 

0.90

%

 

 

0.99

%

 

 

1.15

%

 

 

1.24

%

 

 

1.07

%

Adjusted return on average assets (1)

 

 

0.94

%

 

 

1.03

%

 

 

1.18

%

 

 

1.25

%

 

 

1.11

%

Return on average common equity

 

 

8.70

%

 

 

10.07

%

 

 

12.11

%

 

 

13.51

%

 

 

11.18

%

Adjusted return on average common equity (1)

 

 

9.82

%

 

 

10.42

%

 

 

11.92

%

 

 

13.60

%

 

 

11.51

%

Efficiency ratio (tax equivalent) (1)

 

 

58.60

%

 

 

60.37

%

 

 

59.01

%

 

 

58.07

%

 

 

59.64

%

Full-time equivalent employees

 

 

1,224

 

 

 

995

 

 

 

988

 

 

 

1,043

 

 

 

1,051

 

 

 

 

 

 

 

 

 

 

 

 

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 September 30, 2023

 

 

QTD Average

 

 

 

Average

 

 

Balance

 

Interest

 

Rate

INTEREST EARNING ASSETS

 

 

 

 

 

Interest bearing deposits

$

90,957

 

 

$

1,882

 

 

8.21

%

Federal funds sold

 

8,561

 

 

 

114

 

 

5.28

%

Certificates of deposits investments

 

2,152

 

 

 

16

 

 

2.95

%

Investment Securities:

 

 

 

 

 

Taxable (total less municipals)

 

1,004,994

 

 

 

7,352

 

 

2.93

%

Tax-exempt (Municipals)

 

287,232

 

 

 

2,445

 

 

3.40

%

Loans (net of unearned income)

 

5,199,885

 

 

 

69,397

 

 

5.29

%

 

 

 

 

 

 

 

Total interest earning assets

 

6,593,781

 

 

 

81,206

 

 

4.89

%

 

 

 

 

 

 

 

NONEARNING ASSETS

 

 

 

 

 

Cash and due from banks

 

125,014

 

 

 

 

 

Premises and equipment

 

97,474

 

 

 

 

 

Other nonearning assets

 

524,478

 

 

 

 

 

Allowance for loan losses

 

(64,636

)

 

 

 

 

 

 

 

 

 

 

 

Total assets

$

7,276,111

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

Demand deposits

$

2,646,134

 

 

$

12,740

 

 

1.91

%

Savings deposits

 

669,930

 

 

 

190

 

 

0.11

%

Time deposits

 

1,081,978

 

 

 

9,117

 

 

3.34

%

Total interest bearing deposits

 

4,398,042

 

 

 

22,047

 

 

1.99

%

Repurchase agreements

 

212,644

 

 

 

1,625

 

 

3.03

%

FHLB advances

 

486,738

 

 

 

4,761

 

 

3.88

%

Federal funds purchased

 

-

 

 

 

-

 

 

0.00

%

Subordinated debt

 

105,332

 

 

 

1,028

 

 

3.87

%

Jr. subordinated debentures

 

19,258

 

 

 

545

 

 

11.23

%

Other debt

 

 

-

 

 

 

(12

)

 

0.00

%

Total borrowings

 

823,972

 

 

 

7,947

 

 

3.83

%

Total interest bearing liabilities

 

5,222,014

 

 

 

29,994

 

 

2.28

%

 

 

 

 

 

 

 

NONINTEREST BEARING LIABILITIES

 

 

 

 

 

Demand deposits

 

1,293,422

 

 

Average cost of funds

 

1.83

%

Other liabilities

 

65,265

 

 

 

 

 

Stockholders’ equity

 

695,410

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities & stockholders’ equity

$

7,276,111

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Earnings / Spread

 

 

$

51,212

 

 

2.61

%

 

 

 

 

 

 

 

Impact of Non-Interest Bearing Funds

 

 

 

 

0.45

%

 

 

 

 

 

 

 

Tax effected yield on interest earning assets

 

 

 

3.06

%

 

 

 

 

 

 

 


FIRST MID BANCSHARES, INC.

Reconciliation of Non-GAAP Financial Measures

(In thousands, unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the Quarter Ended

 

 

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

 

 

 

 

 

2023

 

 

 

2023

 

 

 

2023

 

 

 

2022

 

 

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income as reported

$

50,443

 

 

$

42,367

 

 

$

43,191

 

 

$

45,672

 

 

$

48,257

 

Net interest income, (tax equivalent)

 

51,212

 

 

 

43,109

 

 

 

43,947

 

 

 

46,464

 

 

 

49,060

 

Average earning assets

 

6,593,781

 

 

 

6,049,626

 

 

 

6,052,264

 

 

 

6,000,106

 

 

 

6,063,061

 

Net interest margin (tax equivalent)

 

3.06

%

 

 

2.84

%

 

 

2.94

%

 

 

3.07

%

 

 

3.21

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stockholder’s equity

$

737,948

 

 

$

660,687

 

 

$

661,865

 

 

$

633,155

 

 

$

600,715

 

Goodwill and intangibles, net

 

267,793

 

 

 

178,615

 

 

 

168,373

 

 

 

169,897

 

 

 

170,897

 

Common shares outstanding

 

23,830

 

 

 

20,528

 

 

 

20,520

 

 

 

20,452

 

 

 

20,455

 

Tangible Book Value per common share

$

19.73

 

 

$

23.48

 

 

$

24.05

 

 

$

22.65

 

 

$

21.01

 

Accumulated other comprehensive loss (AOCI)

 

(178,903

)

 

 

(151,566

)

 

 

(137,901

)

 

 

(151,507

)

 

 

(167,663

)

Adjusted tangible book value per commone share

$

27.24

 

 

$

30.87

 

 

$

30.77

 

 

$

30.06

 

 

$

29.21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


FIRST MID BANCSHARES, INC.

Reconciliation of Non-GAAP Financial Measures

(In thousands, except per share data, unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the Quarter Ended

 

 

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

 

 

 

 

 

2023

 

 

 

2023

 

 

 

2023

 

 

 

2022

 

 

 

2022

 

Adjusted earnings Reconciliation

 

 

 

 

 

 

 

 

 

 

Net Income - GAAP

 

 

 

$

15,117

 

 

$

16,567

 

 

$

19,180

 

 

$

20,639

 

 

$

17,939

 

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

 

 

 

(2,677

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Integration and acquisition expenses

 

 

1,653

 

 

 

589

 

 

 

135

 

 

 

131

 

 

 

524

 

Total non-recurring adjustments (non-GAAP)

$

1,962

 

 

$

589

 

 

$

551

 

 

$

131

 

 

$

524

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted earnings - non-GAAP

 

 

$

17,079

 

 

$

17,156

 

 

$

19,731

 

 

$

20,770

 

 

$

18,463

 

Adjusted diluted earnings per share (non-GAAP)

$

0.77

 

 

$

0.83

 

 

$

0.96

 

 

$

1.01

 

 

$

0.90

 

Adjusted return on average assets - non-GAAP

 

0.94

%

 

 

1.03

%

 

 

1.18

%

 

 

1.25

%

 

 

1.11

%

Adjusted return on average common equity - non-GAAP

 

9.82

%

 

 

10.42

%

 

 

11.92

%

 

 

13.60

%

 

 

11.51

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency Ratio Reconciliation

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense - GAAP

 

 

$

47,096

 

 

$

40,042

 

 

$

41,577

 

 

$

39,372

 

 

$

41,549

 

Other real estate owned property income (expense)

 

(902

)

 

 

(27

)

 

 

(133

)

 

 

(87

)

 

 

(58

)

Amortization of intangibles

 

 

 

(2,568

)

 

 

(1,477

)

 

 

(1,522

)

 

 

(1,537

)

 

 

(1,598

)

Nonrecurring severance expense

 

 

-

 

 

 

-

 

 

 

(527

)

 

 

-

 

 

 

-

 

integration and acquisition expenses

 

 

(2,093

)

 

 

(745

)

 

 

(171

)

 

 

(166

)

 

 

(663

)

Adjusted noninterest expense (non-GAAP)

 

$

41,533

 

 

$

37,793

 

 

$

39,224

 

 

$

37,582

 

 

$

39,230

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income -GAAP

 

 

$

50,443

 

 

$

42,367

 

 

$

43,192

 

 

$

45,672

 

 

$

48,257

 

Effect of tax-exempt income (1)

 

 

 

769

 

 

 

742

 

 

 

755

 

 

 

792

 

 

 

803

 

Adjusted net interest income (non-GAAP)

 

$

51,212

 

 

$

43,109

 

 

$

43,947

 

 

$

46,464

 

 

$

49,060

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income - GAAP

 

 

$

23,053

 

 

$

19,486

 

 

$

22,479

 

 

$

18,207

 

 

$

16,791

 

Net (gain)/loss on securities sales

 

 

 

(3,389

)

 

 

6

 

 

 

46

 

 

 

48

 

 

 

(79

)

Adjusted noninterest income (non-GAAP)

 

$

19,664

 

 

$

19,492

 

 

$

22,525

 

 

$

18,255

 

 

$

16,712

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted total revenue (non-GAAP)

 

$

70,876

 

 

$

62,601

 

 

$

66,472

 

 

$

64,719

 

 

$

65,772

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (non-GAAP)

 

 

 

58.60

%

 

 

60.37

%

 

 

59.01

%

 

 

58.07

%

 

 

59.64

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Nonrecurring items (post-tax) and tax-exempt income are calculated using an estimated effective tax rate of 21%.