StockNews.AI
FMBH
StockNews.AI
111 days

First Mid Bancshares, Inc. Announces First Quarter 2025 Results

1. FMBH reported record quarterly net income of $22.2 million, $0.93 EPS. 2. Net interest margin rises to 3.60%, driving net interest income growth. 3. Total loans increased to $5.70 billion despite seasonal pressures. 4. Quarterly dividend declared at $0.24 per share, enhancing shareholder returns. 5. Strong capital ratios reinforce FMBH's solid financial position amidst macro uncertainty.

30m saved
Insight
Article

FAQ

Why Very Bullish?

FMBH's strong net income and margin expansion demonstrate effective growth strategies, akin to previous successful quarters. The record earnings and dividend increase could attract more investors, similar occurrences seen in elevated earnings reports leading to significant stock price appreciation.

How important is it?

The article's focus on FMBH's record earnings amid a conducive operational strategy, paired with a dividend increase, strongly indicates a promising trajectory, heavily influencing investor sentiment.

Why Short Term?

Positive earnings reports often lead to immediate market reactions within days or weeks. Historical patterns show that strong quarterly performance typically boosts stock momentum in the short-term, as seen with FMBH's prior releases.

Related Companies

MATTOON, Ill., April 30, 2025 (GLOBE NEWSWIRE) -- First Mid Bancshares, Inc. (NASDAQ: FMBH) (the “Company”) today announced its financial results for the quarter ended March 31, 2025. Highlights Record high quarterly net income of $22.2 million, or $0.93 diluted EPS, an increase of $0.13Adjusted net income (non-GAAP*) of $23.1 million, or $0.96 diluted EPS, an increase of $0.09 for the quarterNet interest margin tax equivalent (non-GAAP*) expands to 3.60% helping drive fourth consecutive quarter of growth in net interest incomeTangible book value per share (non-GAAP*) increased 4.4% during the quarterBoard of Directors declares regular quarterly dividend of $0.24 per share “We kicked off 2025 with a record high quarterly net income that reflects our strategic focus on driving a higher return on assets,” said Joe Dively, Chairman and Chief Executive Officer. “We delivered growth in both loans and deposits in what is typically a seasonally pressured quarter, and we significantly expanded our net interest margin through both an increase in earning asset yields and a decrease in the average cost of funds. In addition, we successfully completed our retail online system conversion during the quarter providing a better overall product for our customers and an improved platform to grow relationships across business lines.” “Lastly, while we recognize the uncertainty that exists in the macro environment, we are well-prepared with a disciplined credit culture and diversified revenue sources that position us to weather economic disruptions and continue to deliver exceptional service to our customers and communities,” Dively concluded. Net Interest Income Net interest income for the first quarter of 2025 increased by $0.5 million, or 0.8% compared to the fourth quarter of 2024. The increase was primarily the result of interest expense declining at a faster pace than interest income. Less days in the quarter drove declines in both interest income and expense. The decline in interest income included $0.5 million in lower accretion income, which totaled $2.9 million compared to $3.4 million of accretion income in the fourth quarter. In comparison to the first quarter of 2024, net interest income increased $3.9 million, or 7.1%. Interest income was lower by $0.1 million, inclusive of a decline in accretion income of $0.7 million compared to the first quarter last year. Interest expense was lower by $4.1 million compared to the same period last year. Net Interest MarginNet interest margin, on a tax equivalent basis (non-GAAP), was 3.60% for the first quarter of 2025 representing an increase of 19 basis points over the prior quarter driven by both an increase to earning asset yields and a decrease to funding costs. Excluding the decline in accretion income, the net interest margin increased 23 basis points in the period. Beginning with the first quarter of 2025, the Company changed the methodology utilized for the calculation of net interest margin to be more consistent with what is typically used by peer banks. The calculation now is the annualized net interest income on a tax equivalent basis divided by average interest earning assets. This change added five-basis points to the net interest margin in the first quarter 2025 compared to the fourth quarter of 2024. In comparison to the first quarter of last year, the net interest margin increased 35 basis points, with an average earning asset increase of 13 basis points, despite a five-basis point reduction to accretion income. Loan Portfolio Total loans ended the quarter at $5.70 billion, representing an increase of $26.4 million, or 0.5%, from the prior quarter, despite elevated payoffs during the period.   The increase was primarily in construction and land development, multifamily residential properties, and agriculture operating loans. The largest declines were in commercial real estate and commercial and industrial loans. The average loan balance for the quarter declined compared to the fourth quarter, as a majority of the net loan growth occurred in March 2025. In comparison to the first quarter last year, loan growth increased $199.6 million, or 3.6%. The largest increases were in construction and development, agriculture operating lines, and commercial and industrial loans. Asset Quality The first quarter was another solid performance with respect to the Company’s asset quality metrics. The allowance for credit losses (“ACL”) ended the period at $70.1 million and the ACL to total loans ratio was 1.23%. In addition to the ACL, an unearned discount of $32.6 million remains at quarter end. Provision expense was recorded in the amount of $1.7 million with net charge-offs of $1.8 million in the quarter. Also, at the end of the first quarter, the ratio of non-performing loans to total loans was 0.47%, the ACL to non-performing loans was 263.4%, and the ratio of nonperforming assets to total assets was 0.38%. Nonperforming loans declined by $3.2 million to $26.6 million at quarter end. Special mention loans increased by $16.2 million to $74.0 million and substandard loans decreased $1.6 million to $33.9 million. DepositsTotal deposits ended the quarter at $6.13 billion, which represented an increase of $73.3 million, or 1.2%, from the prior quarter. Noninterest bearing and time deposits were the primary drivers of the increase with growth of $65.4 million and $75.4 million for the period, respectively. The increase in time deposits was driven by a combination of the Company retaining a vast majority of customers with maturing CD’s, gaining new customers with its promotional offerings, and the addition of $52.0 million in brokered deposits as rates declined and the wholesale market became attractive. With the Company’s strong liquidity position, it was able to reduce outstanding FHLB borrowings and subordinated debt during the quarter by a combined $55.5 million helping lower overall funding costs. Noninterest IncomeNoninterest income for the first quarter of 2025 was $24.9 million compared to $26.4 million in the fourth quarter of 2024.   The decline was primarily driven by a $1.3 million gain on the sale of property in the fourth quarter. The current quarter included losses on securities sales of $0.2 million. Excluding those two items, noninterest income was flat versus the prior period. The decline of $0.5 million in wealth management revenue was as expected given the seasonal nature of farmland sales. Overall Ag Services revenue was $2.6 million in the period.   Insurance revenues achieved a record high quarter of revenue, despite a challenging operating environment for the industry. Debit card fee income was down $0.6 million primarily driven by less usage due to a pullback in consumer spending. In comparison to the first quarter of 2024, noninterest income increased $0.4 million, or 1.6%, with increases in wealth management and insurance as the key drivers. The combined increase for these two business lines was 8.2% year-over-year. Debit card fee income reflected the largest decline from lower consumer spending in the first quarter of 2025. Noninterest ExpensesNoninterest expense for the first quarter of 2025 totaled $54.5 million compared to $56.3 million in the prior quarter. The current quarter included $1.0 million of nonrecurring expenses primarily related to the Company’s technology initiatives, including the successful conversion of its retail online platform during the first quarter, versus $2.2 million in nonrecurring costs in the prior quarter. Excluding these items, noninterest expenses were down $0.6 million with the largest decreases in salaries and benefits and debit card expenses. In comparison to the first quarter of 2024, noninterest expenses increased $1.1 million. The increase was primarily driven by annual compensation increases and a $0.9 million credit in the first quarter of last year for a debit card fee negotiated settlement agreement with its primary provider. The Company’s efficiency ratio, as adjusted in the non-GAAP reconciliation table herein, for the first quarter 2025 was 58.9% compared to 58.8% in the prior quarter and 59.1% for the same period last year. Capital Levels and DividendThe Company’s capital levels remained strong and above the “well capitalized” levels. Capital levels ended the period as follows: Total capital to risk-weighted assets15.59%Tier 1 capital to risk-weighted assets13.13%Common equity tier 1 capital to risk-weighted assets12.73%Leverage ratio10.73%   Tangible book value per share (non-GAAP) increased $1.07, or 4.4% during the first quarter of 2025. The increase was driven primarily by earnings growth, which accounted for $0.79 of the increase. The remaining increase of $0.28 was the result of improvement in accumulated other comprehensive income from a lower unrealized loss position in the investment portfolio. The Company’s Board of Directors approved a regular quarterly dividend of $0.24 payable on May 30, 2025, for shareholders of record on May 15, 2025. 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 160 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 Earnings,” “Adjusted Diluted EPS,” “Efficiency Ratio,” “Net Interest Margin, tax equivalent,” “Tangible Book Value per Common Share,” “Adjusted Tangible Book Value per Common Share,” “Adjusted Return on Assets,” and “Adjusted Return on Average Common Equity”. 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 pandemics 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: Austin FrankSVP, Shareholder Relations217-258-5522 afrank@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 March 31, December 31, March 31, 2025 2024 2024      Assets     Cash and cash equivalents$201,470  $121,216  $355,701 Investment securities 1,049,003   1,073,510   1,149,752 Loans (including loans held for sale) 5,698,858   5,672,462   5,499,295 Less allowance for credit losses (70,051)  (70,182)  (67,936)Net loans 5,628,807   5,602,280   5,431,359 Premises and equipment, net 97,446   100,234   101,666 Goodwill and intangibles, net 258,671   261,906   260,699 Bank Owned Life Insurance 171,127   170,854   167,247 Other assets 166,164   189,734   211,822 Total assets$7,572,688  $7,519,734  $7,678,246       Liabilities and Stockholders' Equity     Deposits:     Non-interest bearing$1,394,590  $1,329,155  $1,448,299 Interest bearing 4,735,790   4,727,941   4,794,637 Total deposits 6,130,380   6,057,096   6,242,936 Repurchase agreements with customers 219,772   204,122   210,719 Other borrowings 195,000   242,520   238,761 Junior subordinated debentures 24,335   24,280   24,113 Subordinated debt 79,535   87,472   106,862 Other liabilities 52,717   57,853   56,903 Total liabilities 6,701,739   6,673,343   6,880,294       Total stockholders' equity 870,949   846,391   797,952 Total liabilities and stockholders' equity$7,572,688  $7,519,734  $7,678,246        FIRST MID BANCSHARES, INC.Condensed Consolidated Statements of Income(In thousands, except per share data, unaudited)     Three Months Ended March 31, 2025 2024Interest income:   Interest and fees on loans$79,918  $77,823 Interest on investment securities 6,777   7,405 Interest on federal funds sold & other deposits 864   2,444 Total interest income 87,559   87,672 Interest expense:   Interest on deposits 23,722   26,096 Interest on securities sold under agreements to repurchase 1,180   2,056 Interest on other borrowings 1,831   2,314 Interest on jr. subordinated debentures 468   542 Interest on subordinated debt 949   1,194 Total interest expense 28,150   32,202 Net interest income 59,409   55,470 Provision for credit losses 1,652   (357)Net interest income after provision for credit losses 57,757   55,827 Non-interest income:   Wealth management revenues 5,800   5,322 Insurance commissions 9,925   9,213 Service charges 2,901   2,956 Net securities gains/(losses) (181)  0 Mortgage banking revenues 711   706 ATM/debit card revenue 3,646   4,055 Other 2,062   2,226 Total non-interest income 24,864   24,478 Non-interest expense:   Salaries and employee benefits 31,748   30,448 Net occupancy and equipment expense 8,479   7,560 Net other real estate owned (income) expense 101   (21)FDIC insurance 849   869 Amortization of intangible assets 3,231   3,497 Stationary and supplies 431   391 Legal and professional expense 3,076   2,449 ATM/debit card expense 1,831   1,191 Marketing and donations 852   862 Other 3,874   6,116 Total non-interest expense 54,472   53,362 Income before income taxes 28,149   26,943 Income taxes 5,978   6,440 Net income$22,171  $20,503     Per Share Information   Basic earnings per common share$0.93  $0.86 Diluted earnings per common share 0.93   0.86     Weighted average shares outstanding 23,858,817   23,872,731 Diluted weighted average shares outstanding 23,959,228   23,960,335      FIRST MID BANCSHARES, INC.Condensed Consolidated Statements of Income(In thousands, except per share data, unaudited)           For the Quarter Ended March 31, December 31, September 30, June 30, March 31, 2025  2024  2024 2024 2024Interest income:         Interest and fees on loans$79,918  $81,288  $81,775  $79,560  $77,823 Interest on investment securities 6,777   6,990   7,036   7,405   7,405 Interest on federal funds sold & other deposits 864   1,564   2,371   1,718   2,444 Total interest income 87,559   89,842   91,182   88,683   87,672 Interest expense:         Interest on deposits 23,722   26,144   28,341   26,338   26,096 Interest on securities sold under agreements to repurchase 1,180   1,333   1,444   1,615   2,056 Interest on other borrowings 1,831   1,917   2,195   2,248   2,314 Interest on jr. subordinated debentures 468   510   567   537   542 Interest on subordinated debt 949   988   1,092   1,180   1,194 Total interest expense 28,150   30,892   33,639   31,918   32,202 Net interest income 59,409   58,950   57,543   56,765   55,470 Provision for credit losses 1,652   3,643   1,266   1,083   (357)Net interest income after provision for credit losses 57,757   55,307   56,277   55,682   55,827 Non-interest income:         Wealth management revenues 5,800   6,275   5,816   5,405   5,322 Insurance commissions 9,925   6,805   6,003   6,531   9,213 Service charges 2,901   3,058   3,121   3,227   2,956 Net securities gains/(losses) (181)  0   (277)  (156)  0 Mortgage banking revenues 711   1,104   1,109   1,038   706 ATM/debit card revenue 3,646   4,204   4,267   4,281   4,055 Other 2,062   4,917   2,984   2,096   2,226 Total non-interest income 24,864   26,363   23,023   22,422   24,478 Non-interest expense:         Salaries and employee benefits 31,748   31,957   31,565   30,164   30,448 Net occupancy and equipment expense 8,479   7,285   8,055   7,507   7,560 Net other real estate owned (income) expense 101   240   107   85   (21)FDIC insurance 849   863   829   902   869 Amortization of intangible assets 3,231   3,314   3,405   3,340   3,497 Stationary and supplies 431   642   482   370   391 Legal and professional expense 3,076   5,386   2,573   2,536   2,449 ATM/debit card expense 1,831   2,043   1,869   1,281   1,191 Marketing and donations 852   906   836   814   862 Other 3,874   3,661   4,212   4,392   6,116 Total non-interest expense 54,472   56,297   53,933   51,391   53,362 Income before income taxes 28,149   25,373   25,367   26,713   26,943 Income taxes 5,978   6,205   5,885   6,968   6,440 Net income$22,171  $19,168  $19,482  $19,745  $20,503           Per Share Information         Basic earnings per common share$0.93  $0.80  $0.81  $0.83  $0.86 Diluted earnings per common share 0.93   0.80   0.81   0.82   0.86           Weighted average shares outstanding 23,858,817   23,818,806   23,905,099   23,896,210   23,872,731 Diluted weighted average shares outstanding 23,959,228   23,908,340   24,006,647   23,998,152   23,960,335            FIRST MID BANCSHARES, INC.Consolidated Financial Highlights and Ratios(Dollars in thousands, except per share data)(Unaudited)   As of and for the Quarter Ended  March 31, December 31, September 30, June 30, March 31,  2025 2024 2024 2024 2024           Loan Portfolio           Construction and land development $269,148  $236,093  $190,857  $195,389  $186,851 Farm real estate loans  373,413   390,760   384,620   387,015   388,941 1-4 Family residential properties  488,139   496,597   505,342   507,517   518,641 Multifamily residential properties  356,858   332,644   338,167   334,446   312,758 Commercial real estate  2,397,985   2,417,585   2,440,120   2,406,955   2,396,092 Loans secured by real estate  3,885,543   3,873,679   3,859,106   3,831,322   3,803,283 Agricultural operating loans  296,811   239,671   233,414   213,997   213,217 Commercial and industrial loans  1,303,712   1,335,920   1,283,631   1,268,646   1,227,906 Consumer loans  47,220   53,960   63,222   70,841   79,569 All other loans  165,572   169,232   175,218   175,811   175,320 Total loans  5,698,858   5,672,462   5,614,591   5,560,617   5,499,295            Deposit Portfolio           Non-interest bearing demand deposits $1,394,590  $1,329,155  $1,387,290  $1,393,336  $1,448,299 Interest bearing demand deposits  1,814,427   1,907,733   1,834,123   1,909,993   1,974,857 Savings deposits  643,289   636,427   648,582   673,381   704,777 Money Market  1,215,420   1,196,537   1,183,594   1,127,699   1,107,177 Time deposits  1,062,654   987,244   1,035,245   1,011,370   1,007,826 Total deposits  6,130,380   6,057,096   6,088,834   6,115,779   6,242,936            Asset Quality          Non-performing loans $26,598  $29,835  $18,242  $19,079  $20,064 Non-performing assets  28,703   32,030   20,076   20,557   21,471 Net charge-offs (recoveries)  1,783   2,235   804   708   381 Allowance for credit losses to non-performing loans  263.36%  235.23%  377.01%  358.05%  338.60%Allowance for credit losses to total loans outstanding  1.23%  1.24%  1.22%  1.23%  1.24%Nonperforming loans to total loans  0.47%  0.53%  0.32%  0.34%  0.36%Nonperforming assets to total assets  0.38%  0.43%  0.27%  0.27%  0.28%Special Mention loans  74,019   57,848   38,151   30,767   65,693 Substandard and Doubtful loans  33,884   35,516   29,037   27,594   29,296            Common Share Data          Common shares outstanding  23,981,916   23,895,807   23,904,051   23,895,868   23,888,929 Book value per common share $36.32  $35.42  $35.91  $34.05  $33.40 Tangible book value per common share (1)  25.53   24.46   24.82   23.28   22.49 Tangible book value per common share excluding other comprehensive income at period end (1)  31.21   30.42   29.70   29.43   28.67 Market price of stock  34.90   36.82   38.91   32.88   32.68            Key Performance Ratios and Metrics          End of period earning assets $6,844,096  $6,775,075  $6,786,458  $6,812,574  $6,923,742 Average earning assets  6,769,858   6,884,303   6,857,070   6,815,932   6,884,855 Average rate on average earning assets (tax equivalent)  5.29%  5.24%  5.35%  5.27%  5.16%Average rate on cost of funds  1.74%  1.83%  2.00%  1.91%  1.91%Net interest margin (tax equivalent) (1)(2)  3.60%  3.41%  3.35%  3.36%  3.25%Return on average assets  1.19%  1.01%  1.03%  1.05%  1.07%Adjusted return on average assets (1)  1.23%  1.10%  1.05%  1.07%  1.17%Return on average common equity  10.35%  9.04%  9.40%  9.92%  10.37%Adjusted return on average common equity (1)  10.78%  9.80%  9.58%  10.11%  11.28%Efficiency ratio (tax equivalent) (1)  58.88%  58.76%  61.33%  59.61%  59.09%Full-time equivalent employees  1,194   1,198   1,207   1,185   1,188                       1 Non-GAAP financial measure. Refer to reconciliation to the comparable GAAP measure.2 During the first quarter 2025, the Company changed the methodology utilized for the calculation of net interest margin to be more consistent with what is typically used by peer banks and research analysts. The calculation now is the annualized net interest income on a tax equivalent basis divided by average interest earning assets.          FIRST MID BANCSHARES, INC.Net Interest Margin(In thousands, unaudited)  For the Quarter Ended March 31, 2025 QTD Average   Average Balance Interest RateINTEREST EARNING ASSETS     Interest bearing deposits$70,701  $827   4.74%Federal funds sold 75   1   5.41%Certificates of deposits investments 3,162   36   4.62%Investment Securities 1,090,099   7,254   2.66%Loans (net of unearned income) 5,605,821   80,194   5.80%      Total interest earning assets 6,769,858   88,312   5.29%      NONEARNING ASSETS     Other nonearning assets 777,177     Allowance for loan losses (70,620)          Total assets$7,476,415           INTEREST BEARING LIABILITIES     Demand deposits$3,039,621  $14,900   1.99%Savings deposits 640,687   164   0.10%Time deposits 1,022,200   8,658   3.44%Total interest bearing deposits 4,702,508   23,722   2.05%Repurchase agreements 201,679   1,180   2.37%FHLB advances 194,324   1,807   3.77%Federal funds purchased -   -   0.00%Subordinated debt 82,608   949   4.66%Jr. subordinated debentures 24,306   468   7.81%Other debt 1,467   24   6.63%Total borrowings 504,384   4,428   3.56%Total interest bearing liabilities 5,206,892   28,150   2.19%      NONINTEREST BEARING LIABILITIES     Demand deposits 1,370,107  Average cost of funds 1.74%Other liabilities 42,946     Stockholders' equity 856,470           Total liabilities & stockholders' equity$7,476,415           Net Interest Earnings / Spread  $60,162   3.10%      Tax effected yield on interest earning assets    3.60%      Tax equivalent net interest margin is a non-GAAP financial measure. Refer to reconciliation to the comparable GAAP measure.       FIRST MID BANCSHARES, INC.Reconciliation of Non-GAAP Financial Measures(In thousands, unaudited)           As of and for the Quarter Ended March 31, December 31, September 30, June 30, March 31, 2025 2024 2024 2024 2024          Net interest income as reported$59,409  $58,950  $57,543  $56,765  $55,470 Net interest income, (tax equivalent) 60,162   59,717   58,627   57,361   56,086 Average earning assets 6,769,858   6,884,303   6,857,070   6,815,932   6,884,855 Net interest margin (tax equivalent) 3.60%  3.41%  3.35%  3.36%  3.25%                    Common stockholder's equity$870,949  $846,391  $858,497  $813,645  $797,952 Goodwill and intangibles, net 258,671   261,906   265,139   257,377   260,699 Common shares outstanding 23,982   23,896   23,904   23,896   23,889 Tangible Book Value per common share$25.53  $24.46  $24.82  $23.28  $22.49 Accumulated other comprehensive loss (AOCI) (136,097)  (142,383)  (116,692)  (146,998)  (147,667)Adjusted tangible book value per common share$31.21  $30.42  $29.70  $29.43  $28.67            FIRST MID BANCSHARES, INC.Reconciliation of Non-GAAP Financial Measures(In thousands, except per share data, unaudited)           As of and for the Quarter Ended March 31, December 31, September 30,June 30, March 31, 2025 2024 2024 2024 2024Adjusted earnings Reconciliation         Net Income - GAAP$22,171  $19,168  $19,482  $19,745  $20,503 Adjustments (post-tax): (1)         Nonrecurring technology project expenses 728   1,710   -   -   - Net (gain)/loss on securities sales 143   -   219   123   - Integration and acquisition expenses 41   -   137   250   1,804 Total non-recurring adjustments (non-GAAP)$912  $1,710  $356  $373  $1,804           Adjusted earnings - non-GAAP$23,083  $20,878  $19,838  $20,118  $22,307 Adjusted diluted earnings per share (non-GAAP)$0.96  $0.87  $0.83  $0.84  $0.93 Adjusted return on average assets - non-GAAP 1.23%  1.10%  1.05%  1.07%  1.17%Adjusted return on average common equity - non-GAAP 10.78%  9.80%  9.58%  10.11%  11.28%                    Efficiency Ratio Reconciliation         Noninterest expense - GAAP$54,472  $56,297  $53,933  $51,391  $53,362 Other real estate owned property income (expense) (101)  (240)  (107)  (85)  21 Amortization of intangibles (3,231)  (3,314)  (3,405)  (3,340)  (3,497)Nonrecurring technology project expense (921)  (2,164)  -   -   - Integration and acquisition expenses (52)  -   (174)  (316)  (2,283)Adjusted noninterest expense (non-GAAP)$50,167  $50,579  $50,247  $47,650  $47,603           Net interest income -GAAP$59,409  $58,950  $57,543  $56,765  $55,470 Effect of tax-exempt income (1) 753   767   1,084   596   616 Adjusted net interest income (non-GAAP)$60,162  $59,717  $58,627  $57,361  $56,086           Noninterest income - GAAP$24,864  $26,363  $23,023  $22,422  $24,478 Net (gain)/loss on securities sales 181   0   277   156   0 Adjusted noninterest income (non-GAAP)$25,045  $26,363  $23,300  $22,578  $24,478           Adjusted total revenue (non-GAAP)$85,207  $86,080  $81,927  $79,939  $80,564           Efficiency ratio (non-GAAP) 58.88%  58.76%  61.33%  59.61%  59.09%          (1) Nonrecurring items (post-tax) and tax-exempt income are calculated using an estimated effective tax rate of 21%.

Related News