First Mid Bancshares, Inc. Announces First Quarter 2020 Results

MATTOON, Ill., April 30, 2020 (GLOBE NEWSWIRE) -- First Mid Bancshares, Inc. (NASDAQ: FMBH) (the “Company”) today announced its financial results for the quarter ended March 31, 2020.

Highlights

• Net income of $10.0 million, or $0.60 diluted EPS, included a ($0.19) per share impact from a reserve build¹
• Strengthened balance sheet with increase of already strong capital and liquidity positions
• Loans grew $49.0 million, or 1.8% during the quarter
• Significant steps taken in supporting customers, communities and employees through this unprecedented time
• Approved $235 million in loans under the Paycheck Protection Program through April 16, 2020
• On April 21^st, the Company acquired five lenders and their portfolio of relationships in the strategic St. Louis metro market

“While the challenges created from the COVID-19 pandemic are unprecedented, I am confident in First Mid’s position given our strong capital levels and significant liquidity,” said Joe Dively, Chairman and Chief Executive Officer. “Our balance sheet, combined with the extraordinary efforts of our employees, has allowed us to provide tremendous support to our customers and communities.”

“Due to the pandemic, we activated our business continuity plan and continue to operate at all of our branch locations as drive-thru facilities. Our call center remains accessible and we have increased the utilization of our digital platform. In addition, we have enabled a significant number of employees with work from home capabilities,” Dively continued.

“We have taken a multitude of steps for our customers including a 90-day deferral program, primarily for hotel and restaurant borrowers, a 180-day residential mortgage deferral program, and, as a long-standing SBA lender, we were very active in the Paycheck Protection Program (‘PPP’) for both existing and new customers. In fact, in the first round of the program, we helped nearly 1,400 customers receive approximately $235 million in loans. Awareness of our expertise in this process quickly spread in the communities we serve and allowed us to gain over 250 new relationships that we hope will be long-term customers,” Dively added.

“Our credit department has spent a lot of time stress testing the portfolio, especially those categories most impacted by COVID-19, and we believe the strength of our balance sheet has us well prepared for any losses that may arise. To highlight our position from a macro perspective, our current allowance for credit losses is more than our cumulative net charge-offs over the last 20 years. This, combined with our significant capital strength, provides me with the belief that we are very well positioned for the economic uncertainty ahead of us,” Dively continued.    

“We delivered first quarter financial results that reflect the soundness and diversification of our business model and the hard work and dedication of our employees. For the quarter, we generated 1.8% loan growth, improved our asset quality measures, and delivered solid earnings despite a material reserve build. All of our capital ratios increased, and our total capital ratio ended the period at a very strong 16.13%,” Dively added.        

 “Finally, on April 21^st, 2020, we completed an acquisition of a team of commercial lenders and their loan relationships in the St. Louis metro market. I have personally spent time with all of the lending team and could not be more excited about the talent and capabilities of this group. St. Louis has been a strategic market that we have wanted to increase our presence in for quite some time, and this negotiated opportunity, and group of community bankers, are a great fit to our long-term strategic plans,” Dively concluded.

Chief Financial Officer Matt Smith said, “The loan portfolio purchased totals approximately $183.0 million and was funded primarily through a depository agreement entered into with Promontory and Stifel, Nicolaus & Company, Inc. In addition, we will assume approximately $50.0 million of deposits from the acquired loan relationships, once regulatory approval is received. We completed significant due diligence on the portfolio, which is well diversified and primarily composed of commercial real estate and commercial operating loans, with no hotel borrowers. Our strong balance sheet, combined with the structure of the deal, allowed us to complete the loan acquisition with minimal impact on our overall capital and liquidity positions. The deal is expected to be accretive to 2020 earnings.”

¹ Reserve build represents the amount by which the provision for credit losses exceeds net charge-offs. See non-GAAP reconciliation.

Net Interest Income

Net interest income for the first quarter of 2020 declined by $1.1 million, or 3.6% compared to the fourth quarter of 2019. The decrease was primarily driven by lower accretion income of $1.0 million. In addition, interest on securities income declined due to lower balances in the investment portfolio as a result of an increase in bonds getting called from the change in interest rates. The Company elected to hold on to a majority of the cash proceeds to maintain additional excess liquidity during these uncertain times. Cash and cash equivalents on the balance sheet increased by $96.9 million, while the investment portfolio decreased $113.5 million.

In comparison to the first quarter of 2019, net interest income decreased $2.4 million, or 7.4%. The decrease was primarily attributable to a $2.1 million decline in accretion income and changes in the interest rate environment.     

Net Interest Margin

Net interest margin, on a tax equivalent basis, was 3.51% for the first quarter of 2020 compared to 3.57% in the prior quarter. The decrease was primarily driven by a $1.0 million decline in accretion income. Excluding accretion income, net interest margin increased 4 basis points in the current quarter as the decline in overall funding costs more than offset the decline in yield on average earning assets. 

In comparison to the first quarter of 2019, net interest margin decreased 23 basis points. The year-over-year decrease was primarily due to a $2.1 million decline in accretion income. Excluding accretion income, net interest margin increased by 1 basis point compared to the same quarter last year with average earning asset yields down 9 basis points and funding costs down 10 basis points.

Loan Portfolio

Total loans ended the quarter at $2.74 billion, representing an increase of $49.0 million compared to the prior quarter. On a year-over-year basis, loans increased $147.3 million, or 5.7%. The Company saw less payoffs compared to the first quarter of last year as the Company has worked through a majority of the loans from our two acquisitions in 2018, underwriting them under First Mid’s loan policy guidelines. During the current quarter, line draws were consistent with prior periods and represented approximately $3.0 million of the loan growth. 

The Company has a diversified loan portfolio. Due to these unprecedented times, the Company decided to provide additional disclosures on certain loan categories with escalated monitoring and stress testing from the COVID-19 shelter in place. Most of the largest borrowers in the hotel and restaurant sector own and operate multiple businesses across various industries providing a diverse cash flow stream to support their loans and have provided personal guarantees. The majority of retail-merchandise borrowers sell home supplies and other necessities and have remained open.

The Company began offering a 90-day deferral program primarily for the hotel and restaurant sector in late March. As of the end of the first quarter, the Company had provided 90-day deferrals on $30.3 million in loans, or 1.1% of total outstanding loans. As of April 17, the Company had provided an additional $98.0 million in commercial loan modifications or deferrals. The total as of the April 17 date represented approximately 4.7% of loans. 

Sector Detail as of March 31, 2020 ($ in thousands)	Balance		% of Loan Portfolio	Average LTV	Average DSCR
Retail	$162,071		5.9%	52%	1.75x
(Merchandise $79.4 million)
Hotel		119,676	4.4%	61%	1.41x
(67% major chains)
Restaurant		70,141	2.6%	89%	2.02x
(79% franchise/drive-thru/limited service)
Oil Related		5,110	0.2%	54%	3.74x
($2.2 million production)

Through March 31, 2020, the Company had provided deferrals of $1.0 million on combined consumer and residential real estate loans. An additional $4.8 million of deferrals on consumer and residential real estate loans were provided through April 17, 2020.  

Asset Quality

All the Company’s asset quality measures improved in the first quarter 2020. The ratio of non-performing loans to total loans was 0.89%, allowance for loan losses was 1.20% of total loans, and the allowance for loan losses to non-performing loans was 134.3%. Non-performing loans declined $3.4 million to $24.5 million at quarter end. Non-performing assets to total assets declined to 0.71%, the lowest level in two years. Net charge-offs were $1.2 million during the first quarter compared to $2.6 million in the prior quarter. 

CECL

Effective January 1, 2020, the Company adopted Accounting Standards Update 2016-13. The provisions of ASU 2016-13 require an entity to use the new impairment model known as the current expected credit loss (“CECL”). Allowance for loan and lease losses increased from 1.00% to 1.20% of total loans from December 31, 2019 to March 31, 2020. The information below details, by loan pool, the impact from implementing CECL and the reserve build for the quarter, which was impacted by the deterioration in the economic outlook due to COVID-19. 

	Incurred Loss Model		CECL Adoption		CECL
	31-Dec-19		1-Jan-20		31-Mar-20
Allowance for Loan Losses ($ in thousands)	Amount	% of loans and leases outstanding	Amount	% of loans and leases outstanding	Amount	% of loans and leases outstanding
Construction & Land Development	$1,146	1.22%	$1,033	1.09%	$1,620	1.31%
Farm Loans	1,093	0.45%	1,323	0.55%	1,335	0.55%
1-4 Family Residential Properties	1,386	0.41%	2,142	0.64%	1,931	0.59%
Multifamily & Commercial Real Estate	11,198	0.97%	11,739	1.02%	13,621	1.19%
Agricultural Loans	1,386	1.02%	1,023	0.75%	1,064	0.76%
Commercial & Industrial Loans	9,273	1.41%	9,428	1.44%	11,294	1.64%
Consumer Loans	1,429	1.72%	1,895	2.28%	2,011	2.45%
	$26,911	1.00%	$28,583	1.06%	$32,876	1.20%

The reserve for unfunded commitments was immaterial at the adoption of CECL and at quarter end. 

Deposits

Total deposits ended the quarter at $2.91 billion, which represented a slight decrease of $8.8 million from the prior quarter.  The Company’s average rate on cost of funds was 0.60% for the quarter compared to 0.67% in the fourth quarter and 0.70% in the first quarter of 2019. Total interest-bearing deposit costs declined by 8 basis points in the first quarter 2020 and declined by 6 basis points year-over-year.        

Noninterest Income

Noninterest income for the first quarter of 2020 was $16.5 million compared to $14.9 million in the fourth quarter and $14.6 million in the first quarter of last year. The increase was primarily driven by higher insurance commission revenues, securities gains from bonds called, and interest rate swap fees. The Company’s fee business continues to provide significant diversification from the direct impacts of interest rate changes. Our First Mid Wealth Management division ended the quarter with $4.1 billion in assets under management. Overall, noninterest income represented nearly 36% of revenues for the period versus 31% of revenues in the first quarter last year.      

Noninterest Expenses    

Noninterest expense for the first quarter totaled $27.7 million compared to $27.6 million in the fourth quarter 2019. The current quarter included $0.1 million in acquisition related costs. The higher expenses were primarily in salaries and benefits tied to the increased revenues from our insurance business and annual employee compensation changes. FDIC insurance expense was also higher due to the final utilization of the available credit.   

Noninterest expense was $0.6 million lower than the first quarter of 2019 across multiple categories including occupancy and equipment, amortization of intangibles, and FDIC insurance. The Company’s efficiency ratio, on a tax equivalent basis, for the first quarter 2020 was 57.1% compared to 56.8% for the same period last year.

Regulatory Capital Levels and Liquidity Sources

The Company elected the 5-year regulatory capital transition for the implementation of CECL. 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	16.13%
Tier 1 capital to risk-weighted assets	15.05%
Common equity tier 1 capital to risk-weighted assets	14.39%
Leverage ratio	11.59%

The Company maintains significant liquidity capacity through a variety of sources as outlined below:

	Liquidity Sources
	31-Mar-20
Source	Amount ($ in thousands)
Fed Reserves and Cash at Banks	$103,400
Unpledged Investment Securities	60,251
FHLB Borrowing Capacity	525,149
Fed Funds Lines Correspondent Banks	100,000
Fed Discount Window Availability	10,000
Total	798,800

About Us: 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. Our mission is to fulfill the financial needs of our communities with exceptional personal service, professionalism and integrity, and deliver meaningful value and results for our customers and shareholders.

First Mid is a $3.9 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 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. Our stock is traded in The NASDAQ Stock Market LLC under the ticker symbol “FMBH”.

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,” “Common Equity Tier 1 Capital to Risk Weighted Assets,” and “Reserve Build”. 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, planned schedules and impacts from COVID-19. 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 1955. 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/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; the severity, magnitude and duration of the COVID-19 pandemic; the direct and indirect impact of such pandemic, including responses to the pandemic by the government, businesses and consumers, on First Mid’s operations and personnel, commercial activity and demand across First Mid’s business and customers’ businesses; the disruption of global, national, state and local economies associated with the COVID-19 pandemic, which could affect First Mid’s liquidity and capital positions, impair the ability of First Mid’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 financial results, including possible lost revenue and increased expenses (including the 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 Securities and Exchange Commission (the “SEC”), including its Annual Reports on Form 10-K. 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
[e-mail]

- Tables Follow -

FIRST MID BANCSHARES, INC.
Condensed Consolidated Balance Sheets
(In thousands, unaudited)
	As of
	March 31,				December 31,				March 31,
		2020				2019				2019
Assets
Cash and cash equivalents	$	182,027			$	85,080			$	232,548
Investment securities		646,744				760,215				772,400
Loans (including loans held for sale)		2,744,298				2,695,347				2,596,994
Less allowance for loan losses		(32,876	)			(26,911	)			(26,704	)
Net loans		2,711,422				2,668,436				2,570,290
Premises and equipment, net		59,359				59,491				59,237
Goodwill and intangibles, net		132,199				133,257				137,461
Bank owned life insurance		67,656				67,225				65,914
Other assets		65,424				65,722				57,769
Total assets	$	3,864,831			$	3,839,426			$	3,895,619
Liabilities and Stockholders' Equity
Deposits:
Non-interest bearing	$	642,384			$	633,331			$	628,944
Interest bearing		2,266,243				2,284,035				2,417,269
Total deposits		2,908,627				2,917,366				3,046,213
Repurchase agreement with customers		231,649				208,109				157,760
Other borrowings		124,921				118,895				126,048
Junior subordinated debentures		18,900				18,858				29,042
Other liabilities		47,683				49,589				39,404
Total liabilities		3,331,780				3,312,817				3,398,467
Total stockholders' equity		533,051				526,609				497,152
Total liabilities and stockholders' equity	$	3,864,831			$	3,839,426			$	3,895,619

FIRST MID BANCSHARES, INC.
Condensed Consolidated Statements of Income
(In thousands, except per share data, unaudited)
	Three Months Ended
	March 31
	2020				2019
Interest income:
Interest and fees on loans	$	30,027			$	32,104
Interest on investment securities		4,589				5,209
Interest on federal funds sold & other deposits		125				738
Total interest income		34,741				38,051
Interest expense:
Interest on deposits		3,861				4,378
Interest on securities sold under agreements to repurchase		194				260
Interest on other borrowings		595				723
Interest on subordinated debt		218				438
Total interest expense		4,868				5,799
Net interest income		29,873				32,252
Provision for loan losses		5,481				947
Net interest income after provision for loan		24,392				31,305
Non-interest income:
Wealth management revenues		3,626				3,645
Insurance commissions		6,621				5,555
Service charges		1,778				1,802
Securities gains, net		531				54
Mortgage banking revenues		308				239
ATM/debit card revenue		1,987				2,016
Other		1,659				1,328
Total non-interest income		16,510				14,639
Non-interest expense:
Salaries and employee benefits		16,500				16,574
Net occupancy and equipment expense		4,242				4,455
Net other real estate owned (income) expense		(46	)			53
FDIC insurance		93				279
Amortization of intangible assets		1,295				1,356
Stationary and supplies		268				287
Legal and professional expense		1,398				1,194
Marketing and donations		481				454
Other		3,500				3,658
Total non-interest expense		27,731				28,310
Income before income taxes		13,171				17,634
Income taxes		3,172				4,318
Net income	$	9,999			$	13,316
Per Share Information
Basic earnings per common share	$	0.60			$	0.80
Diluted earnings per common share		0.60				0.80
Weighted average shares outstanding		16,693,183				16,665,999
Diluted weighted average shares outstanding		16,740,091				16,704,779

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,
	2020				2019				2019				2019			2019
Interest income:
Interest and fees on loans	$	30,027			$	31,206			$	31,976			$	31,539		$	32,104
Interest on investment securities		4,589				5,101				5,297				5,436			5,209
Interest on federal funds sold & other deposits		125				214				305				596			738
Total interest income		34,741				36,521				37,578				37,571			38,051
Interest expense:
Interest on deposits		3,861				4,447				5,174				4,940			4,378
Interest on securities sold under agreements to repurchase		194				240				196				215			260
Interest on other borrowings		595				610				691				697			723
Interest on subordinated debt		218				240				392				406			438
Total interest expense		4,868				5,537				6,453				6,258			5,799
Net interest income		29,873				30,984				31,125				31,313			32,252
Provision for loan losses		5,481				2,737				2,658				91			947
Net interest income after provision for loan		24,392				28,247				28,467				31,222			31,305
Non-interest income:
Wealth management revenues		3,626				5,027				3,311				3,587			3,645
Insurance commissions		6,621				3,361				3,353				3,760			5,555
Service charges		1,778				1,985				2,091				1,959			1,802
Securities gains, net		531				479				51				218			54
Mortgage banking revenues		308				579				582				346			239
ATM/debit card revenue		1,987				2,100				2,173				2,202			2,016
Other		1,659				1,342				1,356				1,516			1,328
Total non-interest income		16,510				14,873				12,917				13,588			14,639
Non-interest expense:
Salaries and employee benefits		16,500				15,942				14,497				15,565			16,574
Net occupancy and equipment expense		4,242				4,305				4,377				4,543			4,455
Net other real estate owned (income) expense		(46	)			30				172				188			53
FDIC insurance		93				(170	)			(87	)			197			279
Amortization of intangible assets		1,295				1,296				1,373				1,823			1,356
Stationary and supplies		268				269				284				264			287
Legal and professional expense		1,398				1,451				1,215				1,304			1,194
Marketing and donations		481				573				523				481			454
Other		3,500				3,905				3,540				5,822			3,658
Total non-interest expense		27,731				27,601				25,894				30,187			28,310
Income before income taxes		13,171				15,519				15,490				14,623			17,634
Income taxes		3,172				3,543				3,820				3,642			4,318
Net income	$	9,999			$	11,976			$	11,670			$	10,981		$	13,316

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,
	2020				2019				2019				2019				2019
Loan Portfolio
Construction and land development	$	123,326			$	94,142			$	68,821			$	57,069			$	49,179
Farm loans		242,891				240,241				229,715				229,924				236,864
1-4 Family residential properties		325,128				336,427				347,370				355,143				362,617
Multifamily residential properties		139,734				153,948				154,859				167,709				175,903
Commercial real estate		1,002,868				995,702				954,992				888,711				905,679
Loans secured by real estate		1,833,947				1,820,460				1,755,757				1,698,556				1,730,242
Agricultural loans		139,136				136,124				121,650				118,216				118,026
Commercial and industrial loans		565,789				528,973				543,937				530,405				550,853
Consumer loans		82,104				83,183				83,171				84,907				86,540
All other loans		123,322				126,607				119,043				114,459				111,333
Total loans		2,744,298				2,695,347				2,623,558				2,546,543				2,596,994
Deposit Portfolio
Non-interest bearing demand deposits	$	642,384			$	633,331			$	596,518			$	603,823			$	628,944
Interest bearing demand deposits		827,387				850,956				899,763				844,931				828,144
Savings deposits		441,998				428,778				431,497				438,769				444,619
Money Market		441,381				419,801				435,517				473,160				483,867
Time deposits		555,477				584,500				625,630				651,807				660,639
Total deposits		2,908,627				2,917,366				2,988,925				3,012,490				3,046,213
Asset Quality
Non-performing loans	$	24,463			$	27,818			$	24,203			$	25,773			$	25,988
Non-performing assets		27,306				31,538				28,645				29,380				29,857
Net charge-offs		1,188				2,567				2,276				436				432
Allowance for loan losses to non-performing loans		134.39	%			96.74	%			110.49	%			102.27	%			102.76	%
Allowance for loan losses to total loans outstanding		1.20	%			1.00	%			1.02	%			1.04	%			1.03	%
Nonperforming loans to total loans		0.89	%			1.03	%			0.92	%			1.01	%			1.00	%
Nonperforming assets to total assets		0.71	%			0.82	%			0.75	%			0.77	%			0.77	%
Common Share Data
Common shares outstanding		16,702,484				16,673,480				16,663,095				16,694,316				16,677,128
Book value per common share	$	31.91			$	31.58			$	31.32			$	30.49			$	29.81
Tangible book value per common share		24.00				23.59				23.25				22.35				21.57
Market price of stock		23.74				35.25				34.62				34.92				33.32
Key Performance Ratios and Metrics
End of period earning assets	$	3,492,271			$	3,464,144			$	3,444,775			$	3,447,695			$	3,539,175
Average earning assets		3,451,123				3,464,200				3,444,088				3,470,776				3,516,032
Average rate on average earning assets (tax equivalent)		4.11	%			4.24	%			4.39	%			4.40	%			4.44	%
Average rate on cost of funds		0.60	%			0.67	%			0.79	%			0.76	%			0.70	%
Net interest margin (tax equivalent)		3.51	%			3.57	%			3.60	%			3.64	%			3.74	%
Return on average assets		1.05	%			1.25	%			1.22	%			1.15	%			1.38	%
Return on average common equity		7.48	%			9.17	%			9.04	%			8.80	%			11.02	%
Efficiency ratio (tax equivalent) 1		57.14	%			57.23	%			54.69	%			62.31	%			56.77	%
Full-time equivalent employees		835				827				830				826				832
1 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 March 2020
		QTD Average							Average
		Balance				Interest			Rate
INTEREST EARNING ASSETS
Interest bearing deposits		$	23,824			$	91		1.54%
Federal funds sold			926				2		0.87%
Certificates of deposits investments			5,064				31		2.46%
Investment Securities:
Taxable (total less municipals)			543,799				3,339		2.46%
Tax-exempt (Municipals)			174,459				1,582		3.63%
Loans (net of unearned income)			2,703,051				30,215		4.50%
Total interest earning assets			3,451,123				35,260		4.11%
NONEARNING ASSETS
Cash and due from banks			93,283
Premises and equipment			59,476
Other nonearning assets			251,359
Allowance for loan losses			(29,990	)
Total assets		$	3,825,251
INTEREST BEARING LIABILITIES
Demand deposits		$	1,264,489			$	1,092		0.35%
Savings deposits			435,480				119		0.11%
Time deposits			570,132				2,650		1.87%
Total interest bearing deposits			2,270,101				3,861		0.68%
Repurchase agreements			202,693				194		0.38%
FHLB advances			120,146				580		1.94%
Federal funds purchased			2,110				10		1.91%
Subordinated debt			18,873				218		4.65%
Other borrowings			769				4		2.09%
Total borrowings			344,591				1,006		1.17%
Total interest bearing liabilities			2,614,692				4,867		0.75%
NONINTEREST BEARING LIABILITIES
Demand deposits			628,588			Average cost of funds			0.60%
Other liabilities			47,539
Stockholders' equity			534,432
Total liabilities & stockholders' equity		$	3,825,251
Net Interest Earnings / Spread						$	30,393		3.36%
Impact of Non-Interest Bearing Funds									0.15%
Tax effected yield on interest earning assets									3.51%

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,
		2020				2019				2019				2019				2019
Net interest income as reported		$	29,873			$	30,984			$	31,125			$	31,313			$	32,252
Net interest income, (tax equivalent)			30,393				31,517				31,659				31,850				32,800
Average earning assets			3,451,123				3,464,200				3,444,088				3,470,776				3,516,032
Net interest margin (tax equivalent) 1			3.51	%			3.57	%			3.60	%			3.64	%			3.74	%
Common stockholder's equity		$	533,051			$	526,609			$	521,959			$	508,958			$	497,152
Goodwill and intangibles, net			132,199				133,257				134,461				135,762				137,461
Common shares outstanding			16,702				16,673				16,663				16,695				16,677
Tangible Book Value per common share		$	24.00			$	23.59			$	23.25			$	22.35			$	21.57
Common equity tier 1 capital		$	410,565			$	398,536			$	391,429			$	379,581			$	372,731
Risk weighted assets			2,854,102				2,822,648				2,923,245				2,935,236				2,964,638
Common equity tier 1 capital to risk weighted assets 2			14.39	%			14.12	%			13.39	%			12.93	%			12.57	%
Provision Expense, net of net charge offs		$	4,293
Effective tax rate for period			24.08	%
Average diluted shares outstanding			16,740
Diluted EPS impact from reserve build		$	0.19
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.