| Filed by First Mid-Illinois Bancshares, Inc. | |
| pursuant to Rule 425 under the Securities Act of 1933, | |
| as amended, and deemed filed pursuant to Rule 14a-12 | |
| under the Securities Exchange Act of 1934, as amended | |
| Subject Company: First BancTrust Corporation | |
| File No. of Related Registration Statement: 333-222642 |
First Mid-Illinois Bancshares, Inc. Announces Fourth Quarter 2017 Results
Company Release – January 25, 2018
MATTOON, IL -- First Mid-Illinois Bancshares, Inc. (NASDAQ: FMBH) (the “Company”) today announced its financial results for the quarter and full year period ended December 31, 2017.
Fourth Quarter Highlights
| · | Record Fourth Quarter Loan Growth of $71.9 million, or 3.9% |
| · | Announced the Acquisition of First BancTrust Corporation on December 11, 2017 |
| · | Net Income of $4.6 million, or $0.37 Diluted Earnings per Share |
| · | Deferred Tax Asset Impairment of $1.4 million, or $0.11 per Share |
“I am pleased with our strong year of operating and financial results in what was a very successful 2017,” said Joe Dively, Chairman and Chief Executive Officer. “We ended the year with a record quarter of loan growth providing a great start to 2018. Similar to most in the industry, our fourth quarter net income was negatively impacted by a deferred tax asset impairment tied to the new tax law that was signed in December. In addition, the strong loan growth, combined with the impairment of two credits, contributed to an elevated provision expense. Looking ahead to 2018, the outlook for growth is positive for both organic and M&A activity.”
“The announcement of the acquisition of First BancTrust Corporation (“First Bank”) continues our strategic initiative to deepen and expand our presence in attractive markets and increase shareholder value. First Bank is a highly respected community bank in the Champaign-Urbana and surrounding markets and is a great cultural fit with First Mid. We see significant benefits with the opportunities to introduce new services to First Bank’s customers and a higher combined legal lending limit. I’m excited about what lies ahead for the combined organizations and how we can be better together,” Dively concluded.
First BancTrust Corp. Acquisition Update
On December 11, 2017, the Company announced the acquisition of First Bank. First Bank is a $466 million asset financial services holding company headquartered in Champaign, IL. Subject to regulatory approvals, the Company currently expects to close on the acquisition in the second quarter with a merger of the banks in the third quarter. The Company has submitted all of its initial regulatory applications and filed the registration statement related to the acquisition on January 22, 2018.
Net Interest Income
Net interest income for the fourth quarter of 2017 increased by $0.6 million, or 2.6% compared to the third quarter of 2017. The increase was primarily driven by $0.8 million in accelerated accretion income recognized in the fourth quarter versus $0.1 million in the third quarter. Regular accretion tied to the First Clover Leaf acquisition was $0.5 million in each quarter. Excluding accretion, increases to the loan income were offset by higher deposit costs and lower investment income tied to a lower balance in the portfolio.
In comparison to the fourth quarter of 2016, net interest income increased by $2.0 million, or 9.1%. The increase was primarily attributable to the growth in earning assets and increased interest rates, which were partially offset by higher deposit costs.
Net Interest Margin
Net interest margin, on a tax equivalent basis, was 3.72% for the fourth quarter compared to 3.68% in the prior quarter and 3.43% in the fourth quarter last year. The year-over-year increase in the ratio was due to higher yields on loans and investments, which outpaced the increase in cost of funds. In addition, accretion income associated with the First Clover Leaf acquisition helped drive the margin higher. On a full year basis, the net interest margin for 2017 was 3.70% compared to 3.39% for 2016.
Loan Portfolio
Total loans increased by $71.9 million, or 3.9%, in the quarter and ended at $1.94 billion compared to $1.87 billion at the end of the prior quarter. The increase was mostly in the categories of commercial real estate and construction and land development. Loans increased by $113.5 million, or 6.2% for the year.
The Company has launched a loan production office in the Indianapolis, Indiana metro market and is off to a strong start. This step continues the strategic focus of the organization on maintaining a diversified geographic footprint and loan portfolio.
Asset Quality
At December 31, 2017, nonperforming loans were 0.90% of total loans compared to 1.06% at September 30, 2017, allowance for loan losses were 1.03% of total loans compared to 1.00%, and the allowance for loan losses to non-performing loans were 114.1% versus 93.9%. Non-performing loans were $17.5 million, which was a decrease of $2.3 million versus the prior quarter.
Net charge-offs were $1.0 million during the fourth quarter compared to $1.1 million in the third quarter. The fourth quarter number included one credit in the construction industry that was charged off for a total of $0.9 million. In addition, the company recorded an impairment of approximately $0.5 million on a financial services credit. The Company recorded a provision for loan losses of $2.4 million during the fourth quarter compared to $1.5 million during the third quarter of 2017 and $0.9 million in the fourth quarter of last year.
Deposits
Total deposits ended the quarter at $2.27 billion, which represented an increase of $57.2 million from the prior quarter and a decrease of $55.2 million from the same quarter last year. The Company’s average rate on cost of funds was 0.29% for the quarter compared to 0.28% in the third quarter and 0.23% in the fourth quarter of 2016. The Company’s core deposit franchise continues to be a differentiator and strategic advantage for First Mid.
Noninterest Income
Noninterest income for the fourth quarter of 2017 was $7.2 million compared to $7.7 million in the third quarter. The previous quarter included a $0.5 million benefit from a BOLI claim. In addition, the fourth quarter securities gains were lower by $0.2 million compared to the prior quarter. Excluding these items, noninterest income increased in the fourth quarter by $0.2 million with increases across multiple categories. In comparison to the fourth quarter of 2016, noninterest income increased $0.3 million. The Company has continued to gain momentum in the former First Clover Leaf markets with its cross selling initiatives in the insurance and wealth management divisions.
Noninterest Expenses
Noninterest expense for the fourth quarter totaled $19.2 million, or $1.3 million higher than the previous quarter. During the quarter, the Company recorded a $0.5 million loss on the sale of a former First Clover Leaf credit. The quarter also included approximately $0.4 million of additional stock compensation expense for the acceleration of shares pursuant to the 8-K that was filed on December 19, 2017. In addition, the quarter included $0.1 million in acquisition related costs.
Noninterest expense increased by $2.3 million when compared to the fourth quarter of 2016 primarily due to a combination of higher legal and professional fees, the loss on the sale of a loan and accelerated stock compensation expense. The Company’s efficiency ratio, on a tax equivalent basis, for the fourth quarter 2017 was 59.1% compared to 55.7% for the same period last year.
Regulatory Capital Levels
The Company’s capital levels remained strong above the “well capitalized” levels and ended the period as follows:
| Total capital to risk-weighted assets | 12.70% |
| Tier 1 capital to risk-weighted assets | 11.83% |
| Common equity tier 1 capital to risk-weighted assets | 10.78% |
| Leverage ratio | 9.91% |
The capital ratios declined in the fourth quarter due to the recognition of the DTA and the strong loan growth, which drove a higher capital allocation on risk-weighted assets.
Capital Raise
Under the previously announced ‘at-the-market’ equity offering, during the quarter ended December 31, 2017, the Company sold 3,400 common shares at a weighted average price of approximately $36.97, representing gross proceeds of $0.1 million and net proceeds of $0.1 million.
About First Mid-Illinois Bancshares, Inc.: First Mid-Illinois Bancshares, Inc. is the parent company of First Mid-Illinois Bank & Trust, N.A. (“First Mid Bank”), Mid-Illinois Data Services, Inc., and First Mid Insurance Group. 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 customers and shareholders.
First Mid Bank was first chartered in 1865 and has since grown into a $2.8 billion community-focused organization that provides financial services through a network of 52 banking centers in 37 Illinois and Missouri communities. 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,” and “Common Equity Tier 1 Capital to Risk Weighted Assets”. While the Company believes these non-GAAP financial measures provide investors with a broader understanding of the capital adequacy, funding profile and financial trends of the Company, this information should be considered as supplemental in nature and not as a substitute to the related financial information prepared in accordance with GAAP. These non-GAAP financial measures may also differ from the similar measures presented by other companies.
Forward Looking Statements: This document may contain certain forward-looking statements about First Mid-Illinois Bancshares,
Inc. (“First Mid”) and First BancTrust Corporation (“First Bank”), such as discussions of First Mid’s
and First Bank’s pricing and fee trends, credit quality and outlook, liquidity, new business results, expansion plans, anticipated
expenses and planned schedules. First Mid and First Bank intend such forward-looking statements to be covered by the safe harbor
provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1955. Forward-looking statements,
which are based on certain assumptions and describe future plans, strategies and expectations of First Mid and First Bank, are
identified by use of the words “believe,” “expect,” “intend,” “anticipate,” “estimate,”
“project,” or similar expressions. Actual results could differ materially from the results indicated by these statements
because the realization of those results is subject to many risks and uncertainties, including, among other things, the possibility
that any of the anticipated benefits of the proposed transactions between First Mid and First Bank will not be realized or will
not be realized within the expected time period; the risk that integration of the operations of First Bank with First Mid will
be materially delayed or will be more costly or difficult than expected; the inability to complete the proposed transactions due
to the failure to obtain the required stockholder approval; the failure to satisfy other conditions to completion of the proposed
transactions, including receipt of required regulatory and other approvals; the failure of the proposed transactions to close for
any other reason; the effect of the announcement of the transaction on customer relationships and operating results; the possibility
that the transaction may be more expensive to complete than anticipated, including as a result of unexpected factors or events;
changes in interest rates; general economic conditions and those in the market areas of First Mid and First Bank; legislative/regulatory
changes; monetary and fiscal policies of the U.S. Government, including policies of the U.S. Treasury and the Federal Reserve Board;
the quality or composition of First Mid’s and First Bank’s loan or investment portfolios and the valuation of those
investment portfolios; demand for loan products; deposit flows; competition, demand for financial services in the market areas
of First Mid and First Bank; and accounting principles, policies and guidelines. 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.
Important Information about the Merger and Additional Information: First Mid filed a registration statement on Form S-4 with the SEC on January 22, 2018, in connection with the proposed transaction. The registration statement includes a proxy statement of First Bank that also constitutes a prospectus of First Mid. Investors in First Bank are urged to read the proxy statement/prospectus, which contains important information, including detailed risk factors, and all amendments thereto when they become available. The proxy statement/prospectus and other documents which will be filed by First Mid with the SEC will be available free of charge at the SEC’s website, www.sec.gov, or by directing a request to First Mid-Illinois Bancshares, P.O. Box 499, Mattoon, IL 61938, Attention: Investor Relations; or to First BancTrust Corporation, 114 West Church Street, Champaign, IL 61824, Attention: Investor Relations. The final proxy statement/prospectus will be mailed to the stockholders of First Bank.
This communication shall not constitute an offer to sell or the solicitation of an offer to buy securities, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of such jurisdiction.
Participants in the Solicitation: First Mid and First Bank, and certain of their respective directors, executive officers and other members of management and employees are participants in the solicitation of proxies in connection with the proposed transactions. Information about the directors and executive officers of First Mid is set forth in the proxy statement for its 2017 annual meeting of stockholders, which was filed with the SEC on March 14, 2017. Information about the directors and executive officers of First Bank is set forth in its proxy statement for its 2017 annual meeting of stockholders, which is available on its website, and in the proxy statement/prospectus that was filed with the SEC on January 22, 2018. These documents can be obtained free of charge from the sources provided above. Investors may obtain additional information regarding the interests of such participants in the proposed transactions by reading the proxy statement/prospectus for such proposed transactions, and all amendments thereto when they become available.
Investor Contact: Aaron Holt
VP, Shareholder Relations
217-258-0463
aholt@firstmid.com
– Tables Follow –
FIRST MID-ILLINOIS BANCSHARES, INC.
Condensed Consolidated Balance Sheets
(In thousands, unaudited)
| As of | ||||||||||||
| December 31, | September 30 | December 31, | ||||||||||
| 2017 | 2017 | 2016 | ||||||||||
| Assets | ||||||||||||
| Cash and cash equivalents | $ | 88,879 | $ | 69,643 | $ | 175,902 | ||||||
| Investment securities | 649,596 | 692,195 | 708,722 | |||||||||
| Loans (including loans held for sale) | 1,939,501 | 1,867,562 | 1,825,992 | |||||||||
| Less allowance for loan losses | (19,977 | ) | (18,589 | ) | (16,753 | ) | ||||||
| Net loans | 1,919,524 | 1,848,973 | 1,809,239 | |||||||||
| Premises and equipment, net | 38,266 | 38,638 | 40,292 | |||||||||
| Goodwill and intangibles, net | 70,829 | 71,331 | 70,623 | |||||||||
| Bank owned life insurance | 41,883 | 41,601 | 41,318 | |||||||||
| Other assets | 32,562 | 32,075 | 38,439 | |||||||||
| Total assets | $ | 2,841,539 | $ | 2,794,456 | $ | 2,884,535 | ||||||
| Liabilities and Stockholders' Equity | ||||||||||||
| Deposits: | ||||||||||||
| Non-interest bearing | $ | 480,283 | $ | 430,036 | $ | 471,206 | ||||||
| Interest bearing | 1,794,356 | 1,787,441 | 1,858,681 | |||||||||
| Total deposits | 2,274,639 | 2,217,477 | 2,329,887 | |||||||||
| Repurchase agreement with customers | 155,388 | 116,360 | 185,763 | |||||||||
| Other borrowings | 70,351 | 118,302 | 58,157 | |||||||||
| Junior subordinated debentures | 24,000 | 23,980 | 23,917 | |||||||||
| Other liabilities | 9,197 | 6,906 | 6,138 | |||||||||
| Total liabilities | 2,533,575 | 2,483,025 | 2,603,862 | |||||||||
| Total stockholders' equity | 307,964 | 311,431 | 280,673 | |||||||||
| Total liabilities and stockholders' equity | $ | 2,841,539 | $ | 2,794,456 | $ | 2,884,535 | ||||||
FIRST MID-ILLINOIS BANCSHARES, INC.
Condensed Consolidated Statements of Income
(In thousands, except per share data, unaudited)
| Three Months Ended | Twelve Months Ended | |||||||||||||||
| December 31 | December 31 | |||||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||
| Interest income: | ||||||||||||||||
| Interest and fees on loans | $ | 21,333 | $ | 19,456 | $ | 82,670 | $ | 61,952 | ||||||||
| Interest on investment securities | 3,897 | 3,392 | 16,482 | 13,014 | ||||||||||||
| Interest on federal funds sold & other deposits | 83 | 163 | 403 | 530 | ||||||||||||
| Total interest income | 25,313 | 23,011 | 99,555 | 75,496 | ||||||||||||
| Interest expense: | ||||||||||||||||
| Interest on deposits | 1,155 | 936 | 3,995 | 2,713 | ||||||||||||
| Interest on securities sold under agreements to repurchase | 44 | 34 | 181 | 96 | ||||||||||||
| Interest on other borrowings | 392 | 301 | 1,379 | 811 | ||||||||||||
| Interest on subordinated debt | 247 | 216 | 927 | 672 | ||||||||||||
| Total interest expense | 1,838 | 1,487 | 6,482 | 4,292 | ||||||||||||
| Net interest income | 23,475 | 21,524 | 93,073 | 71,204 | ||||||||||||
| Provision for loan losses | 2,411 | 899 | 7,462 | 2,826 | ||||||||||||
| Net interest income after provision for loan | 21,064 | 20,625 | 85,611 | 68,378 | ||||||||||||
| Non-interest income: | ||||||||||||||||
| Trust revenues | 1,048 | 968 | 3,744 | 3,517 | ||||||||||||
| Brokerage commissions | 611 | 468 | 2,161 | 1,908 | ||||||||||||
| Insurance commissions | 724 | 646 | 3,872 | 3,452 | ||||||||||||
| Service charges | 1,760 | 1,814 | 6,920 | 6,791 | ||||||||||||
| Securities gains, net | 27 | 62 | 616 | 1,192 | ||||||||||||
| Mortgage banking revenues | 309 | 457 | 1,184 | 1,172 | ||||||||||||
| ATM/debit card revenue | 1,667 | 1,586 | 6,495 | 6,004 | ||||||||||||
| Other | 1,064 | 910 | 5,344 | 2,876 | ||||||||||||
| Total non-interest income | 7,210 | 6,911 | 30,336 | 26,912 | ||||||||||||
| Non-interest expense: | ||||||||||||||||
| Salaries and employee benefits | 10,071 | 9,061 | 39,756 | 32,354 | ||||||||||||
| Net occupancy and equipment expense | 3,218 | 3,029 | 12,596 | 11,418 | ||||||||||||
| Net other real estate owned (income) expense | 30 | 37 | 560 | 60 | ||||||||||||
| FDIC insurance | 226 | 125 | 905 | 966 | ||||||||||||
| Amortization of intangible assets | 502 | 597 | 2,153 | 1,909 | ||||||||||||
| Stationary and supplies | 185 | 203 | 724 | 815 | ||||||||||||
| Legal and professional expense | 1,291 | 621 | 3,887 | 3,035 | ||||||||||||
| Marketing and donations | 447 | 359 | 1,356 | 1,845 | ||||||||||||
| Other | 3,182 | 2,844 | 12,284 | 9,108 | ||||||||||||
| Total non-interest expense | 19,152 | 16,876 | 74,221 | 61,510 | ||||||||||||
| Income before income taxes | 9,122 | 10,660 | 41,726 | 33,780 | ||||||||||||
| Income taxes | 4,497 | 3,863 | 15,042 | 11,940 | ||||||||||||
| Net income | $ | 4,625 | $ | 6,797 | $ | 26,684 | $ | 21,840 | ||||||||
| Per Share Information | ||||||||||||||||
| Basic earnings per common share | $ | 0.37 | $ | 0.55 | $ | 2.13 | $ | 2.07 | ||||||||
| Diluted earnings per common share | 0.37 | 0.55 | 2.13 | 2.05 | ||||||||||||
| Weighted average shares outstanding | 12,628,828 | 12,461,870 | 12,531,659 | 10,149,099 | ||||||||||||
| Diluted weighted average shares outstanding | 12,634,560 | 12,473,624 | 12,536,534 | 10,663,710 | ||||||||||||
FIRST MID-ILLINOIS BANCSHARES, INC.
Consolidated Financial Highlights and Ratios
(Dollars in thousands, except per share data)
(Unaudited)
| As of and for the Quarter Ended | |||||||||||||||||||||
| December 31, | September 30, | June 30 | March 31 | December 31, | |||||||||||||||||
| 2017 | 2017 | 2017 | 2017 | 2016 | |||||||||||||||||
| Loan Portfolio | |||||||||||||||||||||
| Construction and land development | $ | 107,594 | $ | 77,179 | $ | 68,681 | $ | 58,304 | $ | 49,104 | |||||||||||
| Farm loans | 127,183 | 126,096 | 123,420 | 123,061 | 126,108 | ||||||||||||||||
| 1-4 Family residential properties | 293,667 | 301,897 | 310,522 | 319,713 | 326,415 | ||||||||||||||||
| Multifamily residential properties | 61,798 | 72,323 | 72,492 | 74,714 | 83,200 | ||||||||||||||||
| Commercial real estate | 681,757 | 647,184 | 632,492 | 624,372 | 630,135 | ||||||||||||||||
| Loans secured by real estate | 1,271,999 | 1,224,679 | 1,207,607 | 1,200,164 | 1,214,962 | ||||||||||||||||
| Agricultural loans | 86,631 | 81,383 | 79,759 | 76,757 | 86,685 | ||||||||||||||||
| Commercial and industrial loans | 444,263 | 443,473 | 421,280 | 400,810 | 409,033 | ||||||||||||||||
| Consumer loans | 29,749 | 30,074 | 32,814 | 34,962 | 38,028 | ||||||||||||||||
| All other loans | 106,859 | 87,953 | 84,174 | 82,969 | 77,284 | ||||||||||||||||
| Total loans | 1,939,501 | 1,867,562 | 1,825,634 | 1,795,662 | 1,825,992 | ||||||||||||||||
| Deposit Portfolio | |||||||||||||||||||||
| Non-interest bearing demand deposits | $ | 480,283 | $ | 430,036 | $ | 425,344 | $ | 456,037 | $ | 471,206 | |||||||||||
| Interest bearing demand deposits | 700,376 | 678,302 | 714,918 | 718,699 | 716,204 | ||||||||||||||||
| Savings deposits | 359,065 | 364,277 | 368,220 | 372,815 | 356,740 | ||||||||||||||||
| Money Market | 390,880 | 423,486 | 450,685 | 440,551 | 432,656 | ||||||||||||||||
| Time deposits | 344,035 | 321,376 | 330,239 | 341,427 | 353,081 | ||||||||||||||||
| Total deposits | 2,274,639 | 2,217,477 | 2,289,406 | 2,329,529 | 2,329,887 | ||||||||||||||||
| Asset Quality | |||||||||||||||||||||
| Non-performing loans | $ | 17,513 | $ | 19,788 | $ | 17,125 | $ | 27,652 | $ | 18,241 | |||||||||||
| Non-performing assets | 20,347 | 22,051 | 21,559 | 30,085 | 20,226 | ||||||||||||||||
| Net charge-offs | 1,022 | 1,109 | 1,477 | 629 | 307 | ||||||||||||||||
| Allowance for loan losses to non-performing loans | 114.08 | % | 93.94 | % | 106.33 | % | 64.54 | % | 91.84 | % | |||||||||||
| Allowance for loan losses to total loans outstanding | 1.03 | % | 1.00 | % | 1.00 | % | 0.99 | % | 0.92 | % | |||||||||||
| Nonperforming loans to total loans | 0.90 | % | 1.06 | % | 0.94 | % | 1.54 | % | 1.00 | % | |||||||||||
| Nonperforming assets to total assets | 0.72 | % | 0.79 | % | 0.76 | % | 1.06 | % | 0.70 | % | |||||||||||
| Common Share Data | |||||||||||||||||||||
| Common shares outstanding | 12,660,748 | 12,618,026 | 12,505,873 | 12,483,787 | 12,470,999 | ||||||||||||||||
| Book value per common share | $ | 24.32 | $ | 24.68 | $ | 24.06 | $ | 23.29 | $ | 22.51 | |||||||||||
| Tangible book value per common share | $ | 18.73 | $ | 19.03 | $ | 18.50 | $ | 17.68 | $ | 16.84 | |||||||||||
| Market price of stock | $ | 38.54 | $ | 38.40 | $ | 34.10 | $ | 33.84 | $ | 34.00 | |||||||||||
| Key Performance Ratios and Metrics | |||||||||||||||||||||
| End of period earning assets | $ | 2,602,578 | $ | 2,566,809 | $ | 2,604,505 | $ | 2,624,399 | $ | 2,652,628 | |||||||||||
| Average earning assets | 2,581,277 | 2,605,652 | 2,615,792 | 2,633,227 | 2,590,488 | ||||||||||||||||
| Average rate on average earning assets (tax equivalent) | 4.01 | % | 3.96 | % | 4.08 | % | 3.85 | % | 3.66 | % | |||||||||||
| Average rate on cost of funds | 0.29 | % | 0.28 | % | 0.24 | % | 0.22 | % | 0.23 | % | |||||||||||
| Net interest margin (tax equivalent) | 3.72 | % | 3.68 | % | 3.84 | % | 3.63 | % | 3.43 | % | |||||||||||
| Return on average assets | 0.66 | % | 1.08 | % | 1.16 | % | 0.88 | % | 0.97 | % | |||||||||||
| Return on average common equity | 5.95 | % | 9.95 | % | 11.11 | % | 8.77 | % | 9.22 | % | |||||||||||
| Efficiency ratio (tax equivalent) 1 | 59.08 | % | 54.54 | % | 53.17 | % | 59.90 | % | 55.67 | % | |||||||||||
| Full-time equivalent employees | 592 | 584 | 590 | 590 | 598 | ||||||||||||||||
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. Non-interest income includes tax equivalent adjustments and non-interest income excludes gains and losses on the sale of investment securities.
FIRST MID-ILLINOIS BANCSHARES, INC.
Reconciliation of Non-GAAP Financial Measures
(In thousands, unaudited)
| As of and for the Quarter Ended | ||||||||||||||||||||
| December 31, | September 30, | June 30 | March 31 | December 31, | ||||||||||||||||
| 2017 | 2017 | 2017 | 2017 | 2016 | ||||||||||||||||
| Net interest income as reported | $ | 23,475 | $ | 22,873 | $ | 23,953 | $ | 22,772 | $ | 21,524 | ||||||||||
| Net interest income, (tax equivalent) | 24,332 | 23,729 | 24,844 | 23,620 | 22,324 | |||||||||||||||
| Average earning assets | 2,581,277 | 2,605,652 | 2,615,792 | 2,633,227 | 2,590,488 | |||||||||||||||
| Net interest margin (tax equivalent) 1 | 3.72 | % | 3.68 | % | 3.84 | % | 3.63 | % | 3.43 | % | ||||||||||
| Common stockholder's equity | $ | 307,964 | $ | 311,431 | $ | 300,891 | $ | 290,738 | $ | 280,673 | ||||||||||
| Goodwill and intangibles, net | 70,829 | 71,331 | 69,517 | 70,076 | 70,623 | |||||||||||||||
| Common shares outstanding | 12,661 | 12,618 | 12,506 | 12,484 | 12,471 | |||||||||||||||
| Tangible Book Value per common share | $ | 18.73 | $ | 19.03 | $ | 18.50 | $ | 17.68 | $ | 16.84 | ||||||||||
| Common equity tier 1 capital | $ | 246,798 | $ | 247,104 | $ | 237,764 | $ | 238,102 | $ | 229,341 | ||||||||||
| Risk weighted assets | 2,290,253 | 2,184,812 | 2,185,041 | 2,171,056 | 2,111,787 | |||||||||||||||
| Common equity tier 1 capital to risk weighted assets 2 | 10.78 | % | 11.31 | % | 10.88 | % | 10.97 | % | 10.86 | % | ||||||||||
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 35% 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.