EX-99 2 ex99_072811.htm EXHIBIT 99 ex99_072811.htm
Exhibit 99
[GRAPHIC OMITTED][GRAPHIC OMITTED]

Our results thus far in 2011 are solid with growth in earnings, growth in the balance sheet, and a stronger capital position. Net income for the first half of 2011 was $5,423,000 as compared to $4,330,000 for the first half of 2010. Diluted earnings per share also increased to $.61 for the first six months of 2011 as compared to $.52 per share for the same period last year. The Board of Directors declared a dividend of $.19 per share for the first half of 2011 which was the same dividend as the first half of 2010. The dividend was paid on June 7 to shareholders of record as of June 1.

Growth in net interest income was the primary reason for the increase in earnings as this amounted to $23.6 million for the first half of 2011 as compared to $18.8 million last year. This was due to growth in the balance sheet with more loans, investments, and deposits than a year ago, reflecting the acquisition of bank branches completed in September 2010. We continue to have positive results from the new locations in Peoria, Bloomington, Galesburg, and Quincy with increases in commercial operating loans and checking account balances in those communities.  The balance sheet shows a decline in total loan balances since year-end as the growth in commercial loans has been offset by seasonal paydowns in agricultural operating loans. Our net interest income has also increased as we continue to systematically invest some of the liquidity resulting from the acquisition. At June 30, 2011, we had federal funds sold and interest bearing deposits of $172 million.

With the higher level of liquidity, our net interest margin is lower than last year. The net interest margin was 3.46% for the first half of 2011 as compared with 3.74% for the first six months of 2010. We have a good opportunity to improve the margin by continuing to move some of the liquidity into higher-yielding loans and investments.

Total non-interest income of $8.1 million for the first half of 2011 was higher than the $6.1 million recognized during the same period last year. Revenues from our trust, brokerage, and mortgage banking areas all increased. Also, fees received on debit and ATM transactions increased as we added customers from the new locations. Impairment charges on trust preferred securities we own were lower than last year as the level of community bank defaults slowed slightly.

Operating expenses for the first half of 2011 were $21.3 million as compared to $16.5 million for the same period last year. The higher expenses reflect the personnel and operating costs for the 10 new branch locations. The Company’s effective tax rate is also higher with the increase in State of Illinois taxes this year.

Economic conditions continue to remain sluggish as conditions appear to have improved slightly for some borrowers but a widespread recovery has been constrained by higher fuel prices and operating costs. We continue to see positive signs related to our level of past due and non-performing loans. Total loans past due 30 days or more have declined and at June 30, 2011 amounted to 1.09% of loans as compared to 1.19% of loans at December 31, 2010. Our total non-performing assets (non-performing loans and other real estate owned) have also declined from $16.6 million or 1.13% of total assets at December 31, 2010 to $15.3 million or 1.01% of total assets at June 30, 2011. Provision expense thus far in 2011 was $1,856,000 as compared with $1,843,000 for the first half of last year. Our year-to-date net charge-offs were $1,554,000 as compared with $1,240,000 for the first six months of 2010. Our coverage ratio, or total loan loss reserve to non-accrual loans, of 104% remains strong when compared to our peer banks. We will continue to monitor these non-performing assets closely.

In February, we strengthened our capital position with our planned convertible preferred stock issuance. Thus far, we have issued $19.25 million of preferred stock with $8.25 million more expected to be issued following regulatory approval. At June 30, 2011, our Tier 1 Capital ratio was 13.92% which is well in excess of the regulatory minimums to be considered well-capitalized. The offering not only improves our already strong capital position but puts First Mid in a position to respond to opportunities that may lie ahead.

I mentioned in the last communication that our operating environment in 2011 will likely remain difficult. High levels of unemployment continue to hurt the economic recovery and the recent turmoil over the debt-ceiling and possible downgrades in ratings of U.S. and U.S. agency securities is cause for concern. That said, I remain optimistic about First Mid’s future given our strong balance sheet and experienced management team.

Thank you for your continued support of First Mid-Illinois Bancshares, Inc.
 
 
Very Truly Yours,

/s/ William S. Rowland

William S. Rowland
Chairman and Chief Executive Officer

July 28, 2011





First Mid-Illinois Bancshares, Inc.
1515 Charleston Avenue
Mattoon, Illinois 61938
217-234-7454
www.firstmid.com

 
 

 

CONDENSED CONSOLIDATED BALANCE SHEETS
           
   
(unaudited)
       
(in thousands, except share data)
 
Jun
   
Dec 31
 
   
2011
   
2010
 
             
Assets
           
Cash and due from banks
  $ 36,032     $ 21,008  
Federal funds sold and other interest-bearing deposits
    172,316       210,485  
Certificates of deposit investments
    12,149       10,000  
Investment securities:
               
 Available-for-sale, at fair value
    418,471       342,816  
 Held-to-maturity, at amortized cost (estimated fair value of $51
               
  at June 30, 2011 and $53 at December 31, 2010, respectively)
    50       50  
Loans
    800,492       804,581  
Less allowance for loan losses
    (10,695 )     (10,393 )
  Net loans
    789,797       794,188  
Premises and equipment, net
    28,218       28,544  
Goodwill, net
    25,753       25,753  
Intangible assets, net
    4,496       5,068  
Other assets
    26,729       30,333  
  Total assets
  $ 1,514,011     $ 1,468,245  
                 
Liabilities and Stockholders’ Equity
               
Deposits:
               
Non-interest bearing
  $ 196,423     $ 183,932  
Interest bearing
    1,020,639       1,028,778  
  Total deposits
    1,217,062       1,212,710  
Repurchase agreements with customers
    111,313       94,057  
Other borrowings
    19,750       22,750  
Junior subordinated debentures
    20,620       20,620  
Other liabilities
    7,563       5,843  
  Total liabilities
    1,376,308       1,355,980  
Stockholders’ Equity:
               
Preferred stock (no par value, authorized 1,000,000 shares; issued
               
  8,777 shares in 2011 and 4,927 shares in 2010)
    43,885       24,635  
Common stock ($4 par value; authorized 18,000,000 shares; issued
               
  7,528,199 shares in 2011 and 7,477,132 shares in 2010)
    30,113       29,909  
Additional paid-in capital
    28,970       28,223  
Retained earnings
    68,909       66,356  
Deferred compensation
    2,979       2,929  
Accumulated other comprehensive income (loss)
    1,998       (2,066 )
Treasury stock at cost, 1,492,256 shares in 2011
               
 and 1,418,456 in 2010
    (39,151 )     (37,721 )
  Total stockholders’ equity
    137,703       112,265  
  Total liabilities and stockholders’ equity
  $ 1,514,011     $ 1,468,245  




 
 

 

 
 
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
 
(In thousands) (unaudited)
           
For the period ended June 30,
 
2011
   
2010
 
             
Interest income:
           
Interest and fees on loans
  $ 22,743     $ 19,736  
Interest on investment securities
    5,172       4,416  
Interest on certificates of deposit
    40       62  
Interest on federal funds sold & other deposits
    196       67  
  Total interest income
    28,151       24,281  
Interest expense:
               
Interest on deposits
    3,597       4,271  
Interest on repurchase agreements with customers
    75       61  
Interest on other borrowings
    394       626  
Interest on subordinated debt
    501       522  
  Total interest expense
    4,567       5,480  
Net interest income
    23,584       18,801  
Provision for loan losses
    1,856       1,843  
Net interest income after provision for loan losses
    21,728       16,958  
Non-interest income:
               
Trust revenues
    1,520       1,219  
Brokerage commissions
    307       265  
Insurance commissions
    1,118       1,088  
Services charges
    2,297       2,257  
Securities gains (losses), net
    377       246  
Impairment losses on securities
    (246 )     (978 )
Mortgage banking revenues
    239       201  
ATM / debit card revenue
    1,721       1,310  
Other
    731       503  
  Total non-interest income
    8,064       6,111  
Non-interest expense:
               
Salaries and employee benefits
    11,059       8,655  
Net occupancy and equipment expense
    3,950       2,563  
FDIC insurance
    720       662  
Amortization of intangible assets
    572       352  
Legal and professional expense
    1,080       1,131  
Other
    3,922       3,135  
  Total non-interest expense
    21,303       16,498  
Income before income taxes
    8,489       6,571  
Income taxes
    3,066       2,241  
Net income
  $ 5,423     $ 4,330  
                 
Per Share Information (unaudited)
               
For the period ended Jun 30,
    2011       2010  
Basic earnings per common share
  $ 0.61     $ 0.52  
Diluted earnings per common share
  $ 0.61     $ 0.52  
Book value per share at Jun 30
  $ 15.54     $ 14.87  
OTCBB market price of stock at Jun 30
  $ 18.00     $ 19.00  

 
 

 


CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
 
(In thousands) (unaudited)
           
For the period ended June 30,
 
2011
   
2010
 
             
Balance at beginning of period
  $ 112,265     $ 111,221  
Net income
    5,423       4,330  
Dividends on preferred stock and common stock
    (2,870 )     (2,289 )
Issuance of preferred and common stock
    20,145       841  
Purchase of treasury stock
    (1,380 )     (560 )
Deferred compensation and other adjustments
    56       64  
Changes in accumulated other comprehensive income
    4,064       1,780  
Balance at end of period
  $ 137,703     $ 115,387  


   
CONSOLIDATED CAPITAL RATIOS
       
Threshold
 
   
As of
   
for “Well-
 
First Mid-Illinois Bancshares, Inc.
 
Jun 30
   
Capitalized”
 
Primary Capital Measurements (unaudited):
 
2011
   
Designation
 
             
Leverage ratio
    8.79 %     5 %
Tier 1 capital to risk-weighted assets
    13.92 %     6 %
Total capital to risk-weighted assets
    15.07 %     10 %