EX-99 2 exhibit99_012712.htm 4TH QUARTER 2011 QUARTERLY STOCKHOLDER REPORT exhibit99_012712.htm
Exhibit 99
[GRAPHIC OMITTED][GRAPHIC OMITTED]

First Mid-Illinois Bancshares, Inc. had a successful 2011 with growth in earnings, earnings per share, dividends, capital and reserves, and reduced levels of non-performing assets and past due loans. Net income for 2011 amounted to $11,372,000 compared to $8,761,000 for 2010 and diluted earnings per share increased to $1.29 per share in 2011 from $1.07 per share for 2010. Our capital ratios remain strong compared to peer banks and increased during the year as a result of our earnings and the equity offering early in 2011. Also, book value per share increased to $16.18 on December 31, 2011 compared to $14.46 on December 31, 2010.

In late 2010, we completed the acquisition of 10 branch locations in and around Bloomington, Peoria, Galesburg, and Quincy. This acquisition, and integration into the First Mid system, has been successful as we have not only retained existing customers but developed new relationships and grown in balances and profits in these markets during the first full year of operations.

Growth in earnings was primarily due to the increase in net interest income. Net interest income was $48.3 million for 2011 compared to $40.1 million in 2010. The acquisition in late 2010 added $135 million in loans and $335 million in deposits. As a result, total balance sheet assets were higher for the full year of 2011 and average earning assets were $257 million greater than 2010. In addition to the increase in the size of the balance sheet, we effectively deployed the excess liquidity obtained in the acquisition during 2011. Loan balances grew to $860 million on December 31, 2011 from $804.6 million on December 31, 2010 while investment balances also increased by $136 million during this period. The movement of balances to higher-yielding loans and investments improved our net interest margin during the last half of 2011. In addition, we lowered our funding costs during the year as higher cost CD balances declined. First Mid’s core deposit base remains a strength of our balance sheet as we continue to maintain local customer relationships and balances and are not reliant on any national brokered market  deposits. Because of the higher level of liquidity earlier in the year, for 2011 our net interest margin was 3.51% compared to 3.57% in 2010. The net interest margin for the fourth quarter of 2011 increased to 3.61% compared to 3.35% during the fourth quarter of 2010.

Total non-interest income also increased to $15.8 million for 2011 from $13.8 million in 2010. Revenues from our trust, brokerage, and insurance areas all increased during the year. Also, fees received on debit and ATM transactions increased with the greater number of customers and increased number of electronic transactions. We did incur $886,000 in impairment charges on trust preferred securities we own. This was down from last year as the level of community bank defaults has slowed. Revenues from our mortgage banking area remain strong from a historical standpoint and similar to 2010 as low interest rates resulted in significant refinance activity.

Operating expenses for 2011 were $43.1 million compared to $36.9 million for 2010. The higher expenses were reflective of the personnel and operating costs of the new branch locations for the full year of 2011. The Company’s effective tax rate is also higher in 2011 due to the increase in State of Illinois taxes this year.

Credit quality is an area where we spent considerable time and resources and the trends in 2011 were positive. Total non-performing assets declined to $12.0 million (.80% of assets) at December 31, 2011 from $16.6 million (1.13% of assets) on December 31, 2010. Total loans past due 30 days or more also declined to $6.7 million (.78% of total loans) from $9.6 million (1.19% of total loans) at year-end 2010. The decrease in non-performing assets was the result of paydowns and charge-offs taken during the year. Net charge-offs for 2011 totaled $2.4 million compared to $2.8 million in 2010. Our provision for loan losses also declined totaling $3.1 million in 2011 compared to $3.7 million in 2010. A measurement which we monitor closely at First Mid is the ratio of the allowance for possible loan losses to non-accrual loans. This ratio increased to 165% at December 31, 2011 compared to 111% at December 31, 2010 and remains strong when compared with other community banks.

In 2011, we strengthened our capital position with our 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 December 31, 2011, our Tier 1 Capital ratio was 13.35% which gives us significant strategic flexibility.

As I have said in prior communications, the operating environment is and will most certainly remain challenging. That said, I am pleased with the progress that First Mid made in 2011 and am optimistic about our future. Our earnings capacity, the strength of our balance sheet, and the quality of our Board, management and staff position us to take advantage of opportunities in the future.

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

January 27, 2012


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

 
 

 

CONDENSED CONSOLIDATED BALANCE SHEETS
           
   
 
       
(in thousands, except share data)
 
Dec 31
   
Dec 31
 
   
2011
   
2010
 
             
Assets
           
Cash and due from banks
  $ 43,356     $ 21,008  
Federal funds sold and other interest-bearing deposits
    29,746       210,485  
Certificates of deposit investments
    13,231       10,000  
Investment securities:
               
 Available-for-sale, at fair value
    478,916       342,816  
 Held-to-maturity, at amortized cost (estimated FV of $51 at
               
  Dec 31, 2011 and $53 at Dec 31, 2010, respectively)
    51       50  
Loans
    860,074       804,581  
Less allowance for loan losses
    (11,120 )     (10,393 )
  Net loans
    848,954       794,188  
Premises and equipment, net
    30,717       28,544  
Goodwill, net
    25,753       25,753  
Intangible assets, net
    3,934       5,068  
Other assets
    26,298       30,333  
  Total assets
  $ 1,500,956     $ 1,468,245  
                 
Liabilities and Stockholders’ Equity
               
Deposits:
               
Non-interest bearing
  $ 198,962     $ 183,932  
Interest bearing
    971,772       1,028,778  
  Total deposits
    1,170,734       1,212,710  
Repurchase agreements with customers
    132,380       94,057  
Other borrowings
    28,000       22,750  
Junior subordinated debentures
    20,620       20,620  
Other liabilities
    8,255       5,843  
  Total liabilities
    1,359,989       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)
    43,785       24,635  
Common stock ($4 par value; authorized 18,000,000 shares; issued
               
  7,553,094 shares in 2011 and 7,477,132 shares in 2010)
    30,212       29,909  
Additional paid-in capital
    29,368       28,223  
Retained earnings
    71,739       66,356  
Deferred compensation
    2,904       2,929  
Accumulated other comprehensive income (loss)
    3,148       (2,066 )
Treasury stock at cost, 1,546,529 shares in 2011
               
 and 1,418,456 in 2010
    (40,189 )     (37,721 )
  Total stockholders’ equity
    140,967       112,265  
  Total liabilities and stockholders’ equity
  $ 1,500,956     $ 1,468,245  




 
 

 


CONDENSED CONSOLIDATED STATEMENTS OF INCOME
 
(In thousands)
           
For the year ended December 31,
 
2011
   
2010
 
             
Interest income:
           
Interest and fees on loans
  $ 45,399     $ 41,803  
Interest on investment securities
    11,013       8,699  
Interest on certificates of deposit
    78       110  
Interest on federal funds sold & other deposits
    282       271  
  Total interest income
    56,772       50,883  
Interest expense:
               
Interest on deposits
    6,725       8,471  
Interest on repurchase agreements with customers
    172       133  
Interest on other borrowings
    837       1,099  
Interest on subordinated debt
    770       1,053  
  Total interest expense
    8,504       10,756  
Net interest income
    48,268       40,127  
Provision for loan losses
    3,101       3,737  
Net interest income after provision for loan losses
    45,167       36,390  
Non-interest income:
               
Trust revenues
    3,030       2,601  
Brokerage commissions
    650       536  
Insurance commissions
    1,786       1,779  
Services charges
    4,817       4,662  
Securities gains (losses), net
    486       543  
Impairment losses on securities
    (886 )     (1,418 )
Mortgage banking revenues
    788       776  
ATM / debit card revenue
    3,483       2,869  
Other
    1,633       1,472  
  Total non-interest income
    15,787       13,820  
Non-interest expense:
               
Salaries and employee benefits
    22,247       18,649  
Net occupancy and equipment expense
    7,960       5,851  
FDIC insurance
    1,167       1,508  
Amortization of intangible assets
    1,134       814  
Legal and professional expense
    2,070       2,361  
Other
    8,475       7,744  
  Total non-interest expense
    43,053       36,927  
Income before income taxes
    17,901       13,283  
Income taxes
    6,529       4,522  
Net income
  $ 11,372     $ 8,761  
                 
Per Share Information (unaudited)
               
For the year ended December 31,
    2011       2010  
Basic earnings per common share
  $ 1.29     $ 1.07  
Diluted earnings per common share
  $ 1.29     $ 1.07  
Dividends per common share
  $ 0.40     $ 0.38  
Book value per share at Dec 31
  $ 16.18     $ 14.46  
OTCBB market price of stock at Dec 31
  $ 18.45     $ 17.25  

 
 

 


CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
 
(In thousands)
           
For the year ended December 31,
 
2011
   
2010
 
             
Balance at beginning of period
  $ 112,265     $ 111,221  
Net income
    11,372       8,761  
Dividends on preferred stock and common stock
    (5,989 )     (4,549 )
Issuance of preferred and common stock
    20,446       1,651  
Purchase of treasury stock
    (2,385 )     (2,499 )
Deferred compensation and other adjustments
    44       210  
Changes in accumulated other comprehensive income
    5,214       (2,530 )
Balance at end of period
  $ 140,967     $ 112,265  


CONSOLIDATED CAPITAL RATIOS
           
             
Primary Capital Measurements (unaudited):
 
2011
   
2010
 
For the year ended December 31,
           
             
Leverage ratio
    8.99 %     7.42 %
Tier 1 capital to risk-weighted assets
    13.37 %     11.71 %
Total capital to risk-weighted assets
    14.48 %     12.84 %