EX-99.1 3 exhibit99-1_102313x8k.htm QUARTERLY REPORT TO STOCKHOLDERS exhibit99-1_102313_8k

Exhibit 99.1
[GRAPHIC OMITTED][GRAPHIC OMITTED]

We continue to have solid financial results in 2013 with growth in earnings, strong asset quality, and higher regulatory capital ratios. Net income for the first nine months of 2013 was $11,103,000 compared to $10,516,000 for the first nine months of last year. Diluted earnings per share for the first nine months of 2013 were $1.31 per share compared to $1.22 per share for the same period last year.

Net income is higher than last year as a result of an increase in net interest income due to growth in loans and maintaining our low funding costs, growth in trust and brokerage revenues, more gains recognized on the sale of securities, and higher electronic banking revenues.

Net interest income for the first nine months of 2013 amounted to $37.2 million compared to $36.9 million for the first nine months of 2012. Over the past year, we have deployed excess federal funds sold into loans. Since September 30, 2012, loan balances have increased by $44 million with growth in commercial and agricultural real estate loans. The growth in loans is especially positive considering that economic conditions in Illinois, while improved from the recession, continue to be strained. Over the past few years, we have placed a greater emphasis on agricultural lending by adding professionals with expertise in the industry, increasing our agricultural loan product offerings, and hosting educational sessions for customers and prospective customers. We have benefitted with growth in farmland purchase and refinance loans. While we have grown loan balances, the spread between the interest rate received on loans and investments compared to the amount paid on deposits and borrowings continues to be squeezed as we remain in a historically-low interest rate environment. Our net interest margin for the first nine months of 2013 was 3.46% compared to 3.52% for the first nine months of last year on a tax-equivalent basis. While down from last year, our margin has held up well compared to peer banks as our cost of funds is in the lower quartile of peers.

Year-to-date total non-interest income was $15 million compared to $13.6 million last year. During the third quarter, we completed the sale of two trust preferred securities resulting in a recovery of the book value and a gain of $1.4 million on the sale. These securities were comprised of community bank debt issuances and have increased in value as the banking industry recovers from the recession. This sale accounts for the majority of the increase in securities gains compared to last year. Also, revenues from ATM and debit cards increased due to a greater number of electronic transactions. Revenues from our trust and brokerage areas increased for the first nine months of 2013 compared to the same period last year while insurance revenues declined primarily due to lower contingency income received from carriers based upon our claims experience.

Operating expenses for the first nine months of 2013 were $32.6 million compared to $32 million for the same period last year with increases in salaries from additions to our sales staff and employees added for a new branch location in Decatur.

I mentioned that our asset quality ratios continue to be strong. Total non-performing assets (non-performing loans and other real estate owned) declined to $7.4 million at September 30, 2013 compared to $8.9 million at September 30, 2012. Also, net loan charge-offs for the first nine months of 2013 were $506,000 compared to $1,226,000 for the same period last year. Our coverage ratio of the allowance for loan losses to the level of non-accrual loans is 189% and compares well to other peer banks.
 
Our regulatory capital ratios have increased in 2013 including the Tier 1 Capital ratio which was 14.99% at September 30, 2013. Our capital ratios remain in excess of the regulatory minimums to be considered well-capitalized. I mentioned during last quarter’s communication that the regulators published capital rules relating to the Basel III initiative in July 2013. We have reviewed the proposal and believe that we will continue to exceed the capital ratios specified in the regulation as they are phased-in over the next several years.

We continue to make progress on our Excellence 2015 initiative. During the quarter, we started developing measurements for our enterprise risk management framework to ensure that our risk management systems in the various business lines are aligned to our enterprise-wide strategy. We also completed training sessions for our senior management group and board. During the third quarter, we opened a new branch facility in Decatur that resulted from our branch network assessment project. The branch is located on Route 36 and is our third location to serve customers in this community. We also completed plans to open a new facility in Bartonville that will replace our current location. Construction is expected to be completed during the 4th quarter and we are excited about the opportunity to upgrade our facility and offer more services in that community. Overall, we are pleased with the progress we are making through the Excellence 2015 initiative.

With a solid track record of performance, a strong balance sheet, and an experienced management team, First Mid is well-positioned for the future. It has been my pleasure to serve First Mid as Chairman and CEO since 1999 and previously as CFO from 1989 to 1999. I ask that you read the attached press release.

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





Very Truly Yours,
William S. Rowland
Chairman and Chief Executive Officer
October 23, 2013

First Mid-Illinois Bancshares, Inc.
1421 Charleston Avenue
Mattoon, Illinois 61938
217-234-7454
www.firstmid.com






CONDENSED CONSOLIDATED BALANCE SHEETS
 
 
 
(unaudited)

 
(in thousands, except share data)
Sep 30

Dec 31

 
2013

2012

 
 
 
Assets
 
 
Cash and due from banks
$
31,447

$
38,110

Federal funds sold and other interest-bearing deposits
532

44,602

Certificates of deposit investments

6,665

Investment securities:
 
 
Available-for-sale, at fair value
500,304

508,309

Loans
943,091

911,065

Less allowance for loan losses
(12,977
)
(11,776
)
Net loans
930,114

899,289

Premises and equipment, net
28,828

29,670

Goodwill, net
25,753

25,753

Intangible assets, net
2,650

3,161

Other assets
26,829

22,473

Total assets
$
1,546,457

$
1,578,032

 
 
 
Liabilities and Stockholders’ Equity
 
 
Deposits:
 
 
Non-interest bearing
$
224,732

$
263,838

Interest bearing
1,039,209

1,010,227

Total deposits
1,263,941

1,274,065

Repurchase agreements with customers
78,114

113,484

Other borrowings
25,000

5,000

Junior subordinated debentures
20,620

20,620

Other liabilities
8,193

8,176

  Total liabilities
1,395,868

1,421,345

Stockholders’ Equity:
 
 
Preferred stock (no par value, authorized 1,000,000 shares;
 
 
     issued 10,427 shares in 2013 and 2012)
52,035

52,035

Common stock ($4 par value; authorized 18,000,000 shares;
 
 
     issued 7,743,254 shares in 2013 and 7,682,535 shares in 2012)
30,973

30,730

Additional paid-in capital
32,963

31,685

Retained earnings
85,529

78,986

Deferred compensation
2,909

2,953

Accumulated other comprehensive income (loss)
(6,922
)
4,544

Treasury stock at cost, 1,824,648 shares in 2013 and
 
 
     and 1,711,646 in 2012
(46,898
)
(44,246
)
Total stockholders’ equity
150,589

156,687

Total liabilities and stockholders’ equity
$
1,546,457

$
1,578,032





 CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(In thousands) (unaudited)
 
 
For the period ended September 30,
2013

2012

 
 
 
Interest income:
 
 
Interest and fees on loans
$
31,371

$
32,863

Interest on investment securities
8,435

8,893

Interest on certificates of deposit
14

46

Interest on federal funds sold & other deposits
34

62

Total interest income
39,854

41,864

Interest expense:
 
 
Interest on deposits
2,071

3,845

Interest on repurchase agreements with customers
34

100

Interest on other borrowings
189

570

Interest on subordinated debt
393

428

Total interest expense
2,687

4,943

Net interest income
37,167

36,921

Provision for loan losses
1,707

1,751

Net interest income after provision for loan losses
35,460

35,170

Non-interest income:
 
 
Trust revenues
2,476

2,371

Brokerage commissions
590

494

Insurance commissions
1,317

1,476

Services charges
3,620

3,537

Securities gains (losses), net
2,291

1,060

Mortgage banking revenues
826

1,038

ATM / debit card revenue
2,819

2,543

Other
1,022

1,081

Total non-interest income
14,961

13,600

Non-interest expense:
 
 
Salaries and employee benefits
18,036

17,437

Net occupancy and equipment expense
6,212

6,042

FDIC insurance
632

665

Amortization of intangible assets
511

603

Legal and professional expense
1,621

1,665

Other
5,600

5,549

Total non-interest expense
32,612

31,961

Income before income taxes
17,809

16,809

Income taxes
6,706

6,293

Net income
$
11,103

$
10,516

 
 
 
Per Share Information (unaudited)
 
 
For the period ended September 30,
2013

2012

Basic earnings per common share
$
1.31

$
1.22

Diluted earnings per common share
$
1.31

$
1.22

Dividends per common share
$
0.21

$
0.21

Book value per share at Sep 30
$
16.51

$
17.53

OTCBB market price of stock at Sep 30
$
22.33

$
25.50





CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
(In thousands) (unaudited)
 
 
For the period ended September 30,
2013

2012

 
 
 
Balance at beginning of period
$
156,687

$
140,967

Net income
11,103

10,516

Dividends on preferred stock and common stock
(6,778
)
(5,989
)
Issuance of preferred and common stock
1,345

9,942

Purchase of treasury stock
(2,614
)
(1,637
)
Deferred compensation and other adjustments
94

68

Changes in accumulated other comprehensive income
(11,466
)
2,244

Balance at end of period
$
150,589

$
157,688



 
CONSOLIDATED CAPITAL RATIOS
 
 
 
 
 
Primary Capital Measurements (unaudited)
2013

2012

For the period ended September 30,
 
 
 
 
 
Leverage ratio
10.2
%
9.83
%
Tier 1 capital to risk-weighted assets
14.99
%
14.73
%
Total capital to risk-weighted assets
16.21
%
15.88
%