CHICAGO, July 20, 2021 (GLOBE NEWSWIRE) -- First
Midwest Bancorp, Inc. (the "Company" or "First Midwest"), the
holding company of First Midwest Bank (the "Bank"), today reported
results of operations and financial condition for the second
quarter of 2021. Net income applicable to common shares for the
second quarter of 2021 was $47 million, or $0.41 per diluted common
share, compared to $41 million, or $0.36 per diluted common
share, for the first quarter of 2021, and $18 million, or $0.16 per
diluted common share, for the second quarter of 2020.
Comparative results for the second and first
quarters of 2021 and the second quarter of 2020 were, in certain
cases, impacted by the timing of costs related to acquisitions and
branch consolidation. Such results were also impacted by the
Company’s response to the COVID-19 pandemic (the "pandemic"), as
well as governments' responses to the pandemic. To facilitate
comparison between periods, adjustments to reported results have
been made to reflect these impacts. For additional detail on these
adjustments, see the "Non-GAAP Financial Information" section
presented later in this release.
SELECT SECOND QUARTER
HIGHLIGHTS
-
Improved diluted EPS to $0.41, up 14% and 156% from the
first quarter of 2021 and second quarter of 2020,
respectively.
-
Grew total loans to $15 billion, up 7% annualized from
March 31, 2021 and 4% from June 30, 2020, excluding
PPP.
-
Generated total revenue of $191 million, up 2% from the
linked quarter and 7% over the prior year.
-
Net interest income totaled $144 million at a net margin of 2.96%
compared to 3.03% and 3.13% last quarter and a year ago,
respectively. Overall, average interest-earning assets increased
14% annualized and 5% from the same periods.
-
Noninterest income improved to $46 million, up 1% and 40% from the
first quarter of 2021 and second quarter of 2020, respectively,
with record wealth management fees and increases across all
categories compared to last year.
-
Improved our efficiency
ratio(1) to 59%
compared to 62% for the first quarter of 2021 and 64% for the
second quarter of 2020.
-
Established the allowance for credit losses ("ACL") at $223
million, or 1.56% of total loans, excluding PPP loans, compared to
1.73% at March 31, 2021 and 1.80% at June 30, 2020.
-
Incurred net loan charge-offs ("NCOs") of $16 million, compared to
$8 million and $9 million in the first quarter of 2021 and second
quarter of 2020, respectively, excluding purchased credit
deteriorated ("PCD") loans, absorbing specific allowances for loan
losses previously established.
-
Reduced non-performing assets by 14%, performing loans classified
as substandard and special mention by 4%, and loans past due 30-89
days by 32% from the first quarter of 2021.
-
Increased Tier 1 capital to 11.7% of risk-weighted assets,
up 4 bps linked quarter and 52 bps from a year ago.
"We are very pleased with our performance for
the quarter," said Michael L. Scudder, Chairman of the Board and
Chief Executive Officer of the Company. "Operating performance once
again profited from increasing business momentum, sales production
and tight control of our operating costs. The quarter was also
aided by lower provisioning for loan losses reflective of both the
strengthening economy and proactive credit remediation."
Mr. Scudder concluded, "We are very encouraged
and excited about what lies ahead for our Company. Economic
recovery will provide continuing opportunities for business growth
across our footprint. At the same time, our announced business
combination with Old National will see us become one of the
Midwest’s largest commercial banks, leaving us in an even stronger
position to invest, grow and innovate in talent, capabilities, and
services – all of which will meaningfully accrue to the benefit of
our clients, colleagues, communities and stockholders."
PENDING MERGER OF EQUALS
Old National Bancorp and First
Midwest
On June 1, 2021, Old National Bancorp ("Old
National"), the holding company for Old National Bank, and First
Midwest, jointly announced they have entered into a definitive
merger agreement to combine in an all-stock merger of equals
transaction to create a premier Midwestern bank with $45 billion in
combined assets. The merger agreement, which has been unanimously
approved by the boards of directors of both companies, provides for
a fixed exchange ratio whereby First Midwest stockholders will
receive 1.1336 shares of Old National common stock for each share
of First Midwest common stock they own. The new organization will
operate under the Old National Bancorp and Old National Bank names,
with dual headquarters in Evansville, Indiana and Chicago,
Illinois. Upon completion of the transaction, Michael Scudder,
Chairman and CEO of First Midwest, will serve as the Executive
Chairman of the Board, and Jim Ryan, Chairman and CEO of Old
National Bancorp, will maintain his role as CEO. As of the date of
announcement, the overall transaction was valued at approximately
$6.5 billion. The transaction is subject to customary
regulatory and shareholder approvals and the completion of various
closing conditions and is anticipated to close in late 2021 or
early 2022.
(1) This metric is a non-GAAP
financial measure. For details on the calculation of this metric,
see the sections titled "Non-GAAP Financial Information" and
"Non-GAAP Reconciliations" presented later in this release.
OPERATING PERFORMANCE
Net Interest Income and Margin
Analysis
(Dollar amounts in thousands)
|
Quarters Ended |
|
June 30, 2021 |
|
|
March 31, 2021 |
|
|
June 30, 2020 |
|
Average
Balance |
|
Interest |
|
Yield/
Rate
(%) |
|
|
Average
Balance |
|
Interest |
|
Yield/
Rate
(%) |
|
|
Average
Balance |
|
Interest |
|
Yield/
Rate
(%) |
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other interest-earning
assets |
$ |
1,185,187 |
|
|
|
$ |
745 |
|
|
|
0.25 |
|
|
|
$ |
760,302 |
|
|
|
$ |
680 |
|
|
|
0.36 |
|
|
|
$ |
646,887 |
|
|
|
$ |
471 |
|
|
|
0.29 |
|
Securities(1) |
3,226,974 |
|
|
|
16,752 |
|
|
|
2.08 |
|
|
|
3,131,096 |
|
|
|
16,264 |
|
|
|
2.08 |
|
|
|
3,357,984 |
|
|
|
21,040 |
|
|
|
2.51 |
|
Federal Home Loan Bank ("FHLB")
and
Federal Reserve Bank ("FRB")
stock |
106,330 |
|
|
|
934 |
|
|
|
3.51 |
|
|
|
107,595 |
|
|
|
989 |
|
|
|
3.68 |
|
|
|
154,678 |
|
|
|
368 |
|
|
|
0.95 |
|
Loans, excluding PPP
loans(1) |
14,095,989 |
|
|
|
125,264 |
|
|
|
3.56 |
|
|
|
13,993,303 |
|
|
|
125,308 |
|
|
|
3.63 |
|
|
|
13,729,250 |
|
|
|
135,952 |
|
|
|
3.98 |
|
PPP
loans(1) |
1,035,386 |
|
|
|
11,258 |
|
|
|
4.36 |
|
|
|
1,014,798 |
|
|
|
8,892 |
|
|
|
3.55 |
|
|
|
887,997 |
|
|
|
5,368 |
|
|
|
2.43 |
|
Total
loans(1) |
15,131,375 |
|
|
|
136,522 |
|
|
|
3.62 |
|
|
|
15,008,101 |
|
|
|
134,200 |
|
|
|
3.63 |
|
|
|
14,617,247 |
|
|
|
141,320 |
|
|
|
3.89 |
|
Total interest-earning
assets(1) |
19,649,866 |
|
|
|
154,953 |
|
|
|
3.16 |
|
|
|
19,007,094 |
|
|
|
152,133 |
|
|
|
3.24 |
|
|
|
18,776,796 |
|
|
|
163,199 |
|
|
|
3.49 |
|
Cash and due from
banks |
268,450 |
|
|
|
|
|
|
|
|
236,944 |
|
|
|
|
|
|
|
|
275,696 |
|
|
|
|
|
|
Allowance for loan
losses |
(235,770 |
) |
|
|
|
|
|
|
|
(239,802 |
) |
|
|
|
|
|
|
|
(224,519 |
) |
|
|
|
|
|
Other assets |
1,850,663 |
|
|
|
|
|
|
|
|
1,914,804 |
|
|
|
|
|
|
|
|
2,040,133 |
|
|
|
|
|
|
Total assets |
$ |
21,533,209 |
|
|
|
|
|
|
|
|
$ |
20,919,040 |
|
|
|
|
|
|
|
|
$ |
20,868,106 |
|
|
|
|
|
|
Liabilities and Stockholders' Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Savings
deposits |
$ |
2,740,893 |
|
|
|
121 |
|
|
|
0.02 |
|
|
|
$ |
2,573,495 |
|
|
|
113 |
|
|
|
0.02 |
|
|
|
$ |
2,246,643 |
|
|
|
99 |
|
|
|
0.02 |
|
NOW accounts |
3,048,990 |
|
|
|
261 |
|
|
|
0.03 |
|
|
|
2,802,568 |
|
|
|
251 |
|
|
|
0.04 |
|
|
|
2,549,088 |
|
|
|
637 |
|
|
|
0.10 |
|
Money market
deposits |
3,055,420 |
|
|
|
559 |
|
|
|
0.07 |
|
|
|
3,008,597 |
|
|
|
634 |
|
|
|
0.09 |
|
|
|
2,663,622 |
|
|
|
1,157 |
|
|
|
0.17 |
|
Time deposits |
1,876,216 |
|
|
|
2,190 |
|
|
|
0.47 |
|
|
|
1,978,986 |
|
|
|
2,459 |
|
|
|
0.50 |
|
|
|
2,539,996 |
|
|
|
8,184 |
|
|
|
1.30 |
|
Borrowed funds |
1,288,107 |
|
|
|
3,112 |
|
|
|
0.97 |
|
|
|
1,329,394 |
|
|
|
3,107 |
|
|
|
0.95 |
|
|
|
2,466,300 |
|
|
|
3,156 |
|
|
|
0.51 |
|
Senior and subordinated
debt |
235,080 |
|
|
|
3,469 |
|
|
|
5.92 |
|
|
|
234,873 |
|
|
|
3,471 |
|
|
|
5.99 |
|
|
|
234,259 |
|
|
|
3,577 |
|
|
|
6.14 |
|
Total interest-bearing
liabilities |
12,244,706 |
|
|
|
9,712 |
|
|
|
0.32 |
|
|
|
11,927,913 |
|
|
|
10,035 |
|
|
|
0.34 |
|
|
|
12,699,908 |
|
|
|
16,810 |
|
|
|
0.53 |
|
Demand
deposits |
6,254,791 |
|
|
|
|
|
|
|
|
5,917,978 |
|
|
|
|
|
|
|
|
5,305,109 |
|
|
|
|
|
|
Total funding
sources |
18,499,497 |
|
|
|
|
|
0.21 |
|
|
|
17,845,891 |
|
|
|
|
|
0.23 |
|
|
|
18,005,017 |
|
|
|
|
|
0.38 |
|
Other
liabilities |
347,178 |
|
|
|
|
|
|
|
|
389,396 |
|
|
|
|
|
|
|
|
361,311 |
|
|
|
|
|
|
Stockholders'
equity |
2,686,534 |
|
|
|
|
|
|
|
|
2,683,753 |
|
|
|
|
|
|
|
|
2,501,778 |
|
|
|
|
|
|
Total liabilities
and
stockholders'
equity |
$ |
21,533,209 |
|
|
|
|
|
|
|
|
$ |
20,919,040 |
|
|
|
|
|
|
|
|
$ |
20,868,106 |
|
|
|
|
|
|
Tax-equivalent net interest
income/margin(1) |
|
|
145,241 |
|
|
|
2.96 |
|
|
|
|
|
142,098 |
|
|
|
3.03 |
|
|
|
|
|
146,389 |
|
|
|
3.13 |
|
Tax-equivalent
adjustment |
|
|
(953 |
) |
|
|
|
|
|
|
|
(983 |
) |
|
|
|
|
|
|
|
(1,155 |
) |
|
|
|
Net interest income
(GAAP)(1) |
|
|
$ |
144,288 |
|
|
|
|
|
|
|
|
$ |
141,115 |
|
|
|
|
|
|
|
|
$ |
145,234 |
|
|
|
|
Impact of acquired loan
accretion(1) |
|
|
$ |
5,975 |
|
|
|
0.12 |
|
|
|
|
|
$ |
7,165 |
|
|
|
0.15 |
|
|
|
|
|
$ |
6,999 |
|
|
|
0.15 |
|
Tax-equivalent net interest
income/
margin,
adjusted(1) |
|
|
$ |
139,266 |
|
|
|
2.84 |
|
|
|
|
|
$ |
134,933 |
|
|
|
2.88 |
|
|
|
|
|
$ |
139,390 |
|
|
|
2.98 |
|
(1) Interest income and yields on
tax-exempt securities and loans are presented on a tax-equivalent
basis, assuming a federal income tax rate of 21%. The corresponding
income tax impact related to tax-exempt items is recorded in income
tax expense. These adjustments have no impact on net income. See
the "Non-GAAP Financial Information" section presented later in
this release for a discussion of this non-GAAP financial
measure.
Net interest income for the second quarter of
2021 was up 2.2% from the first quarter of 2021 and down 0.7% from
the second quarter of 2020. The increase in net interest income
compared to the first quarter of 2021 resulted primarily from
higher fees on PPP loans and an increase in the number of days,
partially offset by lower acquired loan accretion. Compared to the
second quarter of 2020, net interest income was impacted by lower
interest rates, partially offset by an increase in interest income
and fees on PPP loans, lower cost of funds, and growth in
loans.
Acquired loan accretion contributed $6.0
million, $7.2 million, and $7.0 million to net interest income for
the second quarter of 2021, first quarter of 2021, and second
quarter of 2020, respectively.
Tax-equivalent net interest margin for the
current quarter was 2.96%, decreasing 7 and 17 basis points from
the first quarter of 2021 and second quarter of 2020, respectively.
Excluding the impact of acquired loan accretion, tax-equivalent net
interest margin was 2.84%, down 4 and 14 basis points from the
first quarter of 2021 and second quarter of 2020, respectively.
Compared to the first quarter of 2021, tax-equivalent net interest
margin decreased due primarily to a higher balance of other
interest-earning assets from seasonal municipal deposits and higher
demand deposits as a result of PPP loan funds and other government
stimuli, partially offset by higher accelerated income on the
forgiveness of PPP loans. Tax-equivalent net interest margin
decreased compared to the second quarter of 2020 as a result of
lower interest rates on loans and securities, as well as a higher
balance of other interest-earning assets due to higher demand
deposits as a result of PPP loan funds and other government
stimuli, partially offset by lower cost of funds and PPP loan
income.
For the second quarter of 2021, total average
interest-earning assets rose by $642.8 million and $873.1 million
from the first quarter of 2021 and second quarter of 2020,
respectively. The increase compared to both prior periods resulted
primarily from a higher balance of other interest-earning assets
due to higher demand deposits as a result of PPP loan funds and
other government stimuli, as well as loan growth. In addition, the
rise in other interest-earning assets was impacted by the normal
seasonal increase in municipal deposits compared to the first
quarter of 2021.
Total average funding sources for the second
quarter of 2021 increased by $653.6 million from the first
quarter of 2021 and $494.5 million from second quarter of
2020. The increase compared to both prior periods was driven
primarily by deposit growth due to higher customer balances
resulting from PPP funds and other government stimuli, partially
offset by a decrease in FHLB advances. In addition, seasonal
municipal deposits contributed to the increase compared to the
first quarter of 2021.
Noninterest Income Analysis
(Dollar amounts in thousands)
|
|
Quarters Ended |
|
June 30, 2021
Percent Change From |
|
|
June 30,
2021 |
|
March 31,
2021 |
|
June 30,
2020 |
|
March 31,
2021 |
|
June 30,
2020 |
Wealth management
fees |
|
$ |
14,555 |
|
|
$ |
14,149 |
|
|
$ |
11,942 |
|
|
2.9 |
|
|
|
21.9 |
|
Service charges on deposit
accounts |
|
10,778 |
|
|
9,980 |
|
|
9,125 |
|
|
8.0 |
|
|
|
18.1 |
|
Mortgage banking
income |
|
6,749 |
|
|
10,187 |
|
|
3,477 |
|
|
(33.7 |
) |
|
|
94.1 |
|
Card-based fees,
net |
|
4,764 |
|
|
4,556 |
|
|
3,180 |
|
|
4.6 |
|
|
|
49.8 |
|
Capital market products
income |
|
1,954 |
|
|
2,089 |
|
|
694 |
|
|
(6.5 |
) |
|
|
181.6 |
|
Other service charges, commissions, and
fees |
|
2,823 |
|
|
2,761 |
|
|
2,078 |
|
|
2.2 |
|
|
|
35.9 |
|
Total fee-based revenues
|
|
41,623 |
|
|
43,722 |
|
|
30,496 |
|
|
(4.8 |
) |
|
|
36.5 |
|
Other income |
|
4,647 |
|
|
2,081 |
|
|
2,495 |
|
|
123.3 |
|
|
|
86.3 |
|
Total noninterest
income |
|
$ |
46,270 |
|
|
$ |
45,803 |
|
|
$ |
32,991 |
|
|
1.0 |
|
|
|
40.3 |
|
Total noninterest income of $46.3 million was up
1.0% from the first quarter of 2021 and 40.3% from the second
quarter of 2020. Record wealth management fees resulted from a
higher market environment and continued sales of fiduciary and
investment advisory services to new and existing customers compared
to both prior periods. The increase in service charges on deposit
accounts, net card-based fees, and other service charges,
commissions and fees compared to the first quarter of 2021 was due
primarily to seasonality, whereas the increase from the second
quarter of 2020 resulted from the impact of higher transaction
volumes due to economic recovery since the onset of the pandemic.
Capital market products income resulted from levels of sales to
corporate clients in light of market conditions that were higher
than the second quarter of 2020.
Mortgage banking income for the second quarter
of 2021 resulted from sales of $207.8 million of 1-4 family
mortgage loans in the secondary market compared to a record $283.9
million in the first quarter of 2021 and $168.7 million in the
second quarter of 2020. In addition, mortgage banking income in the
first quarter of 2021 was impacted by an increase in the fair value
of mortgage servicing rights.
Other income increased compared to both prior
periods as a result of fair value adjustments on equity
securities.
Noninterest Expense Analysis
(Dollar amounts in thousands)
|
|
Quarters Ended |
|
June 30, 2021
Percent Change From |
|
|
June 30,
2021 |
|
March 31,
2021 |
|
June 30,
2020 |
|
March 31,
2021 |
|
June 30,
2020 |
Salaries and employee benefits: |
|
|
|
|
|
|
|
|
|
|
Salaries and wages
|
|
$ |
51,887 |
|
|
|
$ |
53,693 |
|
|
|
$ |
52,592 |
|
|
|
(3.4 |
) |
|
|
(1.3 |
) |
|
Retirement and other employee
benefits |
|
12,324 |
|
|
|
12,708 |
|
|
|
11,080 |
|
|
|
(3.0 |
) |
|
|
11.2 |
|
|
Total salaries and employee
benefits |
|
64,211 |
|
|
|
66,401 |
|
|
|
63,672 |
|
|
|
(3.3 |
) |
|
|
0.8 |
|
|
Net occupancy and equipment
expense |
|
13,654 |
|
|
|
14,752 |
|
|
|
15,116 |
|
|
|
(7.4 |
) |
|
|
(9.7 |
) |
|
Technology and related
costs |
|
10,453 |
|
|
|
10,284 |
|
|
|
9,853 |
|
|
|
1.6 |
|
|
|
6.1 |
|
|
Professional
services |
|
7,568 |
|
|
|
8,059 |
|
|
|
8,880 |
|
|
|
(6.1 |
) |
|
|
(14.8 |
) |
|
Advertising and promotions
|
|
2,899 |
|
|
|
1,835 |
|
|
|
2,810 |
|
|
|
58.0 |
|
|
|
3.2 |
|
|
Net other real estate owned ("OREO")
expense |
|
160 |
|
|
|
589 |
|
|
|
126 |
|
|
|
(72.8 |
) |
|
|
27.0 |
|
|
Other expenses |
|
14,670 |
|
|
|
14,735 |
|
|
|
14,624 |
|
|
|
(0.4 |
) |
|
|
0.3 |
|
|
Acquisition and integration related
expenses |
|
7,773 |
|
|
|
245 |
|
|
|
5,249 |
|
|
|
3,072.7 |
|
|
|
48.1 |
|
|
Optimization
costs |
|
31 |
|
|
|
1,525 |
|
|
|
— |
|
|
|
(98.0 |
) |
|
|
N/M |
|
|
Total noninterest
expense |
|
$ |
121,419 |
|
|
|
$ |
118,425 |
|
|
|
$ |
120,330 |
|
|
|
2.5 |
|
|
|
0.9 |
|
|
Acquisition and integration related expenses |
|
(7,773 |
) |
|
|
(245 |
) |
|
|
(5,249 |
) |
|
|
3,072.7 |
|
|
|
48.1 |
|
|
Optimization
costs |
|
(31 |
) |
|
|
(1,525 |
) |
|
|
— |
|
|
|
(98.0 |
) |
|
|
N/M |
|
|
Total noninterest expense,
adjusted(1) |
|
$ |
113,615 |
|
|
|
$ |
116,655 |
|
|
|
$ |
115,081 |
|
|
|
(2.6 |
) |
|
|
(1.3 |
) |
|
N/M – Not meaningful.
(1) See the "Non-GAAP Financial Information" section
presented later in this release for a discussion of this non-GAAP
financial measure.
Total noninterest expense was up 2.5% from the
first quarter of 2021 and up 0.9% from the second quarter of 2020.
Noninterest expense for all periods presented was impacted by
acquisition and integration related expenses. In addition, the
second and first quarters of 2021 were impacted by optimization
costs. Excluding these items, noninterest expense for the second
quarter of 2021 was $113.6 million, down 2.6% from the first
quarter of 2021 and 1.3% from the second quarter of 2020. Overall,
noninterest expense, adjusted, to average assets, excluding PPP
loans, was 2.22% for the second quarter of 2021, down 16 basis
points and 10 basis points from the first quarter of 2021 and
second quarter of 2020, respectively.
Salaries and employee benefits decreased
compared to the first quarter of 2021 driven primarily by lower
equity compensation valuations and payroll tax timing, partially
offset by the distribution of higher pension plan lump-sum payments
to retired employees. Compared to the second quarter of 2020,
salaries and employee benefits increased due mainly to higher
compensation accruals and pension plan lump-sum payments to retired
employees, as well as merit increases, partially offset by ongoing
benefits of optimization strategies. Net occupancy and equipment
expense in the first quarter of 2021 was impacted by higher costs
related to winter weather conditions. Compared to the second
quarter of 2020, net occupancy and equipment expenses decreased due
to ongoing benefits of optimization strategies and lower levels of
expense associated with the pandemic. Professional services
expenses were elevated for the second quarter of 2020 due to
pandemic related expenses. Advertising and promotions expense
increased compared to the first quarter of 2021 due to the timing
of certain costs related to marketing campaigns.
Optimization costs primarily include advisory
fees, employee severance, and other expenses associated with
locations identified for closure.
Acquisition and integration related expenses for
the second quarter of 2021 resulted from the pending merger with
Old National and for the first quarter of 2021 and second quarter
of 2020 resulted from the acquisition of Park Bank.
LOAN PORTFOLIO AND ASSET
QUALITY
Loan Portfolio Composition
(Dollar amounts in thousands)
|
|
As of |
|
June 30, 2021
Percent Change From |
|
|
June 30,
2021 |
|
March 31,
2021 |
|
June 30,
2020 |
|
March 31,
2021 |
|
June 30,
2020 |
Commercial and
industrial |
|
$ |
4,608,148 |
|
|
$ |
4,546,317 |
|
|
$ |
4,789,556 |
|
|
1.4 |
|
|
|
(3.8 |
) |
|
Agricultural |
|
342,834 |
|
|
355,883 |
|
|
381,124 |
|
|
(3.7 |
) |
|
|
(10.0 |
) |
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
Office, retail, and
industrial |
|
1,807,428 |
|
|
1,827,116 |
|
|
2,020,318 |
|
|
(1.1 |
) |
|
|
(10.5 |
) |
|
Multi-family |
|
1,012,722 |
|
|
906,124 |
|
|
874,861 |
|
|
11.8 |
|
|
|
15.8 |
|
|
Construction |
|
577,338 |
|
|
614,021 |
|
|
687,063 |
|
|
(6.0 |
) |
|
|
(16.0 |
) |
|
Other commercial real
estate |
|
1,461,370 |
|
|
1,463,582 |
|
|
1,475,937 |
|
|
(0.2 |
) |
|
|
(1.0 |
) |
|
Total commercial real
estate |
|
4,858,858 |
|
|
4,810,843 |
|
|
5,058,179 |
|
|
1.0 |
|
|
|
(3.9 |
) |
|
Total corporate loans, excluding
PPP
loans |
|
9,809,840 |
|
|
9,713,043 |
|
|
10,228,859 |
|
|
1.0 |
|
|
|
(4.1 |
) |
|
PPP loans |
|
705,915 |
|
|
1,109,442 |
|
|
1,179,403 |
|
|
(36.4 |
) |
|
|
(40.1 |
) |
|
Total corporate
loans |
|
10,515,755 |
|
|
10,822,485 |
|
|
11,408,262 |
|
|
(2.8 |
) |
|
|
(7.8 |
) |
|
Home equity |
|
629,367 |
|
|
690,030 |
|
|
892,867 |
|
|
(8.8 |
) |
|
|
(29.5 |
) |
|
1-4 family
mortgages |
|
3,287,773 |
|
|
3,187,066 |
|
|
2,175,322 |
|
|
3.2 |
|
|
|
51.1 |
|
|
Installment |
|
602,324 |
|
|
483,945 |
|
|
457,207 |
|
|
24.5 |
|
|
|
31.7 |
|
|
Total consumer
loans |
|
4,519,464 |
|
|
4,361,041 |
|
|
3,525,396 |
|
|
3.6 |
|
|
|
28.2 |
|
|
Total loans |
|
$ |
15,035,219 |
|
|
$ |
15,183,526 |
|
|
$ |
14,933,658 |
|
|
(1.0 |
) |
|
|
0.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans includes loans originated under the
PPP loan programs beginning in the second quarter of 2020, which
totaled $705.9 million, $1.1 billion, and $1.2 billion as of
June 30, 2021, March 31, 2021, and June 30, 2020, respectively.
Excluding these loans, total loans were up 7% annualized from March
31, 2021 and 4% from June 30, 2020. Strong production and line
usage within our middle market and sector-based lending businesses
drove the 4.0% annualized total corporate loan growth, excluding
PPP loans compared to the first quarter of 2021. Compared to the
second quarter of 2020, corporate loans, excluding PPP loans,
decreased 4.1%, reflective of the pandemics impact on economic
conditions resulting in higher paydowns, as well as lower
production and line usage.
Growth in consumer loans compared to both prior
periods resulted primarily from purchases of 1-4 family
mortgages and installment loans, as well as strong production in
the 1-4 family mortgages portfolio, which more than offset higher
prepayments.
Allowance for Credit Losses
(Dollar amounts in thousands)
|
|
As of or for the Quarters Ended |
|
June 30, 2021
Percent Change From |
|
|
June 30,
2021 |
|
March 31,
2021 |
|
June 30,
2020 |
|
March 31,
2021 |
|
June 30,
2020 |
ACL, excluding PCD
loans |
|
$ |
200,640 |
|
|
$ |
215,305 |
|
|
$ |
203,243 |
|
|
(6.8 |
) |
|
|
(1.3 |
) |
|
PCD loan ACL |
|
22,586 |
|
|
28,079 |
|
|
44,434 |
|
|
(19.6 |
) |
|
|
(49.2 |
) |
|
Total ACL |
|
$ |
223,226 |
|
|
$ |
243,384 |
|
|
$ |
247,677 |
|
|
(8.3 |
) |
|
|
(9.9 |
) |
|
Provision for credit
losses |
|
$ |
— |
|
|
$ |
6,098 |
|
|
$ |
32,649 |
|
|
(100.0 |
) |
|
|
(100.0 |
) |
|
ACL to total
loans |
|
1.48 |
% |
|
1.60 |
% |
|
1.66 |
% |
|
|
|
|
ACL to total loans, excluding PPP
loans(1) |
|
1.56 |
% |
|
1.73 |
% |
|
1.80 |
% |
|
|
|
|
ACL to non-accrual
loans |
|
179.32 |
% |
|
153.67 |
% |
|
177.98 |
% |
|
|
|
|
(1) This ratio excludes PPP loans
that are fully guaranteed by the Small Business Administration
("SBA"). As a result, no allowance for credit losses is associated
with these loans. See the "Non-GAAP Financial Information" section
presented later in this release for a discussion of this non-GAAP
financial measure.
The ACL was $223.2 million or 1.48% of total
loans as of June 30, 2021, decreasing $20.2 million from March 31,
2021 and $24.5 million compared to June 30, 2020. Excluding
the impact of PPP loans, ACL to total loans was 1.56% as of June
30, 2021, compared to 1.73% and 1.80% as of March 31, 2021 and June
30, 2020, respectively. The decrease from both prior periods
reflects net charge-offs on PCD loans that previously had an ACL
established upon acquisition, net charge-offs on loans that
previously had specific allowance for loan losses established, and
an improving credit environment.
Asset Quality
(Dollar amounts in thousands)
|
|
As of |
|
June 30, 2021
Percent Change From |
|
|
June 30,
2021 |
|
March 31,
2021 |
|
June 30,
2020 |
|
March 31,
2021 |
|
June 30,
2020 |
Non-accrual loans, excluding PCD
loans(1) |
|
$ |
101,381 |
|
|
$ |
128,650 |
|
|
$ |
94,044 |
|
|
(21.2 |
) |
|
|
7.8 |
|
|
Non-accrual PCD
loans |
|
23,101 |
|
|
29,734 |
|
|
45,116 |
|
|
(22.3 |
) |
|
|
(48.8 |
) |
|
Total non-accrual
loans |
|
124,482 |
|
|
158,384 |
|
|
139,160 |
|
|
(21.4 |
) |
|
|
(10.5 |
) |
|
90 days or more past due loans, still
accruing
interest(1) |
|
878 |
|
|
5,354 |
|
|
3,241 |
|
|
(83.6 |
) |
|
|
(72.9 |
) |
|
Total non-performing loans,
("NPLs") |
|
125,360 |
|
|
163,738 |
|
|
142,401 |
|
|
(23.4 |
) |
|
|
(12.0 |
) |
|
Accruing troubled debt
restructurings
("TDRs") |
|
782 |
|
|
798 |
|
|
1,201 |
|
|
(2.0 |
) |
|
|
(34.9 |
) |
|
Foreclosed
assets(2) |
|
26,732 |
|
|
13,228 |
|
|
19,024 |
|
|
102.1 |
|
|
|
40.5 |
|
|
Total non-performing assets
("NPAs") |
|
$ |
152,874 |
|
|
$ |
177,764 |
|
|
$ |
162,626 |
|
|
(14.0 |
) |
|
|
(6.0 |
) |
|
30-89 days past due
loans |
|
$ |
21,051 |
|
|
$ |
30,973 |
|
|
$ |
36,342 |
|
|
(32.0 |
) |
|
|
(42.1 |
) |
|
Special mention
loans(3) |
|
$ |
343,547 |
|
|
$ |
355,563 |
|
|
$ |
256,373 |
|
|
(3.4 |
) |
|
|
34.0 |
|
|
Substandard
loans(3) |
|
325,727 |
|
|
342,600 |
|
|
193,337 |
|
|
(4.9 |
) |
|
|
68.5 |
|
|
Total performing loans classified
as
substandard and special
mention(3) |
|
$ |
669,274 |
|
|
$ |
698,163 |
|
|
$ |
449,710 |
|
|
(4.1 |
) |
|
|
48.8 |
|
|
Non-accrual loans to total loans: |
|
|
|
|
|
|
|
|
|
|
Non-accrual loans to total
loans |
|
0.83 |
% |
|
1.04 |
% |
|
0.93 |
% |
|
|
|
|
Non-accrual loans to total loans,
excluding
PPP
loans(1)(4) |
|
0.87 |
% |
|
1.13 |
% |
|
1.01 |
% |
|
|
|
|
Non-accrual loans to total loans,
excluding
PCD and PPP
loans(1)(4) |
|
0.72 |
% |
|
0.93 |
% |
|
0.70 |
% |
|
|
|
|
Non-performing loans to total loans: |
|
|
|
|
|
|
|
|
|
|
NPLs to total
loans |
|
0.83 |
% |
|
1.08 |
% |
|
0.95 |
% |
|
|
|
|
NPLs to total loans, excluding PPP
loans(1)(4) |
|
0.87 |
% |
|
1.16 |
% |
|
1.04 |
% |
|
|
|
|
NPLs to total loans, excluding PCD and PPP
loans(1)(4) |
|
0.72 |
% |
|
0.97 |
% |
|
0.72 |
% |
|
|
|
|
Non-performing assets to total loans plus foreclosed
assets: |
|
|
|
|
|
|
|
|
NPAs to total loans plus foreclosed
assets |
|
1.01 |
% |
|
1.17 |
% |
|
1.09 |
% |
|
|
|
|
NPAs to total loans plus foreclosed assets,
excluding PPP
loans(1)(4) |
|
1.06 |
% |
|
1.26 |
% |
|
1.18 |
% |
|
|
|
|
NPAs to total loans plus foreclosed assets,
excluding PCD and PPP
loans(1)(4) |
|
0.92 |
% |
|
1.07 |
% |
|
0.87 |
% |
|
|
|
|
Performing loans classified as substandard and special
mention to corporate loans: |
|
|
|
Performing loans classified as substandard
and
special mention to corporate
loans(3) |
|
6.36 |
% |
|
6.45 |
% |
|
3.94 |
% |
|
|
|
|
Performing loans classified as substandard
and
special mention to corporate loans,
excluding
PPP
loans(3) |
|
6.82 |
% |
|
7.19 |
% |
|
4.40 |
% |
|
|
|
|
(1) See the "Non-GAAP Financial
Information" section presented later in this release for a
discussion of this non-GAAP financial measure.
(2) Foreclosed assets consists of OREO and other
foreclosed assets acquired in partial or total satisfaction of
defaulted loans. Other foreclosed assets are included in other
assets in the Consolidated Statements of Financial Condition.
(3) Performing loans classified as substandard and
special mention excludes accruing TDRs.
(4) This ratio excludes PPP loans that are fully
guaranteed by the SBA. As a result, no allowance for credit losses
is associated with these loans.
NPAs represented 1.01% of total loans and
foreclosed assets at June 30, 2021 compared to 1.17% and 1.09% at
March 31, 2021 and June 30, 2020, respectively. Excluding the
impact of PCD and PPP loans, NPAs to total loans plus foreclosed
assets was 0.92% at June 30, 2021, compared to 1.07% at March 31,
2021 and 0.87% at June 30, 2020, reflective of the final resolution
of certain corporate credits and normal fluctuations that occur on
a quarterly basis. In addition, one corporate loan relationship was
transferred from non-accrual loans to foreclosed assets during the
second quarter of 2021.
Performing loans classified as substandard and
special mention were $669 million for the second quarter of 2021
compared to $698 million and $450 million at March 31, 2021 and
June 30, 2020, respectively. The decrease from the first quarter of
2021 was due primarily to the payoff of certain corporate credits
in addition to upgrade and downgrade activity. The increase from
the second quarter of 2020, is a result of the pandemic's impact on
certain borrowers primarily focused in elevated risk sectors that
the Company has determined require additional monitoring. These
loans exhibit potential or well-defined weaknesses but continue to
accrue interest because they are well secured, and collection of
principal and interest is expected.
Charge-Off Data
(Dollar amounts in thousands)
|
|
Quarters Ended |
|
|
June 30,
2021 |
|
% of
Total |
|
March 31,
2021 |
|
% of
Total |
|
June 30,
2020 |
|
% of
Total |
Net loan
charge-offs(1) |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and
industrial |
|
$ |
14,733 |
|
|
|
71.0 |
|
|
$ |
1,740 |
|
|
|
17.8 |
|
|
|
$ |
4,735 |
|
|
|
36.6 |
|
Agricultural |
|
— |
|
|
|
— |
|
|
363 |
|
|
|
3.7 |
|
|
|
118 |
|
|
|
0.9 |
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
Office, retail, and
industrial |
|
3,878 |
|
|
|
18.7 |
|
|
4,377 |
|
|
|
44.9 |
|
|
|
3,086 |
|
|
|
23.9 |
|
Multi-family |
|
2 |
|
|
|
— |
|
|
(5 |
) |
|
|
(0.1 |
) |
|
|
9 |
|
|
|
0.1 |
|
Construction |
|
208 |
|
|
|
1.0 |
|
|
— |
|
|
|
— |
|
|
|
798 |
|
|
|
6.2 |
|
Other commercial real
estate |
|
459 |
|
|
|
2.2 |
|
|
371 |
|
|
|
3.9 |
|
|
|
19 |
|
|
|
0.1 |
|
Consumer |
|
1,478 |
|
|
|
7.1 |
|
|
2,910 |
|
|
|
29.8 |
|
|
|
4,158 |
|
|
|
32.2 |
|
Total
NCOs |
|
$ |
20,758 |
|
|
|
100.0 |
|
|
$ |
9,756 |
|
|
|
100.0 |
|
|
|
$ |
12,923 |
|
|
|
100.0 |
|
Less: NCOs on PCD
loans(2) |
|
(4,337 |
) |
|
|
20.9 |
|
|
(2,107 |
) |
|
|
21.6 |
|
|
|
(3,833 |
) |
|
|
29.7 |
|
Total NCOs, excluding PCD
loans(2) |
|
$ |
16,421 |
|
|
|
|
|
$ |
7,649 |
|
|
|
|
|
$ |
9,090 |
|
|
|
|
Recoveries included
above |
|
$ |
2,869 |
|
|
|
|
|
$ |
1,561 |
|
|
|
|
|
$ |
1,311 |
|
|
|
|
Quarter-to-date(1)(3): |
|
|
|
|
|
|
|
|
|
|
|
|
Net loan charge-offs to average
loans |
|
0.55 |
|
% |
|
|
|
0.26 |
|
% |
|
|
|
0.36 |
|
% |
|
|
Net loan charge-offs to average
loans,
excluding PPP
loans(2)(4) |
|
0.59 |
|
% |
|
|
|
0.28 |
|
% |
|
|
|
0.38 |
|
% |
|
|
Net loan charge-offs to average
loans,
excluding PCD and PPP
loans(2)(4) |
|
0.47 |
|
% |
|
|
|
0.22 |
|
% |
|
|
|
0.27 |
|
% |
|
|
Year-to-date(1)(3): |
|
|
|
|
|
|
|
|
|
|
|
|
Net loan charge-offs to average
loans |
|
0.41 |
|
% |
|
|
|
0.26 |
|
% |
|
|
|
0.38 |
|
% |
|
|
Net loan charge-offs to average
loans,
excluding PPP
loans(2)(4) |
|
0.44 |
|
% |
|
|
|
0.28 |
|
% |
|
|
|
0.38 |
|
% |
|
|
Net loan charge-offs to average
loans,
excluding PCD and PPP
loans(2)(4) |
|
0.35 |
|
% |
|
|
|
0.22 |
|
% |
|
|
|
0.30 |
|
% |
|
|
(1) Amounts represent charge-offs, net
of recoveries.
(2) See the "Non-GAAP Financial Information" section
presented later in this release for a discussion of this non-GAAP
financial measure.
(3) Annualized based on the actual number of days for
each period presented.
(4) This ratio excludes PPP loans that are fully
guaranteed by the SBA. As a result, no allowance for credit losses
is associated with these loans.
NCOs to average loans, annualized was 0.55%, up
from 0.26% and 0.36% for the first quarter of 2021 and second
quarter of 2020, respectively. Excluding charge-offs on PCD loans
and the impact of PPP loans, NCOs to average loans was 0.47% for
the second quarter of 2021, compared to 0.22% and 0.27% for the
first quarter of 2021 and second quarter of 2020, respectively. The
increase in net loan charge-offs compared to both prior periods
resulted largely from expected losses for which specific allowance
for loan losses were established on certain corporate relationships
based upon circumstances unique to these borrowers.
DEPOSIT PORTFOLIO
Deposit Composition
(Dollar amounts in thousands)
|
|
Average for the Quarters Ended |
|
June 30, 2021
Percent Change From |
|
|
June 30,
2021 |
|
March 31,
2021 |
|
June 30,
2020 |
|
March 31,
2021 |
|
June 30,
2020 |
Demand
deposits |
|
$ |
6,254,791 |
|
|
$ |
5,917,978 |
|
|
$ |
5,305,109 |
|
|
5.7 |
|
|
|
17.9 |
|
|
Savings
deposits |
|
2,740,893 |
|
|
2,573,495 |
|
|
2,246,643 |
|
|
6.5 |
|
|
|
22.0 |
|
|
NOW accounts |
|
3,048,990 |
|
|
2,802,568 |
|
|
2,549,088 |
|
|
8.8 |
|
|
|
19.6 |
|
|
Money market
accounts |
|
3,055,420 |
|
|
3,008,597 |
|
|
2,663,622 |
|
|
1.6 |
|
|
|
14.7 |
|
|
Core deposits |
|
15,100,094 |
|
|
14,302,638 |
|
|
12,764,462 |
|
|
5.6 |
|
|
|
18.3 |
|
|
Time deposits |
|
1,876,216 |
|
|
1,978,986 |
|
|
2,539,996 |
|
|
(5.2 |
) |
|
|
(26.1 |
) |
|
Total deposits |
|
$ |
16,976,310 |
|
|
$ |
16,281,624 |
|
|
$ |
15,304,458 |
|
|
4.3 |
|
|
|
10.9 |
|
|
Total average deposits were $17.0 billion for
the second quarter of 2021, up 4.3% from the first quarter of 2021
and 10.9% from the second quarter of 2020. The increase in total
average deposits compared to both prior periods was impacted by
higher customer balances resulting from PPP funds and other
government stimuli. In addition, the increase in total average
deposits compared to the first quarter of 2021 was impacted by the
normal seasonal increase in municipal deposits.
CAPITAL MANAGEMENT
Capital Ratios
|
|
As of |
|
|
June 30,
2021 |
|
March 31,
2021 |
|
December 31,
2020 |
|
June 30,
2020 |
Company regulatory capital ratios: |
|
|
|
|
|
|
|
|
Total capital to risk-weighted
assets |
|
14.19 |
% |
|
14.26 |
% |
|
14.14 |
% |
|
13.70 |
% |
Tier 1 capital to risk-weighted
assets |
|
11.71 |
% |
|
11.67 |
% |
|
11.55 |
% |
|
11.19 |
% |
Common equity Tier 1 ("CET1") to risk-weighted
assets |
|
10.23 |
% |
|
10.17 |
% |
|
10.06 |
% |
|
9.70 |
% |
Tier 1 capital to average
assets |
|
8.85 |
% |
|
8.96 |
% |
|
8.91 |
% |
|
8.70 |
% |
Company tangible common equity ratios(1)(2): |
|
|
|
|
|
|
Tangible common equity to tangible
assets |
|
7.48 |
% |
|
7.37 |
% |
|
7.67 |
% |
|
7.32 |
% |
Tangible common equity to tangible assets, excluding PPP
loans |
|
7.74 |
% |
|
7.79 |
% |
|
7.98 |
% |
|
7.77 |
% |
Tangible common equity, excluding accumulated other
comprehensive
income ("AOCI"), to tangible
assets |
|
7.50 |
% |
|
7.48 |
% |
|
7.54 |
% |
|
7.17 |
% |
Tangible common equity, excluding AOCI, to tangible
assets,
excluding PPP
loans |
|
7.77 |
% |
|
7.91 |
% |
|
7.85 |
% |
|
7.62 |
% |
Tangible common equity to risk-weighted
assets |
|
9.92 |
% |
|
9.73 |
% |
|
9.93 |
% |
|
9.61 |
% |
(1) These ratios are not subject to
formal Federal Reserve regulatory guidance.
(2) Tangible common equity ("TCE") is a non-GAAP measure
that represents common stockholders' equity less goodwill and
identifiable intangible assets. For details of the calculation of
these ratios, see the sections titled, "Non-GAAP Financial
Information" and "Non-GAAP Reconciliations" presented later in this
release.
Risk-weighted regulatory capital ratios compared
to all prior periods were impacted by retained earnings and the mix
of risk-weighted assets. The Company elected the five-year current
expected credit losses ("CECL") transition relief for regulatory
capital, which retained approximately 30 basis points of CET1 and
Tier 1 capital at June 30, 2021.
During the first quarter of 2021, the Company
announced that it would restart repurchases of its outstanding
shares of common stock under its stock repurchase program after
suspending repurchases in March 2020 as it shifted its capital
deployment strategy in response to the COVID-19 pandemic. The
Company did not repurchase any shares of its common stock during
the second quarter of 2021 and repurchased approximately 715,000
shares of its common stock at a total cost of $14.9 million during
the first quarter of 2021.
The Board of Directors approved a quarterly cash
dividend of $0.14 per common share during the second quarter of
2021, which is consistent with the first quarter of 2021 and second
quarter of 2020. This dividend represents the 154th
consecutive cash dividend paid by the Company since its inception
in 1983.
Conference Call
A conference call to discuss the Company's
results, outlook, and related matters will be held on Tuesday, July
20, 2021 at 10 A.M. (ET). Members of the public who would like
to listen to the conference call should dial (877) 507-0639 (U.S.
domestic) or (412) 317-6003 (International) and ask for the First
Midwest Bancorp, Inc. Earnings Conference Call. The number should
be dialed 10 to 15 minutes prior to the start of the conference
call. There is no charge to access the call. The conference call
will also be accessible as an audio webcast through the Investor
Relations section of the Company's website,
investor.firstmidwest.com. For those unable to listen to
the live broadcast, a replay will be available on the Company's
website or by dialing (877) 344-7529 (U.S. domestic) or (412)
317-0088 (International) conference I.D. 10158514 beginning one
hour after completion of the live call until 8:00 A.M. (ET) on
October 19 2021. Please direct any questions regarding obtaining
access to the conference call to First Midwest Bancorp, Inc.
Investor Relations, via e-mail, at
investor.relations@firstmidwest.com.
Press Release, Presentation Materials, and
Additional Information Available on Website
This press release, the presentation materials
to be discussed during the conference call, and the accompanying
unaudited Selected Financial Information are available through the
Investor Relations section of First Midwest's website at
investor.firstmidwest.com.
Forward-Looking Statements
This communication may contain certain
"forward-looking statements" within the meaning of the Private
Securities Litigation Reform Act of 1995 regarding the financial
condition, results of operations, business plans and future
performance of First Midwest. In some cases, forward-looking
statements can be identified by the use of words such as "may,"
"might," "will," "would," "should," "could," "expect," "plan,"
"intend," "anticipate," "believe," "estimate," "outlook,"
"forecast," "predict," "project," "probable,"
"potential," "possible," "target," "continue," "look forward," or
"assume" and words of similar import. Because forward-looking
statements relate to future results and occurrences, they are
subject to inherent uncertainties, risks, and changes in
circumstances that are difficult to predict.
Forward-looking statements are not historical facts or guarantees
of future performance but instead express only management's beliefs
regarding future results or events, many of which, by their nature,
are inherently uncertain and outside of management's control. It is
possible that actual results and events may differ, possibly
materially, from the anticipated results or events indicated in
these forward-looking statements. First Midwest cautions you not to
place undue reliance on these statements. Forward-looking
statements speak only as of the date made, and First Midwest
undertakes no obligation to update any forward-looking
statements.
Forward-looking statements may be deemed to
include, among other things, statements relating to First Midwest's
future financial performance the performance of First Midwest's
loan or securities portfolio, the expected amount of future credit
allowances or charge-offs, delays in completing the pending merger
of First Midwest and Old National, the failure to obtain necessary
regulatory approvals and shareholder approvals or to satisfy any of
the other conditions to the merger on a timely basis or at all, the
possibility that the anticipated benefits of the merger are not
realized when expected or at all, corporate strategies or
objectives, including the impact of certain actions and
initiatives, anticipated trends in First Midwest's business,
regulatory developments, estimated synergies, cost savings and
financial benefits of completed transactions, growth strategies,
the inability to realize cost savings or improved revenues or to
implement integration plans and other consequences associated with
the proposed merger and the continued or potential effects of the
COVID-19 pandemic and related variants and mutations on First
Midwest's business, financial condition, liquidity, loans, asset
quality and results of operations. These statements are subject to
certain risks, uncertainties and assumptions, including the
duration, extent and severity of the COVID-19 pandemic and related
variants and mutations, including the continued effects
on First Midwest's business, operations and employees, as well
as on First Midwest's customers and service providers, and on
economies and markets more generally and other risks, uncertainties
and assumptions that are discussed under the sections entitled
"Risk Factors" and "Management's Discussion and Analysis of
Financial Condition and Results of Operations" in First Midwest's
Annual Report on Form 10-K for the year ended December 31, 2020,
and in First Midwest's subsequent filings made with the Securities
and Exchange Commission ("SEC"). These risks and uncertainties are
not exhaustive, and other sections of these reports describe
additional factors that could adversely impact First Midwest's
business and financial performance.
Additional Information and Where to Find
It
In connection with the proposed transaction, Old
National filed a registration statement on Form S‑4 with the SEC on
June 30, 2021. The registration statement includes a joint proxy
statement/prospectus of First Midwest and Old National. The
registration statement has not yet become effective. After the Form
S-4 is effective, a definitive joint proxy statement/prospectus
will be sent to First Midwest's and Old National's shareholders
seeking certain approvals related to the proposed transaction.
The information contained herein does not
constitute an offer to sell or a solicitation of an offer to buy
any securities or a solicitation of any vote or approval, 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 any such
jurisdiction. INVESTORS AND SECURITY HOLDERS OF FIRST MIDWEST AND
OLD NATIONAL AND THEIR RESPECTIVE AFFILIATES ARE URGED TO READ,
WHEN AVAILABLE, THE REGISTRATION STATEMENT ON FORM S-4, THE JOINT
PROXY STATEMENT/PROSPECTUS TO BE INCLUDED WITHIN THE REGISTRATION
STATEMENT ON FORM S-4 AND ANY OTHER RELEVANT DOCUMENTS FILED OR TO
BE FILED WITH THE SEC IN CONNECTION WITH THE PROPOSED TRANSACTION,
AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS,
BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT FIRST
MIDWEST, OLD NATIONAL AND THE PROPOSED TRANSACTION. Investors and
security holders will be able to obtain a free copy of the
registration statement, including the joint proxy
statement/prospectus, as well as other relevant documents filed
with the SEC containing information about First Midwest and Old
National, without charge, at the SEC's website
(http://www.sec.gov). Copies of documents filed with the
SEC by First Midwest will be made available free of charge in the
"Investor Relations" section of First Midwest's website,
https://firstmidwest.com/, under the heading "SEC
Filings." Copies of documents filed with the SEC by Old National
will be made available free of charge in the "Investor Relations"
section of Old National's website,
https://www.oldnational.com/, under the heading "Financial
Information."
Participants in
Solicitation
First Midwest, Old National, and certain of
their respective directors and executive officers may be deemed to
be participants in the solicitation of proxies in respect of the
proposed transaction under the rules of the SEC. Information
regarding First Midwest's directors and executive officers is
available in its definitive proxy statement, which was filed with
the SEC on April 13, 2021, and certain other documents filed
by First Midwest with the SEC. Information regarding Old National"s
directors and executive officers is available in its definitive
proxy statement, which was filed with the SEC on March 8,
2021, and certain other documents filed by Old National with the
SEC. Other information regarding the participants in the
solicitation of proxies in respect of the proposed transaction and
a description of their direct and indirect interests, by security
holdings or otherwise, will be contained in the joint proxy
statement/prospectus and other relevant materials to be filed with
the SEC. Free copies of these documents, when available, may be
obtained as described in the preceding paragraph.
Non-GAAP Financial Information
The Company's accounting and reporting policies
conform to U.S. generally accepted accounting principles ("GAAP")
and general practices within the banking industry. As a supplement
to GAAP, the Company provides non-GAAP performance results, which
the Company believes are useful because they assist investors in
assessing the Company's operating performance. These non-GAAP
financial measures include EPS, adjusted, the efficiency ratio,
return on average assets, adjusted, tax-equivalent net interest
income (including its individual components), tax-equivalent net
interest margin, tax-equivalent net interest margin, adjusted,
noninterest expense, adjusted, tangible common equity to tangible
assets, tangible common equity, excluding AOCI, to tangible assets,
tangible common equity to risk-weighted assets, return on average
common equity, adjusted, return on average tangible common equity,
return on average tangible common equity, adjusted, non-accrual
loans, excluding PCD loans, non-accrual loans to total loans,
excluding PPP loans, non-accrual loans to total loans, excluding
PCD and PPP loans, NPLs to total loans, excluding PPP loans, NPLs
to total loans, excluding PCD and PPP loans, NPAs to total loans
plus foreclosed assets, excluding PPP loans, NPAs to total loans
plus foreclosed assets, excluding PCD and PPP loans, performing
loans classified as substandard and special mention to corporate
loans, excluding PPP loans, NCOs, excluding PCD loans, NCOs to
average loans, excluding PPP loans, NCOs to average loans,
excluding PCD and PPP loans, and pre-tax, pre-provision earnings,
adjusted.
The Company presents EPS, the efficiency ratio,
return on average assets, return on average common equity, and
return on average tangible common equity, all adjusted for certain
significant transactions. These transactions include optimization
costs (first quarter 2021 and fourth and third quarter of 2020),
acquisition and integration related expenses associated with
completed and pending acquisitions (all periods), swap termination
costs (fourth and third quarters of 2020), income tax benefits
(fourth quarter of 2020), and net securities gains (losses) (third
quarter of 2020 and first six months of 2021). In addition, net
OREO expense is excluded from the calculation of the efficiency
ratio. Management believes excluding these transactions from EPS,
the efficiency ratio, return on average assets, return on average
common equity, and return on average tangible common equity may be
useful in assessing the Company's underlying operational
performance since these transactions do not pertain to its core
business operations and their exclusion may facilitate better
comparability between periods. Management believes that excluding
acquisition and integration related expenses from these metrics may
be useful to the Company, as well as analysts and investors, since
these expenses can vary significantly based on the size, type, and
structure of each acquisition. Additionally, management believes
excluding these transactions from these metrics may enhance
comparability for peer comparison purposes.
Income tax expense, provision for loan losses,
and the certain significant transactions listed above are excluded
from the calculation of pre-tax, pre-provision earnings, adjusted
due to the fluctuation in income before income tax and the level of
provision for loan losses required based on the estimated impact of
the pandemic on the ACL. Management believes pre-tax, pre-provision
earnings, adjusted may be useful in assessing the Company's
underlying operational performance and their exclusion may
facilitate better comparability between periods and for peer
comparison purposes.
The Company presents noninterest expense,
adjusted, which excludes optimization costs and acquisition and
integration related expenses. Management believes that excluding
these items from noninterest expense may be useful in assessing the
Company’s underlying operational performance as these items either
do not pertain to its core business operations or their exclusion
may facilitate better comparability between periods and for peer
comparison purposes.
The tax-equivalent adjustment to net interest
income and net interest margin recognizes the income tax savings
when comparing taxable and tax-exempt assets. Interest income and
yields on tax-exempt securities and loans are presented using the
current federal income tax rate of 21%. Management believes that it
is standard practice in the banking industry to present net
interest income and net interest margin on a fully tax-equivalent
basis and that it may enhance comparability for peer comparison
purposes. In addition, management believes that presenting
tax-equivalent net interest margin, adjusted, may enhance
comparability for peer comparison purposes and is useful to the
Company, as well as analysts and investors, since acquired loan
accretion income may fluctuate based on the size of each
acquisition, as well as from period to period.
In management's view, tangible common equity
measures are capital adequacy metrics that may be meaningful to the
Company, as well as analysts and investors, in assessing the
Company's use of equity and in facilitating comparisons with peers.
These non-GAAP measures are valuable indicators of a financial
institution's capital strength since they eliminate intangible
assets from stockholders' equity and retain the effect of
accumulated other comprehensive loss in stockholders' equity.
The Company presents non-accrual loans,
non-accrual loans to total loans, NPLs to total loans, NPAs to
total loans plus foreclosed assets, performing loans classified as
substandard and special mention to corporate loans, excluding PPP
loans, NCOs, and NCOs to average loans, all excluding PCD and/or
PPP loans. Management believes excluding PCD and PPP loans is
useful as it facilitates better comparability between periods.
Prior to the adoption of CECL on January 1, 2020, PCI loans
with an accretable yield were considered current and were not
included in past due and non-accrual loan totals and the portion of
PCI loans deemed to be uncollectible was recorded as a reduction of
the credit-related acquisition adjustment, which was netted within
loans. Subsequent to adoption, PCD loans, including those
previously classified as PCI, are included in past due and
non-accrual loan totals and an ACL on PCD loans is established as
of the acquisition date and the PCD loans are no longer recorded
net of a credit-related acquisition adjustment. PCD loans deemed to
be uncollectible are recorded as a charge-off through the ACL. The
Company began originating PPP loans during the second quarter of
2020 and the loans are fully guaranteed by the SBA and are expected
to be forgiven if the applicable criteria are met. Additionally,
management believes excluding PCD and PPP loans from these metrics
may enhance comparability for peer comparison purposes.
Although intended to enhance investors'
understanding of the Company's business and performance, these
non-GAAP financial measures should not be considered an alternative
to GAAP. In addition, these non-GAAP financial measures may differ
from those used by other financial institutions to assess their
business and performance. See the previously provided tables and
the following reconciliations in the "Non-GAAP Reconciliations"
section for details on the calculation of these measures to the
extent presented herein.
About First Midwest
First Midwest (NASDAQ: FMBI) is a
relationship-focused financial institution and one of the largest
independent publicly traded bank holding companies based on assets
headquartered in Chicago and the Midwest, with approximately $22
billion of assets and an additional $15 billion of assets under
management. First Midwest Bank and First Midwest's other affiliates
provide a full range of commercial, treasury management, equipment
leasing, consumer, wealth management, trust and private banking
products and services. The primary footprint of First Midwest's
branch network and other locations is in metropolitan Chicago,
southeast Wisconsin, northwest Indiana, central and western
Illinois, and eastern Iowa. Visit First Midwest at
www.firstmidwest.com.
CONTACTS:
Investors
Patrick S. Barrett
EVP, Chief Financial Officer
(708) 831-7231
pat.barrett@firstmidwest.com |
Media
Maurissa Kanter
SVP, Director of Corporate Communications
(708) 831-7345
maurissa.kanter@firstmidwest.com |
Accompanying Unaudited Selected Financial
Information
First Midwest Bancorp, Inc. |
Consolidated Statements of Financial Condition (Unaudited)
(Dollar amounts in thousands) |
|
|
|
As of |
|
June 30, |
|
March 31, |
|
December 31, |
|
September 30, |
|
June 30, |
|
2021 |
|
2021 |
|
2020 |
|
2020 |
|
2020 |
Period-End Balance Sheet |
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
Cash and due from
banks |
$ |
232,989 |
|
|
|
$ |
223,713 |
|
|
|
$ |
196,364 |
|
|
|
$ |
254,212 |
|
|
|
$ |
304,445 |
|
|
Interest-bearing deposits in other
banks |
1,312,412 |
|
|
|
786,814 |
|
|
|
920,880 |
|
|
|
936,528 |
|
|
|
637,856 |
|
|
Equity securities, at fair
value |
112,977 |
|
|
|
96,983 |
|
|
|
76,404 |
|
|
|
55,021 |
|
|
|
43,954 |
|
|
Securities available-for-sale, at fair
value |
3,156,194 |
|
|
|
3,195,405 |
|
|
|
3,096,408 |
|
|
|
3,279,884 |
|
|
|
3,435,862 |
|
|
Securities held-to-maturity, at amortized
cost |
11,593 |
|
|
|
11,711 |
|
|
|
12,071 |
|
|
|
22,193 |
|
|
|
19,628 |
|
|
FHLB and FRB
stock |
106,890 |
|
|
|
106,170 |
|
|
|
117,420 |
|
|
|
138,120 |
|
|
|
148,512 |
|
|
Loans: |
|
|
|
|
|
|
|
|
|
Commercial and
industrial |
4,608,148 |
|
|
|
4,546,317 |
|
|
|
4,578,254 |
|
|
|
4,635,571 |
|
|
|
4,789,556 |
|
|
Agricultural |
342,834 |
|
|
|
355,883 |
|
|
|
364,038 |
|
|
|
377,466 |
|
|
|
381,124 |
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
Office, retail, and
industrial |
1,807,428 |
|
|
|
1,827,116 |
|
|
|
1,861,768 |
|
|
|
1,950,406 |
|
|
|
2,020,318 |
|
|
Multi-family |
1,012,722 |
|
|
|
906,124 |
|
|
|
872,813 |
|
|
|
868,293 |
|
|
|
874,861 |
|
|
Construction |
577,338 |
|
|
|
614,021 |
|
|
|
612,611 |
|
|
|
631,607 |
|
|
|
687,063 |
|
|
Other commercial real
estate |
1,461,370 |
|
|
|
1,463,582 |
|
|
|
1,481,976 |
|
|
|
1,452,994 |
|
|
|
1,475,937 |
|
|
PPP loans |
705,915 |
|
|
|
1,109,442 |
|
|
|
785,563 |
|
|
|
1,196,538 |
|
|
|
1,179,403 |
|
|
Home equity |
629,367 |
|
|
|
690,030 |
|
|
|
761,725 |
|
|
|
827,746 |
|
|
|
892,867 |
|
|
1-4 family
mortgages |
3,287,773 |
|
|
|
3,187,066 |
|
|
|
3,022,413 |
|
|
|
2,287,555 |
|
|
|
2,175,322 |
|
|
Installment |
602,324 |
|
|
|
483,945 |
|
|
|
410,071 |
|
|
|
425,012 |
|
|
|
457,207 |
|
|
Total loans |
15,035,219 |
|
|
|
15,183,526 |
|
|
|
14,751,232 |
|
|
|
14,653,188 |
|
|
|
14,933,658 |
|
|
Allowance for loan
losses |
(214,601 |
) |
|
|
(235,359 |
) |
|
|
(239,017 |
) |
|
|
(239,048 |
) |
|
|
(240,052 |
) |
|
Net loans |
14,820,618 |
|
|
|
14,948,167 |
|
|
|
14,512,215 |
|
|
|
14,414,140 |
|
|
|
14,693,606 |
|
|
OREO |
5,289 |
|
|
|
6,273 |
|
|
|
8,253 |
|
|
|
6,552 |
|
|
|
9,947 |
|
|
Premises, furniture, and equipment,
net |
125,837 |
|
|
|
129,514 |
|
|
|
132,045 |
|
|
|
132,267 |
|
|
|
143,001 |
|
|
Investment in bank-owned life insurance
("BOLI") |
300,537 |
|
|
|
301,365 |
|
|
|
301,101 |
|
|
|
300,429 |
|
|
|
299,649 |
|
|
Goodwill and other intangible
assets |
926,176 |
|
|
|
928,974 |
|
|
|
932,764 |
|
|
|
935,801 |
|
|
|
940,182 |
|
|
Accrued interest receivable and other assets
|
513,912 |
|
|
|
473,502 |
|
|
|
532,753 |
|
|
|
612,996 |
|
|
|
568,239 |
|
|
Total assets |
$ |
21,625,424 |
|
|
|
$ |
21,208,591 |
|
|
|
$ |
20,838,678 |
|
|
|
$ |
21,088,143 |
|
|
|
$ |
21,244,881 |
|
|
Liabilities and Stockholders' Equity |
|
|
|
|
|
|
|
|
|
Noninterest-bearing
deposits |
$ |
6,187,478 |
|
|
|
$ |
6,156,145 |
|
|
|
$ |
5,797,899 |
|
|
|
$ |
5,555,735 |
|
|
|
$ |
5,602,016 |
|
|
Interest-bearing
deposits |
10,845,405 |
|
|
|
10,455,309 |
|
|
|
10,214,565 |
|
|
|
10,215,838 |
|
|
|
10,055,640 |
|
|
Total deposits |
17,032,883 |
|
|
|
16,611,454 |
|
|
|
16,012,464 |
|
|
|
15,771,573 |
|
|
|
15,657,656 |
|
|
Borrowed funds |
1,299,424 |
|
|
|
1,295,737 |
|
|
|
1,546,414 |
|
|
|
1,957,180 |
|
|
|
2,305,195 |
|
|
Senior and subordinated
debt |
235,178 |
|
|
|
234,973 |
|
|
|
234,768 |
|
|
|
234,563 |
|
|
|
234,358 |
|
|
Accrued interest payable and other
liabilities |
353,791 |
|
|
|
413,112 |
|
|
|
355,026 |
|
|
|
460,656 |
|
|
|
391,461 |
|
|
Stockholders'
equity |
2,704,148 |
|
|
|
2,653,315 |
|
|
|
2,690,006 |
|
|
|
2,664,171 |
|
|
|
2,656,211 |
|
|
Total liabilities and stockholders'
equity |
$ |
21,625,424 |
|
|
|
$ |
21,208,591 |
|
|
|
$ |
20,838,678 |
|
|
|
$ |
21,088,143 |
|
|
|
$ |
21,244,881 |
|
|
Stockholders' equity, excluding
AOCI |
$ |
2,710,089 |
|
|
|
$ |
2,675,411 |
|
|
|
$ |
2,663,627 |
|
|
|
$ |
2,638,422 |
|
|
|
$ |
2,627,484 |
|
|
Stockholders' equity,
common |
2,473,648 |
|
|
|
2,422,815 |
|
|
|
2,459,506 |
|
|
|
2,433,671 |
|
|
|
2,425,711 |
|
|
First Midwest Bancorp, Inc. |
|
|
|
|
|
Condensed Consolidated Statements of Income (Unaudited)
(Dollar amounts in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended |
|
|
Six Months Ended |
|
June 30, |
|
March 31, |
|
December 31, |
|
September 30, |
|
June 30, |
|
|
June 30, |
|
June 30, |
|
2021 |
|
2021 |
|
2020 |
|
2020 |
|
2020 |
|
|
2021 |
|
2020 |
Income Statement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income |
$ |
154,000 |
|
|
|
$ |
151,150 |
|
|
|
$ |
159,962 |
|
|
|
$ |
159,085 |
|
|
|
$ |
162,044 |
|
|
|
|
$ |
305,150 |
|
|
|
$ |
332,271 |
|
|
Interest
expense |
9,712 |
|
|
|
10,035 |
|
|
|
11,851 |
|
|
|
16,356 |
|
|
|
16,810 |
|
|
|
|
19,747 |
|
|
|
43,462 |
|
|
Net interest
income |
144,288 |
|
|
|
141,115 |
|
|
|
148,111 |
|
|
|
142,729 |
|
|
|
145,234 |
|
|
|
|
285,403 |
|
|
|
288,809 |
|
|
Provision for loan
losses |
— |
|
|
|
6,098 |
|
|
|
10,507 |
|
|
|
15,927 |
|
|
|
32,649 |
|
|
|
|
6,098 |
|
|
|
72,181 |
|
|
Net interest income
after
provision for loan losses
|
144,288 |
|
|
|
135,017 |
|
|
|
137,604 |
|
|
|
126,802 |
|
|
|
112,585 |
|
|
|
|
279,305 |
|
|
|
216,628 |
|
|
Noninterest Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wealth management
fees |
14,555 |
|
|
|
14,149 |
|
|
|
13,548 |
|
|
|
12,837 |
|
|
|
11,942 |
|
|
|
|
28,704 |
|
|
|
24,303 |
|
|
Service charges on
deposit
accounts |
10,778 |
|
|
|
9,980 |
|
|
|
10,811 |
|
|
|
10,342 |
|
|
|
9,125 |
|
|
|
|
20,758 |
|
|
|
20,906 |
|
|
Mortgage banking
income |
6,749 |
|
|
|
10,187 |
|
|
|
9,191 |
|
|
|
6,659 |
|
|
|
3,477 |
|
|
|
|
16,936 |
|
|
|
5,265 |
|
|
Card-based fees,
net |
4,764 |
|
|
|
4,556 |
|
|
|
4,530 |
|
|
|
4,472 |
|
|
|
3,180 |
|
|
|
|
9,320 |
|
|
|
7,148 |
|
|
Capital market
products
income |
1,954 |
|
|
|
2,089 |
|
|
|
659 |
|
|
|
886 |
|
|
|
694 |
|
|
|
|
4,043 |
|
|
|
5,416 |
|
|
Other service
charges,
commissions, and
fees |
2,823 |
|
|
|
2,761 |
|
|
|
2,993 |
|
|
|
2,823 |
|
|
|
2,078 |
|
|
|
|
5,584 |
|
|
|
4,760 |
|
|
Total fee-based revenues
|
41,623 |
|
|
|
43,722 |
|
|
|
41,732 |
|
|
|
38,019 |
|
|
|
30,496 |
|
|
|
|
85,345 |
|
|
|
67,798 |
|
|
Other income |
4,647 |
|
|
|
2,081 |
|
|
|
3,550 |
|
|
|
2,523 |
|
|
|
2,495 |
|
|
|
|
6,728 |
|
|
|
5,560 |
|
|
Swap termination
costs |
— |
|
|
|
— |
|
|
|
(17,567 |
) |
|
|
(14,285 |
) |
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
Net securities gains
(losses) |
— |
|
|
|
— |
|
|
|
— |
|
|
|
14,328 |
|
|
|
— |
|
|
|
|
— |
|
|
|
(1,005 |
) |
|
Total
noninterest
income |
46,270 |
|
|
|
45,803 |
|
|
|
27,715 |
|
|
|
40,585 |
|
|
|
32,991 |
|
|
|
|
92,073 |
|
|
|
72,353 |
|
|
Noninterest Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and wages
|
51,887 |
|
|
|
53,693 |
|
|
|
55,950 |
|
|
|
53,385 |
|
|
|
52,592 |
|
|
|
|
105,580 |
|
|
|
102,582 |
|
|
Retirement and
other
employee
benefits |
12,324 |
|
|
|
12,708 |
|
|
|
10,430 |
|
|
|
11,349 |
|
|
|
11,080 |
|
|
|
|
25,032 |
|
|
|
23,949 |
|
|
Total salaries
and
employee
benefits |
64,211 |
|
|
|
66,401 |
|
|
|
66,380 |
|
|
|
64,734 |
|
|
|
63,672 |
|
|
|
|
130,612 |
|
|
|
126,531 |
|
|
Net occupancy
and
equipment
expense |
13,654 |
|
|
|
14,752 |
|
|
|
14,002 |
|
|
|
13,736 |
|
|
|
15,116 |
|
|
|
|
28,406 |
|
|
|
29,343 |
|
|
Technology and related
costs |
10,453 |
|
|
|
10,284 |
|
|
|
11,005 |
|
|
|
10,416 |
|
|
|
9,853 |
|
|
|
|
20,737 |
|
|
|
18,401 |
|
|
Professional
services |
7,568 |
|
|
|
8,059 |
|
|
|
8,424 |
|
|
|
7,325 |
|
|
|
8,880 |
|
|
|
|
15,627 |
|
|
|
19,270 |
|
|
Advertising and
promotions |
2,899 |
|
|
|
1,835 |
|
|
|
1,850 |
|
|
|
2,688 |
|
|
|
2,810 |
|
|
|
|
4,734 |
|
|
|
5,571 |
|
|
Net OREO
expense |
160 |
|
|
|
589 |
|
|
|
106 |
|
|
|
544 |
|
|
|
126 |
|
|
|
|
749 |
|
|
|
546 |
|
|
Other expenses |
14,670 |
|
|
|
14,735 |
|
|
|
12,851 |
|
|
|
12,374 |
|
|
|
14,624 |
|
|
|
|
29,405 |
|
|
|
27,278 |
|
|
Acquisition and
integration
related
expenses |
7,773 |
|
|
|
245 |
|
|
|
1,860 |
|
|
|
881 |
|
|
|
5,249 |
|
|
|
|
8,018 |
|
|
|
10,721 |
|
|
Optimization
costs |
31 |
|
|
|
1,525 |
|
|
|
1,493 |
|
|
|
18,376 |
|
|
|
— |
|
|
|
|
1,556 |
|
|
|
— |
|
|
Total noninterest
expense |
121,419 |
|
|
|
118,425 |
|
|
|
117,971 |
|
|
|
131,074 |
|
|
|
120,330 |
|
|
|
|
239,844 |
|
|
|
237,661 |
|
|
Income before income
tax
expense |
69,139 |
|
|
|
62,395 |
|
|
|
47,348 |
|
|
|
36,313 |
|
|
|
25,246 |
|
|
|
|
131,534 |
|
|
|
51,320 |
|
|
Income tax
expense |
18,018 |
|
|
|
17,372 |
|
|
|
5,743 |
|
|
|
8,690 |
|
|
|
6,182 |
|
|
|
|
35,390 |
|
|
|
12,650 |
|
|
Net
income |
$ |
51,121 |
|
|
|
$ |
45,023 |
|
|
|
$ |
41,605 |
|
|
|
$ |
27,623 |
|
|
|
$ |
19,064 |
|
|
|
|
$ |
96,144 |
|
|
|
$ |
38,670 |
|
|
Preferred
dividends |
(4,034 |
) |
|
|
(4,034 |
) |
|
|
(4,049 |
) |
|
|
(4,033 |
) |
|
|
(1,037 |
) |
|
|
|
(8,068 |
) |
|
|
(1,037 |
) |
|
Net income applicable
to
non-vested restricted
shares |
(521 |
) |
|
|
(486 |
) |
|
|
(369 |
) |
|
|
(236 |
) |
|
|
(187 |
) |
|
|
|
(1,007 |
) |
|
|
(379 |
) |
|
Net income
applicable
to common
shares |
$ |
46,566 |
|
|
|
$ |
40,503 |
|
|
|
$ |
37,187 |
|
|
|
$ |
23,354 |
|
|
|
$ |
17,840 |
|
|
|
|
$ |
87,069 |
|
|
|
$ |
37,254 |
|
|
Net income applicable
to
common shares,
adjusted(1) |
52,419 |
|
|
|
41,831 |
|
|
|
49,238 |
|
|
|
37,765 |
|
|
|
21,777 |
|
|
|
|
94,250 |
|
|
|
46,049 |
|
|
Footnotes to Condensed Consolidated
Statements of Income
(1) See the "Non-GAAP Reconciliations" section for
the detailed calculation.
First Midwest Bancorp, Inc. |
|
|
|
|
|
Selected Financial Information (Unaudited)
(Amounts in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of or for the |
|
Quarters Ended |
|
|
Six Months Ended |
|
June 30, |
|
March 31, |
|
December 31, |
|
September 30, |
|
June 30, |
|
|
June 30, |
|
June 30, |
|
2021 |
|
2021 |
|
2020 |
|
2020 |
|
2020 |
|
|
2021 |
|
2020 |
EPS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic EPS |
$ |
0.41 |
|
|
$ |
0.36 |
|
|
$ |
0.33 |
|
|
$ |
0.21 |
|
|
$ |
0.16 |
|
|
|
$ |
0.77 |
|
|
$ |
0.33 |
|
Diluted EPS |
$ |
0.41 |
|
|
$ |
0.36 |
|
|
$ |
0.33 |
|
|
$ |
0.21 |
|
|
$ |
0.16 |
|
|
|
$ |
0.77 |
|
|
$ |
0.33 |
|
Diluted EPS,
adjusted(1) |
$ |
0.46 |
|
|
$ |
0.37 |
|
|
$ |
0.43 |
|
|
$ |
0.33 |
|
|
$ |
0.19 |
|
|
|
$ |
0.83 |
|
|
$ |
0.41 |
|
Common Stock and Related Per Common Share
Data |
|
|
|
|
|
Book value |
$ |
21.67 |
|
|
$ |
21.22 |
|
|
$ |
21.52 |
|
|
$ |
21.29 |
|
|
$ |
21.23 |
|
|
|
$ |
21.67 |
|
|
$ |
21.23 |
|
Tangible book
value |
$ |
13.55 |
|
|
$ |
13.08 |
|
|
$ |
13.36 |
|
|
$ |
13.11 |
|
|
$ |
13.00 |
|
|
|
$ |
13.55 |
|
|
$ |
13.00 |
|
Dividends declared per
share |
$ |
0.14 |
|
|
$ |
0.14 |
|
|
$ |
0.14 |
|
|
$ |
0.14 |
|
|
$ |
0.14 |
|
|
|
$ |
0.28 |
|
|
$ |
0.28 |
|
Closing price at period
end |
$ |
19.83 |
|
|
$ |
21.91 |
|
|
$ |
15.92 |
|
|
$ |
10.78 |
|
|
$ |
13.35 |
|
|
|
$ |
19.83 |
|
|
$ |
13.35 |
|
Closing price to book
value |
0.9 |
|
|
1.0 |
|
|
0.7 |
|
|
0.5 |
|
|
0.6 |
|
|
|
0.9 |
|
|
0.6 |
|
Period end shares
outstanding |
114,177 |
|
|
114,196 |
|
|
114,296 |
|
|
114,293 |
|
|
114,276 |
|
|
|
114,177 |
|
|
114,276 |
|
Period end treasury
shares |
11,199 |
|
|
11,176 |
|
|
11,071 |
|
|
11,067 |
|
|
11,079 |
|
|
|
11,199 |
|
|
11,079 |
|
Common
dividends |
$ |
15,979 |
|
|
$ |
15,997 |
|
|
$ |
16,017 |
|
|
$ |
16,011 |
|
|
$ |
16,015 |
|
|
|
$ |
31,976 |
|
|
$ |
32,017 |
|
Dividend payout
ratio |
34.15 |
% |
|
38.89 |
% |
|
42.42 |
% |
|
66.67 |
% |
|
87.50 |
% |
|
|
36.36 |
% |
|
84.85 |
% |
Dividend payout ratio,
adjusted(1) |
30.43 |
% |
|
37.84 |
% |
|
32.56 |
% |
|
42.42 |
% |
|
73.68 |
% |
|
|
33.73 |
% |
|
68.29 |
% |
Key Ratios/Data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average
common
equity(2) |
7.60 |
% |
|
6.70 |
% |
|
6.05 |
% |
|
3.80 |
% |
|
2.94 |
% |
|
|
7.15 |
% |
|
3.08 |
% |
Return on average
common
equity,
adjusted(1)(2) |
8.56 |
% |
|
6.92 |
% |
|
8.01 |
% |
|
6.15 |
% |
|
3.58 |
% |
|
|
7.74 |
% |
|
3.81 |
% |
Return on average
tangible
common
equity(2) |
12.77 |
% |
|
11.35 |
% |
|
10.35 |
% |
|
6.73 |
% |
|
5.32 |
% |
|
|
12.07 |
% |
|
5.49 |
% |
Return on average
tangible
common equity,
adjusted(1)(2) |
14.31 |
% |
|
11.71 |
% |
|
13.53 |
% |
|
10.53 |
% |
|
6.37 |
% |
|
|
13.02 |
% |
|
6.65 |
% |
Return on average
assets(2) |
0.95 |
% |
|
0.87 |
% |
|
0.79 |
% |
|
0.51 |
% |
|
0.37 |
% |
|
|
0.91 |
% |
|
0.40 |
% |
Return on average
assets,
adjusted(1)(2) |
1.06 |
% |
|
0.90 |
% |
|
1.02 |
% |
|
0.78 |
% |
|
0.44 |
% |
|
|
0.98 |
% |
|
0.49 |
% |
Loans to
deposits |
88.27 |
% |
|
91.40 |
% |
|
92.12 |
% |
|
92.91 |
% |
|
95.38 |
% |
|
|
88.27 |
% |
|
95.38 |
% |
Efficiency
ratio(1) |
59.24 |
% |
|
61.77 |
% |
|
58.90 |
% |
|
60.36 |
% |
|
64.08 |
% |
|
|
60.49 |
% |
|
62.12 |
% |
Net interest
margin(2)(3) |
2.96 |
% |
|
3.03 |
% |
|
3.14 |
% |
|
2.95 |
% |
|
3.13 |
% |
|
|
2.99 |
% |
|
3.32 |
% |
Yield on average
interest-earning
assets(2)(3) |
3.16 |
% |
|
3.24 |
% |
|
3.39 |
% |
|
3.28 |
% |
|
3.49 |
% |
|
|
3.20 |
% |
|
3.82 |
% |
Cost of
funds(2)(4) |
0.21 |
% |
|
0.23 |
% |
|
0.26 |
% |
|
0.35 |
% |
|
0.38 |
% |
|
|
0.22 |
% |
|
0.52 |
% |
Noninterest expense to
average
assets(2) |
2.26 |
% |
|
2.30 |
% |
|
2.25 |
% |
|
2.42 |
% |
|
2.32 |
% |
|
|
2.28 |
% |
|
2.43 |
% |
Noninterest expense, adjusted
to
average assets,excluding
PPP
loans(1)(2) |
2.22 |
% |
|
2.38 |
% |
|
2.29 |
% |
|
2.19 |
% |
|
2.32 |
% |
|
|
2.30 |
% |
|
2.38 |
% |
Effective income tax
rate |
26.06 |
% |
|
27.84 |
% |
|
12.13 |
% |
|
23.93 |
% |
|
24.49 |
% |
|
|
26.91 |
% |
|
24.65 |
% |
Capital Ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital to
risk-weighted
assets(1) |
14.19 |
% |
|
14.26 |
% |
|
14.14 |
% |
|
14.06 |
% |
|
13.70 |
% |
|
|
14.19 |
% |
|
13.70 |
% |
Tier 1 capital to
risk-weighted
assets(1) |
11.71 |
% |
|
11.67 |
% |
|
11.55 |
% |
|
11.48 |
% |
|
11.19 |
% |
|
|
11.71 |
% |
|
11.19 |
% |
CET1 to risk-weighted
assets(1) |
10.23 |
% |
|
10.17 |
% |
|
10.06 |
% |
|
9.97 |
% |
|
9.70 |
% |
|
|
10.23 |
% |
|
9.70 |
% |
Tier 1 capital to average
assets(1) |
8.85 |
% |
|
8.96 |
% |
|
8.91 |
% |
|
8.50 |
% |
|
8.70 |
% |
|
|
8.85 |
% |
|
8.70 |
% |
Tangible common equity
to
tangible
assets(1) |
7.48 |
% |
|
7.37 |
% |
|
7.67 |
% |
|
7.43 |
% |
|
7.32 |
% |
|
|
7.48 |
% |
|
7.32 |
% |
Tangible common
equity,
excluding AOCI, to
tangible
assets(1) |
7.50 |
% |
|
7.48 |
% |
|
7.54 |
% |
|
7.30 |
% |
|
7.17 |
% |
|
|
7.50 |
% |
|
7.17 |
% |
Tangible common equity to
risk-
weighted
assets(1) |
9.92 |
% |
|
9.73 |
% |
|
9.93 |
% |
|
9.84 |
% |
|
9.61 |
% |
|
|
9.92 |
% |
|
9.61 |
% |
Note: Selected Financial Information footnotes are located at
the end of this section. |
|
|
|
|
|
First Midwest Bancorp, Inc. |
|
|
|
|
|
Selected Financial Information (Unaudited)
(Amounts in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of or for the |
|
Quarters Ended |
|
|
Six Months Ended |
|
June 30, |
|
March 31, |
|
December 31, |
|
September 30, |
|
June 30, |
|
|
June 30, |
|
June 30, |
|
2021 |
|
2021 |
|
2020 |
|
2020 |
|
2020 |
|
|
2021 |
|
2020 |
Asset Quality Performance Data |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-performing assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and
industrial |
$ |
42,036 |
|
|
|
$ |
59,723 |
|
|
|
$ |
38,314 |
|
|
|
$ |
40,781 |
|
|
|
$ |
19,475 |
|
|
|
|
$ |
42,036 |
|
|
|
$ |
19,475 |
|
|
Agricultural |
7,135 |
|
|
|
8,684 |
|
|
|
10,719 |
|
|
|
13,293 |
|
|
|
8,494 |
|
|
|
|
7,135 |
|
|
|
8,494 |
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office, retail, and
industrial |
17,367 |
|
|
|
23,339 |
|
|
|
27,382 |
|
|
|
26,406 |
|
|
|
26,342 |
|
|
|
|
17,367 |
|
|
|
26,342 |
|
|
Multi-family |
2,622 |
|
|
|
3,701 |
|
|
|
1,670 |
|
|
|
1,547 |
|
|
|
2,132 |
|
|
|
|
2,622 |
|
|
|
2,132 |
|
|
Construction |
1,154 |
|
|
|
1,154 |
|
|
|
1,155 |
|
|
|
2,977 |
|
|
|
18,640 |
|
|
|
|
1,154 |
|
|
|
18,640 |
|
|
Other commercial real
estate |
14,200 |
|
|
|
15,406 |
|
|
|
15,219 |
|
|
|
4,690 |
|
|
|
5,304 |
|
|
|
|
14,200 |
|
|
|
5,304 |
|
|
Consumer |
16,867 |
|
|
|
16,643 |
|
|
|
15,498 |
|
|
|
13,888 |
|
|
|
13,657 |
|
|
|
|
16,867 |
|
|
|
13,657 |
|
|
Non-accrual, excluding
PCD
loans |
101,381 |
|
|
|
128,650 |
|
|
|
109,957 |
|
|
|
103,582 |
|
|
|
94,044 |
|
|
|
|
101,381 |
|
|
|
94,044 |
|
|
Non-accrual PCD
loans |
23,101 |
|
|
|
29,734 |
|
|
|
32,568 |
|
|
|
39,990 |
|
|
|
45,116 |
|
|
|
|
23,101 |
|
|
|
45,116 |
|
|
Total non-accrual
loans |
124,482 |
|
|
|
158,384 |
|
|
|
142,525 |
|
|
|
143,572 |
|
|
|
139,160 |
|
|
|
|
124,482 |
|
|
|
139,160 |
|
|
90 days or more past due
loans,
still accruing
interest |
878 |
|
|
|
5,354 |
|
|
|
4,395 |
|
|
|
3,781 |
|
|
|
3,241 |
|
|
|
|
878 |
|
|
|
3,241 |
|
|
Total NPLs |
125,360 |
|
|
|
163,738 |
|
|
|
146,920 |
|
|
|
147,353 |
|
|
|
142,401 |
|
|
|
|
125,360 |
|
|
|
142,401 |
|
|
Accruing TDRs |
782 |
|
|
|
798 |
|
|
|
813 |
|
|
|
841 |
|
|
|
1,201 |
|
|
|
|
782 |
|
|
|
1,201 |
|
|
Foreclosed
assets(5) |
26,732 |
|
|
|
13,228 |
|
|
|
16,671 |
|
|
|
15,299 |
|
|
|
19,024 |
|
|
|
|
26,732 |
|
|
|
19,024 |
|
|
Total NPAs |
$ |
152,874 |
|
|
|
$ |
177,764 |
|
|
|
$ |
164,404 |
|
|
|
$ |
163,493 |
|
|
|
$ |
162,626 |
|
|
|
|
$ |
152,874 |
|
|
|
$ |
162,626 |
|
|
30-89 days past due loans
|
$ |
21,051 |
|
|
|
$ |
30,973 |
|
|
|
$ |
40,656 |
|
|
|
$ |
21,551 |
|
|
|
$ |
36,342 |
|
|
|
|
$ |
21,051 |
|
|
|
$ |
36,342 |
|
|
Allowance for credit losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan
losses |
$ |
214,601 |
|
|
|
$ |
235,359 |
|
|
|
$ |
239,017 |
|
|
|
$ |
239,048 |
|
|
|
$ |
240,052 |
|
|
|
|
$ |
214,601 |
|
|
|
$ |
240,052 |
|
|
Allowance for
unfunded
commitments |
8,625 |
|
|
|
8,025 |
|
|
|
8,025 |
|
|
|
7,825 |
|
|
|
7,625 |
|
|
|
|
8,625 |
|
|
|
7,625 |
|
|
Total ACL |
$ |
223,226 |
|
|
|
$ |
243,384 |
|
|
|
$ |
247,042 |
|
|
|
$ |
246,873 |
|
|
|
$ |
247,677 |
|
|
|
|
$ |
223,226 |
|
|
|
$ |
247,677 |
|
|
Provision for loan
losses |
$ |
— |
|
|
|
$ |
6,098 |
|
|
|
$ |
10,507 |
|
|
|
$ |
15,927 |
|
|
|
$ |
32,649 |
|
|
|
|
$ |
6,098 |
|
|
|
$ |
72,181 |
|
|
Net charge-offs by category |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and
industrial |
$ |
14,733 |
|
|
|
$ |
1,740 |
|
|
|
$ |
3,536 |
|
|
|
$ |
5,470 |
|
|
|
$ |
4,735 |
|
|
|
|
$ |
16,473 |
|
|
|
$ |
9,415 |
|
|
Agricultural |
— |
|
|
|
363 |
|
|
|
1,779 |
|
|
|
265 |
|
|
|
118 |
|
|
|
|
363 |
|
|
|
1,345 |
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office, retail, and
industrial |
3,878 |
|
|
|
4,377 |
|
|
|
1,701 |
|
|
|
1,339 |
|
|
|
3,086 |
|
|
|
|
8,255 |
|
|
|
3,415 |
|
|
Multi-family |
2 |
|
|
|
(5 |
) |
|
|
19 |
|
|
|
— |
|
|
|
9 |
|
|
|
|
(3 |
) |
|
|
14 |
|
|
Construction |
208 |
|
|
|
— |
|
|
|
140 |
|
|
|
4,889 |
|
|
|
798 |
|
|
|
|
208 |
|
|
|
2,606 |
|
|
Other commercial real
estate |
459 |
|
|
|
371 |
|
|
|
916 |
|
|
|
1,753 |
|
|
|
19 |
|
|
|
|
830 |
|
|
|
183 |
|
|
Consumer |
1,478 |
|
|
|
2,910 |
|
|
|
2,448 |
|
|
|
2,027 |
|
|
|
4,158 |
|
|
|
|
4,388 |
|
|
|
8,059 |
|
|
Total NCOs |
$ |
20,758 |
|
|
|
$ |
9,756 |
|
|
|
$ |
10,539 |
|
|
|
$ |
15,743 |
|
|
|
$ |
12,923 |
|
|
|
|
$ |
30,514 |
|
|
|
$ |
25,037 |
|
|
Less: NCOs on PCD
loans |
(4,337 |
) |
|
|
(2,107 |
) |
|
|
(6,488 |
) |
|
|
(6,923 |
) |
|
|
(3,833 |
) |
|
|
|
(6,444 |
) |
|
|
(5,553 |
) |
|
Total NCOs,
excluding
PCD loans |
$ |
16,421 |
|
|
|
$ |
7,649 |
|
|
|
$ |
4,051 |
|
|
|
$ |
8,820 |
|
|
|
$ |
9,090 |
|
|
|
|
$ |
24,070 |
|
|
|
$ |
19,484 |
|
|
Total recoveries included
above |
$ |
2,869 |
|
|
|
$ |
1,561 |
|
|
|
$ |
2,588 |
|
|
|
$ |
1,795 |
|
|
|
$ |
1,311 |
|
|
|
|
$ |
4,430 |
|
|
|
$ |
3,127 |
|
|
Note: Selected Financial Information footnotes are located at
the end of this section. |
|
|
|
|
|
First Midwest Bancorp, Inc. |
|
|
|
|
|
Selected Financial Information (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of or for the |
|
Quarters Ended |
|
|
Six Months Ended |
|
June 30, |
|
March 31, |
|
December 31, |
|
September 30, |
|
June 30, |
|
|
June 30, |
|
June 30, |
|
2021 |
|
2021 |
|
2020 |
|
2020 |
|
2020 |
|
|
2021 |
|
2020 |
Performing loans classified as substandard and special
mention |
|
|
|
|
|
|
|
|
|
|
|
Special mention
loans(7) |
$ |
343,547 |
|
|
$ |
355,563 |
|
|
$ |
409,083 |
|
|
$ |
395,295 |
|
|
$ |
256,373 |
|
|
|
$ |
343,547 |
|
|
$ |
256,373 |
|
Substandard
loans(7) |
325,727 |
|
|
342,600 |
|
|
357,219 |
|
|
311,430 |
|
|
193,337 |
|
|
|
325,727 |
|
|
193,337 |
|
Total performing
loans
classified as substandard
and
special
mention(7) |
$ |
669,274 |
|
|
$ |
698,163 |
|
|
$ |
766,302 |
|
|
$ |
706,725 |
|
|
$ |
449,710 |
|
|
|
$ |
669,274 |
|
|
$ |
449,710 |
|
Asset quality ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-accrual loans to total
loans |
0.83 |
% |
|
1.04 |
% |
|
0.97 |
% |
|
0.98 |
% |
|
0.93 |
% |
|
|
0.83 |
% |
|
0.93 |
% |
Non-accrual loans to total
loans,
excluding PPP
loans(6) |
0.87 |
% |
|
1.13 |
% |
|
1.02 |
% |
|
1.07 |
% |
|
1.01 |
% |
|
|
0.87 |
% |
|
1.01 |
% |
Non-accrual loans to total
loans,
excluding PCD and PPP
loans(6) |
0.72 |
% |
|
0.93 |
% |
|
0.80 |
% |
|
0.78 |
% |
|
0.70 |
% |
|
|
0.72 |
% |
|
0.70 |
% |
NPLs to total
loans |
0.83 |
% |
|
1.08 |
% |
|
1.00 |
% |
|
1.01 |
% |
|
0.95 |
% |
|
|
0.83 |
% |
|
0.95 |
% |
NPLs to total loans,
excluding
PPP
loans(6) |
0.87 |
% |
|
1.16 |
% |
|
1.05 |
% |
|
1.10 |
% |
|
1.04 |
% |
|
|
0.87 |
% |
|
1.04 |
% |
NPLs to total loans,
excluding
PCD and PPP
loans(6) |
0.72 |
% |
|
0.97 |
% |
|
0.83 |
% |
|
0.81 |
% |
|
0.72 |
% |
|
|
0.72 |
% |
|
0.72 |
% |
NPAs to total loans
plus
foreclosed
assets |
1.01 |
% |
|
1.17 |
% |
|
1.11 |
% |
|
1.11 |
% |
|
1.09 |
% |
|
|
1.01 |
% |
|
1.09 |
% |
NPAs to total loans
plus
foreclosed assets,
excluding
PPP
loans(6) |
1.06 |
% |
|
1.26 |
% |
|
1.18 |
% |
|
1.21 |
% |
|
1.18 |
% |
|
|
1.06 |
% |
|
1.18 |
% |
NPAs to total loans
plus
foreclosed assets,
excluding
PCD and PPP
loans(6) |
0.92 |
% |
|
1.07 |
% |
|
0.96 |
% |
|
0.93 |
% |
|
0.87 |
% |
|
|
0.92 |
% |
|
0.87 |
% |
NPAs to tangible common
equity
plus ACL |
8.63 |
% |
|
10.23 |
% |
|
9.27 |
% |
|
9.37 |
% |
|
9.38 |
% |
|
|
8.63 |
% |
|
9.38 |
% |
Non-accrual loans to total
assets |
0.58 |
% |
|
0.75 |
% |
|
0.68 |
% |
|
0.68 |
% |
|
0.66 |
% |
|
|
0.58 |
% |
|
0.66 |
% |
Performing loans classified
as
substandard and
special
mention to corporate
loans(6)(7) |
6.36 |
% |
|
6.45 |
% |
|
7.26 |
% |
|
6.36 |
% |
|
3.94 |
% |
|
|
6.36 |
% |
|
3.94 |
% |
Performing loans classified
as
substandard and
special
mention to corporate
loans,
excluding PPP
loans(6)(7) |
6.82 |
% |
|
7.19 |
% |
|
7.84 |
% |
|
7.13 |
% |
|
4.40 |
% |
|
|
6.82 |
% |
|
4.40 |
% |
Allowance for credit losses and net charge-off
ratios |
|
|
|
|
|
ACL to total
loans |
1.48 |
% |
|
1.60 |
% |
|
1.67 |
% |
|
1.68 |
% |
|
1.66 |
% |
|
|
1.48 |
% |
|
1.66 |
% |
ACL to non-accrual loans
|
179.32 |
% |
|
153.67 |
% |
|
173.33 |
% |
|
171.95 |
% |
|
177.98 |
% |
|
|
179.32 |
% |
|
177.98 |
% |
ACL to NPLs |
178.07 |
% |
|
148.64 |
% |
|
168.15 |
% |
|
167.54 |
% |
|
173.93 |
% |
|
|
178.07 |
% |
|
173.93 |
% |
NCOs to average
loans(2) |
0.55 |
% |
|
0.26 |
% |
|
0.29 |
% |
|
0.42 |
% |
|
0.36 |
% |
|
|
0.41 |
% |
|
0.38 |
% |
NCOs to average
loans,
excluding PPP
loans(2) |
0.59 |
% |
|
0.28 |
% |
|
0.31 |
% |
|
0.46 |
% |
|
0.38 |
% |
|
|
0.44 |
% |
|
0.38 |
% |
NCOs to average
loans,
excluding PCD and PPP
loans(2) |
0.47 |
% |
|
0.22 |
% |
|
0.12 |
% |
|
0.26 |
% |
|
0.27 |
% |
|
|
0.35 |
% |
|
0.30 |
% |
Footnotes to Selected Financial
Information
(1) See the "Non-GAAP Reconciliations" section for
the detailed calculation.
(2) Annualized based on the actual number of days
for each period presented.
(3) Presented on a tax-equivalent basis, assuming
the applicable federal income tax rate of 21%.
(4) Cost of funds expresses total interest expense
as a percentage of total average funding sources.
(5) Foreclosed assets consists of OREO and other
foreclosed assets acquired in partial or total satisfaction of
defaulted loans. Other foreclosed assets are included in other
assets in the Consolidated Statements of Financial Condition.
(6) This ratio excludes PPP loans that are fully
guaranteed by the SBA. As a result, no allowance for credit losses
is associated with these loans.
(7) Performing loans classified as substandard and
special mention excludes accruing TDRs.
First Midwest Bancorp, Inc. |
|
|
|
|
|
Non-GAAP Reconciliations (Unaudited)
(Amounts in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended |
|
|
Six Months Ended |
|
June 30, |
|
March 31, |
|
December 31, |
|
September 30, |
|
June 30, |
|
|
June 30, |
|
June 30, |
|
2021 |
|
2021 |
|
2020 |
|
2020 |
|
2020 |
|
|
2021 |
|
2020 |
EPS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
$ |
51,121 |
|
|
|
$ |
45,023 |
|
|
|
$ |
41,605 |
|
|
|
$ |
27,623 |
|
|
|
$ |
19,064 |
|
|
|
|
$ |
96,144 |
|
|
|
$ |
38,670 |
|
|
Dividends and accretion
on
preferred
stock |
(4,034 |
) |
|
|
(4,034 |
) |
|
|
(4,049 |
) |
|
|
(4,033 |
) |
|
|
(1,037 |
) |
|
|
|
(8,068 |
) |
|
|
(1,037 |
) |
|
Net income applicable to
non-
vested restricted
shares |
(521 |
) |
|
|
(486 |
) |
|
|
(369 |
) |
|
|
(236 |
) |
|
|
(187 |
) |
|
|
|
(1,007 |
) |
|
|
(379 |
) |
|
Net income applicable
to
common shares |
46,566 |
|
|
|
40,503 |
|
|
|
37,187 |
|
|
|
23,354 |
|
|
|
17,840 |
|
|
|
|
87,069 |
|
|
|
37,254 |
|
|
Adjustments to net income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition and
integration
related
expenses |
7,773 |
|
|
|
245 |
|
|
|
1,860 |
|
|
|
881 |
|
|
|
5,249 |
|
|
|
|
8,018 |
|
|
|
10,721 |
|
|
Tax effect of acquisition
and
integration related
expenses |
(1,943 |
) |
|
|
(61 |
) |
|
|
(465 |
) |
|
|
(220 |
) |
|
|
(1,312 |
) |
|
|
|
(2,004 |
) |
|
|
(2,680 |
) |
|
Optimization
costs |
31 |
|
|
|
1,525 |
|
|
|
1,493 |
|
|
|
18,376 |
|
|
|
— |
|
|
|
|
1,556 |
|
|
|
— |
|
|
Tax effect of
optimization
costs |
(8 |
) |
|
|
(381 |
) |
|
|
(373 |
) |
|
|
(4,594 |
) |
|
|
— |
|
|
|
|
(389 |
) |
|
|
— |
|
|
Swap termination
costs |
— |
|
|
|
— |
|
|
|
17,567 |
|
|
|
14,285 |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
Tax effect of swap
termination
costs |
— |
|
|
|
— |
|
|
|
(4,392 |
) |
|
|
(3,571 |
) |
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
Income tax
benefits |
— |
|
|
|
— |
|
|
|
(3,639 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
Net securities (gains)
losses |
— |
|
|
|
— |
|
|
|
— |
|
|
|
(14,328 |
) |
|
|
— |
|
|
|
|
— |
|
|
|
1,005 |
|
|
Tax effect of net
securities
(gains) losses |
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,582 |
|
|
|
— |
|
|
|
|
— |
|
|
|
(251 |
) |
|
Total adjustments to
net
income, net of tax
|
5,853 |
|
|
|
1,328 |
|
|
|
12,051 |
|
|
|
14,411 |
|
|
|
3,937 |
|
|
|
|
7,181 |
|
|
|
8,795 |
|
|
Net income applicable
to
common
shares,
adjusted(1) |
$ |
52,419 |
|
|
|
$ |
41,831 |
|
|
|
$ |
49,238 |
|
|
|
$ |
37,765 |
|
|
|
$ |
21,777 |
|
|
|
|
$ |
94,250 |
|
|
|
$ |
46,049 |
|
|
Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average
common
shares outstanding
(basic) |
112,865 |
|
|
|
113,098 |
|
|
|
113,174 |
|
|
|
113,160 |
|
|
|
113,145 |
|
|
|
|
112,980 |
|
|
|
111,533 |
|
|
Dilutive effect of
common
stock
equivalents |
775 |
|
|
|
773 |
|
|
|
430 |
|
|
|
276 |
|
|
|
191 |
|
|
|
|
757 |
|
|
|
339 |
|
|
Weighted-average
diluted
common shares
outstanding |
113,640 |
|
|
|
113,871 |
|
|
|
113,604 |
|
|
|
113,436 |
|
|
|
113,336 |
|
|
|
|
113,737 |
|
|
|
111,872 |
|
|
Basic EPS |
$ |
0.41 |
|
|
|
$ |
0.36 |
|
|
|
$ |
0.33 |
|
|
|
$ |
0.21 |
|
|
|
$ |
0.16 |
|
|
|
|
$ |
0.77 |
|
|
|
$ |
0.33 |
|
|
Diluted EPS |
$ |
0.41 |
|
|
|
$ |
0.36 |
|
|
|
$ |
0.33 |
|
|
|
$ |
0.21 |
|
|
|
$ |
0.16 |
|
|
|
|
$ |
0.77 |
|
|
|
$ |
0.33 |
|
|
Diluted EPS,
adjusted(1) |
$ |
0.46 |
|
|
|
$ |
0.37 |
|
|
|
$ |
0.43 |
|
|
|
$ |
0.33 |
|
|
|
$ |
0.19 |
|
|
|
|
$ |
0.83 |
|
|
|
$ |
0.41 |
|
|
Anti-dilutive shares not
included
in the computation of
diluted
EPS |
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
Dividend Payout Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per
share |
$ |
0.14 |
|
|
|
$ |
0.14 |
|
|
|
$ |
0.14 |
|
|
|
$ |
0.14 |
|
|
|
$ |
0.14 |
|
|
|
|
$ |
0.28 |
|
|
|
$ |
0.28 |
|
|
Dividend payout
ratio |
34.15 |
|
% |
|
38.89 |
|
% |
|
42.42 |
|
% |
|
66.67 |
|
% |
|
87.50 |
|
% |
|
|
36.36 |
|
% |
|
84.85 |
|
% |
Dividend payout ratio,
adjusted(1) |
30.43 |
|
% |
|
37.84 |
|
% |
|
32.56 |
|
% |
|
42.42 |
|
% |
|
73.68 |
|
% |
|
|
33.73 |
|
% |
|
68.29 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Non-GAAP Reconciliations footnotes are located at the end
of this section. |
|
|
|
|
|
First Midwest Bancorp, Inc. |
|
|
|
|
|
Non-GAAP Reconciliations (Unaudited)
(Amounts in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of or for the |
|
Quarters Ended |
|
|
Six Months Ended |
|
June 30, |
|
March 31, |
|
December 31, |
|
September 30, |
|
June 30, |
|
|
June 30, |
|
June 30, |
|
2021 |
|
2021 |
|
2020 |
|
2020 |
|
2020 |
|
|
2021 |
|
2020 |
Return on Average Common and Tangible Common
Equity |
|
|
|
|
|
|
|
|
|
|
|
Net income applicable
to
common shares |
$ |
46,566 |
|
|
|
$ |
40,503 |
|
|
|
$ |
37,187 |
|
|
|
$ |
23,354 |
|
|
|
$ |
17,840 |
|
|
|
|
$ |
87,069 |
|
|
|
$ |
37,254 |
|
|
Intangibles
amortization |
2,798 |
|
|
|
2,807 |
|
|
|
2,807 |
|
|
|
2,810 |
|
|
|
2,820 |
|
|
|
|
5,605 |
|
|
|
5,590 |
|
|
Tax effect of
intangibles
amortization |
(700 |
) |
|
|
(702 |
) |
|
|
(702 |
) |
|
|
(703 |
) |
|
|
(705 |
) |
|
|
|
(1,401 |
) |
|
|
(1,398 |
) |
|
Net income applicable
to
common shares,
excluding
intangibles
amortization |
48,664 |
|
|
|
42,608 |
|
|
|
39,292 |
|
|
|
25,461 |
|
|
|
19,955 |
|
|
|
|
91,273 |
|
|
|
41,446 |
|
|
Total adjustments to net
income,
net of
tax(1) |
5,853 |
|
|
|
1,328 |
|
|
|
12,051 |
|
|
|
14,411 |
|
|
|
3,937 |
|
|
|
|
7,181 |
|
|
|
8,795 |
|
|
Net income applicable
to
common shares,
adjusted(1) |
$ |
54,517 |
|
|
|
$ |
43,936 |
|
|
|
$ |
51,343 |
|
|
|
$ |
39,872 |
|
|
|
$ |
23,892 |
|
|
|
|
$ |
98,454 |
|
|
|
$ |
50,241 |
|
|
Average stockholders'
common
equity |
$ |
2,456,034 |
|
|
|
$ |
2,453,253 |
|
|
|
$ |
2,444,911 |
|
|
|
$ |
2,444,594 |
|
|
|
$ |
2,443,212 |
|
|
|
|
$ |
2,454,651 |
|
|
|
$ |
2,429,184 |
|
|
Less: average intangible
assets |
(927,522 |
) |
|
|
(931,322 |
) |
|
|
(934,347 |
) |
|
|
(938,712 |
) |
|
|
(934,022 |
) |
|
|
|
(929,411 |
) |
|
|
(910,811 |
) |
|
Average tangible
common
equity |
$ |
1,528,512 |
|
|
|
$ |
1,521,931 |
|
|
|
$ |
1,510,564 |
|
|
|
$ |
1,505,882 |
|
|
|
$ |
1,509,190 |
|
|
|
|
$ |
1,525,240 |
|
|
|
$ |
1,518,373 |
|
|
Return on average
common
equity(2) |
7.60 |
|
% |
|
6.70 |
|
% |
|
6.05 |
|
% |
|
3.80 |
|
% |
|
2.94 |
|
% |
|
|
7.15 |
|
% |
|
3.08 |
|
% |
Return on average
common
equity,
adjusted(1)(2) |
8.56 |
|
% |
|
6.92 |
|
% |
|
8.01 |
|
% |
|
6.15 |
|
% |
|
3.58 |
|
% |
|
|
7.74 |
|
% |
|
3.81 |
|
% |
Return on average tangible common
equity(2) |
12.77 |
|
% |
|
11.35 |
|
% |
|
10.35 |
|
% |
|
6.73 |
|
% |
|
5.32 |
|
% |
|
|
12.07 |
|
% |
|
5.49 |
|
% |
Return on average
tangible
common equity,
adjusted(1)(2) |
14.31 |
|
% |
|
11.71 |
|
% |
|
13.53 |
|
% |
|
10.53 |
|
% |
|
6.37 |
|
% |
|
|
13.02 |
|
% |
|
6.65 |
|
% |
Return on Average Assets |
|
|
|
|
|
|
|
|
|
|
|
Net income |
$ |
51,121 |
|
|
|
$ |
45,023 |
|
|
|
$ |
41,605 |
|
|
|
$ |
27,623 |
|
|
|
$ |
19,064 |
|
|
|
|
$ |
96,144 |
|
|
|
$ |
38,670 |
|
|
Total adjustments to net
income,
net of
tax(1) |
5,853 |
|
|
|
1,328 |
|
|
|
12,051 |
|
|
|
14,411 |
|
|
|
3,937 |
|
|
|
|
7,181 |
|
|
|
8,795 |
|
|
Net income,
adjusted(1) |
$ |
56,974 |
|
|
|
$ |
46,351 |
|
|
|
$ |
53,656 |
|
|
|
$ |
42,034 |
|
|
|
$ |
23,001 |
|
|
|
|
$ |
103,325 |
|
|
|
$ |
47,465 |
|
|
Average assets |
$ |
21,533,209 |
|
|
|
$ |
20,919,040 |
|
|
|
$ |
20,882,325 |
|
|
|
$ |
21,526,695 |
|
|
|
$ |
20,868,106 |
|
|
|
|
$ |
21,227,821 |
|
|
|
$ |
19,636,463 |
|
|
Return on average
assets(2) |
0.95 |
|
% |
|
0.87 |
|
% |
|
0.79 |
|
% |
|
0.51 |
|
% |
|
0.37 |
|
% |
|
|
0.91 |
|
% |
|
0.40 |
|
% |
Return on average
assets,
adjusted(1)(2) |
1.06 |
|
% |
|
0.90 |
|
% |
|
1.02 |
|
% |
|
0.78 |
|
% |
|
0.44 |
|
% |
|
|
0.98 |
|
% |
|
0.49 |
|
% |
Noninterest Expense to Average Assets |
|
|
|
|
|
|
|
|
|
|
|
Noninterest
expense |
$ |
121,419 |
|
|
|
$ |
118,425 |
|
|
|
$ |
117,971 |
|
|
|
$ |
131,074 |
|
|
|
$ |
120,330 |
|
|
|
|
$ |
239,844 |
|
|
|
$ |
237,661 |
|
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition and
integration
related
expenses |
(7,773 |
) |
|
|
(245 |
) |
|
|
(1,860 |
) |
|
|
(881 |
) |
|
|
(5,249 |
) |
|
|
|
(8,018 |
) |
|
|
(10,721 |
) |
|
Optimization
costs |
(31 |
) |
|
|
(1,525 |
) |
|
|
(1,493 |
) |
|
|
(18,376 |
) |
|
|
— |
|
|
|
|
(1,556 |
) |
|
|
— |
|
|
Total |
$ |
113,615 |
|
|
|
$ |
116,655 |
|
|
|
$ |
114,618 |
|
|
|
$ |
111,817 |
|
|
|
$ |
115,081 |
|
|
|
|
$ |
230,270 |
|
|
|
$ |
226,940 |
|
|
Average assets |
$ |
21,533,209 |
|
|
|
$ |
20,919,040 |
|
|
|
$ |
20,882,325 |
|
|
|
$ |
21,526,695 |
|
|
|
$ |
20,868,106 |
|
|
|
|
$ |
21,227,821 |
|
|
|
$ |
19,636,463 |
|
|
Less: average PPP
loans |
(1,035,386 |
) |
|
|
(1,014,798 |
) |
|
|
(1,013,511 |
) |
|
|
(1,194,808 |
) |
|
|
(887,977 |
) |
|
|
|
(1,025,149 |
) |
|
|
(443,999 |
) |
|
Average assets, excluding
PPP
loans |
$ |
20,497,823 |
|
|
|
$ |
19,904,242 |
|
|
|
$ |
19,868,814 |
|
|
|
$ |
20,331,887 |
|
|
|
$ |
19,980,129 |
|
|
|
|
$ |
20,202,672 |
|
|
|
$ |
19,192,464 |
|
|
Noninterest expense to
average
assets(2) |
2.26 |
|
% |
|
2.30 |
|
% |
|
2.25 |
|
% |
|
2.42 |
|
% |
|
2.32 |
|
% |
|
|
2.28 |
|
% |
|
2.43 |
|
% |
Noninterest expense, adjusted
to
average assets, excluding
PPP
loans(2) |
2.22 |
|
% |
|
2.38 |
|
% |
|
2.29 |
|
% |
|
2.19 |
|
% |
|
2.32 |
|
% |
|
|
2.30 |
|
% |
|
2.38 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Non-GAAP Reconciliations footnotes are located at the end
of this section. |
|
|
|
|
|
First Midwest Bancorp, Inc. |
|
|
|
|
|
Non-GAAP Reconciliations (Unaudited)
(Amounts in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of or for the |
|
Quarters Ended |
|
|
Six Months Ended |
|
June 30, |
|
March 31, |
|
December 31, |
|
September 30, |
|
June 30, |
|
|
June 30, |
|
June 30, |
|
2021 |
|
2021 |
|
2020 |
|
2020 |
|
2020 |
|
|
2021 |
|
2020 |
Efficiency Ratio Calculation |
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest
expense |
$ |
121,419 |
|
|
|
$ |
118,425 |
|
|
|
$ |
117,971 |
|
|
|
$ |
131,074 |
|
|
|
$ |
120,330 |
|
|
|
|
$ |
239,844 |
|
|
|
$ |
237,661 |
|
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition and
integration
related
expenses |
(7,773 |
) |
|
|
(245 |
) |
|
|
(1,860 |
) |
|
|
(881 |
) |
|
|
(5,249 |
) |
|
|
|
(8,018 |
) |
|
|
(10,721 |
) |
|
Net OREO
expense |
(160 |
) |
|
|
(589 |
) |
|
|
(106 |
) |
|
|
(544 |
) |
|
|
(126 |
) |
|
|
|
(749 |
) |
|
|
(546 |
) |
|
Optimization
costs |
(31 |
) |
|
|
(1,525 |
) |
|
|
(1,493 |
) |
|
|
(18,376 |
) |
|
|
— |
|
|
|
|
(1,556 |
) |
|
|
— |
|
|
Total |
$ |
113,455 |
|
|
|
$ |
116,066 |
|
|
|
$ |
114,512 |
|
|
|
$ |
111,273 |
|
|
|
$ |
114,955 |
|
|
|
|
$ |
229,521 |
|
|
|
$ |
226,394 |
|
|
Tax-equivalent net
interest
income(3) |
$ |
145,241 |
|
|
|
$ |
142,098 |
|
|
|
$ |
149,141 |
|
|
|
$ |
143,821 |
|
|
|
$ |
146,389 |
|
|
|
|
$ |
287,339 |
|
|
|
$ |
291,117 |
|
|
Noninterest
income |
46,270 |
|
|
|
45,803 |
|
|
|
27,715 |
|
|
|
40,585 |
|
|
|
32,991 |
|
|
|
|
92,073 |
|
|
|
72,353 |
|
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Swap termination
costs |
— |
|
|
|
— |
|
|
|
17,567 |
|
|
|
14,285 |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
Net securities (gains)
losses |
— |
|
|
|
— |
|
|
|
— |
|
|
|
(14,328 |
) |
|
|
— |
|
|
|
|
— |
|
|
|
1,005 |
|
|
Total |
$ |
191,511 |
|
|
|
$ |
187,901 |
|
|
|
$ |
194,423 |
|
|
|
$ |
184,363 |
|
|
|
$ |
179,380 |
|
|
|
|
$ |
379,412 |
|
|
|
$ |
364,475 |
|
|
Efficiency
ratio |
59.24 |
|
% |
|
61.77 |
|
% |
|
58.90 |
|
% |
|
60.36 |
|
% |
|
64.08 |
|
% |
|
|
60.49 |
|
% |
|
62.12 |
|
% |
Pre-Tax, Pre-Provision Earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
$ |
51,121 |
|
|
|
$ |
45,023 |
|
|
|
$ |
41,605 |
|
|
|
$ |
27,623 |
|
|
|
$ |
19,064 |
|
|
|
|
$ |
96,144 |
|
|
|
$ |
38,670 |
|
|
Income tax
expense |
18,018 |
|
|
|
17,372 |
|
|
|
5,743 |
|
|
|
8,690 |
|
|
|
6,182 |
|
|
|
|
35,390 |
|
|
|
12,650 |
|
|
Provision for credit
losses |
— |
|
|
|
6,098 |
|
|
|
10,507 |
|
|
|
15,927 |
|
|
|
32,649 |
|
|
|
|
6,098 |
|
|
|
72,181 |
|
|
Pre-Tax,
Pre-Provision
Earnings |
$ |
69,139 |
|
|
|
$ |
68,493 |
|
|
|
$ |
57,855 |
|
|
|
$ |
52,240 |
|
|
|
$ |
57,895 |
|
|
|
|
$ |
137,632 |
|
|
|
$ |
123,501 |
|
|
Adjustments to pre-tax, pre-provision earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition and
integration
related
expenses |
$ |
7,773 |
|
|
|
$ |
245 |
|
|
|
$ |
1,860 |
|
|
|
$ |
881 |
|
|
|
$ |
5,249 |
|
|
|
|
$ |
8,018 |
|
|
|
$ |
10,721 |
|
|
Optimization
costs |
31 |
|
|
|
1,525 |
|
|
|
1,493 |
|
|
|
18,376 |
|
|
|
— |
|
|
|
|
1,556 |
|
|
|
— |
|
|
Swap termination
costs |
— |
|
|
|
— |
|
|
|
17,567 |
|
|
|
14,285 |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
Net securities (gains)
losses |
— |
|
|
|
— |
|
|
|
— |
|
|
|
(14,328 |
) |
|
|
— |
|
|
|
|
— |
|
|
|
1,005 |
|
|
Total
adjustments |
7,804 |
|
|
|
1,770 |
|
|
|
20,920 |
|
|
|
19,214 |
|
|
|
5,249 |
|
|
|
|
9,574 |
|
|
|
11,726 |
|
|
Pre-Tax,
Pre-Provision
Earnings,
adjusted |
$ |
76,943 |
|
|
|
$ |
70,263 |
|
|
|
$ |
78,775 |
|
|
|
$ |
71,454 |
|
|
|
$ |
63,144 |
|
|
|
|
$ |
147,206 |
|
|
|
$ |
135,227 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Non-GAAP Reconciliations footnotes are located at the end
of this section. |
|
|
|
|
|
First Midwest Bancorp, Inc. |
Non-GAAP Reconciliations (Unaudited)
(Amounts in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
As of or for the |
|
Quarters Ended |
|
June 30, |
|
March 31, |
|
December 31, |
|
September 30, |
|
June 30, |
|
2021 |
|
2021 |
|
2020 |
|
2020 |
|
2020 |
Tangible Common Equity |
|
|
|
|
|
|
|
|
|
Stockholders' equity,
common |
$ |
2,473,648 |
|
|
|
$ |
2,422,815 |
|
|
|
$ |
2,459,506 |
|
|
|
$ |
2,433,671 |
|
|
|
$ |
2,425,711 |
|
|
Less: goodwill and other intangible
assets |
(926,176 |
) |
|
|
(928,974 |
) |
|
|
(932,764 |
) |
|
|
(935,801 |
) |
|
|
(940,182 |
) |
|
Tangible common
equity |
1,547,472 |
|
|
|
1,493,841 |
|
|
|
1,526,742 |
|
|
|
1,497,870 |
|
|
|
1,485,529 |
|
|
Less: AOCI |
5,941 |
|
|
|
22,096 |
|
|
|
(26,379 |
) |
|
|
(25,749 |
) |
|
|
(28,727 |
) |
|
Tangible common equity, excluding
AOCI |
$ |
1,553,413 |
|
|
|
$ |
1,515,937 |
|
|
|
$ |
1,500,363 |
|
|
|
$ |
1,472,121 |
|
|
|
$ |
1,456,802 |
|
|
Total assets |
$ |
21,625,424 |
|
|
|
$ |
21,208,591 |
|
|
|
$ |
20,838,678 |
|
|
|
$ |
21,088,143 |
|
|
|
$ |
21,244,881 |
|
|
Less: goodwill and other intangible
assets |
(926,176 |
) |
|
|
(928,974 |
) |
|
|
(932,764 |
) |
|
|
(935,801 |
) |
|
|
(940,182 |
) |
|
Tangible
assets |
20,699,248 |
|
|
|
20,279,617 |
|
|
|
19,905,914 |
|
|
|
20,152,342 |
|
|
|
20,304,699 |
|
|
Less: PPP
loans |
(705,915 |
) |
|
|
(1,109,442 |
) |
|
|
(785,563 |
) |
|
|
(1,196,538 |
) |
|
|
(1,179,403 |
) |
|
Tangible assets, excluding PPP
loans |
$ |
19,993,333 |
|
|
|
$ |
19,170,175 |
|
|
|
$ |
19,120,351 |
|
|
|
$ |
18,955,804 |
|
|
|
$ |
19,125,296 |
|
|
Tangible common equity to tangible
assets |
7.48 |
|
% |
|
7.37 |
|
% |
|
7.67 |
|
% |
|
7.43 |
|
% |
|
7.32 |
|
% |
Tangible common equity to tangible assets, excluding PPP
loans |
7.74 |
|
% |
|
7.79 |
|
% |
|
7.98 |
|
% |
|
7.90 |
|
% |
|
7.77 |
|
% |
Tangible common equity, excluding AOCI, to tangible
assets |
7.50 |
|
% |
|
7.48 |
|
% |
|
7.54 |
|
% |
|
7.30 |
|
% |
|
7.17 |
|
% |
Tangible common equity, excluding AOCI, to tangible
assets,
excluding PPP
loans |
7.77 |
|
% |
|
7.91 |
|
% |
|
7.85 |
|
% |
|
7.77 |
|
% |
|
7.62 |
|
% |
Tangible common equity to risk-weighted
assets |
9.92 |
|
% |
|
9.73 |
|
% |
|
9.93 |
|
% |
|
9.84 |
|
% |
|
9.61 |
|
% |
|
|
|
|
|
|
|
|
|
|
Footnotes to Non-GAAP
Reconciliations
(1) Adjustments to net income for each period
presented are detailed in the EPS non-GAAP reconciliation above.
For additional discussion of adjustments, see the "Non-GAAP
Financial Information" section.
(2) Annualized based on the actual number of days
for each period presented.
(3) Presented on a tax-equivalent basis, assuming
the applicable federal income tax rate of 21%.

Grafico Azioni First Midwest Bancorp (NASDAQ:FMBI)
Storico
Da Feb 2025 a Mar 2025
Grafico Azioni First Midwest Bancorp (NASDAQ:FMBI)
Storico
Da Mar 2024 a Mar 2025