First Midwest Bancorp, Inc. (FMBI) Financial Statements (2024 and earlier)
Company Profile
| Business Address |
8750 WEST BRYN MAWR AVENUE CHICAGO, IL 60631 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 6021 - National Commercial Banks (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 9/30/2021 MRQ | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | 12/31/2016 | 12/31/2015 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 1,193,648 | 341,357 | 320,064 | 367,017 | 280,068 | 398,096 | |||
| Cash and cash equivalents | 1,117,244 | 299,221 | 289,258 | 346,570 | 262,148 | 381,202 | |||
| Short-term investments | 76,404 | 42,136 | 30,806 | 20,447 | 17,920 | 16,894 | |||
| Total current assets: | 1,193,648 | 341,357 | 320,064 | 367,017 | 280,068 | 398,096 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 125,300 | 141,000 | ✕ | ✕ | ✕ | ✕ | |||
| Property, plant and equipment | 128,323 | 141,172 | 128,780 | 121,108 | 78,502 | 114,850 | |||
| Intangible assets, net (including goodwill) | 932,764 | 875,262 | 790,744 | 754,757 | 366,876 | 339,277 | |||
| Goodwill | 862,397 | 796,756 | 728,809 | 697,608 | 340,879 | 319,007 | |||
| Intangible assets, net (excluding goodwill) | 70,367 | 78,506 | 61,935 | 57,149 | 25,997 | 20,270 | |||
| Total noncurrent assets: | 1,186,387 | 1,157,434 | 919,524 | 875,865 | 445,378 | 454,127 | |||
| Other undisclosed assets | 18,458,643 | 16,351,606 | 14,266,061 | 12,834,170 | 10,697,109 | 8,880,453 | |||
| TOTAL ASSETS: | 20,838,678 | 17,850,397 | 15,505,649 | 14,077,052 | 11,422,555 | 9,732,676 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Debt | 1,546,414 | 1,658,758 | 906,079 | 714,884 | 879,008 | 165,096 | |||
| Total current liabilities: | 1,546,414 | 1,658,758 | 906,079 | 714,884 | 879,008 | 165,096 | |||
| Noncurrent Liabilities | |||||||||
| Liabilities, other than long-term debt | 1,764 | 3,770 | (2,282) | ||||||
| Liability, pension and other postretirement and postemployment benefits | 1,764 | 3,770 | (2,282) | ||||||
| Total noncurrent liabilities: | 1,764 | 3,770 | (2,282) | ||||||
| Other undisclosed liabilities | 16,602,258 | 13,820,846 | 12,544,572 | 11,495,530 | 9,282,697 | 8,423,594 | |||
| Total liabilities: | 18,148,672 | 15,479,604 | 13,450,651 | 12,212,178 | 10,165,475 | 8,586,408 | |||
| Equity | |||||||||
| Equity, attributable to parent | 2,690,006 | 2,370,793 | 2,054,998 | 1,864,874 | 1,257,080 | 1,146,268 | |||
| Preferred stock | 230,500 | ||||||||
| Common stock | 1,254 | 1,204 | 1,157 | 1,123 | 913 | 882 | |||
| Treasury stock, value | (232,144) | (220,343) | (200,994) | (210,073) | (218,534) | (226,413) | |||
| Additional paid in capital | 1,275,492 | 1,211,274 | 1,114,580 | 1,031,870 | 498,937 | 446,672 | |||
| Accumulated other comprehensive income (loss) | 26,379 | (1,954) | (52,512) | (33,036) | (40,910) | (28,389) | |||
| Retained earnings | 1,388,525 | 1,380,612 | 1,192,767 | 1,074,990 | 1,016,674 | 953,516 | |||
| Total equity: | 2,690,006 | 2,370,793 | 2,054,998 | 1,864,874 | 1,257,080 | 1,146,268 | |||
| TOTAL LIABILITIES AND EQUITY: | 20,838,678 | 17,850,397 | 15,505,649 | 14,077,052 | 11,422,555 | 9,732,676 | |||
Income Statement (P&L) ($ in thousands)
| 9/30/2021 TTM | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | 12/31/2016 | 12/31/2015 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 664,641 | 698,739 | 582,492 | 605,050 | 467,805 | 419,862 | ||
| Net investment income | 651,318 | 698,739 | 582,492 | 509,716 | 378,332 | 333,504 | ||
| Financial services revenue | ✕ | ✕ | ✕ | ✕ | 95,334 | 89,473 | 86,358 | |
| Cost of revenue | (99,015) | (44,027) | (48,054) | (31,290) | (30,758) | (20,561) | ||
| Provision for loan, lease, and other losses | (99,015) | (44,027) | (48,054) | ✕ | ✕ | ✕ | ||
| Financial services costs | ✕ | ✕ | ✕ | ✕ | (31,290) | (30,758) | (20,561) | |
| Gross profit: | 565,626 | 654,712 | 534,438 | 573,760 | 437,047 | 399,301 | ||
| Operating expenses | (367,264) | (345,277) | (322,887) | (304,967) | (246,676) | (220,468) | ||
| Other operating income, net (Noninterest Income, Other Operating Income) | 11,633 | 11,586 | 9,636 | 3,913 | 3,635 | 2,764 | ||
| Operating income: | 209,995 | 321,021 | 221,187 | 272,706 | 194,006 | 181,597 | ||
| Nonoperating income | 4,070 | 5,067 | 6,558 | |||||
| Investment income, nonoperating | (1,876) | 1,420 | 2,373 | |||||
| Bank owned life insurance income | 5,946 | 3,647 | 4,185 | |||||
| Interest and debt expense | (71,669) | (110,257) | (65,870) | (37,712) | (28,641) | (24,386) | ||
| Other undisclosed income (loss) from continuing operations before equity method investments, income taxes | (3,345) | 55,175 | 41,740 | (51,110) | (31,912) | (43,958) | ||
| Income from continuing operations before income taxes: | 134,981 | 265,939 | 197,057 | 187,954 | 138,520 | 119,811 | ||
| Income tax expense | (27,083) | (66,201) | (39,187) | (89,567) | (46,171) | (37,747) | ||
| Income from continuing operations: | 107,898 | 199,738 | 157,870 | 98,387 | 92,349 | 82,064 | ||
| Income before gain (loss) on sale of properties: | ✕ | 107,898 | 199,738 | 157,870 | 98,387 | 92,349 | 82,064 | |
| Net income attributable to parent: | 107,898 | 199,738 | 157,870 | 98,387 | 92,349 | 82,064 | ||
| Preferred stock dividends and other adjustments | (9,119) | |||||||
| Other undisclosed net loss available to common stockholders, basic | (984) | (1,681) | (1,312) | (916) | (1,043) | (882) | ||
| Net income available to common stockholders, diluted: | 97,795 | 198,057 | 156,558 | 97,471 | 91,306 | 81,182 | ||
Comprehensive Income ($ in thousands)
| 9/30/2021 TTM | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | 12/31/2016 | 12/31/2015 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 107,898 | 199,738 | 157,870 | 98,387 | 92,349 | 82,064 | ||
| Other comprehensive income (loss) | 28,333 | 50,558 | (12,787) | 7,874 | (12,521) | (12,534) | ||
| Comprehensive income, net of tax, attributable to parent: | 136,231 | 250,296 | 145,083 | 106,261 | 79,828 | 69,530 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.