Originaltext
Diese Übersetzung bewerten
Mit deinem Feedback können wir Google Übersetzer weiter verbessern
Home
First Mid Illinois Bancshares Inc
First Mid Bancshares, Inc. Announces First Quarter 2026 Results
Business
18h ago
27 min read

First Mid Bancshares, Inc. Announces First Quarter 2026 Results

news images

MATTOON, Ill., April 29, 2026 (GLOBE NEWSWIRE) -- First Mid Bancshares, Inc. (NASDAQ: FMBH) (the “Company”) today announced its financial results for the quarter ended March 31, 2026.

Highlights

  • Net income of $26.3 million, or $1.06 diluted EPS

  • Adjusted quarterly net income* of $28.4 million, or $1.14 diluted EPS

  • Closed on the acquisition of Two Rivers Financial Group, Inc. (“Two Rivers”) and its wholly owned subsidiary Two Rivers Bank & Trust (“Two Rivers Bank”), adding $871.4 million in loans, net of the interest rate fair value marks and $1.04 billion in deposits, net of the time deposit marks, at closing

  • Total loans of $6.94 billion, quarterly increase of $932.9 million

  • Total deposits of $7.55 billion, quarterly increase of $1.15 billion

  • Tangible book value per common share* increased 2.1% during the quarter to $30.04

  • Net interest margin, tax equivalent* expanded to 3.78%, quarterly increase of 5 basis points

  • Repurchased 12,686 shares and the Board of Directors declared regular quarterly dividend of $0.25 per share

“We are pleased to start the year with such strong financial results, highlighted by record quarterly earnings per share and net income. We continue to build on the momentum of 2025 and are excited to welcome the new customers and talented employees following our acquisition of Two Rivers. The integration efforts for the merger of the banks are progressing as expected, and we remain confident that the strategic combination will enhance shareholder value as we continue to diversify our footprint into Iowa,” said Joseph Dively, Chairman and CEO.

“The quarter reflected solid organic growth in both loans and deposits in what has historically been a seasonally soft period. The team remains diligent when pricing both sides of the balance sheet and, with the continued benefit from the repricing of our loan and investment portfolios, delivered an increase to net interest margin despite the anticipated dilution from Two Rivers. In addition, we were able to take advantage of our strong capital position and market volatility during the quarter by repurchasing $0.5 million of shares. We remain committed to deploying capital where it generates the highest long-term return for our shareholders,” said Matthew Smith, President.

Two Rivers Update
The Company closed on its acquisition of Two Rivers on February 28th, 2026 and has filed its application to merge Two Rivers Bank with and into First Mid Bank & Trust. Pending regulatory approval, the merger is scheduled for completion late in the second quarter.

With the closing of the acquisition, the Company added approximately $1.04 billion in deposits, net of time deposit marks and $871.4 million in loans, net of the interest rate fair value marks. The purchase accounting fair value marks included a total discount to loans of $35.6 million, of which $10.8 million was recognized for the “Day One” allowance for credit losses. The valuation marks included a discount to long-term debt of $0.8 million and time deposits of $0.1 million. The core deposit intangible fair value mark was $21.2 million. A customer list intangible was recognized in relation to Two Rivers Bank’s trust business totaling approximately $5.0 million.

Immediately following the acquisition, the Company sold all of Two Rivers Bank’s investment portfolio for proceeds totaling $168.2 million. A total of $105.0 million of these funds were reinvested during March at higher rates, with the remaining balance retained in cash.

Net Interest Income
Net interest income for the first quarter of 2026 was $70.8 million, an increase of $4.3 million compared to the fourth quarter of 2025. The increase was driven by loan growth and repricing benefits combined with disciplined management of funding costs. Two Rivers contributed $3.1 million of net interest income for March. Accretion income for the first quarter was $3.4 million, an increase of $0.8 million compared to the prior quarter, primarily due to higher accelerated accretion from acquired loans including the addition of Two Rivers.

In comparison to the first quarter of 2025, net interest income increased $11.4 million, or 19.1%. Interest income was higher by $13.1 million, inclusive of an increase in accretion income of $0.5 million. Interest expense was higher by $1.7 million compared to the first quarter of last year primarily from higher overall deposit balances and an increase in expenses on other borrowings including those acquired from Two Rivers.

Net Interest Margin
Net interest margin, tax equivalent*, was 3.78% for the first quarter of 2026 representing an increase of 5 basis points over the prior quarter. The yield on earning assets improved by 1 basis point during the first quarter while the average cost of funds saw a decline of 4 basis points.

Loan Portfolio
Total loans ended the quarter at $6.94 billion, representing an increase of $932.9 million. Excluding the Two Rivers acquired loans, loan balances increased $65.3 million, or 1.1% for the quarter. The increase for the quarter excluding Two Rivers was primarily in commercial real estate and agricultural operating loans. The remainder of the loan segment increases were primarily driven by the addition of the Two Rivers portfolio.

Asset Quality
Asset quality was solid for the quarter as the allowance for credit losses (“ACL”) ended the period at $86.8 million and the ACL to total loans ratio was 1.25%, which was in line with the fourth quarter of 2025. Two Rivers was assigned a “Day One” ACL of $10.8 million. In addition to the overall ACL, an unearned discount of $44.9 million remains at quarter end. Provision expense was recorded in the amount of $2.6 million during the quarter with growth in the loan portfolio and net charge-offs of $1.5 million.

The Company continued to see credit risk rating normalization during the quarter from historical lows, primarily in the agricultural segment. While cashflows in this segment continue to be pressured, our borrowers’ balance sheets overall remain strong with equity from real estate and equipment. Given the balance sheet strength and the active management of the portfolio, the Company does not currently expect significant losses from the agricultural credit downgrades. At the end of the first quarter, non-performing loans totaled $44.1 million, an increase of $12.1 million during the quarter. The Two Rivers portfolio accounted for $11.0 million of this increase. The ratio of non-performing loans to total loans was 0.63%, which was an increase from the prior quarter primarily from the addition of Two Rivers. The ACL to non-performing loans ratio was 197%, a decrease from the prior quarter primarily from the additional non-performing loans added from Two Rivers. The ratio of non-performing assets to total assets increased from 0.44% in the prior quarter to 0.53%. Special mention loans increased by $59.1 million to $179.6 million. The addition of Two Rivers added $13.2 million of special mention loans. The additional increase of $45.9 million was primarily driven by agricultural credit downgrades. Substandard loans increased $29.2 million to $109.1 million. The addition of Two Rivers added $16.6 million of substandard loans. The additional increase of $12.6 million was primarily from five different relationships, three of which are agricultural credits totaling $9.4 million.

Deposits
Total deposits ended the quarter at $7.55 billion, which represented an increase of $1.15 billion from the prior quarter. Excluding the Two Rivers acquired deposits, deposits grew $100.4 million during the quarter with interest bearing demand deposits driving the increase with a seasonal inflow at quarter-end. The average cost of funds for the quarter ended at 1.67%, a decrease of 4 basis points from the end of the previous quarter.

Non-Interest Income
Non-interest income for the first quarter of 2026 was $26.4 million compared to $21.7 million in the prior quarter and $24.9 million in the first quarter of 2025. Two Rivers contributed $0.9 million in non-interest income for the month of March. The Company recorded a write-down of other investments during the quarter totaling $0.5 million.

Wealth management revenues for the quarter were $6.4 million, which was a decrease of $0.2 million from the prior quarter and an increase of $0.6 million from the first quarter of 2025. Two Rivers wealth management contributed $0.4 million of wealth management revenues for the month of March (included in the $0.9 million referenced above). Overall Ag Services revenue was $2.5 million in the period compared to $2.9 million in the prior quarter and $2.6 million in the first quarter of 2025. Insurance commissions for the quarter were a record high of $10.8 million, which was an increase of $3.4 million compared to the fourth quarter of 2025 and $0.9 million compared to the first quarter of 2025. The first quarter includes contingent revenues on the insurance book of business and the year-over-year increase was driven by continued organic growth and performance of acquired books of business.

Non-Interest Expenses
Non-interest expense for the first quarter of 2026 totaled $60.7 million compared to $55.9 million in the fourth quarter of 2025 and $54.5 million in the first quarter of 2025. During the quarter, acquisition-related expenses related to Two Rivers totaled $2.1 million. Two Rivers added $2.8 million in total non-interest expenses post-acquisition. Amortization of intangible assets increased $0.3 million from the fourth quarter of 2025 primarily from the addition of the Two Rivers intangible assets.

The Company’s efficiency ratio*, as adjusted in the non-GAAP reconciliation table herein, for the first quarter of 2026 was 55.86% compared to 57.55% in the prior quarter and 58.88% for the same period last year.

Capital Levels and Dividend
The Company’s capital levels remained strong and above the “well capitalized” levels. Capital levels ended the period as follows:

Total capital to risk-weighted assets

15.48%

Tier 1 capital to risk-weighted assets

13.57%

Common equity tier 1 capital to risk-weighted assets

13.10%

Leverage ratio

10.62%


Tangible book value per common share* increased $0.62, or 2.1% during the first quarter of 2026. The increase was driven by earnings. An increase of $7.4 million related to the unrealized loss position in the Company’s investment portfolio provided headwinds to this increase in tangible book value per common share.

The Company’s Board of Directors approved its regular quarterly dividend of $0.25 payable on June 1st, 2026 to the shareholders of record as of May 15th, 2026.

About First Mid: First Mid Bancshares, Inc. (“First Mid”) is the parent company of First Mid Bank & Trust, N.A., First Mid Insurance Group, Inc., First Mid Wealth Management Co., and Two Rivers Bank & Trust. First Mid is a $9.3 billion community-focused organization that provides a full-suite of financial services including banking, wealth management, brokerage, Ag services, and insurance through a sizeable network of locations throughout Illinois, Missouri, Texas, Wisconsin, and Iowa and a loan production office in the greater Indianapolis area. Together, our First Mid team takes great pride in providing solutions and services to the customers and communities and has done so over the last 160 years. More information about the Company is available on our website at www.firstmid.com.

*Non-GAAP Measures: In addition to reports presented in accordance with generally accepted accounting principles (“GAAP”), this release contains certain non-GAAP financial measures. The Company believes that such non-GAAP financial measures provide investors with information useful in understanding the Company’s financial performance. Readers of this release, however, are urged to review these non-GAAP financial measures in conjunction with the GAAP results as reported. These non-GAAP financial measures are detailed as supplemental tables and include “Adjusted Quarterly Net Income,” “Adjusted Diluted EPS,” “Efficiency Ratio,” “Net Interest Margin, tax equivalent,” “Tangible Book Value per Common Share,” “Adjusted Tangible Book Value per Common Share,” “Adjusted Return on Assets,” and “Adjusted Return on Average Common Equity”. Refer to non-GAAP reconciliation tables herein for reconciliation to comparable GAAP measures. While the Company believes these non-GAAP financial measures provide investors with a broader understanding of the capital adequacy, funding profile and financial trends of the Company, this information should be considered as supplemental in nature and not as a substitute to the related financial information prepared in accordance with GAAP. These non-GAAP financial measures may also differ from the similar measures presented by other companies.

Forward Looking Statements
This document may contain certain forward-looking statements about First Mid, such as discussions of First Mid’s pricing and fee trends, credit quality and outlook, liquidity, new business results, expansion plans, anticipated expenses and planned schedules. First Mid intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. Forward-looking statements, which are based on certain assumptions and describe future plans, strategies and expectations of First Mid are identified by use of the words “believe,” “expect,” “intend,” “anticipate,” “estimate,” “project,” or similar expressions. Actual results could differ materially from the results indicated by these statements because the realization of those results is subject to many risks and uncertainties, including, among other things, the possibility that any of the anticipated benefits of the proposed transactions between First Mid and Two Rivers will not be realized within the expected time period; the risk that integration of the operations of Two Rivers with First Mid will be materially delayed or will be more costly or difficult than expected; the effect of the announcement of the proposed transactions on customer relationships and operating results; the possibility that the proposed transactions may be more expensive to complete than anticipated, including as a result of unexpected factors or events; changes in interest rates; general economic conditions and those in the market areas of First Mid; legislative and/or regulatory changes; monetary and fiscal policies of the U.S. Government, including policies of the U.S. Treasury and the Federal Reserve Board; the quality or composition of First Mid’s loan or investment portfolios and the valuation of those investment portfolios; demand for loan products; deposit flows; competition, demand for financial services in the market areas of First Mid; accounting principles, policies and guidelines; or any of the other foregoing risks. Additional information concerning First Mid, including additional factors and risks that could materially affect First Mid’s financial results, are included in First Mid’s filings with the SEC, including its Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q. Forward-looking statements speak only as of the date they are made. Except as required under the federal securities laws or the rules and regulations of the SEC, First Mid does not undertake any obligation to update or review any forward-looking information, whether as a result of new information, future events or otherwise.

Investor Contact:
Austin Frank
SVP, Director of Investor Relations
217-258-5522
[email protected]

Jordan Read
Chief Financial and Risk Officer
217-258-3528
[email protected]

– Tables Follow –

FIRST MID BANCSHARES, INC.

Condensed Consolidated Balance Sheets

(In thousands, unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of

 

 

 

 

 

 

 

March 31,

 

December 31,

 

March 31,

 

 

 

2026

 

 

 

2025

 

 

 

2025

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

477,032

 

 

$

254,920

 

 

$

201,470

 

Investment securities

 

 

1,186,119

 

 

 

1,085,499

 

 

 

1,049,003

 

Loans (including loans held for sale)

 

 

6,944,276

 

 

 

6,011,374

 

 

 

5,698,858

 

Less allowance for credit losses

 

 

(86,814

)

 

 

(74,875

)

 

 

(70,051

)

Net loans

 

 

6,857,462

 

 

 

5,936,499

 

 

 

5,628,807

 

Premises and equipment, net

 

 

101,935

 

 

 

90,782

 

 

 

97,446

 

Goodwill and intangibles, net

 

 

277,347

 

 

 

253,016

 

 

 

258,671

 

Bank Owned Life Insurance

 

 

186,042

 

 

 

174,915

 

 

 

171,127

 

Other assets

 

 

202,680

 

 

 

171,027

 

 

 

166,164

 

Total assets

 

$

9,288,617

 

 

$

7,966,658

 

 

$

7,572,688

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

Non-interest bearing

 

$

1,489,747

 

 

$

1,392,534

 

 

$

1,394,590

 

Interest bearing

 

 

6,057,892

 

 

 

5,002,739

 

 

 

4,735,790

 

Total deposits

 

 

7,547,639

 

 

 

6,395,273

 

 

 

6,130,380

 

Repurchase agreements with customers

 

 

208,811

 

 

 

196,716

 

 

 

219,772

 

Other borrowings

 

 

295,106

 

 

 

270,000

 

 

 

195,000

 

Junior subordinated debentures

 

 

34,022

 

 

 

24,454

 

 

 

24,335

 

Subordinated debt

 

 

60,072

 

 

 

60,008

 

 

 

79,535

 

Other liabilities

 

 

66,341

 

 

 

61,515

 

 

 

52,717

 

Total liabilities

 

 

8,211,991

 

 

 

7,007,966

 

 

 

6,701,739

 

 

 

 

 

 

 

 

Total stockholders' equity

 

 

1,076,626

 

 

 

958,692

 

 

 

870,949

 

Total liabilities and stockholders' equity

 

$

9,288,617

 

 

$

7,966,658

 

 

$

7,572,688

 


FIRST MID BANCSHARES, INC.

Condensed Consolidated Statements of Income

(In thousands, except per share data and share amounts, unaudited)

 

 

 

 

 

 

 

 

Three Months Ended

 

 

March 31,

 

 

 

2026

 

 

 

2025

 

Interest income:

 

 

 

 

 

Interest and fees on loans

 

$

90,986

 

 

$

79,918

 

Interest on investment securities

 

 

7,885

 

 

 

6,777

 

Interest on federal funds sold & other deposits

 

 

1,749

 

 

 

864

 

Total interest income

 

 

100,620

 

 

 

87,559

 

Interest expense:

 

 

 

 

 

Interest on deposits

 

 

24,774

 

 

 

23,722

 

Interest on securities sold under agreements to repurchase

 

 

1,025

 

 

 

1,180

 

Interest on other borrowings

 

 

2,398

 

 

 

1,831

 

Interest on jr. subordinated debentures

 

 

468

 

 

 

468

 

Interest on subordinated debt

 

 

1,170

 

 

 

949

 

Total interest expense

 

 

29,835

 

 

 

28,150

 

Net interest income

 

 

70,785

 

 

 

59,409

 

Provision for credit losses

 

 

2,598

 

 

 

1,652

 

Net interest income after provision for credit losses

 

 

68,187

 

 

 

57,757

 

Non-interest income:

 

 

 

 

 

Wealth management revenues

 

 

6,375

 

 

 

5,800

 

Insurance commissions

 

 

10,807

 

 

 

9,925

 

Service charges

 

 

3,080

 

 

 

2,901

 

Net securities gains/(losses)

 

 

20

 

 

 

(181

)

Mortgage banking revenues

 

 

721

 

 

 

711

 

ATM/debit card revenue

 

 

4,135

 

 

 

3,646

 

Other

 

 

1,303

 

 

 

2,062

 

Total non-interest income

 

 

26,441

 

 

 

24,864

 

Non-interest expense:

 

 

 

 

 

Salaries and employee benefits

 

 

35,016

 

 

 

31,748

 

Net occupancy and equipment expense

 

 

9,826

 

 

 

8,479

 

Net other real estate owned expense

 

 

212

 

 

 

101

 

FDIC insurance

 

 

940

 

 

 

849

 

Amortization of intangible assets

 

 

3,301

 

 

 

3,231

 

Stationery and supplies

 

 

302

 

 

 

431

 

Legal and professional expense

 

 

2,700

 

 

 

3,076

 

ATM/debit card expense

 

 

1,807

 

 

 

1,831

 

Marketing and donations

 

 

824

 

 

 

852

 

Other

 

 

5,797

 

 

 

3,874

 

Total non-interest expense

 

 

60,725

 

 

 

54,472

 

Income before income taxes

 

 

33,903

 

 

 

28,149

 

Income taxes

 

 

7,576

 

 

 

5,978

 

Net income

 

$

26,327

 

 

$

22,171

 

 

 

 

 

 

 

Per Share Information

 

 

 

 

 

Basic earnings per common share

 

$

1.06

 

 

$

0.93

 

Diluted earnings per common share

 

 

1.06

 

 

 

0.93

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

24,777,247

 

 

 

23,858,817

 

Diluted weighted average shares outstanding

 

 

24,893,802

 

 

 

23,959,228

 


FIRST MID BANCSHARES, INC.

Condensed Consolidated Statements of Income

(In thousands, except per share data and share amounts, unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

 

 

2026

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

90,986

 

 

$

86,972

 

 

$

87,020

 

 

$

84,784

 

 

$

79,918

 

Interest on investment securities

 

 

7,885

 

 

 

7,552

 

 

 

7,659

 

 

 

6,895

 

 

 

6,777

 

Interest on federal funds sold & other deposits

 

 

1,749

 

 

 

1,371

 

 

 

1,456

 

 

 

1,722

 

 

 

864

 

Total interest income

 

 

100,620

 

 

 

95,895

 

 

 

96,135

 

 

 

93,401

 

 

 

87,559

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

24,774

 

 

 

24,462

 

 

 

25,179

 

 

 

24,964

 

 

 

23,722

 

Interest on securities sold under agreements to repurchase

 

 

1,025

 

 

 

987

 

 

 

1,105

 

 

 

1,218

 

 

 

1,180

 

Interest on other borrowings

 

 

2,398

 

 

 

2,341

 

 

 

2,186

 

 

 

2,043

 

 

 

1,831

 

Interest on jr. subordinated debentures

 

 

468

 

 

 

433

 

 

 

452

 

 

 

464

 

 

 

468

 

Interest on subordinated debt

 

 

1,170

 

 

 

1,142

 

 

 

850

 

 

 

849

 

 

 

949

 

Total interest expense

 

 

29,835

 

 

 

29,365

 

 

 

29,772

 

 

 

29,538

 

 

 

28,150

 

Net interest income

 

 

70,785

 

 

 

66,530

 

 

 

66,363

 

 

 

63,863

 

 

 

59,409

 

Provision for credit losses

 

 

2,598

 

 

 

2,349

 

 

 

3,353

 

 

 

2,567

 

 

 

1,652

 

Net interest income after provision for credit losses

 

 

68,187

 

 

 

64,181

 

 

 

63,010

 

 

 

61,296

 

 

 

57,757

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

Wealth management revenues

 

 

6,375

 

 

 

6,591

 

 

 

5,145

 

 

 

5,394

 

 

 

5,800

 

Insurance commissions

 

 

10,807

 

 

 

7,441

 

 

 

7,089

 

 

 

7,840

 

 

 

9,925

 

Service charges

 

 

3,080

 

 

 

3,161

 

 

 

3,240

 

 

 

2,995

 

 

 

2,901

 

Net securities gains/(losses)

 

 

20

 

 

 

(398

)

 

 

(1,930

)

 

 

0

 

 

 

(181

)

Mortgage banking revenues

 

 

721

 

 

 

624

 

 

 

1,255

 

 

 

1,070

 

 

 

711

 

ATM/debit card revenue

 

 

4,135

 

 

 

3,947

 

 

 

4,182

 

 

 

4,636

 

 

 

3,646

 

Other

 

 

1,303

 

 

 

319

 

 

 

3,928

 

 

 

1,658

 

 

 

2,062

 

Total non-interest income

 

 

26,441

 

 

 

21,685

 

 

 

22,909

 

 

 

23,593

 

 

 

24,864

 

Non-interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

35,016

 

 

 

35,674

 

 

 

33,570

 

 

 

33,623

 

 

 

31,748

 

Net occupancy and equipment expense

 

 

9,826

 

 

 

11,035

 

 

 

9,196

 

 

 

7,869

 

 

 

8,479

 

Net other real estate owned expense

 

 

212

 

 

 

146

 

 

 

217

 

 

 

75

 

 

 

101

 

FDIC insurance

 

 

940

 

 

 

880

 

 

 

874

 

 

 

873

 

 

 

849

 

Amortization of intangible assets

 

 

3,301

 

 

 

2,963

 

 

 

3,128

 

 

 

3,121

 

 

 

3,231

 

Stationery and supplies

 

 

302

 

 

 

561

 

 

 

411

 

 

 

367

 

 

 

431

 

Legal and professional expense

 

 

2,700

 

 

 

2,459

 

 

 

2,454

 

 

 

2,757

 

 

 

3,076

 

ATM/debit card expense

 

 

1,807

 

 

 

1,918

 

 

 

2,052

 

 

 

1,144

 

 

 

1,831

 

Marketing and donations

 

 

824

 

 

 

760

 

 

 

959

 

 

 

777

 

 

 

852

 

Other

 

 

5,797

 

 

 

(529

)

 

 

4,285

 

 

 

4,156

 

 

 

3,874

 

Total non-interest expense

 

 

60,725

 

 

 

55,867

 

 

 

57,146

 

 

 

54,762

 

 

 

54,472

 

Income before income taxes

 

 

33,903

 

 

 

29,999

 

 

 

28,773

 

 

 

30,127

 

 

 

28,149

 

Income taxes

 

 

7,576

 

 

 

6,321

 

 

 

6,311

 

 

 

6,689

 

 

 

5,978

 

Net income

 

$

26,327

 

 

$

23,678

 

 

$

22,462

 

 

$

23,438

 

 

$

22,171

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Information

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

$

1.06

 

 

$

0.99

 

 

$

0.94

 

 

$

0.98

 

 

$

0.93

 

Diluted earnings per common share

 

 

1.06

 

 

 

0.99

 

 

 

0.94

 

 

 

0.98

 

 

 

0.93

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

24,777,247

 

 

 

23,891,160

 

 

 

23,876,020

 

 

 

23,867,592

 

 

 

23,858,817

 

Diluted weighted average shares outstanding

 

 

24,893,802

 

 

 

24,000,061

 

 

 

23,997,198

 

 

 

23,988,974

 

 

 

23,959,228

 


FIRST MID BANCSHARES, INC.

Consolidated Financial Highlights and Ratios

(Dollars in thousands, except per share data)

(Unaudited)

 

 

 

As of and for the Quarter Ended

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

 

 

2026

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

 

 

 

 

 

 

 

 

 

 

 

Loan Portfolio

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

316,723

 

 

$

360,687

 

 

$

336,795

 

 

$

298,812

 

 

$

269,148

 

Farm real estate loans

 

 

400,783

 

 

 

373,408

 

 

 

367,473

 

 

 

381,517

 

 

 

373,413

 

1-4 Family residential properties

 

 

734,053

 

 

 

489,854

 

 

 

495,537

 

 

 

495,787

 

 

 

488,139

 

Multifamily residential properties

 

 

456,185

 

 

 

339,482

 

 

 

330,549

 

 

 

360,604

 

 

 

356,858

 

Commercial real estate

 

 

2,948,024

 

 

 

2,564,670

 

 

 

2,432,180

 

 

 

2,393,640

 

 

 

2,397,985

 

Loans secured by real estate

 

 

4,855,768

 

 

 

4,128,101

 

 

 

3,962,534

 

 

 

3,930,360

 

 

 

3,885,543

 

Agricultural operating loans

 

 

370,931

 

 

 

308,275

 

 

 

311,594

 

 

 

306,374

 

 

 

296,811

 

Commercial and industrial loans

 

 

1,499,079

 

 

 

1,381,598

 

 

 

1,349,863

 

 

 

1,324,653

 

 

 

1,303,712

 

Consumer loans

 

 

39,597

 

 

 

31,918

 

 

 

36,317

 

 

 

41,604

 

 

 

47,220

 

All other loans

 

 

178,901

 

 

 

161,482

 

 

 

163,730

 

 

 

164,008

 

 

 

165,572

 

Total loans

 

 

6,944,276

 

 

 

6,011,374

 

 

 

5,824,038

 

 

 

5,766,999

 

 

 

5,698,858

 

 

 

 

 

 

 

 

 

 

 

 

Deposit Portfolio

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand deposits

 

$

1,489,747

 

 

$

1,392,534

 

 

$

1,450,244

 

 

$

1,321,446

 

 

$

1,394,590

 

Interest bearing demand deposits

 

 

2,394,069

 

 

 

2,095,370

 

 

 

1,901,516

 

 

 

1,947,744

 

 

 

1,814,427

 

Savings deposits

 

 

781,451

 

 

 

639,412

 

 

 

617,311

 

 

 

632,925

 

 

 

643,289

 

Money Market

 

 

1,307,240

 

 

 

1,138,464

 

 

 

1,184,964

 

 

 

1,206,140

 

 

 

1,215,420

 

Time deposits

 

 

1,575,132

 

 

 

1,129,493

 

 

 

1,135,508

 

 

 

1,081,944

 

 

 

1,062,654

 

Total deposits

 

 

7,547,639

 

 

 

6,395,273

 

 

 

6,289,543

 

 

 

6,190,199

 

 

 

6,130,380

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

Non-performing loans

 

$

44,074

 

 

$

31,948

 

 

$

22,199

 

 

$

21,895

 

 

$

26,598

 

Non-performing assets

 

 

49,621

 

 

 

34,807

 

 

 

23,670

 

 

 

23,572

 

 

 

28,703

 

Net charge-offs (recoveries)

 

 

1,500

 

 

 

399

 

 

 

1,588

 

 

 

1,458

 

 

 

1,783

 

Allowance for credit losses to non-performing loans

 

 

196.98

%

 

 

234.37

%

 

 

328.51

%

 

 

325.00

%

 

 

263.36

%

Allowance for credit losses to total loans outstanding

 

 

1.25

%

 

 

1.25

%

 

 

1.25

%

 

 

1.23

%

 

 

1.23

%

Nonperforming loans to total loans

 

 

0.63

%

 

 

0.53

%

 

 

0.38

%

 

 

0.38

%

 

 

0.47

%

Nonperforming assets to total assets

 

 

0.53

%

 

 

0.44

%

 

 

0.30

%

 

 

0.31

%

 

 

0.38

%

Special Mention loans

 

 

179,648

 

 

 

120,510

 

 

 

61,195

 

 

 

81,815

 

 

 

74,019

 

Substandard and Doubtful loans

 

 

109,127

 

 

 

79,956

 

 

 

75,309

 

 

 

39,031

 

 

 

33,884

 

 

 

 

 

 

 

 

 

 

 

 

Common Share Data

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

 

26,609,307

 

 

 

23,986,299

 

 

 

23,996,833

 

 

 

23,988,845

 

 

 

23,981,916

 

Book value per common share

 

$

40.46

 

 

$

39.97

 

 

$

38.85

 

 

$

37.27

 

 

$

36.32

 

Tangible book value per common share (1)

 

 

30.04

 

 

 

29.42

 

 

 

28.21

 

 

 

26.62

 

 

 

25.53

 

Tangible book value per common share excluding other comprehensive income at period end (1)

 

 

34.12

 

 

 

33.64

 

 

 

32.79

 

 

 

32.07

 

 

 

31.21

 

Market price of stock

 

 

41.19

 

 

 

39.00

 

 

 

37.88

 

 

 

37.49

 

 

 

34.90

 

 

 

 

 

 

 

 

 

 

 

 

Key Performance Ratios and Metrics

 

 

 

 

 

 

 

 

 

 

End of period earning assets

 

$

8,574,933

 

 

$

7,325,978

 

 

$

7,101,811

 

 

$

6,924,934

 

 

$

6,844,096

 

Average earning assets

 

 

7,670,723

 

 

 

7,168,176

 

 

 

7,014,675

 

 

 

6,975,783

 

 

 

6,769,858

 

Average rate on average earning assets (tax equivalent)

 

 

5.36

%

 

 

5.35

%

 

 

5.48

%

 

 

5.41

%

 

 

5.29

%

Average rate on cost of funds

 

 

1.67

%

 

 

1.71

%

 

 

1.75

%

 

 

1.75

%

 

 

1.74

%

Net interest margin (tax equivalent) (1)(2)

 

 

3.78

%

 

 

3.73

%

 

 

3.80

%

 

 

3.72

%

 

 

3.60

%

Return on average assets

 

 

1.26

%

 

 

1.21

%

 

 

1.17

%

 

 

1.20

%

 

 

1.19

%

Adjusted return on average assets (1)

 

 

1.37

%

 

 

1.30

%

 

 

1.21

%

 

 

1.23

%

 

 

1.23

%

Return on average common equity

 

 

10.45

%

 

 

10.01

%

 

 

9.95

%

 

 

10.52

%

 

 

10.35

%

Adjusted return on average common equity (1)

 

 

11.29

%

 

 

10.71

%

 

 

10.34

%

 

 

10.80

%

 

 

10.78

%

Efficiency ratio (tax equivalent) (1)

 

 

55.86

%

 

 

57.55

%

 

 

58.75

%

 

 

58.09

%

 

 

58.88

%

Full-time equivalent employees

 

 

1,335

 

 

 

1,170

 

 

 

1,178

 

 

 

1,190

 

 

 

1,194

 

 

 

 

 

 

 

 

 

 

 

 

1 Non-GAAP financial measure. Refer to reconciliation to the comparable GAAP measure.

2 During the first quarter 2025, the Company changed the methodology utilized for the calculation of net interest margin to be more consistent with what is typically used by peer banks and research analysts. The calculation now is the annualized net interest income on a tax equivalent basis divided by average interest earning assets.


FIRST MID BANCSHARES, INC.

Net Interest Margin

(Dollars in thousands, unaudited)

 

 

 

For the Quarter Ended March 31, 2026

 

 

QTD Average

 

 

 

 

Average

 

 

Balance

 

Interest

 

Rate

INTEREST EARNING ASSETS

 

 

 

 

 

 

 

Interest bearing deposits

 

$

235,370

 

 

$

1,726

 

 

2.97

%

Federal funds sold

 

 

376

 

 

 

2

 

 

2.16

%

Certificates of deposits investments

 

 

1,883

 

 

 

21

 

 

4.52

%

Investment Securities

 

 

1,147,980

 

 

 

8,383

 

 

2.92

%

Loans (net of unearned income)

 

 

6,285,114

 

 

 

91,284

 

 

5.89

%

 

 

 

 

 

 

 

 

Total interest earning assets

 

 

7,670,723

 

 

 

101,416

 

 

5.36

%

 

 

 

 

 

 

 

 

NONEARNING ASSETS

 

 

 

 

 

 

 

Other nonearning assets

 

 

737,565

 

 

 

 

 

 

Allowance for loan losses

 

 

(79,202

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

8,329,086

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

Demand deposits

 

$

3,388,750

 

 

$

14,870

 

 

1.78

%

Savings deposits

 

 

680,418

 

 

 

398

 

 

0.24

%

Time deposits

 

 

1,228,401

 

 

 

9,506

 

 

3.14

%

Total interest bearing deposits

 

 

5,297,569

 

 

 

24,774

 

 

1.90

%

Repurchase agreements

 

 

204,173

 

 

 

1,025

 

 

2.04

%

FHLB advances

 

 

271,784

 

 

 

2,335

 

 

3.48

%

Subordinated debt

 

 

60,030

 

 

 

1,170

 

 

7.90

%

Jr. subordinated debentures

 

 

27,645

 

 

 

468

 

 

6.87

%

Other debt

 

 

6,665

 

 

 

63

 

 

3.83

%

Total borrowings

 

 

570,297

 

 

 

5,061

 

 

3.60

%

Total interest bearing liabilities

 

 

5,867,866

 

 

 

29,835

 

 

2.06

%

 

 

 

 

 

 

 

 

NONINTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

Demand deposits

 

 

1,393,882

 

 

Avg Cost of Funds

1.67

%

Other liabilities

 

 

59,124

 

 

 

 

 

 

Stockholders' equity

 

 

1,008,214

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities & stockholders' equity

 

$

8,329,086

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Earnings / Spread

 

 

 

$

71,581

 

 

3.30

%

 

 

 

 

 

 

 

 

Tax effected yield on interest earning assets

 

 

 

 

3.78

%

 

 

 

 

 

 

 

 

Net interest margin, tax equivalent is a non-GAAP financial measure. Refer to reconciliation to the comparable GAAP measure.


FIRST MID BANCSHARES, INC.

Reconciliation of Non-GAAP Financial Measures

(Dollars in thousands, except per share data, unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the Quarter Ended

 

 

March 31,

 

December 31,

 

September 30,

June 30,

 

March 31,

 

 

 

2026

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income as reported

 

$

70,785

 

 

$

66,530

 

 

$

66,363

 

 

$

63,863

 

 

$

59,409

 

Net interest income, (tax equivalent)

 

 

71,581

 

 

 

67,314

 

 

 

67,143

 

 

 

64,634

 

 

 

60,162

 

Average earning assets

 

 

7,670,723

 

 

 

7,168,176

 

 

 

7,014,675

 

 

 

6,975,783

 

 

 

6,769,858

 

Net interest margin (tax equivalent)

 

 

3.78

%

 

 

3.73

%

 

 

3.80

%

 

 

3.72

%

 

 

3.60

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stockholder's equity

 

$

1,076,626

 

 

$

958,692

 

 

$

932,179

 

 

$

894,140

 

 

$

870,949

 

Goodwill and intangibles, net

 

 

277,347

 

 

 

253,016

 

 

 

255,217

 

 

 

255,547

 

 

 

258,671

 

Common shares outstanding

 

 

26,609

 

 

 

23,986

 

 

 

23,997

 

 

 

23,989

 

 

 

23,982

 

Tangible Book Value per common share

 

$

30.04

 

 

$

29.42

 

 

$

28.21

 

 

$

26.62

 

 

$

25.53

 

Accumulated other comprehensive loss (AOCI)

 

 

(108,708

)

 

 

(101,301

)

 

 

(110,012

)

 

 

(130,710

)

 

 

(136,097

)

Adjusted tangible book value per common share

 

$

34.12

 

 

$

33.64

 

 

$

32.79

 

 

$

32.07

 

 

$

31.21

 


FIRST MID BANCSHARES, INC.

Reconciliation of Non-GAAP Financial Measures

(Dollars in thousands, except per share data, unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the Quarter Ended

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

 

 

2026

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

Adjusted earnings Reconciliation

 

 

 

 

 

 

 

 

 

 

Net Income – GAAP

 

$

26,327

 

 

$

23,678

 

 

$

22,462

 

 

$

23,438

 

 

$

22,171

 

Adjustments (post-tax) (1)

 

 

 

 

 

 

 

 

 

 

Net (gain)/loss on securities sales

 

 

(16

)

 

 

314

 

 

 

1,525

 

 

 

 

 

 

143

 

Net loss on subordinated debt repayment

 

 

 

 

 

237

 

 

 

 

 

 

 

 

 

 

Net loss on other investments

 

 

422

 

 

 

349

 

 

 

 

 

 

 

 

 

 

Technology project expenses

 

 

25

 

 

 

761

 

 

 

360

 

 

 

246

 

 

 

728

 

Net gain on real estate

 

 

 

 

 

(443

)

 

 

(1,033

)

 

 

 

 

 

 

Severance expense

 

 

 

 

 

 

 

 

15

 

 

 

 

 

 

 

Integration and acquisition expenses

 

 

1,690

 

 

 

434

 

 

 

13

 

 

 

3

 

 

 

41

 

Total adjustments (non-GAAP)

 

$

2,122

 

 

$

1,652

 

 

$

880

 

 

$

249

 

 

$

912

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted earnings – non-GAAP

 

$

28,449

 

 

$

25,330

 

 

$

23,342

 

 

$

23,687

 

 

$

23,083

 

Adjusted diluted earnings per share (non-GAAP)

 

$

1.14

 

 

$

1.06

 

 

$

0.97

 

 

$

0.99

 

 

$

0.96

 

Adjusted return on average assets (non-GAAP)

 

 

1.37

%

 

 

1.30

%

 

 

1.21

%

 

 

1.23

%

 

 

1.23

%

Adjusted return on average common equity (non-GAAP)

 

 

11.29

%

 

 

10.71

%

 

 

10.34

%

 

 

10.80

%

 

 

10.78

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency Ratio Reconciliation

 

 

 

 

 

 

 

 

 

 

Noninterest expense – GAAP

 

$

60,725

 

 

$

55,867

 

 

$

57,146

 

 

$

54,762

 

 

$

54,472

 

Other real estate owned property income (expense)

 

 

(212

)

 

 

(76

)

 

 

(217

)

 

 

(75

)

 

 

(101

)

Amortization of intangibles

 

 

(3,301

)

 

 

(2,963

)

 

 

(3,128

)

 

 

(3,121

)

 

 

(3,231

)

Gain/(loss) on real estate

 

 

 

 

 

560

 

 

 

(95

)

 

 

 

 

 

 

Severance expense

 

 

 

 

 

 

 

 

(19

)

 

 

 

 

 

 

Technology project expense

 

 

(32

)

 

 

(963

)

 

 

(456

)

 

 

(311

)

 

 

(921

)

Integration and acquisition expenses

 

 

(2,139

)

 

 

(549

)

 

 

(17

)

 

 

(4

)

 

 

(52

)

Adjusted noninterest expense (non-GAAP)

 

$

55,041

 

 

$

51,876

 

 

$

53,214

 

 

$

51,251

 

 

$

50,167

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income – GAAP

 

$

70,785

 

 

$

66,530

 

 

$

66,363

 

 

$

63,863

 

 

$

59,409

 

Effect of tax-exempt income (1)

 

 

796

 

 

 

784

 

 

 

780

 

 

 

771

 

 

 

753

 

Adjusted net interest income (non-GAAP)

 

$

71,581

 

 

$

67,314

 

 

$

67,143

 

 

$

64,634

 

 

$

60,162

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income – GAAP

 

$

26,441

 

 

$

21,685

 

 

$

22,909

 

 

$

23,593

 

 

$

24,864

 

Gain on real estate sales

 

 

 

 

 

 

 

 

(1,403

)

 

 

 

 

 

 

Net (gain)/loss on securities sales

 

 

(20

)

 

 

398

 

 

 

1,930

 

 

 

 

 

 

181

 

Net loss on subordinated debt repayment

 

 

 

 

 

300

 

 

 

 

 

 

 

 

 

 

Net loss on other investments

 

 

534

 

 

 

442

 

 

 

 

 

 

 

 

 

 

Adjusted noninterest income (non-GAAP)

 

$

26,955

 

 

$

22,825

 

 

$

23,436

 

 

$

23,593

 

 

$

25,045

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted total revenue (non-GAAP)

 

$

98,536

 

 

$

90,139

 

 

$

90,579

 

 

$

88,227

 

 

$

85,207

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (non-GAAP)

 

 

55.86

%

 

 

57.55

%

 

 

58.75

%

 

 

58.09

%

 

 

58.88

%

 

 

 

 

 

 

 

 

 

 

 

(1) Nonrecurring items (post-tax) and tax-exempt income are calculated using an estimated effective tax rate of 21%.