Elite members get real-time data, technical charting, alerts, and no ads - starting at $24.96/mo.
Try Elite for Free

New Upgrade:   Dedicated Screeners for Stocks & ETFs

Learn more

First Mid Bancshares, Inc. Announces Third Quarter 2026 Results

By First Mid Bancshares, Inc. | October 29, 2026, 7:00 AM

MATTOON, Ill., Oct. 29, 2026 (GLOBE NEWSWIRE) -- First Mid Bancshares, Inc. (NASDAQ: FMBH) (the “Company”) today announced its financial results for the quarter ended September 30, 2026.

Highlights

  • Net income of $33.3 million, or $1.25 diluted EPS
  • Adjusted quarterly net income* of $33.6 million, or $1.26 diluted EPS
  • Announced pending acquisition of Evergreen Bancshares, Inc. (“Evergreen”)
  • Total loans of $6.85 billion, quarterly decrease of $85.8 million
  • Total deposits of $7.62 billion, quarterly increase of $44.2 million
  • Quarterly return on average assets of 1.45%
  • In late October, 2026 the Company completed the sale of investment securities with a weighted average yield of 1.51% for a loss of $14.8 million, which provided $175.8 million in cash. The proceeds are expected to be reinvested at higher rates with an earn back period of less than 2 years.
  • Agreed to acquire Winship Farm Management in Putnam, IL, which is expected to add over 8,600 acres under management over the next 3 years
  • Board of Directors declared a regular quarterly dividend of $0.26 per share

“We delivered another strong period of financial results highlighted by a record high quarter of earnings. Asset quality was strong with lower classifieds and negligible net charge-offs during the quarter. Deposit growth was solid, while loan growth was pressured due to higher payoff activity from customer collateral sales. We continue to put a strategic focus on revenue diversification and fee business growth through the acquisition of Winship Farm Management,” said Matthew Smith, Chief Executive Officer.

“I am pleased to announce our pending acquisition of Evergreen Bancshares and its subsidiary American Bank of Freedom. We are excited to welcome their employees and customers to the First Mid family. This acquisition will deepen and extend our presence in Missouri, Illinois, and Indiana while better positioning us to move past the $10 billion asset threshold,” Smith concluded.

Net Interest Income
Net interest income for the third quarter of 2026 was $79.4 million, a decrease of $0.3 million compared to the second quarter of 2026. The decrease was primarily driven by a decline in average loan balances for the quarter along with an increase in the cost of funding from rate increases and continued deposit pricing competition. Interest income increased by $1.8 million, while interest expense increased by $2.1 million during the period. Accretion income for the third quarter was $3.8 million which was in line with the prior quarter.

In comparison to the third quarter of 2025, net interest income increased $13.0 million, or 19.6%. Interest income was higher by $20.6 million, inclusive of a $0.7 million increase in accretion income. The increase was primarily driven by organic earning asset growth along with the addition of Two Rivers Bank & Trust (“Two Rivers”). Interest expense was higher by $7.6 million compared to the third quarter of last year primarily from higher overall deposit balances including the addition of Two Rivers.

On October 26th, 2026 the Company sold investment securities with a weighted average yield of 1.51% for a loss of $14.8 million, which provided $175.8 million in cash. The transaction will be reflected in the fourth quarter financial results. The Company expects to reinvest this cash at higher rates with an expected earn back period of less than 2 years.

Net Interest Margin
Net interest margin, on a tax equivalent basis*, was 3.76% for the third quarter of 2026 representing a decrease of 3 basis points from the prior quarter. The yield on earning assets improved by 6 basis points compared to the second quarter, but was outpaced by the increase in the average cost of funds. The increase in the average cost of funds was primarily from overall rate movements and deposit pricing competition.

Loan Portfolio
Total loans ended the quarter at $6.85 billion, representing a decrease of $85.8 million for the quarter on a combination of elevated payoffs and disciplined pricing decisions. The decrease for the quarter was primarily in commercial real estate loans. This was primarily driven by the partial collateral sale of a multi-location business and subsequent loan payoff. Growth in other portfolios was well diversified.

Asset Quality
Asset quality improved for the quarter with overall criticized assets declining $45.9 million. Special mention loans decreased by $37.6 million to $101.5 million and substandard loans decreased by $8.3 million to $131.6 million. Non-performing loans had a modest increase of $1.8 million to $43.1 million. The declines in criticized assets were primarily driven by a combination of upgrades, paydowns, and external refinances.

The allowance for credit losses (“ACL”) ended the period at $86.5 million and the ACL to total loans ratio was 1.26%, which was a 1 basis point increase compared to the second quarter of 2026. In addition to the overall ACL, an unearned discount of $37.1 million remains at quarter end. Provision expense of $0.3 million was released during the quarter due to lower loan balances as well as minimal net charge offs of $0.2 million.

The ratio of non-performing loans to total loans was 0.63%, which was an increase from 0.60% in the prior quarter. The ACL to non-performing loans ratio was 201%, a decrease from 211% in the prior quarter primarily from the modest increase in non-performing loans and the slight decline in the ACL during the quarter. The ratio of non-performing assets to total assets remained flat compared to the prior quarter at 0.51%.

Deposits
Total deposits ended the quarter at $7.62 billion, which represented an increase of $44.2 million from the prior quarter. Money market accounts had the largest growth compared to the prior quarter with a $198.8 million increase. This growth was driven by the Company's deposit product refresh in early 2026 and continued marketing of these products. The average cost of interest-bearing deposits for the quarter was 2.16%, an increase of 18 basis points from the end of the previous quarter, primarily due to overall rate movements and continued deposit pricing competition.

Non-Interest Income
Non-interest income for the third quarter of 2026 was $27.2 million compared to $28.8 million in the prior quarter and $22.9 million in the third quarter of 2025.

Wealth management revenues for the quarter were $7.4 million. Revenues decreased $0.8 million compared to the second quarter primarily from seasonality. Overall Ag Services revenue was $2.0 million in the period compared to $1.9 million in the prior quarter and $1.8 million in the third quarter of 2025. Insurance commissions for the quarter were $7.5 million, which was $1.3 million lower than the second quarter due to seasonality of contingent revenues. Third quarter insurance commissions were an increase of $0.4 million compared to the third quarter of 2025.

Non-Interest Expenses
Non-interest expense for the third quarter of 2026 totaled $65.0 million compared to $70.6 million in the second quarter of 2026. This decrease was primarily due to lower one-time merger-related costs that were recognized in the second quarter. During the third quarter, acquisition-related expenses related to Two Rivers totaled $0.4 million compared to $7.1 million in the prior quarter. Salaries and benefits expense increased by $1.0 million compared to the prior quarter primarily due to additional variable compensation for overperformance compared to plan.

The Company’s efficiency ratio*, as adjusted in the non-GAAP reconciliation table herein, for the third quarter of 2026 was 56.13% compared to 54.39% in the prior quarter and 58.75% 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 assets15.79%
Tier 1 capital to risk-weighted assets14.39%
Common equity tier 1 capital to risk-weighted assets13.91%
Leverage ratio11.29%
  

Tangible book value per share* decreased $0.06, or 0.2% during the third quarter of 2026. The decrease was driven by an increase in the Company's unrealized loss position in its investment portfolio of $32.3 million. This increase in the unrealized loss position lowered tangible book value per share* by $1.21 which was materially offset by earnings growth. During the quarter, the Company paid off $10.0 million of subordinated debt with cash on hand.

The Company’s Board of Directors declared its regular quarterly dividend of $0.26 payable on December 1, 2026 to the shareholders of record as of November 16, 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., and First Mid Wealth Management Co. First Mid is a $9.4 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 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 Average 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 forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 regarding First Mid Bancshares, Inc. (“First Mid”), Evergreen Bancshares, Inc. (“Evergreen”) and the proposed transactions, including statements regarding anticipated benefits, integration, timing, approvals, customer relationships, operating results, expenses, market conditions, credit quality, liquidity, loan and deposit activity, and other expectations regarding the combined business. First Mid intends for these 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, are identified by use of the words “believe,” “expect,” “intend,” “anticipate,” “estimate,” “project,” “will,” “may,” “should,” 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 the anticipated benefits of the proposed transactions will not be realized within the expected time period; the risk that integration of Evergreen with First Mid will be materially delayed or will be more costly or difficult than expected; the inability to complete the proposed transactions due to the failure to satisfy conditions to completion of the proposed transactions, including failure to obtain required regulatory, shareholder and other approvals; the failure of the proposed transactions to close for any other reason; 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; changes in interest rates; general economic conditions and market-area conditions; legislative and/or regulatory changes; risks relating to Evergreen as a privately held company whose business and financial information has not been subject to public company reporting requirements; monetary and fiscal policies of the U.S. Government, including policies of the U.S. Treasury and the Federal Reserve Board; the quality, composition and valuation of loan and investment portfolios; demand for loan products; deposit flows; competition; demand for financial services; accounting principles, policies and guidelines; and the ability to complete the proposed transactions or any of the foregoing risks. Additional information concerning First Mid, including additional factors and risks that could materially affect First Mid’s financial results, is 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, revise or review any forward-looking information, whether as a result of new information, future events or otherwise.

Important Information about the Merger and Additional Information
First Mid will file a registration statement on Form S-4 with the SEC in connection with the proposed transactions. The registration statement will include a proxy statement of Evergreen that also constitutes a prospectus of First Mid, which will be sent to the shareholders of Evergreen. Evergreen shareholders are urged to read the proxy statement/prospectus when it becomes available, which will contain important information about First Mid, Evergreen and the proposed transactions, including detailed risk factors. The proxy statement/prospectus and other documents which will be filed by First Mid with the SEC will be available free of charge at the SEC’s website, www.sec.gov. These documents also can be obtained free of charge by accessing First Mid’s website at www.firstmid.com under the tab “Investor Relations” and then under “SEC Filings.” Alternatively, when available, these documents can be obtained free of charge from First Mid upon written request to First Mid Bancshares, PO Box 499, Mattoon, IL 61938, Attention: Investor Relations; or from Evergreen upon written request to Evergreen Bancshares, Inc., 1701 Macklind Avenue, St. Louis, MO 63110, Attention: Chief Financial Officer. A final proxy statement/prospectus will be mailed to the shareholders of Evergreen.

Participants in the Solicitation
First Mid and Evergreen, and certain of their respective directors, executive officers, and other members of management and employees, are participants in the solicitation of proxies in connection with the proposed transactions. Information about the directors and executive officers of First Mid is set forth in the proxy statement for its 2026 annual meeting of stockholders, which was filed with the SEC on March 17, 2026. This document can be obtained free of charge from the sources provided above. Information about Evergreen’s directors and executive officers, and a description of their direct and indirect interests in the proposed transactions, by security holdings or otherwise, will be included in the proxy statement/prospectus when it becomes available. Investors may obtain additional information regarding the interests of such participants in the proposed transactions by reading the proxy statement/prospectus for such proposed transactions when it becomes available.

No Offer or Solicitation
This communication shall not constitute an offer to sell or the solicitation of an offer to buy securities, 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 such jurisdiction.

Investor Contacts 
Austin Frank
Jordan Read
SVP, Director of Investor Relations
EVP, Chief Financial and Risk Officer
217-258-5522217-258-3528
afrank@firstmid.comjread@firstmid.com

                                                                               

- Tables Follow -

         
FIRST MID BANCSHARES, INC. 
Condensed Consolidated Balance Sheets 
(In thousands, unaudited) 
         
   As of 
   September 30, December 31, September 30, 
    2026   2025   2025  
         
Assets        
Cash and cash equivalents $511,334  $254,920  $277,087  
Investment securities  1,338,631   1,085,499   1,098,093  
Loans (including loans held for sale) 6,848,571   6,011,374   5,824,038  
Less allowance for credit losses  (86,496)  (74,875)  (72,925) 
Net loans   6,762,075   5,936,499   5,751,113  
Premises and equipment, net  101,869   90,782   94,673  
Goodwill and intangibles, net  269,877   253,016   255,217  
Bank Owned Life Insurance  188,584   174,915   173,588  
Other assets   217,950   171,027   180,597  
Total assets  $9,390,320  $7,966,658  $7,830,368  
         
Liabilities and Stockholders' Equity      
Deposits:        
Non-interest bearing $1,465,347  $1,392,534  $1,450,244  
Interest bearing   6,150,417   5,002,739   4,839,299  
Total deposits   7,615,764   6,395,273   6,289,543  
Repurchase agreements with customers 187,726   196,716   200,506  
Other borrowings  359,186   270,000   245,000  
Junior subordinated debentures 34,133   24,454   24,419  
Subordinated debt  22,773   60,008   79,645  
Other liabilities   73,843   61,515   59,076  
Total liabilities   8,293,425   7,007,966   6,898,189  
         
Total stockholders' equity  1,096,895   958,692   932,179  
Total liabilities and stockholders' equity$9,390,320  $7,966,658  $7,830,368  
         


           
FIRST MID BANCSHARES, INC. 
Condensed Consolidated Statements of Income 
(In thousands, except per share data and share amounts, unaudited) 
           
   Three Months Ended Nine Months Ended 
   September 30, September 30, 
    2026   2025   2026  2025  
Interest income:          
Interest and fees on loans $104,013  $87,020  $297,667 $251,722  
Interest on investment securities  10,733   7,659   27,993  21,331  
Interest on federal funds sold & other deposits 1,972   1,456   6,562  4,042  
Total interest income   116,718   96,135   332,222  277,095  
Interest expense:          
Interest on deposits   33,165   25,179   88,267  73,865  
Interest on securities sold under agreements to repurchase   941   1,105   2,996  3,503  
Interest on other borrowings  2,148   2,186   7,125  6,060  
Interest on subordinated debt  500   850   2,380  2,648  
Interest on jr. subordinated debentures  588   452   1,634  1,384  
Total interest expense   37,342   29,772   102,402  87,460  
Net interest income   79,376   66,363   229,820  189,635  
Provision (release of provision) for credit losses (299)  3,353   3,844  7,572  
Net interest income after provision for credit losses 79,675   63,010   225,976  182,063  
Non-interest income:          
Wealth management revenues  7,370   5,145   21,951  16,350  
Insurance commissions   7,529   7,089   27,206  24,854  
Service charges   4,156   3,240   10,695  9,136  
Net securities gains/(losses)  35   (1,930)  118  (2,111) 
Mortgage banking revenues  946   1,255   2,481  3,036  
ATM/debit card revenue  4,900   4,182   13,834  12,464  
Other   2,276   3,928   6,201  7,637  
Total non-interest income  27,212   22,909   82,486  71,366  
Non-interest expense:          
Salaries and employee benefits  39,411   33,570   112,887  98,941  
Net occupancy and equipment expense  10,289   9,196   31,007  25,544  
Net other real estate owned expense  537   217   967  393  
FDIC insurance   1,016   874   3,019  2,596  
Amortization of intangible assets  3,718   3,128   10,897  9,480  
Stationery and supplies   339   411   952  1,209  
Legal and professional expense  2,954   2,454   8,414  8,287  
ATM/debit card expense  2,096   2,052   6,121  5,027  
Marketing and donations  954   959   2,596  2,588  
Other   3,648   4,285   19,454  12,315  
Total non-interest expense  64,962   57,146   196,314  166,380  
Income before income taxes  41,925   28,773   112,148  87,049  
Income taxes   8,628   6,311   24,735  18,978  
Net income  $33,297  $22,462  $87,413 $68,071  
           
Per Share Information          
Basic earnings per common share $1.26  $0.94  $3.37 $2.85  
Diluted earnings per common share  1.25   0.94   3.36  2.84  
           
Weighted average shares outstanding  26,455,825   23,876,020   25,903,440  23,867,537  
Diluted weighted average shares outstanding 26,601,826   23,997,198   26,039,726  23,981,938  
           


                
FIRST MID BANCSHARES, INC. 
Condensed Consolidated Statements of Income 
(In thousands, except per share data and share amounts, unaudited) 
                
     For the Quarter Ended 
     September 30, June 30, March 31, December 31, September 30, 
       2026   2026  2026  2025   2025  
Interest income:               
Interest and fees on loans    $104,013  $102,668 $90,986 $86,972  $87,020  
Interest on investment securities     10,733   9,375  7,885  7,552   7,659  
Interest on federal funds sold & other deposits    1,972   2,841  1,749  1,371   1,456  
Total interest income      116,718   114,884  100,620  95,895   96,135  
Interest expense:                
Interest on deposits      33,165   30,328  24,774  24,462   25,179  
Interest on securities sold under agreements to repurchase   941   1,030  1,025  987   1,105  
Interest on other borrowings     2,148   2,579  2,398  2,341   2,186  
Interest on subordinated debt     500   710  1,170  1,142   850  
Interest on jr. subordinated debentures     588   578  468  433   452  
Total interest expense      37,342   35,225  29,835  29,365   29,772  
Net interest income      79,376   79,659  70,785  66,530   66,363  
Provision (release of provision) for credit losses    (299)  1,545  2,598  2,349   3,353  
Net interest income after provision for credit losses    79,675   78,114  68,187  64,181   63,010  
Non-interest income:               
Wealth management revenues      7,370   8,206  6,375  6,591   5,145  
Insurance commissions      7,529   8,870  10,807  7,441   7,089  
Service charges      4,156   3,459  3,080  3,161   3,240  
Net securities gains/(losses)     35   63  20  (398)  (1,930) 
Mortgage banking revenues     946   814  721  624   1,255  
ATM/debit card revenue     4,900   4,799  4,135  3,947   4,182  
Other      2,276   2,622  1,303  319   3,928  
Total non-interest income     27,212   28,833  26,441  21,685   22,909  
Non-interest expense:               
Salaries and employee benefits     39,411   38,460  35,016  35,674   33,570  
Net occupancy and equipment expense     10,289   10,892  9,826  11,035   9,196  
Net other real estate owned expense     537   218  212  146   217  
FDIC insurance      1,016   1,063  940  880   874  
Amortization of intangible assets     3,718   3,878  3,301  2,963   3,128  
Stationery and supplies      339   311  302  561   411  
Legal and professional expense     2,954   2,760  2,700  2,459   2,454  
ATM/debit card expense     2,096   2,218  1,807  1,918   2,052  
Marketing and donations     954   818  824  760   959  
Other      3,648   10,009  5,797  (529)  4,285  
Total non-interest expense     64,962   70,627  60,725  55,867   57,146  
Income before income taxes     41,925   36,320  33,903  29,999   28,773  
Income taxes      8,628   8,531  7,576  6,321   6,311  
Net income     $33,297  $27,789 $26,327 $23,678  $22,462  
                
Per Share Information               
Basic earnings per common share    $1.26  $1.05 $1.06 $0.99  $0.94  
Diluted earnings per common share     1.25   1.04  1.06  0.99   0.94  
                
Weighted average shares outstanding     26,455,825   26,458,805  24,777,247  23,891,160   23,876,020  
Diluted weighted average shares outstanding    26,601,826   26,604,784  24,893,802  24,000,061   23,997,198  
                


            
FIRST MID BANCSHARES, INC. 
Consolidated Financial Highlights and Ratios 
(Dollars in thousands, except per share data, unaudited) 
  
  As of and for the Quarter Ended 
  September 30, June 30, March 31, December 31, September 30, 
   2026   2026   2026   2025   2025  
            
Loan Portfolio           
Construction and land development $386,754  $361,748  $316,723  $360,687  $336,795  
Farm real estate loans  426,928   422,537   400,783   373,408   367,473  
1-4 Family residential properties  735,724   733,869   734,053   489,854   495,537  
Multifamily residential properties  393,982   390,847   456,185   339,482   330,549  
Commercial real estate  2,815,862   2,923,176   2,948,024   2,564,670   2,432,180  
Loans secured by real estate  4,759,250   4,832,177   4,855,768   4,128,101   3,962,534  
Agricultural operating loans  363,770   356,814   370,931   308,275   311,594  
Commercial and industrial loans  1,469,640   1,502,951   1,499,079   1,381,598   1,349,863  
Consumer loans  31,637   35,478   39,597   31,918   36,317  
All other loans  224,274   206,922   178,901   161,482   163,730  
Total loans  6,848,571   6,934,342   6,944,276   6,011,374   5,824,038  
            
Deposit Portfolio           
Non-interest bearing demand deposits $1,465,347  $1,486,592  $1,489,747  $1,392,534  $1,450,244  
Interest bearing demand deposits  2,337,451   2,435,498   2,394,069   2,095,370   1,901,516  
Savings deposits  690,034   711,999   781,451   639,412   617,311  
Money Market  1,572,439   1,373,685   1,307,240   1,138,464   1,184,964  
Time deposits  1,550,493   1,563,770   1,575,132   1,129,493   1,135,508  
Total deposits  7,615,764   7,571,544   7,547,639   6,395,273   6,289,543  
            
Asset Quality           
Non-performing loans $43,069  $41,293  $44,074  $31,948  $22,199  
Non-performing assets  48,099   47,098   49,621   34,807   23,670  
Net charge-offs (recoveries)  194   1,370   1,500   399   1,588  
Allowance for credit losses to non-performing loans  200.83%  210.66%  196.98%  234.37%  328.51% 
Allowance for credit losses to total loans outstanding  1.26%  1.25%  1.25%  1.25%  1.25% 
Nonperforming loans to total loans  0.63%  0.60%  0.63%  0.53%  0.38% 
Nonperforming assets to total assets  0.51%  0.51%  0.53%  0.44%  0.30% 
Special Mention loans  101,513   139,154   179,648   120,510   61,195  
Substandard and Doubtful loans  131,598   139,902   109,127   79,956   75,309  
            
Common Share Data           
Common shares outstanding  26,601,445   26,594,524   26,609,307   23,986,299   23,996,833  
Book value per common share $41.23  $41.43  $40.46  $39.97  $38.85  
Tangible book value per share(1)  31.09   31.15   30.04   29.42   28.21  
Tangible book value per share excluding other comprehensive income at period end(1)  36.24   35.09   34.12   33.64   32.79  
Market price of stock  48.74   48.09   41.19   39.00   37.88  
            
Key Performance Ratios and Metrics           
End of period earning assets $8,670,790  $8,496,204  $8,574,933  $7,325,978  $7,101,811  
Average earning assets  8,470,595   8,520,559   7,670,723   7,168,176   7,014,675  
Average rate on average earning assets (tax equivalent)  5.51%  5.45%  5.36%  5.35%  5.48% 
Average rate on cost of funds  1.85%  1.75%  1.67%  1.71%  1.75% 
Net interest margin (tax equivalent)(1)  3.76%  3.79%  3.78%  3.73%  3.80% 
Return on average assets  1.45%  1.20%  1.26%  1.21%  1.17% 
Adjusted return on average assets(1)  1.46%  1.45%  1.37%  1.30%  1.21% 
Return on average common equity  12.07%  10.19%  10.45%  10.01%  9.95% 
Adjusted return on average common equity(1)  12.19%  12.25%  11.29%  10.71%  10.34% 
Return on average tangible common equity  16.02%  13.64%  14.10%  13.68%  13.88% 
Adjusted return on average tangible common equity  16.17%  16.39%  15.24%  14.63%  14.42% 
Efficiency ratio (tax equivalent)(1)  56.13%  54.39%  55.86%  57.55%  58.75% 
Full-time equivalent employees  1,313   1,316   1,335   1,170   1,178  
1 Non-GAAP financial measure. Refer to reconciliation to the comparable GAAP measure.
 
            

        

FIRST MID BANCSHARES, INC. 
Net Interest Margin 
(Dollars in thousands, unaudited)  
         
  For the Quarter Ended September 30, 2026  
  QTD Average   Average  
  Balance Interest Rate  
INTEREST EARNING ASSETS       
Interest bearing deposits$242,510  $1,930 3.16%  
Federal funds sold 75   1 5.29%  
Certificates of deposits investments 4,281   41 3.80%  
Investment Securities 1,333,818   11,243 3.37%  
Loans (net of unearned income) 6,889,911   104,345 6.01%  
         
Total interest earning assets 8,470,595   117,560 5.51%  
         
NONEARNING ASSETS       
Other nonearning assets 797,980       
Allowance for loan losses (87,905)      
         
Total assets$9,180,670       
         
INTEREST BEARING LIABILITIES       
Demand deposits$3,792,673  $19,524 2.04%  
Savings deposits 705,758   316 0.18%  
Time deposits 1,585,639   13,324 3.33%  
Total interest bearing deposits 6,084,070   33,164 2.16%  
Repurchase agreements 191,935   941 1.95%  
FHLB advances 175,815   1,519 3.43%  
Federal funds purchased 89   1 0.00%  
Subordinated debt 24,266   500 8.17%  
Jr. subordinated debentures 34,100   588 6.84%  
Other debt  39,501   628 6.31%  
Total borrowings 465,706   4,177 3.56%  
Total interest bearing liabilities 6,549,776   37,341 2.26%  
         
NONINTEREST BEARING LIABILITIES       
Demand deposits 1,459,511  Avg Cost of Funds1.85%  
Other liabilities 68,135       
Stockholders' equity 1,103,248       
         
Total liabilities & stockholders' equity$9,180,670       
         
Net Interest Earnings / Spread  $80,219 3.25%  
         
Tax effected yield on interest earning assets   3.76%  
         
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 
     September 30,June 30, March 31, December 31, September 30,
      2026   2026   2026   2025   2025  
               
Net interest income as reported  $79,376  $79,659  $70,785  $66,530  $66,363  
Net interest income, (tax equivalent)  80,219   80,459   71,581   67,314   67,143  
Average earning assets   8,470,595   8,520,559   7,670,723   7,168,176   7,014,675  
Net interest margin (tax equivalent)  3.76%  3.79%  3.78%  3.73%  3.80% 
               
               
Common stockholder's equity  $1,096,895  $1,101,744  $1,076,626  $958,692  $932,179  
Goodwill and intangibles, net   269,877   273,456   277,347   253,016   255,217  
Common shares outstanding   26,601   26,595   26,609   23,986   23,997  
Tangible Book Value per common share $31.09  $31.15  $30.04  $29.42  $28.21  
Accumulated other comprehensive loss (AOCI) (137,145)  (104,824)  (108,708)  (101,301)  (110,012) 
Adjusted tangible book value per common share$36.24  $35.09  $34.12  $33.64  $32.79  
               

        

               
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 
     September 30, June 30, March 31, December 31, September 30,
 
      2026   2026   2026   2025   2025  
Adjusted earnings reconciliation            
Net Income - GAAP   $33,297  $27,789  $26,327  $23,678  $22,462  
Adjustments (post-tax)(1)            
Net (gain)/loss on securities sales  (28)  (50)  (16)  314   1,525  
Net loss on subordinated debt repayment  24   74   -   237   -  
Net loss on other investments   -   -   422   349   -  
Technology project expenses   -   -   25   761   360  
Net gain on real estate   -   -   -   (443)  (1,033) 
Severance expense    -   -   -   -   15  
Integration and acquisition expenses  325   5,586   1,690   434   13  
Total adjustments (non-GAAP)  $321  $5,610  $2,122  $1,652  $880  
               
Adjusted earnings - non-GAAP  $33,618  $33,399  $28,449  $25,330  $23,342  
Adjusted diluted earnings per share (non-GAAP)$1.26  $1.26  $1.14  $1.06  $0.97  
Adjusted return on average assets (non-GAAP) 1.46%  1.45%  1.37%  1.30%  1.21% 
Adjusted return on average common equity (non-GAAP) 12.19%  12.25%  11.29%  10.71%  10.34% 
               
               
Efficiency ratio reconciliation            
Noninterest expense - GAAP  $64,962  $70,627  $60,725  $55,867  $57,146  
Other real estate owned property income (expense) (537)  (218)  (212)  (76)  (217) 
Amortization of intangibles   (3,718)  (3,878)  (3,301)  (2,963)  (3,128) 
Gain/(loss) on real estate   -   -   -   560   (95) 
Severance expense    -   -   -   -   (19) 
Technology project expense   -   -   (32)  (963)  (456) 
Integration and acquisition expenses  (411)  (7,071)  (2,139)  (549)  (17) 
Adjusted noninterest expense (non-GAAP) $60,296  $59,460  $55,041  $51,876  $53,214  
               
Net interest income -GAAP  $79,376  $79,659  $70,785  $66,530  $66,363  
Effect of tax-exempt income(1)   843   800   796   784   780  
Adjusted net interest income (non-GAAP) $80,219  $80,459  $71,581  $67,314  $67,143  
               
Noninterest income - GAAP  $27,212  $28,833  $26,441  $21,685  $22,909  
Gain on real estate sales   -   -   -   -   (1,403) 
Net (gain)/loss on securities sales   (35)  (63)  (20)  398   1,930  
Net loss on subordinated debt repayment  30   94   -   300   -  
Net loss on other investments   -   -   534   442   -  
Adjusted noninterest income (non-GAAP) $27,207  $28,864  $26,955  $22,825  $23,436  
               
Adjusted total revenue (non-GAAP) $107,426  $109,323  $98,536  $90,139  $90,579  
               
Efficiency ratio (non-GAAP)   56.13%  54.39%  55.86%  57.55%  58.75% 
               
Adjusted return on average tangible common equity reconciliation          
Adjusted earnings - non-GAAP  $33,618  $33,399  $28,449  $25,330  $23,342  
Annualized adjusted earnings- non-GAAP  134,472   133,596   113,794   101,320   93,368  
               
Average common stockholder's equity  1,103,248   1,090,377   1,008,214   946,150   903,411  
Average goodwill    203,683   203,677   203,392   203,391   203,391  
Average other intangibles   68,063   71,813   57,973   50,413   52,572  
Average tangible common stockholder's equity$831,502  $814,887  $746,849  $692,346  $647,448  
               
Adjusted return on average tangible common equity (non-GAAP) 16.17%  16.39%  15.24%  14.63%  14.42% 
(1) Nonrecurring items (post-tax) and tax-exempt income are calculated using an estimated effective tax rate of 21%.
 
               

        


                                                


Mentioned In This Article

Latest News