# EDGAR Filing Document

**Accession Number:** 0000700565
**File Stem:** 0001171843-26-002829
**Filing Date:** 2026-4
**Character Count:** 52365
**Document Hash:** 3d311f76509fb0b2a0002e012431acb1
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001171843-26-002829.hdr.sgml**: 20260429

**ACCESSION NUMBER**: 0001171843-26-002829

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 13

**CONFORMED PERIOD OF REPORT**: 20260429

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20260429

**DATE AS OF CHANGE**: 20260429

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** FIRST MID BANCSHARES, INC.
- **CENTRAL INDEX KEY:** 0000700565
- **STANDARD INDUSTRIAL CLASSIFICATION:** STATE COMMERCIAL BANKS [6022]
- **ORGANIZATION NAME:** 02 Finance
- **EIN:** 371103704
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-36434
- **FILM NUMBER:** 26916729

**BUSINESS ADDRESS:**
- **STREET 1:** 1515 CHARLESTON AVE
- **STREET 2:** PO BOX 499
- **CITY:** MATTOON
- **STATE:** IL
- **ZIP:** 61938
- **BUSINESS PHONE:** 2172347454

**MAIL ADDRESS:**
- **STREET 1:** 1515 CHARLESTON AVENUE
- **STREET 2:** PO BOX 499
- **CITY:** MATTOON
- **STATE:** IL
- **ZIP:** 61938

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** FIRST MID ILLINOIS BANCSHARES INC
- **DATE OF NAME CHANGE:** 20040326

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** FIRST-MID ILLINOIS BANCSHARES INC
- **DATE OF NAME CHANGE:** 19920703

?xml version='1.0' encoding='ASCII'? Form 8-K

### UNITED STATES

### SECURITIES AND EXCHANGE COMMISSION

### Washington, D.C. 20549
_________________

### FORM 8-K
_________________

#### CURRENT REPORT

#### Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

#### Date of Report (Date of earliest event reported): April 29, 2026
_______________________________

#### FIRST MID BANCSHARES, INC.
(Exact name of registrant as specified in its charter)

_______________________________

---

| | | |
|:---|:---|:---|
| **Delaware** | **001-36434** | **37-1103704** |
| (State or Other Jurisdiction of Incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |

---

#### 1421 Charleston Avenue

#### Mattoon, Illinois 61938
(Address of Principal Executive Offices) (Zip Code)

(217) 234-7454

(Registrant's telephone number, including area code)

(Former name or former address, if changed since last report)

_______________________________

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

---

| | | |
|:---|:---|:---|
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
| Common Stock | FMBH | Nasdaq Global Market |

---

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

**Item 2.02. Results of Operations and Financial Condition.**

On April 29, 2026, the Company issued a press release to report its results of operations and financial condition as of and for the quarter ended March 31, 2026. A copy of this press release is included in Exhibit 99.1 to this Form 8-K and incorporated into this item 2.02 by reference.

*The information furnished pursuant to this Item 2.02 and the related exhibits shall not be deemed "filed" by First Mid for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act") or incorporated by reference in any filing under the Securities Act of 1933, as amended (the "Securities Act"), or the Exchange Act, except as may be expressly set forth by specific reference in such filing.*

<u>**Forward Looking Statements**</u>

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 transaction 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 transaction on customer relationships and operating results; the possibility that the transaction 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.

**Item 9.01. Financial Statements and Exhibits.**

(d) Exhibits.

#### Exhibit Index

---

| | |
|:---|:---|
| Exhibit No. | Description |
| [99.1](exh_991.htm) | [Press Release, dated April 29, 2026.](exh_991.htm) |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |

---

#### SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

---

| | | |
|:---|:---|:---|
|  | **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** |
| Date: April 29, 2026 | By: | <u>/s/ Joseph R. Dively&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</u> |
|  |  | Joseph R. Dively |
|  |  | Chairman and Chief Executive Officer |

---

## Exhibit 99.1

**EXHIBIT 99.1**

**First Mid Bancshares, Inc. Announces First Quarter 2026 Results**

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 28<sup>th</sup>, 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 1<sup>st</sup>, 2026 to the shareholders of record as of May 15<sup>th</sup>, 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.

**<u>Forward Looking Statements</u>** 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

afrank@firstmid.com

Jordan Read

Chief Financial and Risk Officer

217-258-3528

jread@firstmid.com

– Tables Follow –

---

| | | | |
|:---|:---|:---|:---|
| **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** |
| **Condensed Consolidated Balance Sheets** | **Condensed Consolidated Balance Sheets** | **Condensed Consolidated Balance Sheets** | **Condensed Consolidated Balance Sheets** |
| (In thousands, unaudited) | (In thousands, unaudited) | (In thousands, unaudited) | (In thousands, unaudited) |
|  |  | **As of**  |  |
|  | **March 31,** | **December 31,** | **March 31,** |
|  | **2026** | **2025** | **2025** |
| **Assets** |  |  |  |
| Cash and cash equivalents | $477032 | $254920 | $201470 |
| Investment securities | 1186119 | 1085499 | 1049003 |
| Loans (including loans held for sale) | 6944276 | 6011374 | 5698858 |
| Less allowance for credit losses | (86814) | (74875) | (70051) |
| Net loans | 6857462 | 5936499 | 5628807 |
| Premises and equipment, net | 101935 | 90782 | 97446 |
| Goodwill and intangibles, net | 277347 | 253016 | 258671 |
| Bank Owned Life Insurance | 186042 | 174915 | 171127 |
| Other assets | 202680 | 171027 | 166164 |
| Total assets | $9288617 | $7966658 | $7572688 |
| **Liabilities and Stockholders' Equity** |  |  |  |
| Deposits: |  |  |  |
| Non-interest bearing | $1489747 | $1392534 | $1394590 |
| Interest bearing | 6057892 | 5002739 | 4735790 |
| Total deposits | 7547639 | 6395273 | 6130380 |
| Repurchase agreements with customers | 208811 | 196716 | 219772 |
| Other borrowings | 295106 | 270000 | 195000 |
| Junior subordinated debentures | 34022 | 24454 | 24335 |
| Subordinated debt | 60072 | 60008 | 79535 |
| Other liabilities | 66341 | 61515 | 52717 |
| &nbsp;&nbsp;Total liabilities | 8211991 | 7007966 | 6701739 |
| &nbsp;&nbsp;Total stockholders' equity | 1076626 | 958692 | 870949 |
| Total liabilities and stockholders' equity | $9288617 | $7966658 | $7572688 |

---

---

| | | |
|:---|:---|:---|
| **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** |
| **Condensed Consolidated Statements of Income** | **Condensed Consolidated Statements of Income** | **Condensed Consolidated Statements of Income** |
| (In thousands, except per share data and share amounts, unaudited) | (In thousands, except per share data and share amounts, unaudited) | (In thousands, except per share data and share amounts, unaudited) |
|  | **Three Months Ended** | **Three Months Ended** |
|  | **March 31,** | **March 31,** |
|  | **2026** | **2025** |
| **Interest income:** |  |  |
| Interest and fees on loans | $90986 | $79918 |
| Interest on investment securities | 7885 | 6777 |
| Interest on federal funds sold & other deposits | 1749 | 864 |
| &nbsp;&nbsp;Total interest income | 100620 | 87559 |
| **Interest expense:** |  |  |
| Interest on deposits | 24774 | 23722 |
| Interest on securities sold under agreements to repurchase | 1025 | 1180 |
| Interest on other borrowings | 2398 | 1831 |
| Interest on jr. subordinated debentures | 468 | 468 |
| Interest on subordinated debt | 1170 | 949 |
| &nbsp;&nbsp;Total interest expense | 29835 | 28150 |
| **Net interest income** | **70785** | **59409** |
| Provision for credit losses | 2598 | 1652 |
| **Net interest income after provision for credit losses** | 68187 | 57757 |
| **Non-interest income:** |  |  |
| Wealth management revenues | 6375 | 5800 |
| Insurance commissions | 10807 | 9925 |
| Service charges | 3080 | 2901 |
| Net securities gains/(losses) | 20 | (181) |
| Mortgage banking revenues | 721 | 711 |
| ATM/debit card revenue | 4135 | 3646 |
| Other | 1303 | 2062 |
| Total non-interest income | 26441 | 24864 |
| **Non-interest expense:** |  |  |
| Salaries and employee benefits | 35016 | 31748 |
| Net occupancy and equipment expense | 9826 | 8479 |
| Net other real estate owned expense | 212 | 101 |
| FDIC insurance | 940 | 849 |
| Amortization of intangible assets | 3301 | 3231 |
| Stationery and supplies | 302 | 431 |
| Legal and professional expense | 2700 | 3076 |
| ATM/debit card expense | 1807 | 1831 |
| Marketing and donations | 824 | 852 |
| Other | 5797 | 3874 |
| Total non-interest expense | 60725 | 54472 |
| Income before income taxes | 33903 | 28149 |
| Income taxes | 7576 | 5978 |
| **Net income** | $**26327** | $**22171** |
| **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 | 24777247 | 23858817 |
| Diluted weighted average shares outstanding | 24893802 | 23959228 |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** |
| **Condensed Consolidated Statements of Income** | **Condensed Consolidated Statements of Income** | **Condensed Consolidated Statements of Income** | **Condensed Consolidated Statements of Income** | **Condensed Consolidated Statements of Income** | **Condensed Consolidated Statements of Income** |
| (In thousands, except per share data and share amounts, unaudited) | (In thousands, except per share data and share amounts, unaudited) | (In thousands, except per share data and share amounts, unaudited) | (In thousands, except per share data and share amounts, unaudited) | (In thousands, except per share data and share amounts, unaudited) | (In thousands, except per share data and share amounts, unaudited) |
|  | **For the Quarter Ended** | **For the Quarter Ended** | **For the Quarter Ended** | **For the Quarter Ended** | **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 | $90986 | $86972 | $87020 | $84784 | $79918 |
| Interest on investment securities | 7885 | 7552 | 7659 | 6895 | 6777 |
| Interest on federal funds sold & other deposits | 1749 | 1371 | 1456 | 1722 | 864 |
| &nbsp;&nbsp;Total interest income | 100620 | 95895 | 96135 | 93401 | 87559 |
| **Interest expense:** |  |  |  |  |  |
| Interest on deposits | 24774 | 24462 | 25179 | 24964 | 23722 |
| Interest on securities sold under agreements to repurchase | 1025 | 987 | 1105 | 1218 | 1180 |
| Interest on other borrowings | 2398 | 2341 | 2186 | 2043 | 1831 |
| Interest on jr. subordinated debentures | 468 | 433 | 452 | 464 | 468 |
| Interest on subordinated debt | 1170 | 1142 | 850 | 849 | 949 |
| &nbsp;&nbsp;Total interest expense | 29835 | 29365 | 29772 | 29538 | 28150 |
| **Net interest income** | **70785** | **66530** | **66363** | **63863** | **59409** |
| Provision for credit losses | 2598 | 2349 | 3353 | 2567 | 1652 |
| **Net interest income after provision for credit losses** | 68187 | 64181 | 63010 | 61296 | 57757 |
| **Non-interest income:** |  |  |  |  |  |
| Wealth management revenues | 6375 | 6591 | 5145 | 5394 | 5800 |
| Insurance commissions | 10807 | 7441 | 7089 | 7840 | 9925 |
| Service charges | 3080 | 3161 | 3240 | 2995 | 2901 |
| Net securities gains/(losses) | 20 | (398) | (1930) | 0 | (181) |
| Mortgage banking revenues | 721 | 624 | 1255 | 1070 | 711 |
| ATM/debit card revenue | 4135 | 3947 | 4182 | 4636 | 3646 |
| Other | 1303 | 319 | 3928 | 1658 | 2062 |
| Total non-interest income | 26441 | 21685 | 22909 | 23593 | 24864 |
| **Non-interest expense:** |  |  |  |  |  |
| Salaries and employee benefits | 35016 | 35674 | 33570 | 33623 | 31748 |
| Net occupancy and equipment expense | 9826 | 11035 | 9196 | 7869 | 8479 |
| Net other real estate owned expense | 212 | 146 | 217 | 75 | 101 |
| FDIC insurance | 940 | 880 | 874 | 873 | 849 |
| Amortization of intangible assets | 3301 | 2963 | 3128 | 3121 | 3231 |
| Stationery and supplies | 302 | 561 | 411 | 367 | 431 |
| Legal and professional expense | 2700 | 2459 | 2454 | 2757 | 3076 |
| ATM/debit card expense | 1807 | 1918 | 2052 | 1144 | 1831 |
| Marketing and donations | 824 | 760 | 959 | 777 | 852 |
| Other | 5797 | (529) | 4285 | 4156 | 3874 |
| Total non-interest expense | 60725 | 55867 | 57146 | 54762 | 54472 |
| Income before income taxes | 33903 | 29999 | 28773 | 30127 | 28149 |
| Income taxes | 7576 | 6321 | 6311 | 6689 | 5978 |
| **Net income** | $**26327** | $**23678** | $**22462** | $**23438** | $**22171** |
| **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 | 24777247 | 23891160 | 23876020 | 23867592 | 23858817 |
| Diluted weighted average shares outstanding | 24893802 | 24000061 | 23997198 | 23988974 | 23959228 |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** |
| **Consolidated Financial Highlights and Ratios** | **Consolidated Financial Highlights and Ratios** | **Consolidated Financial Highlights and Ratios** | **Consolidated Financial Highlights and Ratios** | **Consolidated Financial Highlights and Ratios** | **Consolidated Financial Highlights and Ratios** |
| (Dollars in thousands, except per share data) | (Dollars in thousands, except per share data) | (Dollars in thousands, except per share data) | (Dollars in thousands, except per share data) | (Dollars in thousands, except per share data) | (Dollars in thousands, except per share data) |
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) |
|  | **As of and for the Quarter Ended** | **As of and for the Quarter Ended** | **As of and for the Quarter Ended** | **As of and for the Quarter Ended** | **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 | $316723 | $360687 | $336795 | $298812 | $269148 |
| Farm real estate loans | 400783 | 373408 | 367473 | 381517 | 373413 |
| 1-4 Family residential properties | 734053 | 489854 | 495537 | 495787 | 488139 |
| Multifamily residential properties | 456185 | 339482 | 330549 | 360604 | 356858 |
| Commercial real estate | 2948024 | 2564670 | 2432180 | 2393640 | 2397985 |
| &nbsp;&nbsp;&nbsp;&nbsp;Loans secured by real estate | 4855768 | 4128101 | 3962534 | 3930360 | 3885543 |
| Agricultural operating loans | 370931 | 308275 | 311594 | 306374 | 296811 |
| Commercial and industrial loans | 1499079 | 1381598 | 1349863 | 1324653 | 1303712 |
| Consumer loans | 39597 | 31918 | 36317 | 41604 | 47220 |
| All other loans | 178901 | 161482 | 163730 | 164008 | 165572 |
| **Total loans** | 6944276 | 6011374 | 5824038 | 5766999 | 5698858 |
| **Deposit Portfolio** |  |  |  |  |  |
| Non-interest bearing demand deposits | $1489747 | $1392534 | $1450244 | $1321446 | $1394590 |
| Interest bearing demand deposits | 2394069 | 2095370 | 1901516 | 1947744 | 1814427 |
| Savings deposits | 781451 | 639412 | 617311 | 632925 | 643289 |
| Money Market | 1307240 | 1138464 | 1184964 | 1206140 | 1215420 |
| Time deposits | 1575132 | 1129493 | 1135508 | 1081944 | 1062654 |
| **Total deposits** | 7547639 | 6395273 | 6289543 | 6190199 | 6130380 |
| **Asset Quality** |  |  |  |  |  |
| Non-performing loans | $44074 | $31948 | $22199 | $21895 | $26598 |
| Non-performing assets | 49621 | 34807 | 23670 | 23572 | 28703 |
| Net charge-offs (recoveries) | 1500 | 399 | 1588 | 1458 | 1783 |
| 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 | 179648 | 120510 | 61195 | 81815 | 74019 |
| Substandard and Doubtful loans | 109127 | 79956 | 75309 | 39031 | 33884 |
| **Common Share Data** |  |  |  |  |  |
| Common shares outstanding | 26609307 | 23986299 | 23996833 | 23988845 | 23981916 |
| Book value per common share | $40.46 | $39.97 | $38.85 | $37.27 | $36.32 |
| Tangible book value per common share <sup>(1)</sup> | 30.04 | 29.42 | 28.21 | 26.62 | 25.53 |
| Tangible book value per common share excluding other comprehensive income at period end <sup>(1)</sup> | 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 | $8574933 | $7325978 | $7101811 | $6924934 | $6844096 |
| Average earning assets | 7670723 | 7168176 | 7014675 | 6975783 | 6769858 |
| 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) <sup>(1)(2)</sup> | 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 <sup>(1)</sup> | 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 <sup>(1)</sup> | 11.29% | 10.71% | 10.34% | 10.80% | 10.78% |
| Efficiency ratio (tax equivalent) <sup>(1)</sup> | 55.86% | 57.55% | 58.75% | 58.09% | 58.88% |
| Full-time equivalent employees | 1335 | 1170 | 1178 | 1190 | 1194 |
| <sub><sup>1</sup> Non-GAAP financial measure. Refer to reconciliation to the comparable GAAP measure.</sub> | <sub><sup>1</sup> Non-GAAP financial measure. Refer to reconciliation to the comparable GAAP measure.</sub> | <sub><sup>1</sup> Non-GAAP financial measure. Refer to reconciliation to the comparable GAAP measure.</sub> | <sub><sup>1</sup> Non-GAAP financial measure. Refer to reconciliation to the comparable GAAP measure.</sub> | <sub><sup>1</sup> Non-GAAP financial measure. Refer to reconciliation to the comparable GAAP measure.</sub> | <sub><sup>1</sup> Non-GAAP financial measure. Refer to reconciliation to the comparable GAAP measure.</sub> |
| <sub><sup>2</sup> 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.</sub> | <sub><sup>2</sup> 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.</sub> | <sub><sup>2</sup> 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.</sub> | <sub><sup>2</sup> 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.</sub> | <sub><sup>2</sup> 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.</sub> | <sub><sup>2</sup> 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.</sub> |

---

---

| | | | |
|:---|:---|:---|:---|
| **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** |
| **Net Interest Margin** | **Net Interest Margin** | **Net Interest Margin** | **Net Interest Margin** |
| (Dollars in thousands, unaudited) | (Dollars in thousands, unaudited) | (Dollars in thousands, unaudited) | (Dollars in thousands, unaudited) |
|  | **For the Quarter Ended March 31, 2026** | **For the Quarter Ended March 31, 2026** | **For the Quarter Ended March 31, 2026** |
|  | QTD Average |  | Average |
|  | Balance | Interest | Rate |
| INTEREST EARNING ASSETS |  |  |  |
| Interest bearing deposits | $235370 | $1726 | 2.97% |
| Federal funds sold | 376 | 2 | 2.16% |
| Certificates of deposits investments | 1883 | 21 | 4.52% |
| Investment Securities | 1147980 | 8383 | 2.92% |
| Loans (net of unearned income) | 6285114 | 91284 | 5.89% |
| Total interest earning assets | 7670723 | 101416 | 5.36% |
| NONEARNING ASSETS |  |  |  |
| Other nonearning assets | 737565 |  |  |
| Allowance for loan losses | (79202) |  |  |
| Total assets | $8329086 |  |  |
| INTEREST BEARING LIABILITIES |  |  |  |
| Demand deposits | $3388750 | $14870 | 1.78% |
| Savings deposits | 680418 | 398 | 0.24% |
| Time deposits | 1228401 | 9506 | 3.14% |
| Total interest bearing deposits | 5297569 | 24774 | 1.90% |
| Repurchase agreements | 204173 | 1025 | 2.04% |
| FHLB advances | 271784 | 2335 | 3.48% |
| Subordinated debt | 60030 | 1170 | 7.90% |
| Jr. subordinated debentures | 27645 | 468 | 6.87% |
| Other debt | 6665 | 63 | 3.83% |
| Total borrowings | 570297 | 5061 | 3.60% |
| Total interest bearing liabilities | 5867866 | 29835 | 2.06% |
| NONINTEREST BEARING LIABILITIES |  |  |  |
| Demand deposits | 1393882 | Avg Cost of Funds | 1.67% |
| Other liabilities | 59124 |  |  |
| Stockholders' equity | 1008214 |  |  |
| Total liabilities & stockholders' equity | $8329086 |  |  |
| Net Interest Earnings / Spread |  | $71581 | 3.30% |
| Tax effected yield on interest earning assets | Tax effected yield on interest earning assets |  | 3.78% |
| <sub>Net interest margin, tax equivalent is a non-GAAP financial measure. Refer to reconciliation to the comparable GAAP measure.</sub> | <sub>Net interest margin, tax equivalent is a non-GAAP financial measure. Refer to reconciliation to the comparable GAAP measure.</sub> | <sub>Net interest margin, tax equivalent is a non-GAAP financial measure. Refer to reconciliation to the comparable GAAP measure.</sub> | <sub>Net interest margin, tax equivalent is a non-GAAP financial measure. Refer to reconciliation to the comparable GAAP measure.</sub> |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** |
| **Reconciliation of Non-GAAP Financial Measures** | **Reconciliation of Non-GAAP Financial Measures** | **Reconciliation of Non-GAAP Financial Measures** | **Reconciliation of Non-GAAP Financial Measures** | **Reconciliation of Non-GAAP Financial Measures** | **Reconciliation of Non-GAAP Financial Measures** |
| (Dollars in thousands, except per share data, unaudited) | (Dollars in thousands, except per share data, unaudited) | (Dollars in thousands, except per share data, unaudited) | (Dollars in thousands, except per share data, unaudited) | (Dollars in thousands, except per share data, unaudited) | (Dollars in thousands, except per share data, unaudited) |
|  | **As of and for the Quarter Ended** | **As of and for the Quarter Ended** | **As of and for the Quarter Ended** | **As of and for the Quarter Ended** | **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 | $70785 | $66530 | $66363 | $63863 | $59409 |
| Net interest income, (tax equivalent) | 71581 | 67314 | 67143 | 64634 | 60162 |
| Average earning assets | 7670723 | 7168176 | 7014675 | 6975783 | 6769858 |
| Net interest margin (tax equivalent) | 3.78% | 3.73% | 3.80% | 3.72% | 3.60% |
| Common stockholder's equity | $1076626 | $958692 | $932179 | $894140 | $870949 |
| Goodwill and intangibles, net | 277347 | 253016 | 255217 | 255547 | 258671 |
| Common shares outstanding | 26609 | 23986 | 23997 | 23989 | 23982 |
| Tangible Book Value per common share | $30.04 | $29.42 | $28.21 | $26.62 | $25.53 |
| Accumulated other comprehensive loss (AOCI) | (108708) | (101301) | (110012) | (130710) | (136097) |
| Adjusted tangible book value per common share | $34.12 | $33.64 | $32.79 | $32.07 | $31.21 |

---

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** | **FIRST MID BANCSHARES, INC.** |
| **Reconciliation of Non-GAAP Financial Measures** | **Reconciliation of Non-GAAP Financial Measures** | **Reconciliation of Non-GAAP Financial Measures** | **Reconciliation of Non-GAAP Financial Measures** | **Reconciliation of Non-GAAP Financial Measures** | **Reconciliation of Non-GAAP Financial Measures** | **Reconciliation of Non-GAAP Financial Measures** | **Reconciliation of Non-GAAP Financial Measures** | **Reconciliation of Non-GAAP Financial Measures** | **Reconciliation of Non-GAAP Financial Measures** | **Reconciliation of Non-GAAP Financial Measures** |
| (Dollars in thousands, except per share data, unaudited) | (Dollars in thousands, except per share data, unaudited) | (Dollars in thousands, except per share data, unaudited) | (Dollars in thousands, except per share data, unaudited) | (Dollars in thousands, except per share data, unaudited) | (Dollars in thousands, except per share data, unaudited) | (Dollars in thousands, except per share data, unaudited) | (Dollars in thousands, except per share data, unaudited) | (Dollars in thousands, except per share data, unaudited) | (Dollars in thousands, except per share data, unaudited) | (Dollars in thousands, except per share data, unaudited) |
|  | **As of and for the Quarter Ended** | **As of and for the Quarter Ended** | **As of and for the Quarter Ended** | **As of and for the Quarter Ended** | **As of and for the Quarter Ended** | **As of and for the Quarter Ended** | **As of and for the Quarter Ended** | **As of and for the Quarter Ended** | **As of and for the Quarter Ended** | **As of and for the Quarter Ended** |
|  | **March 31,** | **March 31,** | **December 31,** | **December 31,** | **September 30,** | **September 30,** | **June 30,** | **June 30,** | **March 31,** | **March 31,** |
|  |  | **2026** |  | **2025** |  | **2025** |  | **2025** |  | **2025** |
| **Adjusted earnings Reconciliation** |  |  |  |  |  |  |  |  |  |  |
| Net Income – GAAP | $| 26327 | $| 23678 | $| 22462 | $| 23438 | $| 22171 |
| **Adjustments (post-tax) <sup>(1)</sup>** |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Net (gain)/loss on securities sales |  | (16) |  | 314 |  | 1525 |  |  |  | 143 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net loss on subordinated debt repayment |  |  |  | 237 |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Net loss on other investments |  | 422 |  | 349 |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Technology project expenses |  | 25 |  | 761 |  | 360 |  | 246 |  | 728 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net gain on real estate |  |  |  | (443) |  | (1033) |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Severance expense |  |  |  |  |  | 15 |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Integration and acquisition expenses |  | 1690 |  | 434 |  | 13 |  | 3 |  | 41 |
| Total adjustments (non-GAAP) | $| 2122 | $| 1652 | $| 880 | $| 249 | $| 912 |
| **Adjusted earnings – non-GAAP** | $| 28449 | $| 25330 | $| 23342 | $| 23687 | $| 23083 |
| 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 | $| 60725 | $| 55867 | $| 57146 | $| 54762 | $| 54472 |
| Other real estate owned property income (expense) |  | (212) |  | (76) |  | (217) |  | (75) |  | (101) |
| Amortization of intangibles |  | (3301) |  | (2963) |  | (3128) |  | (3121) |  | (3231) |
| Gain/(loss) on real estate |  |  |  | 560 |  | (95) |  |  |  |  |
| Severance expense |  |  |  |  |  | (19) |  |  |  |  |
| Technology project expense |  | (32) |  | (963) |  | (456) |  | (311) |  | (921) |
| Integration and acquisition expenses |  | (2139) |  | (549) |  | (17) |  | (4) |  | (52) |
| &nbsp;&nbsp;Adjusted noninterest expense (non-GAAP) | $| 55041 | $| 51876 | $| 53214 | $| 51251 | $| 50167 |
| Net interest income – GAAP | $| 70785 | $| 66530 | $| 66363 | $| 63863 | $| 59409 |
| Effect of tax-exempt income <sup>(1)</sup> |  | 796 |  | 784 |  | 780 |  | 771 |  | 753 |
| &nbsp;&nbsp;Adjusted net interest income (non-GAAP) | $| 71581 | $| 67314 | $| 67143 | $| 64634 | $| 60162 |
| Noninterest income – GAAP | $| 26441 | $| 21685 | $| 22909 | $| 23593 | $| 24864 |
| Gain on real estate sales |  |  |  |  |  | (1403) |  |  |  |  |
| Net (gain)/loss on securities sales |  | (20) |  | 398 |  | 1930 |  |  |  | 181 |
| Net loss on subordinated debt repayment |  |  |  | 300 |  |  |  |  |  |  |
| Net loss on other investments |  | 534 |  | 442 |  | – |  | – |  | – |
| &nbsp;&nbsp;Adjusted noninterest income (non-GAAP) | $| 26955 | $| 22825 | $| 23436 | $| 23593 | $| 25045 |
| &nbsp;&nbsp;Adjusted total revenue (non-GAAP) | $| 98536 | $| 90139 | $| 90579 | $| 88227 | $| 85207 |
| **Efficiency ratio (non-GAAP)** |  | 55.86% |  | 57.55% |  | 58.75% |  | 58.09% |  | 58.88% |
| <sub>(1) Nonrecurring items (post-tax) and tax-exempt income are calculated using an estimated effective tax rate of 21%.</sub> | <sub>(1) Nonrecurring items (post-tax) and tax-exempt income are calculated using an estimated effective tax rate of 21%.</sub> | <sub>(1) Nonrecurring items (post-tax) and tax-exempt income are calculated using an estimated effective tax rate of 21%.</sub> | <sub>(1) Nonrecurring items (post-tax) and tax-exempt income are calculated using an estimated effective tax rate of 21%.</sub> | <sub>(1) Nonrecurring items (post-tax) and tax-exempt income are calculated using an estimated effective tax rate of 21%.</sub> | <sub>(1) Nonrecurring items (post-tax) and tax-exempt income are calculated using an estimated effective tax rate of 21%.</sub> | <sub>(1) Nonrecurring items (post-tax) and tax-exempt income are calculated using an estimated effective tax rate of 21%.</sub> | <sub>(1) Nonrecurring items (post-tax) and tax-exempt income are calculated using an estimated effective tax rate of 21%.</sub> | <sub>(1) Nonrecurring items (post-tax) and tax-exempt income are calculated using an estimated effective tax rate of 21%.</sub> | <sub>(1) Nonrecurring items (post-tax) and tax-exempt income are calculated using an estimated effective tax rate of 21%.</sub> | <sub>(1) Nonrecurring items (post-tax) and tax-exempt income are calculated using an estimated effective tax rate of 21%.</sub> |

---