FMBH 10-Q Quarterly Report March 31, 2023

FIRST MID BANCSHARES, INC.

10-Ks and 10-Qs

10-Q	Quarter ended Sept. 30, 2025
10-Q	Quarter ended June 30, 2025
10-Q	Quarter ended March 31, 2025
10-K	Fiscal year ended Dec. 31, 2024
10-Q	Quarter ended Sept. 30, 2024
10-Q	Quarter ended June 30, 2024
10-Q	Quarter ended March 31, 2024
10-K	Fiscal year ended Dec. 31, 2023
10-Q	Quarter ended Sept. 30, 2023
10-Q	Quarter ended June 30, 2023
10-Q	Quarter ended March 31, 2023
10-K	Fiscal year ended Dec. 31, 2022
10-Q	Quarter ended Sept. 30, 2022
10-Q	Quarter ended June 30, 2022
10-Q	Quarter ended March 31, 2022
10-K	Fiscal year ended Dec. 31, 2021
10-Q	Quarter ended Sept. 30, 2021
10-Q	Quarter ended June 30, 2021
10-Q	Quarter ended March 31, 2021
10-K	Fiscal year ended Dec. 31, 2020
10-Q	Quarter ended Sept. 30, 2020
10-Q	Quarter ended June 30, 2020
10-Q	Quarter ended March 31, 2020
10-K	Fiscal year ended Dec. 31, 2019
10-Q	Quarter ended Sept. 30, 2019
10-Q	Quarter ended June 30, 2019
10-Q	Quarter ended March 31, 2019
10-K	Fiscal year ended Dec. 31, 2018
10-Q	Quarter ended Sept. 30, 2018
10-Q	Quarter ended June 30, 2018
10-Q	Quarter ended March 31, 2018
10-K	Fiscal year ended Dec. 31, 2017
10-Q	Quarter ended Sept. 30, 2017
10-Q	Quarter ended June 30, 2017
10-Q	Quarter ended March 31, 2017
10-K	Fiscal year ended Dec. 31, 2016
10-Q	Quarter ended Sept. 30, 2016
10-Q	Quarter ended June 30, 2016
10-Q	Quarter ended March 31, 2016
10-K	Fiscal year ended Dec. 31, 2015
10-Q	Quarter ended Sept. 30, 2015
10-Q	Quarter ended June 30, 2015
10-Q	Quarter ended March 31, 2015
10-K	Fiscal year ended Dec. 31, 2014
10-Q	Quarter ended Sept. 30, 2014
10-Q	Quarter ended June 30, 2014
10-Q	Quarter ended March 31, 2014
10-K	Fiscal year ended Dec. 31, 2013
10-Q	Quarter ended Sept. 30, 2013
10-Q	Quarter ended June 30, 2013
10-Q	Quarter ended March 31, 2013
10-K	Fiscal year ended Dec. 31, 2012
10-Q	Quarter ended Sept. 30, 2012
10-Q	Quarter ended June 30, 2012
10-Q	Quarter ended March 31, 2012
10-K	Fiscal year ended Dec. 31, 2011
10-Q	Quarter ended Sept. 30, 2011
10-Q	Quarter ended June 30, 2011
10-Q	Quarter ended March 31, 2011
10-K	Fiscal year ended Dec. 31, 2010
10-Q	Quarter ended Sept. 30, 2010
10-Q	Quarter ended June 30, 2010
10-Q	Quarter ended March 31, 2010
10-K	Fiscal year ended Dec. 31, 2009

PROXIES

DEF 14A	Filed on April 30, 2025
DEF 14A	Filed on March 18, 2025
DEF 14A	Filed on April 24, 2024
DEF 14A	Filed on March 15, 2024
DEF 14A	Filed on March 15, 2023
DEF 14A	Filed on April 27, 2022
DEF 14A	Filed on March 18, 2022
DEF 14A	Filed on March 19, 2021
DEF 14A	Filed on March 20, 2020
DEF 14A	Filed on March 15, 2019
DEF 14A	Filed on March 16, 2018
DEF 14A	Filed on March 14, 2017
DEF 14A	Filed on March 18, 2016
DEF 14A	Filed on March 20, 2015
DEF 14A	Filed on March 18, 2014
DEF 14A	Filed on March 15, 2013
DEF 14A	Filed on March 16, 2012
DEF 14A	Filed on March 18, 2011
DEF 14A	Filed on March 18, 2010

10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549

FORM 10-Q

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2023

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to .

Commission file number 001-36434

FIRST MID BANCSHARES, INC.

(Exact name of Registrant as specified in its charter)


Delaware	37-1103704
(State or other jurisdiction of incorporation or organization)	(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)

Securities registered pursuant to Section 12(b) of the Exchange 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 (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the Registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and "emerging growth company" in Rule 12b-2 of the Exchange Act. (Check one):


Large accelerated filer ☐		Accelerated filer ☒
Non-accelerated filer ☐		Smaller reporting company ☐
		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. ☐

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Act). ☐ Yes ☒ No

As of May 9, 2023, 20,528,944 common shares, $4.00 par value, were outstanding.

PART I

ITEM 1. FINANCIAL STATEMENTS

First Mid Bancshares, Inc.

Condensed Consolida ted Balance Sheets

(Unaudited)


(In thousands, except share data)	March 31, 2023			December 31, 2022
Assets
Cash and due from banks:
Non-interest bearing	$	151,845		$	138,412
Interest bearing		9,391			6,394
Federal funds sold		7,898			7,627
Cash and cash equivalents		169,134			152,433
Certificates of deposit		1,715			1,470
Investment securities:
Available-for-sale, at fair value (amortized cost of $ 1,406,923 and $ 1,432,372 at March 31, 2023 and December 31, 2022, respectively)		1,212,698			1,218,985
Held-to-maturity, at amortized cost (estimated fair value of $ 2,979 and $ 2,954 at March 31, 2023 and December 31, 2022, respectively)		2,979			2,954
Equity securities, at fair value		362			311
Loans held for sale		999			338
Loans		4,759,632			4,825,874
Less allowance for credit losses		( 58,223	)		( 59,093	)
Net loans		4,701,409			4,766,781
Interest receivable		28,729			28,357
Other real estate owned		4,024			4,261
Premises and equipment, net		90,178			90,473
Goodwill		140,412			140,412
Intangible assets, net		27,961			29,485
Bank owned life insurance		151,366			151,756
Right of use lease assets		15,092			15,774
Deferred tax asset, net		66,698			72,254
Other assets		69,094			68,171
Total assets	$	6,682,850		$	6,744,215
Liabilities and stockholders’ equity
Deposits:
Non-interest bearing	$	1,262,181		$	1,256,514
Interest bearing		3,768,597			4,000,487
Total deposits		5,030,778			5,257,001
Securities sold under agreements to repurchase		228,664			221,414
Interest payable		4,732			3,346
FHLB borrowings		595,021			465,071
Junior subordinated debentures, net		19,406			19,364
Subordinated debt, net		94,593			94,553
Lease liabilities		15,353			16,035
Other liabilities		32,438			34,276
Total liabilities		6,020,985			6,111,060
Stockholders’ equity:
Common stock ($ 4 par value; authorized 30,000,000 shares; issued 21,158,977 and 21,091,466 shares in 2023 and 2022, respectively; outstanding 20,519,717 and 20,452,376 shares in 2023 and 2022, respectively)		86,636			86,366
Additional paid-in capital		428,283			427,001
Retained earnings		303,768			289,284
Deferred compensation		963			2,064
Accumulated other comprehensive loss		( 137,901	)		( 151,507	)
Less treasury stock, at cost ( 639,260 shares in 2023 and 639,090 shares in 2022)		( 19,884	)		( 20,053	)
Total stockholders’ equity		661,865			633,155
Total liabilities and stockholders’ equity	$	6,682,850		$	6,744,215

See accompanying notes to unaudited condensed consolidated financial statements.

First Mid Bancshares, Inc.

Condensed Consolidated State ments of Income (unaudited)

(In thousands, except per share data)


	Three months ended March 31,
(In thousands, except per share data)	2023			2022
Interest income:
Interest and fees on loans	$	56,236		$	39,908
Interest on investment securities		7,127			7,170
Interest on certificates of deposit investments		14			12
Interest on federal funds sold		85
Interest on deposits with other financial institutions		209			55
Total interest income		63,671			47,145
Interest expense:
Interest on deposits		12,767			2,148
Interest on securities sold under agreements to repurchase		1,463			67
Interest on FHLB borrowings		4,874			276
Interest on other borrowings		9
Interest on junior subordinated debentures		379			146
Interest on subordinated debentures		988			986
Total interest expense		20,480			3,623
Net interest income		43,191			43,522
Provision for credit losses		( 817	)		2,952
Net interest income after provision for credit losses		44,008			40,570
Other income:
Wealth management revenues		5,514			5,975
Insurance commissions		8,480			7,104
Service charges		2,203			2,056
Securities losses, net		( 46	)		—
Mortgage banking revenue, net		150			444
ATM / debit card revenue		3,083			2,898
Bank owned life insurance		1,641			844
Other		1,454			1,767
Total other income		22,479			21,088
Other expense:
Salaries and employee benefits		26,071			24,302
Net occupancy and equipment expense		6,005			6,155
Net other real estate owned expense		133			( 33	)
FDIC insurance		463			426
Amortization of intangible assets		1,522			1,522
Stationery and supplies		292			311
Legal and professional		1,690			1,734
ATM / debit card		1,223			1,078
Marketing and donations		654			873
Other		3,524			4,020
Total other expense		41,577			40,388
Income before income taxes		24,910			21,270
Income taxes		5,730			4,654
Net income	$	19,180		$	16,616
Per share data:
Basic net income per common share	$	0.94		$	0.86
Diluted net income per common share		0.93			0.86
Cash dividends declared per common share		0.230			0.220

See accompanying notes to unaudited condensed consolidated financial statements.

First Mid Bancshares, Inc.

Condensed Consolidated Statements o f Comprehensive Income (Loss) (unaudited)


	Three months ended March 31,
(In thousands)	2023			2022
Net income	$	19,180		$	16,616
Other comprehensive income/(loss)
Unrealized gains (losses) on available-for-sale securities, net of taxes of ($ 5,544 ) and $ 29,898 for three months ended March 31, 2023 and 2022, respectively		13,573			( 73,197	)
Less: reclassification adjustment for realized gains (losses) included in net income, net of taxes (benefit) of ($ 13 ) and $ 0 for three months ended March 31, 2023 and 2022, respectively		( 33	)		—
Other comprehensive income/(loss), net of taxes		13,606			( 73,197	)
Comprehensive income/(loss)	$	32,786		$	( 56,581	)

See accompanying notes to unaudited condensed consolidated financial statements.

First Mid Bancshares, Inc.

Condensed Consolidated Statements of Changes in Stockholders’ Equity (unaudited)

For the three months ended March 31, 2023 and 2022


(In thousands)	Common Stock		Additional Paid-In- Capital			Retained Earnings			Deferred Compensation			Accumulated Other Comprehensive Loss			Treasury Stock			Total
December 31, 2022	$	86,366	$	427,001		$	289,284		$	2,064		$	( 151,507	)	$	( 20,053	)	$	633,155
Net income		—		—			19,180			—			—			—			19,180
Other comprehensive income, net tax		—		—			—			—			13,606			—			13,606
Cash dividends on common stock ( .230 /share)		—		—			( 4,696	)		—			—			—			( 4,696	)
Issuance of 55,198 restricted shares pursuant to 2017 stock incentive plan		221		1,423			—			—			—			—			1,644
Issuance of 4,350 common shares pursuant to 2017 stock incentive plan		17		103			—			—			—			—			120
Issuance of 7,963 common shares pursuant to the employee stock purchase plan		32		184			—			—			—			—			216
Purchase of 170 shares of treasury stock		—		—			—			—			—			( 5	)		( 5	)
Deferred compensation		—		—			—			( 1,355	)		—			174			( 1,181	)
Grant of restricted units pursuant to 2017 stock incentive plan		—		1,048			—			—			—			—			1,048
Release of restricted units pursuant to 2017 stock incentive plan		—		( 1,529	)		—			—			—			—			( 1,529	)
Vested restricted shares/units compensation expense		—		53			—			254			—			—			307
March 31, 2023	$	86,636	$	428,283		$	303,768		$	963		$	( 137,901	)	$	( 19,884	)	$	661,865


(In thousands)	Common Stock		Additional Paid-In- Capital			Retained Earnings			Deferred Compensation			Accumulated Other Comprehensive Loss			Treasury Stock			Total
December 31, 2021	$	76,835	$	340,419		$	234,162		$	2,517		$	( 831	)	$	( 19,208	)	$	633,894
Net income		—		—			16,616			—			—			—			16,616
Other comprehensive loss, net tax		—		—			—			—			( 73,197	)		—			( 73,197	)
Cash dividends on common stock ( .220 /share)		—		—			( 3,973	)		—			—			—			( 3,973	)
Issuance of 1,939 common shares pursuant to the deferred compensation plan		8		75			—			—			—			—			83
Issuance of 54,834 restricted shares pursuant to the 2017 stock incentive plan		219		2,040			—			—			—			—			2,259
Issuance of 4,950 common shares pursuant to the 2017 stock incentive plan		20		179			—			—			—			—			199
Issuance of 3,149 common shares pursuant to the employee stock purchase plan		13		111			—			—			—			—			124
Issuance of 2,292,270 common shares pursuant to acquisition of Delta Banshares, Co., net proceeds		9,169		83,003			—			—			—			—			92,172
Issuance costs pursuant to acquisition of Delta Bancshares Company		—		( 31	)		—			—			—			—			( 31	)
Purchase of 262 treasury shares		—		—			—			—			—			( 11	)		( 11	)
Deferred compensation		—		—			—			( 2,518	)		—			( 53	)		( 2,571	)
Grant of restricted units pursuant to 2017 stock incentive plan		—		1,529			—			—			—			—			1,529
Release of restricted units pursuant to 2017 stock incentive plan		—		( 1,216	)		—			—			—			—			( 1,216	)
Vested restricted shares/units compensation expense		—		39			—			469			—			—			508
March 31, 2022	$	86,264	$	426,148		$	246,805		$	468		$	( 74,028	)	$	( 19,272	)	$	666,385

See accompanying notes to unaudited condensed consolidated financial statements.

First Mid Bancshares, Inc.

Condensed Consolidated Stateme nts of Cash Flows (unaudited)


	Three months ended March 31,
(In thousands)	2023			2022
Cash flows from operating activities:
Net income	$	19,180		$	16,616
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for credit losses		( 817	)		2,952
Depreciation, amortization and accretion, net		3,485			3,777
Change in cash surrender value of bank owned life insurance		( 926	)		( 844	)
Gain on redemption of bank owned life insurance		( 715	)		—
Stock-based compensation expense		307			508
Operating lease payments		( 781	)		( 722	)
Loss on investment securities, net		46			—
Loss (gain) on sales and write downs of other real estate owned, net		71			( 210	)
Loss on sale of other assets		—			4
Gain on sale of loans held for sale, net		( 207	)		( 415	)
Increase in accrued interest receivable		( 372	)		( 725	)
Increase in accrued interest payable		1,378			745
Origination of loans held for sale		( 12,191	)		( 18,931	)
Proceeds from sale of loans held for sale		11,737			20,057
Decrease (increase) in other investment		—			( 487	)
Decrease in other assets		1,867			2,616
Decrease in other liabilities		( 1,757	)		( 846	)
Net cash provided by operating activities		20,305			24,133
Cash flows from investing activities:
Proceeds from maturities of certificates of deposit investments		—			490
Purchases of certificates of deposit investments		( 245	)		—
Proceeds from sales of securities available-for-sale		6,483			—
Proceeds from maturities of securities available-for-sale		19,250			39,854
Proceeds from maturities of securities held-to-maturity		—			5,000
Purchases of securities available-for-sale		( 1,063	)		( 7,806	)
Purchase of securities held-to-maturity		( 25	)		—
Net decrease (increase) in loans		65,541			( 41,434	)
Purchases of premises and equipment		( 941	)		( 27	)
Proceeds from sales of other real property owned		734			475
Net cash provided by acquisition		—			67,323
Net cash provided by investing activities		89,734			63,875
Cash flows from financing activities:
Net decrease in deposits		( 226,223	)		( 29,558	)
Increase in repurchase agreements		7,250			5,535
Proceeds from FHLB advances		170,000			20,000
Repayment of FHLB advances		( 40,000	)		( 25,000	)
Proceeds from issuance of common stock		336			406
Direct expenses related to capital transactions		—			( 29	)
Purchase of treasury stock		( 5	)		( 11	)
Dividends paid on common stock		( 4,696	)		( 3,973	)
Net cash used in financing activities		( 93,338	)		( 32,630	)
Increase in cash and cash equivalents		16,701			55,378
Cash and cash equivalents at beginning of period		152,433			168,602
Cash and cash equivalents at end of period	$	169,134		$	223,980

See accompanying notes to unaudited condensed consolidated financial statements.

First Mid Bancshares, Inc.

Condensed Consolidated Statements of Cash Flows (unaudited)


	Three months ended March 31,
(In thousands)	2023			2022
Supplemental disclosures of cash flow information
Cash paid during the period for:
Interest	$	19,094		$	2,503
Income taxes		( 288	)		—
Supplemental disclosures of noncash investing and financing activities
Loans transferred to other real estate	$	648		$	198
Initial recognition of right-of-use assets		—			715
Initial recognition of lease liabilities		—			715
Supplemental disclosures of purchases of capital stock
Fair value of assets acquired	$	—		$	750,063
Consideration paid:
Cash paid		—			15,150
Common stock issued		—			92,172
Total consideration paid		—			107,322
Fair value of liabilities assumed	$	—		$	642,741

Notes to Condensed Consolidated Financial Statements (unaudited)

Note 1 -- Basis of Accou nting and Consolidation

The unaudited condensed consolidated financial statements include the accounts of First Mid Bancshares, Inc. (“Company”) and its wholly owned subsidiaries: First Mid Bank & Trust, N.A. (“First Mid Bank”), First Mid Wealth Management Company, First Mid Insurance Group, Inc. (“First Mid Insurance”), and First Mid Captive, Inc. All significant intercompany balances and transactions have been eliminated in consolidation. The financial information reflects all adjustments which, in the opinion of management, are necessary for a fair presentation of the results of the interim periods ended March 31, 2023 and 2022, and all such adjustments are of a normal recurring nature. Certain amounts in the prior year’s consolidated financial statements may have been reclassified to conform to the March 31, 2023 presentation and there was no impact on net income or stockholders’ equity. The results of the interim period ended March 31, 2023 are not necessarily indicative of the results expected for the year ending December 31, 2023. The Company operates as a one-segment entity for financial reporting purposes. The 2022 year-end consolidated balance sheet data was derived from audited financial statements but does not include all disclosures required by accounting principles generally accepted in the United States of America.

The unaudited condensed consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X and do not include all the information required by U.S. generally accepted accounting principles (“GAAP”) for complete financial statements and related footnote disclosures although the Company believes that the disclosures made are adequate to make the information not misleading. These consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s 2022 Annual Report on Form 10-K.

Blackhawk Bancorp, Inc

On March 21, 2023, First Mid Bancshares, Inc. (“First Mid”) and Eagle Sub LLC, a newly formed Wisconsin limited liability company and wholly-owned subsidiary of First Mid (“Merger Sub”), entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Blackhawk Bancorp, Inc., a Wisconsin corporation (“Blackhawk”), pursuant to which, among other things, First Mid agreed to acquire 100 % of the issued and outstanding shares of Blackhawk pursuant to a business combination whereby Blackhawk will merge with and into Merger Sub, whereupon the separate corporate existence of Blackhawk will cease and Merger Sub will continue as the surviving company and a wholly-owned subsidiary of First Mid (the “Merger”).

Subject to the terms and conditions of the Merger Agreement, at the effective time of the Merger, each share of common stock, par value $ 0.01 per share, of Blackhawk issued and outstanding immediately prior to the effective time of the Merger (other than shares held in treasury by Blackhawk and dissenting shares) will be converted into and become the right to receive 1.15 shares of common stock, par value $ 4.00 per share, of First Mid and cash in lieu of fractional shares, less any applicable taxes required to be withheld, and subject to certain potential adjustments. On an aggregate basis, the total consideration payable by First Mid at the closing of the Merger to Blackhawk’s shareholders and equity award holders is approximately 3,330,176 shares of First Mid common stock. Blackhawk’s outstanding stock equity awards will fully vest upon consummation of the Merger.

It is anticipated that Blackhawk’s wholly-owned bank subsidiary, Blackhawk Bank (“Blackhawk Bank”), will be merged with and into First Mid’s wholly-owned bank subsidiary, First Mid Bank & Trust, N.A. (“First Mid Bank”), at a date following completion of the Merger. At the time of the bank merger, Blackhawk Bank’s banking offices will become branches of First Mid Bank.

The Merger is anticipated to be completed in the third quarter of 2023 and is subject to the satisfaction of customary closing conditions in the Merger Agreement and the approval of the appropriate regulatory authorities.

Delta Bancshares Company

On July 28, 2021, the Company and Brock Sub LLC, a newly formed Delaware limited liability company and wholly-owned subsidiary of the Company (“Delta Merger Sub”), entered into an Agreement and Plan of Merger (the “Delta Merger Agreement”) with Delta Bancshares Company, a Missouri corporation (“Delta”), pursuant to which, among other things, the Company agreed to acquire 100 % of the issued and outstanding shares of Delta pursuant to a business combination whereby Delta merged with and into Merger Sub, whereupon the separate corporate existence of Delta ceased and Merger Sub continued as the surviving company and a wholly-owned subsidiary of First Mid (the “Delta Merger”). The Delta Merger was completed on February 14, 2022.

Subject to the terms and conditions of the Merger Agreement, at the effective time of the Delta Merger, each share of common stock, par value $ 10.00 per share, of Delta issued and outstanding immediately prior to the effective time of the Delta Merger (other than shares held in treasury by Delta) converted into and became the right to receive cash and shares of common stock, par value $ 4.00 per share, of the Company and cash in lieu of fractional shares, less any applicable taxes required to be withheld, and subject to certain potential adjustments. On an aggregate basis, the total consideration paid by the Company at the closing of the Delta Merger to Delta’s shareholders and option holders was approximately $ 15.15 million in cash and 2,292,270 shares of Company common

stock. Delta’s outstanding stock options vested upon consummation of the Delta Merger, and all outstanding Delta options that were unexercised prior to the effective time of the Delta Merger were cashed out.

Delta’s wholly owned bank subsidiary, Jefferson Bank, was merged with and into First Mid Bank during the second quarter of 2022. At the time of the bank merger, Jefferson Bank’s banking offices became branches of First Mid Bank.

Website

The Company maintains a website at www.firstmid.com . All periodic and current reports of the Company and amendments to these reports filed with the Securities and Exchange Commission (“SEC”) can be accessed, free of charge, through this website as soon as reasonably practicable after these materials are filed with the SEC.

General Litigation

The Company is subject to claims and lawsuits that arise primarily in the ordinary course of business. It is the opinion of management that the disposition or ultimate resolution of such claims and lawsuits will not have a material adverse effect on the consolidated financial position, results of operations and cash flows of the Company.

Stock Plans

At the Annual Meeting of Stockholders held April 26, 2017, the stockholders approved the First Mid-Illinois Bancshares, Inc. 2017 Stock Incentive Plan (“SI Plan”). The SI Plan was implemented to succeed the Company’s 2007 Stock Incentive Plan, which had a ten-year term. The SI Plan is intended to provide a means whereby directors, employees, consultants and advisors of the Company and its subsidiaries may sustain a sense of proprietorship and personal involvement in the continued development and financial success of the Company and its subsidiaries, thereby advancing the interests of the Company and its stockholders. Accordingly, directors and selected employees, consultants and advisors may be provided the opportunity to acquire shares of common stock of the Company on the terms and conditions established in the SI Plan.

Following the stockholders’ approval at the 2021 annual meeting of the Company, a maximum of 399,983 shares of common stock may be issued under the SI Plan. There have been no stock options awarded under any Company plan since 2008. The Company has awarded 60,550 and 26,000 shares of restricted stock during the three months ended March 31, 2023 and 2022, respectively, and 37,900 and 37,150 restricted stock units during the three months ended March 31, 2023 and 2022 , respectively.

Employee Stock Purchase Plan

A maximum of 600,000 shares of common stock may be issued under the ESPP. During the three months ended March 31, 2023 and 2022, 7,963 shares and 3,149 shares, respectively, were issued pursuant to the ESPP.

Captive Insurance Company

First Mid Captive, Inc. (the “Captive"), a wholly owned subsidiary of the Company which was formed and began operations in December 2019, is a Nevada-based captive insurance company. The Captive insures against certain risks unique to operations of the Company and its subsidiaries for which insurance may not be currently available or economically feasible in today's insurance marketplace. The Captive pools resources with several other similar insurance company subsidiaries of financial institutions to spread a limited amount of risk among themselves. The Captive is subject to regulations of the State of Nevada and undergoes periodic examinations by the Nevada Division of Insurance. It has elected to be taxed under Section 831(b) of the Internal Revenue Code. Pursuant to Section 831(b), if gross premiums do not exceed $ 2,650,000 , then the Captive is taxable solely on its investment income. The Captive is included in the Company's consolidated financial statements and its federal income return.

Bank Owned Life Insurance

First Mid Bank has purchased life insurance policies on certain senior management. Bank owned life insurance is recorded at the amount that can be realized under the insurance contract at the balance sheet date, which is the cash surrender value adjusted for other charges or other amounts that are probable at settlement.

Revenue Recognition

Accounting Standards Codification 606, Revenue from Contracts with Customers (“ASC 606”), establishes a revenue recognition model for reporting information about the nature, amount, timing and uncertainty of revenue and cash flows arising from the entity's contracts to provide goods or services to customers. Most of the Company’s revenue-generating transactions are not subject to ASC 606, including revenue generated from financial instruments, such as loans and investment securities, and revenue related to mortgage servicing activities, which are subject to other accounting standards. A description of the revenue-generating activities that are within the scope of ASC 606, and included in other income in the Company’s condensed consolidated statements of income are as follows:

Trust revenues. The Company generates fee income from providing fiduciary services through its subsidiary, First Mid Wealth Management Company. Fees are billed in arrears based upon the preceding period account balance. Revenue from farm management services is recorded when the service is complete, for example when crops are sold.

Brokerage commissions. Revenue is recorded at the beginning of each quarter through billing to customers based on the account asset size on the last day of the previous quarter. If a withdrawal of funds takes place, a prorated refund may occur; this is reflected within the same quarter as the original billing occurred. All performance obligations are met within the same quarter that the revenue is recorded.

Insurance commissions. The Company’s insurance agency subsidiary, First Mid Insurance, receives commissions on premiums of new and renewed business policies. First Mid Insurance records commission revenue on direct bill policies as the cash is received. For agency bill policies, First Mid Insurance retains its commission portion of the customer premium payment and remits the balance to the carrier. In both cases, the entire performance obligation is held by the carriers.

Service charges on deposits. The Company generates revenue from fees charged for deposit account maintenance, overdrafts, wire transfers, and check fees. The revenue related to deposit fees is recognized at the time the performance obligation is satisfied.

ATM/debit card revenue. The Company generates revenue through service charges on the use of its ATM machines and interchange income from the use of Company issued credit and debit cards. The revenue is recognized at the time the service is used and the performance obligation is satisfied.

Other income. Treasury management fees and lock box fees are received and recorded after the service performance obligation is completed. Merchant bank card fees are received from various vendors; however, the performance obligation is with the vendors. The Company records gains on the sale of loans and the sale of OREO properties after the transactions are complete and transfer of ownership has occurred.

As each of the Company’s facilities is in markets with similar economies, no disaggregation of revenue is necessary.

Accumulated Other Comprehensive Loss

The components of accumulated other comprehensive loss included in stockholders’ equity as of March 31, 2023 and December 31, 2022 are as follows (in thousands):


	Unrealized Losses on Securities
March 31, 2023
Net unrealized losses on securities available-for-sale	$	( 194,225	)
Tax benefit		56,324
Balance at March 31, 2023	$	( 137,901	)

December 31, 2022
Net unrealized losses on securities available-for-sale	$	( 213,387	)
Tax benefit		61,880
Balance at December 31, 2022	$	( 151,507	)

Amounts reclassified from accumulated other comprehensive loss and the affected line items in the statements of income during the three months ended March 31, 2023 and 2022, were as follows (in thousands):


	Amounts Reclassified from Other Comprehensive Income (Loss)
	Three months ended March 31,
	2023			2022		Affected Line Item in the Statements of Income
Realized losses on available-for-sale securities	$	( 46	)	$	—	Securities (loss) gains, net
Tax effect		13			—	Income taxes
Total reclassifications out of accumulated other comprehensive income (loss)	$	( 33	)	$	—	Net reclassified amount

See “Note 3 – Investment Securities” for more detailed information regarding unrealized losses on available-for-sale securities.

Adoption of New Accounting Guidance

Accounting Standards Update 2022-02, Financial Instruments-Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures (“ASU 2022-02”). In March 2022, FASB issued ASU 2022-02. The amendments in this update eliminate the accounting guidance and related disclosures for TDRs by creditors in Subtopic 310-40, Receivables—Troubled Debt Restructurings by Creditors , while enhancing disclosure requirements for certain loan refinancings and restructurings by creditors when a borrower is experiencing financial difficulty and requiring an entity to disclose current-period gross writeoffs by year of origination for financing receivables and net investments in leases within the scope of Subtopic 326-20, Financial Instruments—Credit Losses—Measured at Amortized Cost .

The amendments in this update were effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years and are applied prospectively, except with respect to the recognition and measurement of TDRs, where an entity has the option to apply a modified retrospective transition method. The adoption of this accounting guidance resulted in updated disclosures within the Company's consolidated financial statements.

Note 2 -- Earnings Per Share

Basic net income per common share available to common stockholders is calculated as net income less preferred stock dividends divided by the weighted average number of common shares outstanding. Diluted net income per common share available to common stockholders is computed using the weighted average number of common shares outstanding, increased by the Company’s stock options, unless anti-dilutive.

The components of basic and diluted net income per common share available to common stockholders for the three months ended March 31, 2023 and 2022 were as follows:


	Three months ended March 31,
	2023		2022
Basic net income per common share
Available to common stockholders:
Net income	$	19,180,000	$	16,616,000
Weighted average common shares outstanding		20,492,254		19,295,860
Basic earnings per common share	$	0.94	$	0.86

Diluted net income per common share
Available to common stockholders:
Net income applicable to diluted earnings per share	$	19,180,000	$	16,616,000
Weighted average common shares outstanding		20,492,254		19,295,860
Dilutive potential common shares: restricted stock awarded		71,718		62,597
Diluted weighted average common shares outstanding		20,563,972		19,358,457
Diluted earnings per common share	$	0.93	$	0.86

There were no shares excluded when computing diluted earnings per share for the three months ended March 31, 2023 and 2022 because they were anti-dilutive.

Note 3 -- Investment Securities

The amortized cost, gross unrealized gains and losses and estimated fair values for available-for-sale and held-to-maturity securities by major security type at March 31, 2023 and December 31, 2022 were as follows (in thousands):


	Amortized Cost		Gross Unrealized Gains		Gross Unrealized (Losses)			Fair Value
March 31, 2023
Available-for-sale:
U.S. Treasury securities and obligations of U.S. government corporations and agencies	$	253,228	$	5	$	( 29,688	)	$	223,545
Obligations of states and political subdivisions		339,808		158		( 54,969	)		284,997
Mortgage-backed securities: GSE residential		730,036		3		( 105,767	)		624,272
Other securities		83,851		24		( 3,991	)		79,884
Total available-for-sale	$	1,406,923	$	190	$	( 194,415	)	$	1,212,698
Held-to-maturity:
Other investments	$	2,979	$	—	$	—		$	2,979
Total held-to-maturity	$	2,979	$	—	$	—		$	2,979
December 31, 2022
Available-for-sale:
U.S. Treasury securities and obligations of U.S. government corporations and agencies	$	252,934	$	—	$	( 32,407	)	$	220,527
Obligations of states and political subdivisions		347,409		134		( 59,845	)		287,698
Mortgage-backed securities: GSE residential		744,636		3		( 116,759	)		627,880
Other securities		87,393		6		( 4,519	)		82,880
Total available-for-sale	$	1,432,372	$	143	$	( 213,530	)	$	1,218,985
Held-to-maturity:
Other investments	$	2,954	$	—	$	—		$	2,954
Total held-to-maturity	$	2,954	$	—	$	—		$	2,954

The Company also had $ 362,000 and $ 311,000 of equity securities, at fair value, as of March 31, 2023 and December 31, 2022, respectively. The Company's held-to-maturity securities are annuities for which the risk of loss is minimal. As such, as of March 31, 2023, the Company did not record an allowance for credit losses on its held-to-maturity securities.

Realized gains and losses resulting from sales of securities were as follows during the three months ended March 31, 2023 and 2022 (in thousands):


	Three months March 31,
	2023			2022
Gross gains	$	6		$	—
Gross losses		( 52	)		—

The following table indicates the expected maturities of investment securities classified as available-for-sale presented at fair value, and held-to-maturity presented at amortized cost, at March 31, 2023 and the weighted average yield for each range of maturities (dollars in thousands):


	One year or less			After 1 through 5 years			After 5 through 10 years			After ten years			Total
Available-for-sale:
U.S. Treasury securities and obligations of U.S. government corporations and agencies	$	172,917		$	40,859		$	9,769		$	—		$	223,545
Obligations of state and political subdivisions		18,652			74,899			190,220			1,226			284,997
Mortgage-backed securities: GSE residential		2,544			7,981			25,211			588,536			624,272
Other securities		19,266			59,821			797			—			79,884
Total available-for-sale investments	$	213,379		$	183,560		$	225,997		$	589,762		$	1,212,698
Weighted average yield		1.56	%		2.67	%		2.00	%		1.70	%		1.87	%
Full tax-equivalent yield		1.59	%		2.67	%		1.94	%		1.71	%		1.87	%
Held to maturity:
Other investments	$	—		$	—		$	—		$	2,979		$	2,979
Total held-to-maturity	$	—		$	—		$	—		$	2,979		$	2,979
Weighted average yield		—	%		—	%		—	%		—	%		—	%
Full tax-equivalent yield		—	%		—	%		—	%		—	%		—	%

The weighted average yields are calculated based on the amortized cost and effective yields weighted for the scheduled maturity of each security. Tax-equivalent yields have been calculated using a 21 % tax rate. With the exception of obligations of the U.S. Treasury and other U.S. government agencies and corporations, there were no investment securities of any single issuer, the book value of which exceeded 10 % of stockholders' equity at March 31, 2023.

Investment securities carried at approximately $ 709 million and $ 770 million at March 31, 2023 and December 31, 2022, respectively, were pledged to secure public deposits and repurchase agreements and for other purposes as permitted or required by law.

The following table presents the aging of gross unrealized losses and fair value by investment category as of March 31, 2023 and December 31, 2022 (in thousands):


	Less than 12 months					12 months or more					Total
	Fair Value		Unrealized Losses			Fair Value		Unrealized Losses			Fair Value		Unrealized Losses
March 31, 2023
Available-for-sale:
U.S. Treasury securities and obligations of U.S. government corporations and agencies	$	1,757	$	( 19	)	$	220,714	$	( 29,669	)	$	222,471	$	( 29,688	)
Obligations of states and political subdivisions		45,880		( 1,204	)		212,715		( 53,765	)		258,595		( 54,969	)
Mortgage-backed securities: GSE residential		12,887		( 589	)		610,896		( 105,178	)		623,783		( 105,767	)
Other securities		13,483		( 537	)		54,878		( 3,454	)		68,361		( 3,991	)
Total	$	74,007	$	( 2,349	)	$	1,099,203	$	( 192,066	)	$	1,173,210	$	( 194,415	)
December 31, 2022
Available-for-sale:
U.S. Treasury securities and obligations of U.S. government corporations and agencies	$	57,007	$	( 3,493	)	$	163,520	$	( 28,914	)	$	220,527	$	( 32,407	)
Obligations of states and political subdivisions		220,102		( 43,221	)		45,419		( 16,624	)		265,521		( 59,845	)
Mortgage-backed securities: GSE residential		165,966		( 19,859	)		461,446		( 96,900	)		627,412		( 116,759	)
Other securities		64,676		( 3,675	)		6,698		( 844	)		71,374		( 4,519	)
Total	$	507,751	$	( 70,248	)	$	677,083	$	( 143,282	)	$	1,184,834	$	( 213,530	)

U.S. Treasury Securities and Obligations of U.S. Government Corporations and Agencies. At March 31, 2023 there were forty-five available-for-sale securities with a fair value of $ 220.7 million and unrealized losses of $ 29.7 million in a continuous unrealized loss position for twelve months or more. At December 31, 2022, there were sixteen available-for-sale securities with a fair value of $ 163.5 million and unrealized losses of $ 28.9 million in a continuous unrealized loss position for twelve months or more. There were no held-to-maturity U.S. Treasury securities and obligations of U.S. government corporations and agencies in a continuous unrealized loss position for twelve months or more.

Obligations of states and political subdivisions. At March 31, 2023, there were two hundred and two obligations of states and political subdivisions with a fair value of $ 212.7 million and unrealized losses of $ 53.8 million in a continuous unrealized loss position for twelve months or more. At December 31, 2022 there were thirty-six obligations of states and political subdivisions with a fair value of $ 45.4 million and unrealized losses of $ 16.6 million in a continuous unrealized loss position for twelve months or more.

Mortgage-backed Securities: GSE Residential. At March 31, 2023, there were two hundred nineteen mortgage-backed securities with a fair value of $ $ 610.9 million and unrealized losses of $ 105.2 million in a continuous unrealized loss position for twelve months or more. At December 31, 2022, there were ninety-one mortgage-backed securities with a fair value of $ 461.4 million and unrealized losses of $ 96.9 million in a continuous unrealized loss position for twelve months or more.

Other securities. At March 31, 2023, there were fourty other securities with a fair value of $ 54.9 million and unrealized losses of $ 3.5 million in a continuous unrealized loss position for twelve months or more. At December 31, 2022, there were five other securities with a fair value of $ 6.7 million and unrealized losses of $ 0.8 million in a continuous unrealized loss position for twelve months or more.

Note 4 – Loans and Allowance for Credit Losses

Loans are stated at amortized cost net of an allowance for credit losses. Amortized cost is the unpaid principal net of unearned premiums and discounts, and net deferred origination fees and costs. Deferred loan origination fees are reduced by loan origination costs and are amortized to interest income over the life of the related loan using methods that approximated the effective interest rate method. Interest on substantially all loans is credited to income based on the principal amount outstanding.

A summary of loans at March 31, 2023 and December 31, 2022 follows (in thousands):


	March 31, 2023		December 31, 2022
Construction and land development	$	159,266	$	144,387
Agricultural real estate		402,283		410,790
1-4 family residential properties		424,373		440,018
Multifamily residential properties		302,506		295,073
Commercial real estate		2,009,524		2,036,243
Loans secured by real estate		3,297,952		3,326,511
Agricultural loans		146,679		166,695
Commercial and industrial loans		1,080,004		1,085,004
Consumer loans		88,404		97,730
All other loans		156,210		159,499
Total gross loans		4,769,249		4,835,439
Less: loans held for sale		999		338
		4,768,250		4,835,101
Less:
Net deferred loan fees, premiums and discounts		8,618		9,227
Allowance for credit losses		58,223		59,093
Net loans	$	4,701,409	$	4,766,781

Loans expected to be sold are classified as held for sale in the consolidated financial statements and are recorded at fair value, taking into consideration future commitments to sell the loans. These loans are primarily for 1-4 family residential properties.

Accrued interest on loans, which is excluded from the amortized cost of the balances above, totaled $ 22.6 million and $ 23.0 million at March 31, 2023 and December 31, 2022, respectively.

Most of the Company’s business activities are with customers located near the Company's branch locations in Illinois, Missouri, and Texas. At March 31, 2023, the Company’s loan portfolio included $ 548.8 million of loans to borrowers whose businesses are directly related to agriculture. Of this amount, $ 422.4 million was concentrated in corn and other grain farming. Total loans to borrowers whose businesses are directly related to agriculture decreased $ 28.4 million from $ 577.2 million at December 31, 2022 due to seasonal timing of cash flow requirements. Loans concentrated in corn and other grain farming decreased $ 22.8 million from $ 445.2 million at December 31, 2022. The Company's underwriting practices include collateralization of loans. Any extended period of low commodity prices, drought conditions, significantly reduced yields on crops and/or reduced levels of government assistance to the agricultural industry could result in an increase in the level of problem agriculture loans and potentially result in loan losses within the agricultural portfolio.

In addition, the Company has $ 211.4 million of loans to motels and hotels. The performance of these loans is dependent on borrower specific issues as well as the general level of business and personal travel within the region. While the Company adheres to sound underwriting standards, a prolonged period of reduced business or personal travel could result in an increase in nonperforming loans to this business segment and potentially in loan losses. The Company also has $ 945.7 million of loans to lessors of non-residential buildings, and $ 462.8 million of loans to lessors of residential buildings and dwellings.

The structure of the Company’s loan approval process is based on progressively larger lending authorities granted to individual loan officers, loan committees, and ultimately the board of directors. Outstanding balances to one borrower or affiliated borrowers are limited by federal regulation and most borrowers are below regulatory thresholds. The Company can occasionally have outstanding balances to one borrower up to but not exceeding the regulatory threshold should underwriting guidelines warrant. Most of the Company’s loans are to businesses located in the geographic market areas served by the Company’s branch bank system. Additionally, a significant portion of the collateral securing the loans in the portfolio is located within the Company’s primary geographic footprint. In general, the Company adheres to loan underwriting standards consistent with industry guidelines for all loan segments.

The Company’s lending can be summarized into the following primary areas:

Commercial Real Estate Loans. Commercial real estate loans are generally comprised of loans to small business entities to purchase or expand structures in which the business operations are housed, loans to owners of real estate who lease space to non-related commercial entities, loans for construction and land development, loans to hotel operators, and loans to owners of multi-family residential structures, such as apartment buildings. Commercial real estate loans are underwritten based on historical and projected cash flows of the borrower and secondarily on the underlying real estate pledged as collateral on the debt. For the various types of commercial real estate loans, minimum criteria have been established within the Company’s loan policy regarding debt service coverage while maximum limits on loan-to-value and amortization periods have been defined. Maximum loan-to-value ratios range from 65 % to 80 % depending upon the type of real estate collateral, while the desired minimum debt coverage ratio is 1.20x . Amortization periods for commercial real estate loans are generally limited to twenty or twenty five years , depending on the loan-to-value. The Company’s commercial real estate portfolio is below the thresholds that would designate a concentration in commercial real estate lending, as established by the federal banking regulators.

Commercial and Industrial Loans. Commercial and industrial loans are primarily comprised of working capital loans used to purchase inventory and fund accounts receivable that are secured by business assets other than real estate. These loans are generally written for one year or less. Also, equipment financing is provided to businesses with these loans generally limited to 80 % of the value of the collateral and amortization periods limited to seven years . Commercial loans are often accompanied by a personal guaranty of the principal owners of a business. Like commercial real estate loans, the underlying cash flow of the business is the primary consideration in the underwriting process. The financial condition of commercial borrowers is monitored at least annually with the type of financial information required determined by the size of the relationship. Measures employed by the Company for businesses with higher risk profiles include the use of government- assisted lending programs through the Small Business Administration and U.S. Department of Agriculture.

Agricultural and Agricultural Real Estate Loans. Agricultural loans are generally comprised of seasonal operating lines to cash grain farmers to plant and harvest corn and soybeans and term loans to fund the purchase of equipment. Agricultural real estate loans are primarily comprised of loans for the purchase of farmland. Specific underwriting standards have been established for agricultural-related loans including the establishment of projections for each operating year based on industry developed estimates of farm input costs and expected commodity yields and prices. Operating lines are typically written for one year and secured by the crop. Loan-to-value ratios on loans secured by farmland generally do not exceed 65 % and have amortization periods limited to twenty-five years . Federal government-assistance lending programs through the Farm Service Agency are used to mitigate the level of credit risk when deemed appropriate.

Residential Real Estate Loans. Residential real estate loans generally include loans for the purchase or refinance of residential real estate properties consisting of one-to-four units and home equity loans and lines of credit. The Company sells most of its long-term fixed rate residential real estate loans to secondary market investors. The Company also releases the servicing of these loans upon sale. Residential real estate loans are typically underwritten to conform to industry standards including criteria for maximum debt-to-income and loan-to-value ratios as well as minimum credit scores. Loans secured by first liens on residential real estate held in the portfolio typically do not exceed 80 % of the value of the collateral and have amortization periods of twenty-five years or less. The Company does not originate subprime mortgage loans.

Consumer Loans. Consumer loans are primarily comprised of loans to individuals for personal and household purposes such as the purchase of an automobile or other living expenses. Minimum underwriting criteria have been established that consider credit score, debt-to-income ratio, employment history, and collateral coverage. Typically, consumer loans are set up on monthly payments with amortization periods based on the type and age of the collateral.

Other Loans. Other loans consist primarily of loans to municipalities to support community projects such as infrastructure improvements or equipment purchases. Underwriting guidelines for these loans are consistent with those established for commercial loans with the additional repayment source of the taxing authority of the municipality.

Allowance for Credit Losses

The allowance for credit losses represents the Company’s best estimate of the reserve necessary to adequately account for probable losses expected over the remaining contractual life of the assets. The provision for credit losses is the charge against current earnings that is determined by the Company as the amount needed to maintain an adequate allowance for credit losses. In determining the adequacy of the allowance for credit losses, and therefore the provision to be charged to current earnings, the Company relies predominantly on a disciplined credit review and approval process that extends to the full range of the Company’s credit exposure. The review process is directed by the overall lending policy and is intended to identify, at the earliest possible stage, borrowers who might be facing financial difficulty. Factors considered by the Company in evaluating the overall adequacy of the allowance include historical net loan losses, the level and composition of nonaccrual, past due and modified loans, trends in volumes and terms of loans, effects of changes in risk selection and underwriting standards or lending practices, lending staff changes, concentrations of credit, industry conditions and the current economic conditions in the region where the Company operates. The Company estimates the appropriate level of allowance for credit losses by evaluating large individually evaluated loans separately from non-individually evaluated loans.

Individually Evaluated Loans

The Company individually evaluates certain loans for impairment. In general, these loans have been internally identified via the Company’s loan grading system as credits requiring management’s attention due to underlying problems in the borrower’s business or collateral concerns. This evaluation considers expected future cash flows, the value of collateral and other factors that may impact the borrower’s ability to make payments when due. For loans greater than $ 250,000 , impairment is individually measured each quarter using one of three alternatives: (1) the present value of expected future cash flows discounted at the loan’s effective interest rate; (2) the loan’s observable market price, if available; or (3) the fair value of the collateral less costs to sell for collateral dependent loans and loans for which foreclosure is deemed to be probable. A specific allowance is assigned when expected cash flows or collateral are less than the carrying amount of the loan. The carrying value of the loan reflects reductions from prior charge-offs.

Non-Individually Evaluated Loans

Non-individually evaluated loans comprise the vast majority of the Company’s total loan portfolio and include loans in accrual status and those credits not identified as modified loans. A small portion of these loans are considered “criticized” due to the risk rating assigned reflecting elevated credit risk due to characteristics, such as a strained cash flow position, associated with the individual borrowers. Criticized loans are those assigned risk ratings of Special Mention, Substandard, or Doubtful.

To determine the allowance, the loan portfolio is segmented based on similar risk characteristics. The allowance for credit losses is estimated using a discounted cash flow (DCF) methodology. The DCF projects future cash flows over the life of the loan portfolio. Probability of default (PD) and loss given default (LGD) are key components in calculating expected losses in this model. The PD is forecasted using a regression model that determines the likelihood of default with a forward-looking forecast of unemployment rates. The LGD is the percentage of defaulted loans that is ultimately charged off. The allowance is calculated as the net present value of the expected cash flows less the amortized cost basis of the loans. Prior to 2022, the allowance for credit losses was measured on a collective (pool) basis for non-individually evaluated loans with similar risk characteristics. Historical credit loss experience provided the basis for the estimate of expected credit losses. Adjustments to expected losses are made using qualitative factors for relevant to each loan segment including merger & acquisition activity, economic conditions, changes in policies, procedures & underwriting, and concentrations. In addition, a forecast, using reasonable and supportable future conditions, is prepared that is used to estimate expected changes to existing and historical conditions in the current period.

The Company also considers specific current economic events occurring globally, in the U.S. and in its local markets. Events considered include the status of trade agreements with China, scheduled increases in minimum wage and changes to the minimum salary threshold for overtime provisions, current and projected unemployment rates, current and projected grain and oil prices and economies of local markets where customers work and operate.

Within each pool, risk elements are evaluated that have specific impacts to the borrowers within the pool. These, along with the general risks and events, and the specific lending policies and procedures by loan type described above, are analyzed to estimate the qualitative factors used to adjust the historical loss rates.

During the current period, the following assumptions and factors were considered when determining the historical loss rate and any potential adjustments by loan pool.

Construction and Land Development Loans. Historical losses in this segment remain very low. While staffing shortages and supply chain disruptions cause risk in this segment, most projects are associated with financially strong borrowers. The qualitative factors for this segment were not changed.

Agricultural Real Estate Loans. Historical losses in the segment remain very low. Farmland values have increased over an extended period of time and there are no indications that this will change in the next year. There was no change to the qualitative factors for this segment.

1- 4 Family Residential Properties Loans. The loan segment has remained stable throughout the last several years. Both adversely classified and past dues have been consistent. There was no change to the qualitative factors for this segment.

Commercial Real Estate Loans. This segment includes the Company's largest balances and the largest allowance for credit losses. The qualitative factors on both non-owner occupied and owner-occupied loans for this segment were increased due to actual and expected changes in economic and business conditions.

Agricultural Loans. Losses in this segment are very low. Commodity prices have been elevated and yields have been strong. The qualitative factors of this segment was not changed.

Commercial and Industrial Loans. This segment includes the second largest balance of allowance for credit losses. The qualitative factors for this segment was increased due to actual and expected changes in economic and business conditions.

Consumer Loans. This segment is the smallest portion of the Company's loan portfolio. There was no significant change to the qualitative factors.

Acquired Loans. Prior to January 1, 2020 loans acquired with evidence of credit deterioration since origination and for which it was probable that all contractually required payments would not be collected were considered purchased credit impaired at the time of acquisition. Purchase credit-impaired ("PCI") loans were accounted for under ASC 310-30, Receivables--Loans and Debt Securities Acquired with Deteriorated Credit Quality ("ASC 310-30"), and were initially measured at fair value, which included the estimated future credit losses expected to be incurred over the life of the loan.

Accordingly, an allowance for credit losses related to these loans was not carried over and recorded at the acquisition date. The cash flows expected to be collected were estimated using current key assumptions, such as default rates, value of underlying collateral, severity and prepayment speeds.

Subsequent to January 1, 2020, loans acquired in a business combination that have experienced more-than-insignificant deterioration in credit quality since origination are considered purchased credit deteriorated (“PCD”) loans. At the acquisition date, an estimate of expected credit losses is made for groups of PCD loans with similar risk characteristics and individual PCD loans without similar risk characteristics. This initial allowance for credit losses is allocated to individual PCD loans and added to the purchase price or acquisition date fair values to establish the initial amortized cost basis of the PCD loans. As the initial allowance for credit losses is added to the purchase price, there is no credit loss expense recognized upon acquisition of a PCD loan. Any difference between the unpaid principal balance of PCD loans and the amortized cost basis is considered to relate to noncredit factors and results in a discount or premium. Discounts and premiums are recognized through interest income on a level-yield method over the life of the loans.

For acquired loans not deemed purchased credit deteriorated at acquisition, the differences between the initial fair value and the unpaid principal balance are recognized as interest income on a level-yield basis over the lives of the related loans. At the acquisition date, an initial allowance for expected credit losses is estimated and recorded as credit loss expense. The subsequent measurement of expected credit losses for all acquired loans is the same as the subsequent measurement of expected credit losses for originated loans.

The following table presents the activity in the allowance for credit losses based on portfolio segment for the three months ended March 31, 2023 (in thousands):


	Construction and Land Development		Agricultural Real Estate			1-4 Family Residential Properties			Commercial Real Estate			Agricultural Loans			Commercial and Industrial		Consumer Loans		Total
Three months ended March 31, 2023
Beginning balance	$	2,250	$	1,433		$	3,742		$	28,157		$	585		$	20,808	$	2,118	$	59,093
Initial allowance on loans purchased with credit deterioration		—		—			—			—			—			—		—		—
Provision for credit loss expense		176		( 29	)		( 306	)		( 834	)		( 8	)		91		93		( 817	)
Loans charged off		—		—			40			—			—			13		427		480
Recoveries collected		—		—			24			4			3			256		140		427
Ending balance	$	2,426	$	1,404		$	3,420		$	27,327		$	580		$	21,142	$	1,924	$	58,223

The following tables present the activity in the allowance for credit losses based on portfolio segment for the three months ended March 31, 2022 and for the year ended December 31, 2022 (in thousands):


	Construction and Land Development			Agricultural Real Estate		1-4 Family Residential Properties		Commercial Real Estate		Agricultural Loans			Commercial and Industrial			Consumer Loans			Total
Three months ended March 31, 2022
Beginning balance (prior to adoption of ASC 326)	$	1,743		$	1,257	$	2,330	$	26,246	$	983		$	19,241		$	2,855		$	54,655
Initial allowance on loans purchased with credit deterioration		272			—		3		478		—			94			16			863
Provision for credit loss expense		( 25	)		714		1,264		3,613		68			( 2,045	)		( 637	)		2,952
Loans charged off		2			—		72		339		—			3			358			774
Recoveries collected		—			—		203		347		—			61			167			778
Ending balance	$	1,988		$	1,971	$	3,728	$	30,345	$	1,051		$	17,348		$	2,043		$	58,474

Twelve months ended December 31, 2022
Beginning balance (prior to adoption of ASC 326)	$	1,743		$	1,257	$	2,330	$	26,246	$	983		$	19,241		$	2,855		$	54,655
Impact of adopting ASC 326		272			—		3		478		—			94			16			863
Provision for credit loss expense		137			176		1,241		1,462		( 359	)		2,135			14			4,806
Loans charged off		2			—		191		414		93			870			1,380			2,950
Recoveries collected		100			—		359		385		54			208			613			1,719
Ending balance	$	2,250		$	1,433	$	3,742	$	28,157	$	585		$	20,808		$	2,118		$	59,093

Consistent with regulatory guidance, charge-offs on all loan segments are taken when specific loans, or portions thereof, are considered uncollectible. The Company’s policy is to promptly charge these loans off in the period the uncollectible loss is reasonably determined.

For all loan portfolio segments except 1-4 family residential properties and consumer, the Company promptly charges-off loans, or portions thereof, when available information confirms that specific loans are uncollectible based on information that includes, but is not limited to, (1) the deteriorating financial condition of the borrower, (2) declining collateral values, and/or (3) legal action, including bankruptcy, that impairs the borrower’s ability to adequately meet its obligations. For individually evaluated loans that are considered solely collateral dependent, a partial charge-off is recorded when a loss has been confirmed by an updated appraisal or other appropriate valuation of the collateral.

The Company charges-off 1-4 family residential and consumer loans, or portions thereof, when the Company reasonably determines the amount of the loss. The Company adheres to time frames established by applicable regulatory guidance which provides for the charge-down of 1-4 family first and junior lien mortgages to the net realizable value less costs to sell when the loan is 180 days past due, charge-off of unsecured open-end loans when the loan is 180 days past due, and charge down to the net realizable value when other secured loans are 120 days past due. Loans at these respective delinquency thresholds for which the Company can clearly document that the loan is both well-secured and in the process of collection, such that collection will occur regardless of delinquency status, need not be charged off.

The following table presents the amortized cost basis of collateral-dependent loans by class of loans that were individually evaluated to determine expected credit losses, and the related allowance for credit losses, as of March 31, 2023 (in thousands):


	Collateral								Allowance
	Real Estate		Business Assets		Other		Total		for Credit Losses
Construction and land development	$	440	$	—	$	—	$	440	$	211
Agricultural real estate		—		—		16		16		—
1-4 family residential properties		84		—		—		84		—
Multifamily residential properties		1,151		—		—		1,151		—
Commercial real estate		5,674		—		—		5,674		—
Loans secured by real estate		7,349		—		16		7,365		211
Agricultural loans		—		—		—		—		—
Commercial and industrial loans		320		156		—		476		53
Consumer loans		—		—		—	0			—
Total loans	$	7,669	$	156	$	16	$	7,841	$	264

Credit Quality

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, collateral support, credit documentation, public information, and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans as to credit risk. This analysis is performed on a continuous basis. The Company uses the following definitions for risk ratings which are commensurate with a loan considered “criticized”:

Special Mention. Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date.

Substandard. Loans classified as substandard are inadequately protected by the current sound-worthiness and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.

Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, based on currently existing factors, conditions and values, highly questionable and improbable.

Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered pass rated loans.

The following tables present the credit risk profile of the Company’s loan portfolio on amortized cost basis based on risk rating category and year of origination as of March 31, 2023 (in thousands):


	Term Loans by Origination Year												Revolving
Risk rating	2023		2022		2021		2020		2019		Prior		Loans		Total
March 31, 2023
Construction and land development loans
Pass	$	9,251	$	79,695	$	35,078	$	7,325	$	15,864	$	11,465	$	—	$	158,678
Special mention		—		—		—		—		—		—		—		—
Substandard		—		—		—		—		14		465		—		479
Total	$	9,251	$	79,695	$	35,078	$	7,325	$	15,878	$	11,930	$	—	$	159,157
Current period gross writeoffs	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Agricultural real estate loans
Pass	$	3,716	$	167,382	$	64,522	$	57,166	$	22,731	$	80,117	$	—	$	395,634
Special mention		—		112		—		251		1,240		3,499		—		5,102
Substandard		—		—		—		—		—		1,221		—		1,221
Total	$	3,716	$	167,494	$	64,522	$	57,417	$	23,971	$	84,837	$	—	$	401,957
Current period gross writeoffs	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—
1-4 family residential property loans
Pass	$	8,069	$	86,712	$	83,578	$	75,367	$	26,755	$	85,754	$	42,060	$	408,295
Special mention		—		186		123		—		43		4,172		—		4,524
Substandard		51		970		501		523		280		9,401		—		11,726
Total	$	8,120	$	87,868	$	84,202	$	75,890	$	27,078	$	99,327	$	42,060	$	424,545
Current period gross writeoffs	$	—	$	—	$	—	$	—	$	—	$	40	$	—	$	40
Commercial real estate loans
Pass	$	11,117	$	555,543	$	502,596	$	314,461	$	235,766	$	658,790	$	—	$	2,278,273
Special mention		—		2,163		1,089		761		1,281		7,933		—		13,227
Substandard		—		3,717		471		55		891		8,821		—		13,955
Total	$	11,117	$	561,423	$	504,156	$	315,277	$	237,938	$	675,544	$	—	$	2,305,455
Current period gross writeoffs	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Agricultural loans
Pass	$	39,064	$	78,918	$	18,652	$	4,669	$	2,184	$	1,969	$	—	$	145,456
Special mention		22		744		—		—		74		65		—		905
Substandard		—		379		102		—		5		—		—		486
Total	$	39,086	$	80,041	$	18,754	$	4,669	$	2,263	$	2,034	$	—	$	146,847
Current period gross writeoffs	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Commercial and industrial loans
Pass	$	60,676	$	423,532	$	208,003	$	169,864	$	61,133	$	286,309	$	—	$	1,209,517
Special mention		49		409		7,972		7,760		587		6,470		—		23,247
Substandard		—		385		328		156		7		600		—		1,476
Total	$	60,725	$	424,326	$	216,303	$	177,780	$	61,727	$	293,379	$	—	$	1,234,240
Current period gross writeoffs	$	—	$	—	$	—	$	—	$	—	$	13	$	—	$	13
Consumer loans
Pass	$	2,434	$	43,310	$	18,614	$	10,484	$	6,019	$	6,964	$	—	$	87,825
Special mention		—		—		17		—		—		—		—		17
Substandard		2		155		303		39		37		52		—		588
Total	$	2,436	$	43,465	$	18,934	$	10,523	$	6,056	$	7,016	$	—	$	88,430
Current period gross writeoffs	$	—	$	50	$	61	$	1	$	9	$	306	$	—	$	427
Total loans
Pass	$	134,327	$	1,435,092	$	931,043	$	639,336	$	370,452	$	1,131,368	$	42,060	$	4,683,678
Special mention		71		3,614		9,201		8,772		3,225		22,139		—		47,022
Substandard		53		5,606		1,705		773		1,234		20,560		—		29,931
Total	$	134,451	$	1,444,312	$	941,949	$	648,881	$	374,911	$	1,174,067	$	42,060	$	4,760,631
Current period gross writeoffs	$	—	$	50	$	61	$	1	$	9	$	359	$	—	$	480

The following tables present the credit risk profile of the Company’s loan portfolio based on risk rating category as of December 31, 2022 (in thousands):


	Term Loans by Origination Year												Revolving
Risk rating	2022		2021		2020		2019		2018		Prior		Loans		Total
December 31, 2022
Construction and land development loans
Pass	$	63,846	$	39,790	$	12,558	$	15,787	$	1,210	$	10,601	$	—	$	143,792
Special mention		—		—		—		—		—		—		—		—
Substandard		—		—		—		14		—		458		—		472
Total	$	63,846	$	39,790	$	12,558	$	15,801	$	1,210	$	11,059	$	—	$	144,264
Current period gross writeoffs	$	—	$	—	$	—	$	—	$	—	$	2	$	—	$	2
Agricultural real estate loans
Pass	$	171,833	$	67,115	$	58,283	$	23,820	$	27,573	$	52,799	$	—	$	401,423
Special mention		1,123		—		490		1,240		273		3,121		—		6,247
Substandard		—		—		—		—		1,383		1,274		—		2,657
Total	$	172,956	$	67,115	$	58,773	$	25,060	$	29,229	$	57,194	$	—	$	410,327
Current period gross writeoffs	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—
1-4 family residential property loans
Pass	$	94,377	$	86,717	$	78,977	$	27,580	$	30,809	$	63,050	$	43,722	$	425,232
Special mention		169		218		1		44		238		1,000		—		1,670
Substandard		1,060		566		529		295		2,749		8,079		—		13,278
Total	$	95,606	$	87,501	$	79,507	$	27,919	$	33,796	$	72,129	$	43,722	$	440,180
Current period gross writeoffs	$	—	$	—	$	67	$	13	$	—	$	111	$	—	$	191
Commercial real estate loans
Pass	$	558,921	$	509,614	$	319,049	$	239,564	$	211,505	$	453,076	$	—	$	2,291,729
Special mention		2,187		1,287		769		1,508		952		8,503		—		15,206
Substandard		3,783		478		794		873		5,394		6,100		—		17,422
Total	$	564,891	$	511,379	$	320,612	$	241,945	$	217,851	$	467,679	$	—	$	2,324,357
Current period gross writeoffs	$	250	$	22	$	—	$	—	$	—	$	142	$	—	$	414
Agricultural loans
Pass	$	137,327	$	18,783	$	3,433	$	3,918	$	915	$	254	$	—	$	164,630
Special mention		1,178		—		—		756		66		109		—		2,109
Substandard		53		—		—		46		—		—		—		99
Total	$	138,558	$	18,783	$	3,433	$	4,720	$	981	$	363	$	—	$	166,838
Current period gross writeoffs	$	—	$	93	$	—	$	—	$	—	$	—	$	—	$	93
Commercial and industrial loans
Pass	$	450,001	$	226,038	$	172,208	$	63,906	$	61,929	$	247,404	$	—	$	1,221,486
Special mention		469		640		10,095		570		7,280		158		—		19,212
Substandard		346		418		184		35		157		633		—		1,773
Total	$	450,816	$	227,096	$	182,487	$	64,511	$	69,366	$	248,195	$	—	$	1,242,471
Current period gross writeoffs	$	39	$	311	$	39	$	439	$	23	$	19	$	—	$	870
Consumer loans
Pass	$	48,600	$	21,088	$	12,101	$	7,968	$	1,945	$	5,630	$	—	$	97,332
Special mention		—		18		1		—		5		—		—		24
Substandard		69		246		3		43		52		6		—		419
Total	$	48,669	$	21,352	$	12,105	$	8,011	$	2,002	$	5,636	$	—	$	97,775
Current period gross writeoffs	$	22	$	177	$	89	$	10	$	7	$	1,075	$	—	$	1,380
Total loans
Pass	$	1,524,905	$	969,145	$	656,609	$	382,543	$	335,886	$	832,814	$	43,722	$	4,745,624
Special mention		5,126		2,163		11,356		4,118		8,814		12,891		—		44,468
Substandard		5,311		1,708		1,510		1,306		9,735		16,550		—		36,120
Total	$	1,535,342	$	973,016	$	669,475	$	387,967	$	354,435	$	862,255	$	43,722	$	4,826,212
Current period gross writeoffs	$	311	$	603	$	195	$	462	$	30	$	1,349	$	—	$	2,950

The following table presents the Company’s loan portfolio aging analysis at March 31, 2023 and December 31, 2022 (in thousands):


	30-59 Days Past Due		60-89 Days Past Due		90 Days or More Past Due		Total Past Due		Current		Total Loans Receivable		Total Loans > 90 Days and Accruing
March 31, 2023
Construction and land development	$	17	$	—	$	463	$	480	$	158,677	$	159,157	$	—
Agricultural real estate		—		—		1		1		401,956		401,957		—
1-4 family residential properties		2,182		13		936		3,131		421,414		424,545		—
Multifamily residential properties		—		—		550		550		301,258		301,808		—
Commercial real estate		268		77		3,107		3,452		2,000,195		2,003,647		—
Loans secured by real estate		2,467		90		5,057		7,614		3,283,500		3,291,114		—
Agricultural loans		—		2		481		483		146,364		146,847		—
Commercial and industrial loans		71		—		930		1,001		1,077,020		1,078,021		—
Consumer loans		420		118		194		732		87,698		88,430		—
All other loans		—		—		—		—		156,219		156,219		—
Total loans	$	2,958	$	210	$	6,662	$	9,830	$	4,750,801	$	4,760,631	$	—
December 31, 2022
Construction and land development	$	20	$	14	$	449	$	483	$	143,781	$	144,264	$	—
Agricultural real estate		20		6		1		27		410,300		410,327		—
1-4 family residential properties		1,706		1,092		896		3,694		436,486		440,180		—
Multifamily residential properties		—		—		548		548		293,798		294,346		—
Commercial real estate		494		205		3,654		4,353		2,025,658		2,030,011		—
Loans secured by real estate		2,240		1,317		5,548		9,105		3,310,023		3,319,128		—
Agricultural loans		—		53		29		82		166,756		166,838		—
Commercial and industrial loans		716		24		854		1,594		1,081,366		1,082,960		—
Consumer loans		326		195		278		799		96,976		97,775		—
All other loans		—		—		—		—		159,511		159,511		—
Total loans	$	3,282	$	1,589	$	6,709	$	11,580	$	4,814,632	$	4,826,212	$	—

Individually Evaluated Loans

Within all loan portfolio segments, loans are considered impaired when, based on current information and events, it is probable the Company will be unable to collect all amounts due from the borrower in accordance with the contractual terms of the loan. The entire balance of a loan is considered delinquent if the minimum payment contractually required to be made is not received by the specified due date. Impaired loans, excluding certain modified, are placed on nonaccrual status. Impaired loans include nonaccrual loans and loans modified in restructuring where concessions have been granted to borrowers experiencing financial difficulties. These concessions could include a reduction in the interest rate on the loan, payment extensions, forgiveness of principal, forbearance or other actions intended to maximize collection. It is the Company’s policy to have any restructured loans which are on nonaccrual status prior to being modified remain on nonaccrual status until, in the opinion of management, the financial position of the borrower indicates there is no longer any reasonable doubt as to the timely collection of interest or principal. If the restructured loan is on accrual status prior to being modified, the loan is reviewed to determine if the modified loan should remain on accrual status.

The Company’s policy is to discontinue the accrual of interest income on all loans for which principal or interest is ninety days past due. The accrual of interest is discontinued earlier when, in the opinion of management, there is reasonable doubt as to the timely collection of interest or principal. Once interest accruals are discontinued, accrued but uncollected interest is charged against current year income. Subsequent receipts on non-accrual loans are recorded as a reduction of principal, and interest income is recorded only after principal recovery is reasonably assured. Interest on loans determined to be modified is recognized on an accrual basis in accordance with the restructured terms if the loan is in compliance with the modified terms. Nonaccrual loans are returned to accrual status when, in the opinion of management, the financial position of the borrower indicates there is no longer any reasonable doubt as to the timely collection of interest or principal. The Company requires a period of satisfactory performance of not less than six months before returning a nonaccrual loan to accrual status.

The amount of interest income recognized by the Company within the periods stated above was due to loans modified in restructuring that remain on accrual status.

Non-Accrual Loans

The following table presents the amortized cost basis of loans on nonaccrual status and of nonaccrual loans individually evaluated for which no allowance was recorded as of March 31, 2023 and December 31, 2022 (in thousands). There were no loans past due over eighty-nine days that were still accruing.


	March 31, 2023				December 31, 2022
	Nonaccrual with no Allowance for		Total		Nonaccrual with no Allowance for		Total
	Credit Loss		Nonaccrual		Credit Loss		Nonaccrual
Construction and land development	$	14	$	14	$	14	$	14
Agricultural real estate		1,246		1,246		1,258		1,258
1-4 family residential properties		3,167		3,442		4,532		4,943
Multifamily residential properties		1,162		1,162		672		672
Commercial real estate		6,076		6,076		7,640		7,640
Loans secured by real estate		11,665		11,940		14,116		14,527
Agricultural loans		483		483		57		57
Commercial and industrial loans		1,012		1,136		1,098		1,098
Consumer loans		239		239		274		274
All other loans		—		—		—		—
Total loans	$	13,399	$	13,798	$	15,545	$	15,956

Interest income that would have been recorded under the original terms of such nonaccrual loans totaled $ 79,000 and $ 95,000 for the three months ended March 31, 2023 and 2022, respectively.

Loan Modification Disclosures Pursuant to ASU 2022-02

The following table shows the amortized cost of loans at March 31, 2023 that were both experiencing financial difficulty and modified segregated by portfolio segment and type of modification. The percentage of the amortized cost of loans that were modified to borrowers in financial distress as compared to outstanding loans is also presented below.


									Total
			Payment		Term		Interest		Class of
	Principal		Delay		Extension		Rate		Financing
	Forgiveness		Investment		Modifications		Reduction		Receivable
March 31, 2023
Construction and land development	$	—	$	—	$	—	$	—		0.00	%
Agricultural real estate		—		347		—		—		0.09	%
1-4 family residential properties		—		62		880		—		0.22	%
Multifamily residential properties		—		—		—		—		0.00	%
Commercial real estate		—		826		91		—		0.05	%
Loans secured by real estate		—		1,235		971		—		0.07	%
Agricultural loans		—		—		—		—		0.00	%
Commercial and industrial loans		—		421		319		—		0.07	%
Consumer loans		—		8		45		—		0.06	%
Other Loans		—		—		—		—		0.00	%
Total	$	—	$	1,664	$	1,335	$	—		0.06	%

The Company closely monitors the performance of loans that have been modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table shows the performance of such loans that have been modified in the last twelve months ended March 31, 2023.


	30-59 Days Past Due		60-89 Days Past Due		90 Days or More Past Due		Total Past Due
March 31, 2023
Commercial real estate	$	—	$	55	$	—	$	55
Loans secured by real estate		—		55		—		55
Total loans	$	—	$	55	$	—	$	55

The following table shows the financial effect of loan modifications during the current quarter to borrowers experiencing financial difficulty for the three months ended March 31, 2023.


	Weighted Average			Weighted Average
	Interest Rate			Term Extension
	Reduction			(in months)
Commercial and industrial loans		4.75	%		5.13
Consumer loans		0.00	%		3.00
		4.75	%		4.93

A loan is considered to be in payment default once it is 90 days past due under the modified terms. There were no loans modified during the prior twelve months that experienced defaults for three months ended March 31, 2023.

Troubled Debt Restructuring (TDR) Disclosures Prior to the Adoption of ASU 2022-02

There were no loan and lease modifications classified as a TDR during the three months ended March 31, 2022 . The classification between nonperforming and performing is determined at the time of modification. Modification programs focus on extending maturity dates or modifying payment patterns with most TDRs experiencing a combination of concessions. Modifications do not result in the contractual forgiveness of principal or interest. There were no modifications during the three months ended March 31, 2022 that resulted in an interest rate below market rate.

There were three loans modified as trouble debt restructuring during the prior twelve months that experienced defaults for the three months ended March 31, 2022. Default occurs when a loan is 90 days or more past due under the modified terms.

The following table shows the recorded investment of loans classified as troubled debt restructurings as of December 31, 2022.


	December 31, 2022
Performing TDRs	$	3,214
Nonperforming TDRs		1,850
Total TDRs	$	5,064

Purchased Credit Deteriorated (PCD) Loans

The Company has acquired loans, for which there was, at acquisition, evidence of more than insignificant deterioration of credit quality since origination. The carrying amount of those loans at acquisition date is as follows (in thousands):


	2022
	Delta Acquisition
Purchase price of purchase credit deteriorated loans at acquisition	$	18,796
Allowance for credit losses at acquisition		( 863	)
Non-credit discount/(premium) at acquisition		( 523	)
Fair value of purchased credit deteriorated loans at acquisition	$	17,410

Note 5 -- Goodwill and Intangible Assets

The Company has goodwill from business combinations, intangible assets from branch acquisitions, identifiable intangible assets assigned to core deposit relationships and customer lists of First Mid Wealth Management Company and First Mid Insurance. The following table presents gross carrying value and accumulated amortization by major intangible asset class as of March 31, 2023 and December 31, 2022 (in thousands):


	March 31, 2023				December 31, 2022
	Gross Carrying Value		Accumulated Amortization		Gross Carrying Value		Accumulated Amortization
Goodwill not subject to amortization (effective 1/1/02)	$	144,172	$	3,760	$	144,172	$	3,760
Intangibles from branch acquisition		3,015		3,015		3,015		3,015
Core deposit intangibles		45,355		29,481		45,355		28,432
Other intangibles		20,782		9,007		20,782		8,551
	$	213,324	$	45,263	$	213,324	$	43,758

During the first quarter of 2022, goodwill of $ 28.6 million was provisionally recorded for the acquisition and merger of Delta Bancshares Company. This goodwill was subsequently adjusted to $ 28.2 million to reflect proper tax treatment of the Delta assets and liabilities. All this goodwill was assigned to the banking unit of the Company.

The following table provides a reconciliation of the purchase price paid for the acquisition of Delta and the amount of goodwill recorded (in thousands):


Unallocated purchase price				$	29,791
Less purchase accounting adjustments:
Fair value of securities	$	( 2,836	)
Fair value of loans, net		( 3,399	)
Fair value of premises and equipment		3,508
Fair value of time deposits		( 1,759	)
Fair value of FHLB advances		( 75	)
Core deposit intangible		5,920
Other assets		( 570	)
Other liabilities		444
					1,233
				$	28,558

The Company has mortgage servicing rights acquired in previous acquisitions. The following table summarizes the activity pertaining to mortgage servicing rights included in intangible assets as of March 31, 2023, March 31, 2022 and December 31, 2022 (in thousands):


	March 31, 2023			March 31, 2022			December 31, 2022
Beginning balance	$	331		$	420		$	420
Adjustment to valuation reserve		—			106			108
Mortgage servicing rights amortized		( 17	)		( 101	)		( 200	)
Interest only strip		( 2	)		7			3
Ending balance	$	312		$	432		$	331

Total amortization expense for three months ended March 31, 2023 and 2022 was as follows (in thousands):


	Three months ended March 31,
	2023		2022
Core deposit intangibles	$	1,049	$	989
Customer list intangibles		456		432
Mortgage servicing rights		17		101
	$	1,522	$	1,522

Aggregate amortization expense for the current year and estimated amortization expense for each of the five succeeding years is shown in the table below (in thousands):


Aggregate amortization expense:
For period 01/01/23 - 03/31/23	$	1,522
Estimated amortization expense:
For period 04/01/23 - 12/31/23		5,862
For year ended 12/31/24		5,371
For year ended 12/31/25		4,736
For year ended 12/31/26		3,835
For year ended 12/31/27		3,254

In accordance with the provisions of SFAS No. 142, “ Goodwill and Other Intangible Assets ,” codified within ASC 350, the Company performed testing of goodwill for impairment as of September 30, 2022 and determined that, as of that date, goodwill was not impaired. Management also concluded that the remaining amounts and amortization periods were appropriate for all intangible assets.

Note 6 -- Repurchase Agreements and Other Borrowings

Securities sold under agreements to repurchase were $ 228.7 million at March 31, 2023, an increase of $ 7.3 million from $ 221.4

million at December 31, 2022. The increase during the first three months of 2023 was primarily due to changes in business cash flow needs. All the transactions have overnight maturities with a weighted average rate of 2.83 % .

The right of setoff for a repurchase agreement resembles a secured borrowing, whereby the collateral pledged by the Company would be used to settle the fair value of the repurchase agreement should the Company be in default (e.g., declare bankruptcy), the Company could cancel the repurchase agreement (i.e., cease payment of principal and interest), and attempt collection on the amount of collateral value in excess of the repurchase agreement fair value. The collateral is held by a third-party financial institution in the counterparty's custodial account. The counterparty has the right to sell or repledge the investment securities. For government entity repurchase agreements, the collateral is held by the Company in a segregated custodial account under a tri-party agreement. The Company is required by the counterparty to maintain adequate collateral levels. In the event the collateral fair value falls below stipulated levels, the Company will pledge additional securities. The Company closely monitors collateral levels to ensure adequate levels are maintained, while mitigating the potential of over-collateralization in the event of counterparty default.

Collateral pledged by class for repurchase agreements are as follows (in thousands):


	March 31, 2023		December 31, 2022
US Treasury securities and obligations of U.S. government corporations and agencies	$	57,723	$	47,775
Mortgage-backed securities: GSE: residential		170,941		173,639
Total	$	228,664	$	221,414

FHLB borrowings, were $ 594.7 million and $ 464.7 million at March 31, 2023 and December 31, 2022, respectively. At March 31, 2023 the advances were as follows:


Advance		Term (in years)	Interest Rate	Maturity Date
$	110,000,000	overnight	4.86 %	April 1, 2023
	5,000,000	4.0	2.44 %	May 30, 2023
	5,000,000	1.0	2.00 %	May 31, 2023
	25,000,000	9 months	4.34 %	June 30, 2023
	5,000,000	3.5	1.51 %	July 31, 2023
	5,000,000	3.5	0.77 %	September 11, 2023
	25,000,000	1.0	4.81 %	November 10, 2023
	25,000,000	1.5	4.69 %	May 10, 2024
	25,000,000	2.0	4.59 %	November 8, 2024
	10,000,000	5.0	1.45 %	December 31, 2024
	5,000,000	5.0	0.91 %	March 10, 2025
	4,746,475	10.0	2.64 %	December 23, 2025
	50,000,000	4.0	2.98 %	December 8, 2027
	50,000,000	4.0	3.49 %	December 8, 2027
	50,000,000	4.0	3.28 %	December 8, 2027
	25,000,000	5.0	3.56 %	March 10, 2028
	25,000,000	5.0	3.35 %	March 13, 2028
	25,000,000	5.0	3.47 %	March 13, 2028
	5,000,000	10.0	1.15 %	October 3, 2029
	5,000,000	10.0	1.12 %	October 3, 2029
	10,000,000	10.0	1.39 %	December 31, 2029
	50,000,000	10.0	2.77 %	December 13, 2032
	25,000,000	10.0	2.60 %	March 14, 2033
	25,000,000	10.0	2.40 %	March 15, 2033

Note 7 -- Fair Value of Assets and Liabilities

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value measurements must maximize the use of observable inputs and minimize the use of unobservable inputs. There is a hierarchy of three levels of inputs that may be used to measure fair value:

Level 1 Valuations for assets and liabilities traded in active exchange markets, such as the New York Stock Exchange. Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities.

Level 2 Valuations for assets and liabilities traded in less active dealer or broker markets. Valuations are obtained from third party pricing services for identical or comparable assets or liabilities which use observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in active markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

Level 3 Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.

Following is a description of the inputs and valuation methodologies used for assets measured at fair value on a recurring basis and recognized in the accompanying balance sheets, as well as the general classification of such assets pursuant to the valuation hierarchy.

Available-for-Sale Securities. The fair value of available-for-sale securities is determined by various valuation methodologies. Where quoted market prices are available in an active market, securities are classified within Level 1. If quoted market prices are not available, then fair values are estimated by using quoted prices of securities with similar characteristics or independent asset pricing services and pricing models, the inputs of which are market-based or independent sources of market parameters, including but not limited to, yield curves, interest rates, volatilities, prepayments, defaults, cumulative loss projections and cash flows. Such securities are classified in Level 2 of the valuation hierarchy. In certain cases where Level 1 or Level 2 inputs are not available, securities are classified within Level 3 of the hierarchy.

Fair value determinations for Level 3 measurements of securities are the responsibility of the Treasury function of the Company. The Company contracts with a pricing specialist to generate fair value estimates on a monthly basis. The Treasury function of the Company challenges the reasonableness of the assumptions used and reviews the methodology to ensure the estimated fair value complies with accounting standards generally accepted in the United States, analyzes the changes in fair value and compares these changes to internally developed expectations and monitors these changes for appropriateness.

Derivatives. The fair value of derivatives is based on models using observable market data as of the measurement date and are therefore classified in Level 2 of the valuation hierarchy.

The following table presents the Company’s assets and liabilities that are measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall as of March 31, 2023 and December 31, 2022 (in thousands):


	Fair Value Measurements Using
			Quoted Prices in Active Markets for Identical Assets		Significant Other Observable Inputs		Significant Unobservable Inputs
	Fair Value		(Level 1)		(Level 2)		(Level 3)
March 31, 2023
Available-for-sale securities:
U.S. Treasury securities and obligations of U.S. government corporations and agencies	$	223,545	$	—	$	223,545	$	—
Obligations of states and political subdivisions		284,997		—		284,997		—
Mortgage-backed securities		624,272		—		624,272		—
Other securities		79,884		—		69,874		10,010
Total available-for-sale securities		1,212,698		—		1,202,688		10,010
Equity securities		362		362		—		—
Derivative assets: interest rate swaps		3,353		—		3,353		—
Total assets	$	1,216,413	$	362	$	1,206,041	$	10,010

Derivative liabilities: interest rate swaps	$	2,525	$	—	$	2,525	$	—
December 31, 2022
Available-for-sale securities:
U.S. Treasury securities and obligations of U.S. government corporations and agencies	$	220,527	$	—	$	220,527	$	—
Obligations of states and political subdivisions		287,698		—		287,698		—
Mortgage-backed securities		627,880		—		627,880		—
Other securities		82,880		—		73,630		9,250
Total available-for-sale securities		1,218,985		—		1,209,735		9,250
Equity securities		311		311		—		—
Derivative assets: interest rate swaps		4,253		—		4,253		—
Total assets	$	1,223,549	$	311	$	1,213,988	$	9,250

Derivative liabilities: interest rate swaps	$	3,100	$	—	$	3,100	$	—

The change in fair value of assets measured on a recurring basis using significant unobservable inputs (Level 3) for the three months ended March 31, 2023 and 2022 is summarized as follows (in thousands):


	Three months ended March 31, 2023
	Obligation of State and Political Subdivisions			Other		Total
Beginning balance	$	—		$	10,000	$	10,000
Transfers into Level 3		—			10		10
Transfers out of Level 3		—			—		—
Total gains or losses:
Included in net income		—			—		—
Included in other comprehensive income (loss)		—			—		—
Purchases, issuances, sales and settlements:
Purchases		—			—		—
Issuances		—			—		—
Sales		—			—		—
Settlements		—			—		—
Ending balance	$	—		$	10,010	$	10,010
Total gains or losses for the period included in net income attributable to the change in unrealized gains or losses related to assets and liabilities still held at the reporting date	$	—		$	—	$	—

	Three months ended March 31, 2022
	Obligation of State and Political Subdivisions			Other		Total
Beginning balance	$	99		$	—	$	99
Transfers into Level 3		—			—		—
Transfers out of Level 3		—			—		—
Total gains or losses:
Included in net income		—			—		—
Included in other comprehensive income (loss)		—			—		—
Purchases, issuances, sales and settlements:
Purchases		—			—		—
Issuances		—			—		—
Sales		—			—		—
Settlements		( 99	)		—		( 99	)
Ending balance	$	—		$	—	$	—
Total gains or losses for the period included in net income attributable to the change in unrealized gains or losses related to assets and liabilities still held at the reporting date	$	—		$	—	$	—

Following is a description of the valuation methodologies used for assets measured at fair value on a nonrecurring basis and recognized in the accompanying balance sheets, as well as the general classification of such assets pursuant to the valuation hierarchy.

Collateral Dependent Loans. Loans for which it is probable that the Company will not collect all principal and interest due according to contractual terms are measured for impairment. Allowable methods for determining the amount of impairment and estimating fair value include using the fair value of the collateral for collateral dependent loans.

If the impaired loan is identified as collateral dependent, then the fair value method of measuring the amount of impairment is utilized. This method requires obtaining a current independent appraisal of the collateral and applying a discount factor to the value. Individually evaluated loans that are collateral dependent are classified within Level 3 of the fair value hierarchy when impairment is determined using the fair value method.

Management establishes a specific allowance for individually evaluated loans that have an estimated fair value that is below the carrying value. The total carrying amount of loans for which a change in specific allowance has occurred as of March 31, 2023 was $ 1.4 million and a fair value of $ 1.2 million resulting in specific loss exposures of $ 0.3 million .

When there is little prospect of collecting principal or interest, loans, or portions of loans, may be charged-off to the allowance for credit losses. Losses are recognized in the period an obligation becomes uncollectible. The recognition of a loss does not mean that the loan has absolutely no recovery or salvage value, but rather that it is not practical or desirable to defer writing off the loan even though partial recovery may be affected in the future.

Foreclosed Assets Held For Sale. Other real estate owned acquired through loan foreclosure are initially recorded at fair value less costs to sell when acquired, establishing a new cost basis. The adjustment at the time of foreclosure is recorded through the allowance for credit losses. Due to the subjective nature of establishing the fair value when the asset is acquired, the actual fair value of the other real estate owned, or foreclosed asset could differ from the original estimate. If it is determined that fair value declines subsequent to foreclosure, a valuation allowance is recorded through noninterest expense. Operating costs associated with the assets after acquisition are also recorded as noninterest expense. Gains and losses on the disposition of other real estate owned and foreclosed assets are netted and posted to other noninterest expense. The total carrying amount of other real estate owned as of March 31, 2023 was $ 4.0 million . Other real estate owned included in the total carrying amount and measured at fair value on a nonrecurring basis during the period amounted to $ 0.2 million .

Mortgage Servicing Rights. As of March 31, 2023, mortgage servicing rights had a carrying value of $ 0.3 million and a fair value of $ 0.5 million resulting in a valuation reserve of $ 0 . The fair value used to determine the valuation reserve for mortgage servicing rights was estimated using the discounted cash flow models. Due to the nature of the valuation inputs, mortgage servicing rights are classified within Level 3 of the fair value hierarchy.

The following table presents the fair value measurement of assets measured at fair value on a nonrecurring basis and the level within the fair value hierarchy in which the fair value measurements fall at March 31, 2023 and December 31, 2022 (in thousands):


	Fair Value Measurements Using
			Quoted Prices in Active Markets for Identical Assets		Significant Other Observable Inputs		Significant Unobservable Inputs
	Fair Value		(Level 1)		(Level 2)		(Level 3)
March 31, 2023
Collateral dependent loans	$	1,158	$	—	$	—	$	1,158
Foreclosed assets held for sale		151		—		—		151
December 31, 2022
Collateral dependent loans	$	2,548	$	—	$	—	$	2,548
Foreclosed assets held for sale		—		—		—		—

Sensitivity of Significant Unobservable Inputs

The following table presents quantitative information about unobservable inputs used in Level 3 fair value measurements other than goodwill at March 31, 2023 and December 31, 2022.

           
            March 31, 2023

           
            Fair Value

           
            Valuation
            
            Technique

           
            Unobservable Inputs

           
            Range

           
            Weighted Average

           
            Collateral dependent loans

           
             1,158

           
            Third party
            
            valuations

           
            Discount to reflect realizable value

           
            Foreclosed assets held for sale

151

           
            Third party
            
            valuations

           
            Discount to reflect realizable value less estimated selling costs

           
            December 31, 2022

           
            Fair Value

           
            Valuation
            
            Technique

           
            Unobservable Inputs

           
            Range

           
            Weighted Average

           
            Collateral dependent loans

           
             2,548

           
            Third party
            
            valuations

           
            Discount to reflect realizable value

The following tables present estimated fair values of the Company’s financial instruments at March 31, 2023 and December 31, 2022 in accordance with ASC 825 (in thousands):


	Carrying Amount		Fair Value		Level 1		Level 2		Level 3
March 31, 2023
Financial assets
Cash and due from banks	$	161,236	$	161,236	$	161,236	$	—	$	—
Federal funds sold		7,898		7,898		7,898		—		—
Certificates of deposit investments		1,715		1,715		—		1,715		—
Available-for-sale securities		1,212,698		1,212,698		—		1,202,698		10,000
Held-to-maturity securities		2,979		2,979		2,979		—		—
Equity securities		362		362		362		—		—
Loans held for sale		999		999		—		999		—
Loans net of allowance for credit losses		4,701,409		4,497,336		—		—		4,497,336
Interest receivable		28,729		28,729		—		28,729		—
Federal Reserve Bank stock		17,050		17,050		—		17,050		—
Federal Home Loan Bank stock		23,365		23,365		—		23,365		—
Financial liabilities
Deposits	$	5,030,778	$	5,024,415	$	—	$	4,200,115	$	824,300
Securities sold under agreements to repurchase		228,664		228,486		—		228,486		—
Interest payable		4,732		4,732		—		4,732		—
Federal Home Loan Bank borrowings		595,021		591,398		—		591,398		—
Subordinated debt, net		94,593		89,944		—		89,944		—
Junior subordinated debentures, net		19,406		17,186		—		17,186		—

December 31, 2022
Financial assets
Cash and due from banks	$	144,806	$	144,806	$	144,806	$	—	$	—
Federal funds sold		7,627		7,627		7,627		—		—
Certificates of deposit investments		1,470		1,470		—		1,470		—
Available-for-sale securities		1,218,986		1,218,986		—		1,209,736		9,250
Held-to-maturity securities		2,953		2,953		2,953		—		—
Equity securities		311		311		311		—		—
Loans held for sale		338		338		—		338		—
Loans net of allowance for credit losses		4,766,780		4,460,661		—		—		4,460,661
Interest receivable		28,357		28,357		—		28,357		—
Federal Reserve Bank stock		17,050		17,050		—		17,050		—
Federal Home Loan Bank stock		18,440		18,440		—		18,440		—
Financial liabilities
Deposits	$	5,257,001	$	5,257,748	$	—	$	4,550,222	$	707,526
Federal funds purchased		—		—		—		—		—
Securities sold under agreements to repurchase		221,414		221,260		—		221,260		—
Interest payable		3,346		3,346		—		3,346		—
Federal Home Loan Bank borrowings		465,071		459,327		—		459,327		—
Other borrowings		—		—		—		—		—
Subordinated debt, net		94,553		87,977		—		87,977		—
Junior subordinated debentures, net		19,364		17,164		—		17,164		—

Note 8 – Business Combinations

On July 28, 2021, the Company and Brock Sub LLC, a newly formed Delaware limited liability company and wholly-owned subsidiary of the Company (“Delta Merger Sub”), entered into an Agreement and Plan of Merger (the “Delta Merger Agreement”) with Delta Bancshares Company, a Missouri corporation (“Delta”), pursuant to which, among other things, the Company agreed to acquire 100 % of the issued and outstanding shares of Delta pursuant to a business combination whereby Delta merged with and into Delta Merger Sub, whereupon the separate corporate existence of Delta ceased and Delta Merger Sub continued as the surviving company and a wholly-owned subsidiary of First Mid (the “Delta Merger”). The Delta Merger was completed on February 14, 2022.

Subject to the terms and conditions of the Delta Merger Agreement, at the effective time of the Delta Merger, each share of common stock, par value $ 10.00 per share, of Delta issued and outstanding immediately prior to the effective time of the Delta Merger (other than shares held in treasury by Delta) converted into and became the right to receive cash and shares of common stock, par value $ 4.00 per share, of the Company and cash in lieu of fractional shares, less any applicable taxes required to be withheld, and subject to certain potential adjustments. On an aggregate basis, the total consideration paid by the Company at the closing of the Delta Merger to Delta’s shareholders and option holders was approximately $ 15.15 million in cash and 2,292,270 shares of Company common stock. Delta’s outstanding stock options vested upon consummation of the Delta Merger, and all outstanding Delta options that were unexercised prior to the effective time of the Delta Merger were cashed out.

The acquisition was accounted for under the acquisition method of accounting in accordance with ASC 805, “Business Combinations ("ASC 805"),” and accordingly the assets and liabilities were recorded at their estimated fair values as of the date of acquisition. Fair values are subject to refinement for up to one year after the closing date of February 14, 2022 as additional information regarding the closing date fair values become available. The total consideration paid was used to determine the amount of goodwill resulting from the transaction. As the total consideration paid exceeded the net assets acquired, goodwill of $ 28.2 million was recorded for the acquisition. Goodwill recorded in the transaction, which reflects the synergies and economies of scale expected from combining operations and the enhanced revenue opportunities from the Company’s service capabilities, is not tax deductible, and was all assigned to the banking segment of the Company.


	Acquired			Fair Value			As Recorded by
(In thousands)	Book Value			Adjustments			Jefferson Bank
Assets
Cash and due from banks	$	82,473		$	—		$	82,473
Investment securities		184,959			( 2,836	)		182,123
Loans		426,433			( 7,924	)		418,509
Allowance for credit losses		( 5,388	)		4,525			( 863	)
Premises and equipment		5,522			3,508			9,030
Goodwill		14			28,544			28,558
Core deposit intangible		—			5,920			5,920
Bank owned life insurance		15,822						15,822
Right of use asset		—			717			717
Other assets		9,061			( 1,287	)		7,774
Total assets acquired	$	718,896		$	31,167		$	750,063

Liabilities
Deposits	$	558,619		$	1,759		$	560,378
Securities sold under agreements to repurchase		35,523			—			35,523
FHLB advances		45,000			75			45,075
Lease liability		—			717			717
Other liabilities		2,209			( 1,161	)		1,048
Total liabilities assumed		641,351			1,390			642,741
Net assets acquired	$	77,545		$	29,777		$	107,322

Consideration paid
Cash							$	15,150
Common stock								92,172
							$	107,322

The Company has recognized approximately $ 2.6 million, pre-tax, of acquisition costs for the Delta Merger. Of this amount, $ 2.1 million was recognized during 2022. These costs are included in salaries and benefits, legal and professional and other expense. Of the $ 7.9 million adjustment to loans, $ 8.2 million is being accreted to interest income over the remaining term of the loans. The remaining $ 300,000 was the elimination of deferred fees and unearned discounts previously recorded by Jefferson Bank. The Company also recorded approximately $ 863,000 directly to the allowance for credit losses for loans identified as PCD. Of the $ 426 million of loans acquired, approximately $ 18.8 million was identified as PCD.

The differences between fair value and acquired value of the assumed time deposits of $ 1.8 million and the assumed FHLB advances of $ 75,000 , are being amortized to interest expense over the remaining life of the liabilities. The core deposit intangible asset, with a fair value of $ 5.9 million, is being amortized on an accelerated basis over its estimated life of 10 years.

The following unaudited pro forma condensed combined financial information presents the results of operations of the Company, including the effects of the purchase accounting adjustments and acquisition expenses, had the Delta Merger taken place at the beginning of the period (dollars in thousands, except per share data):


	Three months ended
	March 31, 2022

Net interest income	$	44,200
Provision for loan losses		2,952
Non-interest income		21,088
Non-interest expense		40,575
Income before taxes		21,761
Income tax expense		4,797
Net income	$	16,964

Earnings per share
Basic	$	0.88
Diluted		0.88

Basic weighted average shares o/s		19,295,860
Diluted weighted average shares o/s		19,358,457

Note 9 -- Leases

Effective January 1, 2019, the Company adopted ASU 2016-02, Leases (Topic 842). As of March 31, 2023, substantially all the Company's leases are operating leases for real estate property for bank branches, ATM locations, and office space.

These leases are generally for periods of 1 to 25 years with various renewal options. The Company elected the optional transition method permitted by Topic 842. Under this method, the Company recognizes and measures leases that exist at the application date and prior comparative periods are not adjusted. In addition, the Company elected the package of practical expedients:

An entity need not reassess whether any expired or existing contracts contain leases.

An entity need not reassess the lease classification for any expired or existing leases.

An entity need not reassess initial direct costs for any existing leases.

The Company has also elected the practical expedient, which may be elected separately or in conjunction with the package noted above, to use hindsight in determining the lease term and in assessing the right-of-use assets. This expedient must be applied consistently to all leases. Lastly, the Company has elected to use the practical expedient to include both lease and non-lease components as a single component and account for it as a lease. In addition, the Company has elected to not include short-term leases (i.e. leases with terms of twelve months or less) or equipment leases (primarily copiers) deemed immaterial, on the consolidated balance sheets.

For leases in effect at January 1, 2019 and for leases commencing thereafter, the Company recognizes a lease liability and a right-of-use asset, based on the present value of lease payments over the lease term. The discount rate used in determining present value was the Company's incremental borrowing rate which is the FHLB fixed advance rate based on the remaining lease term as of January 1, 2019, or the commencement date for leases subsequently entered into.

The following table contains supplemental balance sheet information related to leases (dollars in thousands):


	March 31, 2023			March 31, 2022			December 31, 2022
Operating lease right-of-use assets	$	15,092		$	15,242		$	15,774
Operating lease liabilities		15,353			15,458			16,035
Weighted-average remaining lease term (in years)		5.6			6.9			5.8
Weighted-average discount rate		2.68	%		2.67	%		2.67	%

Certain of the Company's leases contain options to renew the lease; however, not all renewal options are included in the calculation of lease liabilities as they are not reasonably certain to be exercised. The Company's leases do not contain residual value guarantees or material variable lease payments. The Company does not have any other material restrictions or covenants imposed by leases that would impact the Company's ability to pay dividends or cause the Company to incur additional financial obligations.

Maturities of lease liabilities are as follows (in thousands):


Year ending December 31,
2023	$	2,282
2024		2,610
2025		2,178
2026		2,067
2027		3,557
Thereafter		4,488
Total lease payments		17,182
Less imputed interest		( 1,829	)
Total lease liability	$	15,353

The components of lease expense for the three months ended March 31, 2023 and 2022 were as follows (in thousands):


	Three months ended March 31,
	2023			2022
Operating lease cost	$	753		$	629
Short-term lease cost		30			27
Variable lease cost		223			266
Total lease cost		1,006			922
Income from subleases		( 94	)		( 100	)
Net lease cost	$	912		$	822

As the Company elected not to separate lease and non-lease components, the variable lease cost primarily represents variable payment such as common area maintenance and copier expense. The Company does not have any material sub-lease agreements. Cash paid for amounts included in the measurement of lease liabilities was (in thousands):


	March 31, 2023		March 31, 2022
Operating cash flows from operating leases	$	781	$	722

Note 10 – Derivatives

The Company utilizes an interest rate swap, designated as a fair value hedge, to mitigate the risk of changing interest rates on the fair value of a fixed rate commercial real estate loan. For derivative instruments that are designed and qualify as a fair value hedge, the gain or loss on the derivative instrument, as well as the offsetting loss or gain in the hedged asset attributable to the hedged risk, is recognized in current earnings.

Derivatives Designated as Hedging Instruments

The following table provides the outstanding notional balances and fair values of outstanding derivatives designated as hedging instruments as of March 31, 2023 and December 31, 2022 (in thousands):


	Balance Sheet Location	Weighted Average Remaining Maturity (Years)	Notional Amount		Estimated Value
March 31, 2023
Fair value hedges:
Interest rate swap agreements	Other liabilities	6.1	$	13,384	$	( 2,525	)

December 31, 2022
Fair value hedges:
Interest rate swap agreements	Other liabilities	6.3	$	13,448	$	( 3,100	)

The effects of the fair value hedges on the Company's income statement during the three months ended March 31, 2023 and 2022 were as follows (in thousands):


		Three months ended March 31,
Derivative	Location of Gain (Loss) on Derivatives	2023			2022
Interest rate swap agreements	Interest income on loans	$	( 325	)	$	( 785	)


		Three months ended March 31,
Derivative	Location of Gain (Loss) on Hedged Items	2023		2022
Interest rate swap agreements	Interest income on loans	$	325	$	785

As of March 31, 2023, the following amounts were recorded on the consolidated balance sheet related to cumulative basis adjustment for fair value hedges (in thousands):


Line Item in the Balance Sheet in Which the Hedge Item is Included	Carrying Amount of the Hedged Asset		Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Asset
Loans	$	12,556	$	( 828	)

Derivatives Not Designated as Hedging Instruments

The following amounts represent the notional amounts and gross fair value of derivative contracts not designated as hedging instruments outstanding during the three months ended March 31, 2023 (dollars in thousands):


March 31, 2023	Balance Sheet Location	Weighted Average Remaining Maturity (Years)	Notional Amount		Estimated Value
Interest rate swap agreements	Other assets	4.8	$	38,579	$	3,353
Interest rate swap agreements	Other liabilities	4.8		38,579		( 3,353	)

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion and analysis is intended to provide a better understanding of the consolidated financial condition and results of operations of the Company and its subsidiaries as of, and for the three months ended March 31, 2023 and 2022. This discussion and analysis should be read in conjunction with the consolidated financial statements, related notes and selected financial data appearing elsewhere in this report.

Forward-Looking Statements

This document may contain certain forward-looking statements about First Mid and Blackhawk, such as discussions of First Mid’s and Blackhawk’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 and Blackhawk, 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 Blackhawk will not be realized or will not be realized within the expected time period; the risk that integration of the operations of Blackhawk 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 the 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, 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 and Blackhawk; 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 and Blackhawk’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 and Blackhawk; accounting principles, policies and guidelines; and the impact of the global COVID-19 pandemic on First Mid’s or Blackhawk’s businesses, the ability to complete the proposed transactions 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, we do not undertake any obligation to update or review any forward-looking information, whether as a result of new information, future events or otherwise.

Overview

This overview of management’s discussion and analysis highlights selected information in this document and may not contain all the information that is important to you. For a more complete understanding of trends, events, commitments, uncertainties, liquidity, capital resources, and critical accounting estimates which have an impact on the Company’s financial condition and results of operations you should carefully read this entire document.

Net income was $19.2 million and $16.6 million for the three months ended March 31, 2023 and 2022, respectively. Diluted net income per common share was $0.93 and $0.86 for the three months ended March 31, 2023 and 2022, respectively.

The following table shows the Company’s annualized performance ratios for three months ended March 31, 2023 and 2022, compared to the performance ratios for the year ended December 31, 2022:


	Three months ended						Year ended
	March 31, 2023			March 31, 2022			December 31, 2022
Return on average assets		1.15	%		1.05	%		1.11	%
Return on average common equity		12.11	%		9.95	%		11.38	%
Average equity to average assets		9.47	%		10.56	%		9.77	%

Total assets were $6.7 billion at March 31, 2023, compared to $6.7 billion as of December 31, 2022. From December 31, 2022 to March 31, 2023, cash and cash equivalents increased $16.7 million, net loan balances decreased $65.4 million and investment securities decreased $6.2 million. Net loan balances were $4.70 billion at March 31, 2023 compared to $4.77 billion at December 31, 2022.

Net interest margin, on a tax equivalent basis, defined as net interest income divided by average interest-earning assets, was 2.94% for the three months ended March 31, 2023, down from 3.07% for the same period in 2022. This decrease was primarily due to increased rates on interest-bearing deposits and borrowings partially offset by an increase in earning asset yields. Net interest income before the provision for loan losses was $43.2 million compared to net interest income of $43.5 million for the same period in 2022. The decrease in net interest income was primarily due to organic growth and the acquisition of Jefferson Bank during the first quarter of 2022, offset by higher funding costs.

Total non-interest income of $22.5 million increased $1.4 million or 6.6% from $21.1 million for the same period last year. The increase in non-interest income resulted primarily from an increase in insurance commissions and income from Jefferson Bank.

Total non-interest expense of $41.6 million increased $1.2 million or 2.9% from $40.4 million for the same period last year. The increased was primarily due to variable costs tied to the increased revenues, inflationary impacts, and expenses from the acquisition of Delta during February of 2022.

Following is a summary of the factors that contributed to the changes in net income (in thousands):


	Change in Net Income
	2023 versus 2022
	Three months ended
	March 31, 2023
Net interest income	$	(331	)
Provision for credit losses		3,769
Other income, including securities transactions		1,391
Other expenses		(1,189	)
Income taxes		(1,076	)
Increase (decrease) in net income	$	2,564

Credit quality is an area of importance to the Company. Total nonperforming loans were $15.2 million at March 31, 2023, compared to $22.5 million at March 31, 2022 and $19.2 million at December 31, 2022. See the discussion under the heading “Loan Quality and Allowance for Loan Losses” for a detailed explanation of these balances. Repossessed asset balances totaled $4.1 million at March 31, 2023 compared to $4.8 million at March 31, 2022 and $4.4 million at December 31, 2022.

The Company’s provision for credit losses for the three months ended March 31, 2023 and 2022 was ($0.8) million and $3.0 million, respectively. The provision expense during the first three months of 2022 included recording an initial provision for credit losses for Jefferson Bank of $2.0 million. Total loans past due 30 days or more were 0.21% of loans at March 31, 2023 compared to 0.53% at March 31, 2022, and 0.24% of loans at December 31, 2022. Loans secured by both commercial and residential real estate comprised approximately 69.1% of the loan portfolio as of March 31, 2023 and 68.8% as of December 31, 2022.

The Company’s capital position remains strong, and the Company has consistently maintained regulatory capital ratios above the “well-capitalized” standards. The Company’s Tier 1 capital to risk weighted assets ratio calculated under the regulatory risk-based capital requirements at March 31, 2023 and 2022 and December 31, 2022 was 12.88%, 12.42% and 12.40%, respectively. The Company’s total capital to risk weighted assets ratio calculated under the regulatory risk-based capital requirements at March 31, 2023 and 2022, and December 31, 2022 was 15.74%, 15.41% and 15.20%, respectively. The increase in Tier 1 capital and total to risk weighted assets ratio from December 31, 2022 was primarily due to net income added to retained earnings.

On March 27, 2020, the federal banking regulatory agencies, issued an interim final rule which provided an option to delay the estimated impact on regulatory capital of ASU 2016-13, which was effective January 1, 2020. The initial impact of adoption of ASU 2016-13, as well as 25% of the quarterly increases in the allowance for credit losses subsequent to adoption of ASU 2016-13 ("CECL adjustments"), was be delayed for two years. The cumulative amount of these adjustments is being phased out of the regulatory capital calculation over a three-year period, with 75% of the adjustments included in 2022, 50% of the adjustments included in 2023 and 25% of the adjustments included in 2024. After five years, the temporary delay of ASU 2016-13 adoption will be fully reversed. The Company has elected this option.

The Company’s liquidity position remains sufficient to fund operations and meet the requirements of borrowers, depositors, and creditors. The Company maintains various sources of liquidity to fund its cash needs. See the discussion under the heading “Liquidity” for a full listing of sources and anticipated significant contractual obligations.

The Company enters into financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include lines of credit, letters of credit and other commitments to extend credit. The total outstanding commitments at March 31, 2023 and 2022, were $1.2 billion and $1.2 billion, respectively.

Federal Deposit Insurance Corporation Insurance Coverage. As FDIC-insured institutions, First Mid Bank is required to pay deposit insurance premium assessments to the FDIC. Several requirements with respect to the FDIC insurance system have affected results, including insurance assessment rates.

The Company expensed $0.5 million and $0.4 million for the assessment during the first three months of 2023 and 2022, respectively.

Critical Accounting Policies and Use of Significant Estimates

The Company has established various accounting policies that govern the application of U.S. generally accepted accounting principles in the preparation of the Company’s consolidated financial statements. The significant accounting policies of the Company are described in the footnotes to the consolidated financial statements included in the Company’s 2023 Annual Report on Form 10-K. Certain accounting policies involve significant judgments and assumptions by management that have a material impact on the carrying value of certain assets and liabilities; management considers such accounting policies to be critical accounting policies. The judgments and assumptions used by management are based on historical experience and other factors, which are believed to be reasonable under the circumstances. Because of the nature of the judgments and assumptions made by management, actual results could differ from these judgments and assumptions, which could have a material impact on the carrying values of assets and liabilities and the results of operations of the Company.

Investment in Debt and Equity Securities. The Company classifies its investments in debt and equity securities as either held-to-maturity or available-for-sale in accordance with Statement of Financial Accounting Standards (SFAS) No. 115, “Accounting for Certain Investments in Debt and Equity Securities,” which was codified into ASC 320. Securities classified as held-to-maturity are recorded at amortized cost. Available-for-sale securities are carried at fair value. Fair value calculations are based on quoted market prices when such prices are available. If quoted market prices are not available, estimates of fair value are computed using a variety of techniques, including extrapolation from the quoted prices of similar instruments or recent trades for thinly traded securities, fundamental analysis, or through obtaining purchase quotes. Due to the subjective nature of the valuation process, it is possible that the actual fair values of these investments could differ from the estimated amounts, thereby affecting the financial position, results of operations and cash flows of the Company.

If the estimated value of investments is less than the cost or amortized cost, the Company evaluates whether an event or change in circumstances has occurred that may have a significant adverse effect on the fair value of the investment. If such an event or change has occurred and the Company determines that the impairment is other-than-temporary, a further determination is made as to the portion of impairment that is related to credit loss. The impairment of the investment that is related to the credit loss is expensed in the period in which the event or change occurred. The remainder of the impairment is recorded in other comprehensive income (loss).

Loans. Loans are reported at amortized cost. Amortized cost is the principal balance outstanding, net of purchase discounts and premiums, fair value hedge accounting adjustments and deferred loan fees and costs. Accrued interest is reported separately and is included in interest receivable in the consolidated balance sheets.

Allowance for Credit Losses - Loans. The Company believes the allowance for credit losses for loans is the critical accounting policy that requires the most significant judgments and assumptions used in the preparation of its consolidated financial statements.

The allowance for credit losses for loans represents the best estimate of losses inherent in the existing loan portfolio. An estimate of potential losses inherent in the loan portfolio are determined and an allowance for those losses is established by considering factors including historical loss rates, expected cash flows and estimated collateral values. In assessing these factors, the Company uses relevant available information, from internal and external sources, relating to past events, current conditions and reasonable and supportable forecasts.

The Company estimates the appropriate level of allowance for credit losses for individually evaluated loans by evaluating them separately. A specific allowance is assigned to an impaired loan when expected cash flows or collateral are less than the carrying amount of the loan.

Allowance for Credit Losses - Off-Balance Sheet Credit Exposures. The Company estimates expected credit losses over the contractual period that the Company is exposed to credit risk via a contractual obligation to extend credit, unless the obligation is unconditionally cancellable by the Company. The allowance for credit losses on off-balance sheet credit exposures is included in other liabilities in the consolidated balance sheets.

Other Real Estate Owned. Other real estate owned acquired through loan foreclosure is initially recorded at fair value less costs to sell when acquired, establishing a new cost basis. The adjustment at the time of foreclosure is recorded through the allowance for loan losses. Due to the subjective nature of establishing the fair value when the asset is acquired, the actual fair value of the other real estate owned or foreclosed asset could differ from the original estimate. If it is determined that fair value temporarily declines subsequent to foreclosure, a valuation allowance is recorded through noninterest expense.

Operating costs associated with the assets after acquisition are also recorded as noninterest expense. Gains and losses on the disposition of other real estate owned and foreclosed assets are netted and posted to other noninterest expense.

Mortgage Servicing Rights. The Company has elected to record mortgage servicing rights under the amortization method. Using this method, servicing rights are amortized in proportion to and over the period of estimated net servicing income. The amortized assets are assessed for impairment based on fair value at each reporting date. Impairment is determined by stratifying rights into tranches based on predominant characteristics, such as interest rate, loan type and investor type.

Impairment is recognized through a valuation reserve, to the extent that fair value is less than the carrying amount of the servicing assets. Fair value in excess of the carrying amount of servicing assets is not recognized.

Deferred Income Tax Assets/Liabilities. The Company’s net deferred income tax asset arises from differences in the dates that items of income and expense enter our reported income and taxable income. Deferred tax assets and liabilities are established for these items as they arise. From an accounting standpoint, deferred tax assets are reviewed to determine if they are realizable based on the historical level of taxable income, estimates of future taxable income and the reversals of deferred tax liabilities. In most cases, the realization of the deferred tax asset is based on future profitability. If the Company were to experience net operating losses for tax purposes in a future period, the realization of deferred tax assets would be evaluated for a potential valuation reserve.

Additionally, the Company reviews its uncertain tax positions annually under FASB Interpretation No. 48 (FIN No. 48), “ Accounting for Uncertainty in Income Taxes ,” codified within ASC 740. An uncertain tax position is recognized as a benefit only if it is "more likely than not" that the tax position would be sustained in a tax examination, with a tax examination being presumed to occur. The amount recognized is the largest amount of tax benefit that is greater than 50% likely to be recognized on examination. For tax positions not meeting the "more likely than not" test, no tax benefit is recorded. A significant amount of judgment is applied to determine both whether the tax position meets the "more likely than not" test as well as to determine the largest amount of tax benefit that is greater than 50% likely to be recognized. Differences between the position taken by management and that of taxing authorities could result in a reduction of a tax benefit or increase to tax liability, which could adversely affect future income tax expense.

Impairment of Goodwill and Intangible Assets. Core deposit and customer relationships, which are intangible assets with a finite life, are recorded on the Company’s consolidated balance sheets. These intangible assets were capitalized as a result of past acquisitions and are being amortized over their estimated useful lives of up to 15 years. Core deposit intangible assets, with finite lives will be tested for impairment when changes in events or circumstances indicate that its carrying amount may not be recoverable. Core deposit intangible assets were tested for impairment as of September 30, 2021 as part of the goodwill impairment test and no impairment was identified.

As a result of the Company’s acquisition activity, goodwill, an intangible asset with an indefinite life, is reflected on the consolidated balance sheets. Goodwill is evaluated for impairment annually, unless there are factors present that indicate a potential impairment, in which case, the goodwill impairment test is performed more frequently than annually.

Fair Value Measurements. The fair value of a financial instrument is defined as the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale. The Company estimates the fair value of a financial instrument using a variety of valuation methods. Where financial instruments are actively traded and have quoted market prices, quoted market prices are used for fair value. When the financial instruments are not actively traded, other observable market inputs, such as quoted prices of securities with similar characteristics, may be used, if available, to determine fair value. When observable market prices do not exist, the Company estimates fair value. The Company’s valuation methods consider factors such as liquidity and concentration concerns. Other factors such as model assumptions, market dislocations, and unexpected correlations can affect estimates of fair value. Imprecision in estimating these factors can impact the amount of revenue or loss recorded.

SFAS No. 157, “ Fair Value Measurements” , which was codified into ASC 820, establishes a framework for measuring the fair value of financial instruments that considers the attributes specific to particular assets or liabilities and establishes a three-level hierarchy for determining fair value based on the transparency of inputs to each valuation as of the fair value measurement date.

The three levels are defined as follows:

•

Level 1 — quoted prices (unadjusted) for identical assets or liabilities in active markets.

•

Level 2 — inputs include quoted prices for similar assets and liabilities in active markets, quoted prices of identical or similar assets or liabilities in markets that are not active, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.

•

Level 3 — inputs that are unobservable and significant to the fair value measurement.

At the end of each quarter, the Company assesses the valuation hierarchy for each asset or liability measured. From time to time, assets or liabilities may be transferred within hierarchy levels due to changes in availability of observable market inputs to measure fair value at the measurement date. Transfers into or out of hierarchy levels are based upon the fair value at the beginning of the reporting period. A more detailed description of the fair values measured at each level of the fair value hierarchy can be found in Note 7 – Fair Value of Assets and Liabilities.

Results of Consolidated Operations

Net Interest Income

The largest source of revenue for the Company is net interest income. Net interest income represents the difference between total interest income earned on earning assets and total interest expense paid on interest-bearing liabilities. The amount of interest income is dependent upon many factors, including the volume and mix of earning assets, the general level of interest rates and the dynamics of changes in interest rates. The cost of funds necessary to support earning assets varies with the volume and mix of interest-bearing liabilities and the rates paid to attract and retain such funds.

Net interest income is the excess of interest received from earning assets over interest paid on interest-bearing liabilities. For analytical purposes, net interest income is presented on a full tax equivalent ("TE") basis in the table that follows. The federal statutory rate in effect of 21% for 2023 and 2022 was used. The TE analysis portrays the income tax benefits associated with the tax-exempt assets. The year-to-date net yield on interest-earning assets excluding the TE adjustments of $755,000 and $770,000 for 2023 and 2022, respectively were 2.89% and 3.03% at March 31, 2023 and 2022, respectively.

The Company’s average balances, fully tax equivalent interest income and interest expense, and rates earned or paid for major balance sheet categories are set forth for the three months ended March 31, 2023 and 2022 in the following table (dollars in thousands):


	Three months ended March 31, 2023								Three months ended March 31, 2022
	Average					Average			Average					Average
	Balance			Interest		Rate			Balance			Interest		Rate
Assets
Interest-bearing deposits with other financial institutions	$	15,688		$	209		5.40	%	$	135,176		$	55		0.16	%
Federal funds sold		7,753			85		4.44	%		3,714			1		0.13	%
Certificates of deposit		1,789			14		3.09	%		2,238			11		2.04	%
Investment securities:
Taxable		957,951			5,163		2.16	%		1,111,109			4,905		1.77	%
Tax-exempt (1)		280,828			2,486		3.54	%		382,909			2,867		2.99	%
Loans net of unearned income (TE) (2)		4,788,255			56,469		4.78	%		4,182,606			40,076		3.88	%
Total earning assets		6,052,264			64,426		4.32	%		5,817,752			47,915		3.33	%
Cash and due from banks		135,145								114,257
Premises and equipment		90,345								83,883
Other assets		475,022								367,966
Allowance for loan losses		(59,558	)							(58,462	)
Total assets	$	6,693,218							$	6,325,396
Liabilities and stockholders' equity
Interest-bearing deposits
Demand deposits	$	2,504,073		$	9,655		1.56	%	$	2,610,573		$	1,321		0.21	%
Savings deposits		640,347			191		0.12	%		658,038			119		0.07	%
Time deposits		699,328			2,921		1.69	%		615,142			708		0.47	%
Total interest-bearing deposits		3,843,748			12,767		1.35	%		3,883,753			2,148		0.22	%
Securities sold under agreements to repurchase		231,012			1,463		2.57	%		173,491			67		0.16	%
FHLB advances		540,156			4,874		3.66	%		115,852			276		0.97	%
Federal funds purchased		778			9		4.69	%		44			—		—	%
Subordinated debt		94,567			987		4.23	%		94,413			986		4.24	%
Junior subordinated debentures		19,385			379		7.93	%		19,210			146		3.08	%
Other debt		—			—		—	%		—			—		—	%
Total borrowings		885,898			7,712		3.53	%		403,010			1,475		1.48	%
Total interest-bearing liabilities		4,729,646			20,479		1.76	%		4,286,763			3,623		0.34	%
Non interest-bearing demand deposits		1,273,527					1.38	%		1,329,554					0.26	%
Other liabilities		56,456								41,345
Stockholders' equity		633,589								667,734
Total liabilities and equity	$	6,693,218							$	6,325,396
Net interest income				$	43,947							$	44,292
Net interest spread							2.56	%							2.99	%
Impact of non interest-bearing funds							0.38	%							0.08	%
TE net yield on interest-earning assets							2.94	%							3.07	%

The tax-exempt income is shown on a tax equivalent basis.

Nonaccrual loans and loans held for sale are included in the average balances. Balances are net of unaccreted discount related to loans acquired.

Changes in net interest income may also be analyzed by segregating the volume and rate components of interest income and interest expense. The following table summarizes the approximate relative contribution of changes in average volume and interest rates to changes in net interest income for the three months ended March 31, 2023, compared to the same period in 2022 (in thousands):


	Three months ended March 31, 2023 Compared to 2022 Increase / (Decrease)
	Total
	Change			Volume (1)			Rate (1)
Earning assets:
Interest-bearing deposits	$	154		$	(368	)	$	522
Federal funds sold		84			3			81
Certificates of deposit investments		3			(12	)		15
Investment securities:
Taxable		258			(3,236	)		3,494
Tax-exempt (2)		(381	)		(847	)		466
Loans (2) (3)		16,393			6,300			10,093
Total interest income	$	16,511		$	1,840		$	14,671
Interest-bearing liabilities:
Interest-bearing deposits
Demand deposits	$	8,334		$	(393	)	$	8,727
Savings deposits		72			(21	)		93
Time deposits		2,213			111			2,102
Securities sold under agreements to repurchase		1,396			30			1,366
FHLB advances		4,598			2,617			1,981
Federal funds purchased		9			—			9
Subordinated debt		1			8			(7	)
Junior subordinated debentures		233			1			232
Total interest expense		16,856			2,353			14,503
Net interest income	$	(345	)	$	(513	)	$	168

Changes attributable to the combined impact of volume and rate have been allocated proportionately to the change due to volume and the change due to rate.

The tax-exempt income is shown on a tax-equivalent basis.

Nonaccrual loans have been included in the average balances.

Tax equivalent net interest income decreased $0.3 million, or 0.8%, to $43.9 million for the three months ended March 31, 2023, from $44.3 million for the same period in 2022. Net interest income and net interest margin decreased primarily due to an increase in deposit and borrowing rates more than offsetting the increase in earning asset yields.

For the three months ended March 31, 2023, average earning assets increased $234.5 million, or 4.0%, and average interest-bearing liabilities increased $442.9 million or 10.3% compared with average balances for the same period in 2022.

The changes in average balances for these periods are shown below:

•

Average interest-bearing deposits with other financial institutions decreased $119.5 million or 88.4%.

•

Average federal funds sold increased $4.0 million or 108.8%.

•

Average certificates of deposits investments decreased $0.4 million or 20.1%.

•

Average loans increased by $605.6 million or 14.5%.

•

Average securities decreased by $255.2 million or 17.1%.

•

Average interest-bearing customer deposits decreased by $40.0 million or -1.0%.

•

Average securities sold under agreements to repurchase increased by $57.5 million or 33.2%.

•

Average borrowings and other debt increased by $425.4 million or 185.3%.

•

Net interest margin decreased to 2.94% for the first three months of 2023 from 3.07% for the first three months of 2022.

Provision for Loan Losses

The provision for credit losses for the three months ended March 31, 2023 and 2022 was ($0.8) million and $3.0 million, respectively. The provision expense during the first three months of 2022 included recording an initial provision for credit losses for Jefferson Bank of $2.0 million. Net charge-offs were $53,000 for the three months ended March 31, 2023, compared to net recoveries of $4,000 for March 31, 2022. Nonperforming loans were $15.2 million and $22.5 million as of March 31, 2023 and 2022, respectively. For information on loan loss experience and nonperforming loans, see discussion under the “Nonperforming Loans” and “Loan Quality and Allowance for Loan Losses” sections below.

Other Income

An important source of the Company’s revenue is other income. The following table sets forth the major components of other income for the three months ended March 31, 2023 and 2022 (in thousands):


	Three months ended March 31,
	2023			2022		$ Change			% Change
Wealth management revenues	$	5,514		$	5,975	$	(461	)		-7.7	%
Insurance commissions		8,480			7,104		1,376			19.4	%
Service charges		2,203			2,056		147			7.1	%
Security gains, net		(46	)		—		(46	)		0.0	%
Mortgage banking revenue, net		150			444		(294	)		-66.2	%
ATM / debit card revenue		3,083			2,898		185			6.4	%
Bank owned life insurance		1,641			844		797			94.4	%
Other		1,454			1,767		(313	)		-17.7	%
Total other income	$	22,479		$	21,088	$	1,391			6.6	%

Following are explanations of the changes in these other income categories for the three months ended March 31, 2023 compared to the same period in 2022:

•

Wealth management revenues decreased due to lower market prices reducing fee based income.

•

Insurance commissions increased primarily due to an increase in commission income and contingency income during 2023 compared to the same period last year.

•

Fees from service charges increased during the first three months of 2023 primarily due to an increase in overdraft fees and transaction account service charges during the period and the acquisition of Jefferson Bank.

•

Net loss from the sale of securities during 2023 and 2022 were $46,000 and $0, respectively.

•

The decrease in mortgage banking income was due to a decrease in mortgage refinancing activity and fees from loans sold in the secondary market.

•

$11.5 million (representing 75 loans) for the three months ended March 31, 2023.

•

$19.6 million (representing 139 loans) for the three months ended March 31, 2022.

First Mid Bank generally releases the servicing rights on loans sold into the secondary market.

•

Revenue from ATMs and debit cards increased due to an increase in activity during the period and the acquisition of Jefferson Bank.

•

Bank owned life insurance income increased approximately $797,000 during the first three months of 2023 compared to the same period in 2022 primarily due to a claim payout, higher rates, and $15.8 million of insurance added through the acquisition of Jefferson Bank.

•

Other income decreased primarily due to a gain realized on the termination of derivatives in March of 2022.

Other Expense

The following table sets forth the major components of other expense for the three months ended March 31, 2023 and 2022 (dollars in thousands):


	Three months ended March 31,
	2023		2022			$ Change			% Change
Salaries and employee benefits	$	26,071	$	24,302		$	1,769			7.3	%
Net occupancy and equipment expense		6,005		6,155			(150	)		-2.4	%
Net other real estate owned expense		133		(33	)		166			-503.0	%
FDIC insurance		463		426			37			8.7	%
Amortization of intangible assets		1,522		1,522			—			0.0	%
Stationery and supplies		292		311			(19	)		-6.1	%
Legal and professional		1,690		1,734			(44	)		-2.5	%
Marketing and donations		654		873			(219	)		-25.1	%
ATM/debit card expense		1,223		1,078			145			13.5	%
Other operating expenses		3,524		4,020			(496	)		-12.3	%
Total other expense	$	41,577	$	40,388		$	1,189			2.9	%

Following are explanations for the changes in these other expense categories for the three months ended March 31, 2023 compared to the same period in 2022:

•

The increase in salaries and employee benefits, the largest component of other expense, is primarily due to an increase in incentive compensation and commissions, share-based compensation expense, increases for merit raises and applicable payroll taxes, and the addition of Jefferson Bank, offset by declines in bonus accrual expense and group insurance expense, during the first three months of 2023. There were 988 and 1,050 full-time equivalent employees at March 31, 2023 and 2022, respectively.

•

The decrease in occupancy and equipment expense was due to decreases in building maintenance and uncapitalized equipment.

•

The increase net other real estate owned expense was primarily due to properties sold at a net gain during 2022.

•

Expense for amortization of intangible assets was flat for the three months ended March 31, 2023 compared to 2022. Core deposit intangibles increased, while mortgage servicing rights decreased.

•

The decrease in other operating expenses was primarily due to less acquisition costs in 2023 due to the acquisition of Delta in the first quarter of 2022.

•

On a net basis, all other categories of operating expenses decreased during the period compared to last year primarily due to the the Company's ongoing efficiency improvement efforts.

Income Taxes

Total income tax expense amounted to $5.7 million (23.0% effective tax rate) for the three months ended March 31, 2023, compared to $4.6 million (21.9% effective tax rate) for the same period in 2022. The increase in effective rate is related to increased pre-tax net income while permanent items were relatively stable.

The Company files U.S. federal and state of Illinois, Indiana, Missouri and Texas income tax returns. The Company is no longer subject to U.S. federal or state income tax examinations by tax authorities for years before 2019.

Analysis of Consolidated Balance Sheets

Securities

The Company’s overall investment objectives are to insulate the investment portfolio from undue credit risk, maintain adequate liquidity, insulate capital against changes in market value and control excessive changes in earnings while optimizing investment performance. The types and maturities of securities purchased are primarily based on the Company’s current and projected liquidity and interest rate sensitivity positions. The following table sets forth the amortized cost of the available-for-sale and held-to-maturity securities as of March 31, 2023 and December 31, 2022 (dollars in thousands)


	March 31, 2023					December 31, 2022
	Amortized Cost		Weighted Average Yield			Amortized Cost		Weighted Average Yield
U.S. Treasury securities and obligations of U.S. government corporations and agencies	$	253,228		1.29	%	$	252,934		1.28	%
Obligations of states and political subdivisions		339,808		2.30	%		347,409		2.31	%
Mortgage-backed securities: GSE residential		730,036		1.69	%		744,636		1.69	%
Other securities		86,830		3.36	%		90,347		3.41	%
Total securities	$	1,409,902		1.87	%	$	1,435,326		1.87	%

At March 31, 2023, the Company’s investment portfolio decreased by $25.4 million from December 31, 2022 primarily due to securities sold and securities maturing in the period. When purchasing investment securities, the Company considers its overall liquidity and interest rate risk profile, as well as the adequacy of expected returns relative to the risks assumed. The table below presents the credit ratings as of March 31, 2023 for investment securities (in thousands):


					Average Credit Rating of Fair Value at March 31, 2023 (1)
	Amortized Cost		Estimated Fair Value		AAA		AA +/-		A +/-		BBB +/-		< BBB -		Not rated
Available-for-sale:
U.S. Treasury securities and obligations of U.S. government corporations and agencies	$	253,228	$	223,545	$	26,161	$	197,384	$	—	$	—	$	—	$	—
Obligations of state and political subdivisions		339,808		284,997		45,756		193,560		45,280		—		—		401
Mortgage-backed securities (2)		730,036		624,272		959		—		—		—		—		623,313
Other securities		83,851		79,884		—		15,661		22,936		6,532		—		34,755
Total available-for-sale	$	1,406,923	$	1,212,698	$	72,876	$	406,605	$	68,216	$	6,532	$	—	$	658,469
Held-to-maturity:
Other securities		2,979		2,979		—		—		—		—		—		2,979
Total held-to-maturity	$	2,979	$	2,979	$	—	$	—	$	—	$	—	$	—	$	2,979
Equity securities:
Federal Agricultural Mtg Corp	$	85	$	362	$	—	$	—	$	—	$	—	$	—	$	362

Credit ratings reflect the lowest current rating assigned by a nationally recognized credit rating agency.

Mortgage-backed securities include mortgage-backed securities (MBS) and collateralized mortgage obligation (CMO) issues from the following government sponsored enterprises: FHLMC, FNMA, GNMA and FHLB. While MBS and CMOs are no longer explicitly rated by credit rating agencies, the industry recognizes that they are backed by agencies which have an implied government guarantee.

Loans

The loan portfolio is the largest category of the Company’s earning assets. The following table summarizes the composition of the loan portfolio at amortized cost, including loans held for sale, as of March 31, 2023 and December 31, 2022 (in thousands):


	March 31, 2023					December 31, 2022
	Amortized Cost		% Outstanding Loans			Amortized Cost		% Outstanding Loans
Construction and land development	$	159,157		3.3	%	$	144,264		3.0	%
Agricultural real estate		401,957		8.4	%		410,327		8.5	%
1-4 family residential properties		424,545		8.9	%		440,180		9.1	%
Multifamily residential properties		301,808		6.3	%		294,346		6.1	%
Commercial real estate		2,003,647		42.2	%		2,030,011		42.1	%
Loans secured by real estate		3,291,114		69.1	%		3,319,128		68.8	%
Agricultural loans		146,847		3.1	%		166,838		3.5	%
Commercial and industrial loans		1,078,021		22.6	%		1,082,960		22.4	%
Consumer loans		88,430		1.9	%		97,775		2.0	%
All other loans		156,219		3.3	%		159,511		3.3	%
Total loans	$	4,760,631		100.0	%	$	4,826,212		100.0	%

Loan balances decreased $65.6 million, or (1.4%). The decrease was primarily due to less loan demand and lower line of credit draws. The balance of real estate loans held for sale, included in the balances shown above, amounted to $1.0 million and $0.3 million as of March 31, 2023 and December 31, 2022, respectively.

Commercial and commercial real estate loans generally involve higher credit risks than residential real estate and consumer loans. Because payments on loans secured by commercial real estate or equipment are often dependent upon the successful operation and management of the underlying assets, repayment of such loans may be influenced to a great extent by conditions in the market or the economy. The Company does not have any sub-prime mortgages or credit card loans outstanding which are also generally considered to be higher credit risk.

Loans are geographically dispersed in central and southern Illinois, the St. Louis Metro area, central Missouri, and Texas. While these regions have experienced some economic stress during 2023 and 2022, the Company does not consider these locations high risk areas since these regions have not experienced the significant changes in real estate values seen in some other areas in the United States.

The Company does not have a concentration, as defined by the regulatory agencies, in construction and land development loans or commercial real estate loans as a percentage of total risk-based capital for the periods shown above. At March 31, 2023 and December 31, 2022, the Company did have industry loan concentrations that exceeded 25% of total risk-based capital in the following industries (dollars in thousands):


	March 31, 2023					December 31, 2022
	Principal balance		% Outstanding Loans			Principal balance		% Outstanding Loans
Other grain farming	$	422,417		8.87	%	$	445,241		9.23	%
Lessors of non-residential buildings		945,733		19.87	%		956,120		19.81	%
Lessors of residential buildings and dwellings		462,809		9.72	%		453,219		9.39	%
Hotels and motels		211,395		4.44	%		209,837		4.35	%

The Company had no further industry loan concentrations in excess of 25% of total risk-based capital.

The following table presents the balance of loans outstanding as of March 31, 2023, by contractual maturities (in thousands):


	Maturity (1)
	One year or less(2)		Over 1 through 5 years		Over 5 years		Total
Construction and land development	$	36,125	$	66,540	$	56,492	$	159,157
Agricultural real estate		12,687		128,861		260,409		401,957
1-4 family residential properties		11,362		118,826		294,357		424,545
Multifamily residential properties		16,742		226,867		58,199		301,808
Commercial real estate		119,912		1,013,790		869,945		2,003,647
Loans secured by real estate		196,828		1,554,884		1,539,402		3,291,114
Agricultural loans		96,434		43,677		6,736		146,847
Commercial and industrial loans		353,335		476,963		247,723		1,078,021
Consumer loans		7,687		58,726		22,017		88,430
All other loans		23,087		24,783		108,349		156,219
Total loans	$	677,371	$	2,159,033	$	1,924,227	$	4,760,631

Based upon remaining contractual maturity.

Includes demand loans, past due loans and overdrafts.

As of March 31, 2023, loans with maturities over one year consisted of approximately $2.4 billion in fixed rate loans and approximately $1.6 billion in variable rate loans. The loan maturities noted above are based on the contractual provisions of the individual loans. The Company has no general policy regarding renewals and borrower requests, which are handled on a case-by-case basis.

Nonperforming Loans and Nonperforming Other Assets

Nonperforming loans include: (a) loans accounted for on a nonaccrual basis; (b) accruing loans contractually past due ninety days or more as to interest or principal payments; and (c) loans not included in (a) and (b) above which are defined as “modified”. Repossessed assets include primarily repossessed real estate and automobiles.

The Company’s policy is to discontinue the accrual of interest income on any loan for which principal or interest is ninety days past due. The accrual of interest is discontinued earlier when, in the opinion of management, there is reasonable doubt as to the timely collection of interest or principal. Once interest accruals are discontinued, accrued but uncollected interest is charged against current year income. Subsequent receipts on non-accrual loans are recorded as a reduction of principal, and interest income is recorded only after principal recovery is reasonably assured. Nonaccrual loans are returned to accrual status when, in the opinion of management, the financial position of the borrower indicates there is no longer any reasonable doubt as to the timely collection of interest or principal.

Restructured loans are loans on which, due to deterioration in the borrower’s financial condition, the original terms have been modified in favor of the borrower or either principal or interest has been forgiven. Repossessed assets represent property acquired as the result of borrower defaults on loans. These assets are recorded at estimated fair value, less estimated selling costs, at the time of foreclosure or repossession. Write-downs occurring at foreclosure are charged against the allowance for loan losses. On an ongoing basis, properties are appraised as required by market indications and applicable regulations. Write-downs for subsequent declines in value are recorded in non-interest expense in other real estate owned along with other expenses related to maintaining the properties.

The following table presents information concerning the aggregate amount of nonperforming loans and repossessed assets at March 31, 2023 and December 31, 2022 (dollars in thousands):


	March 31, 2023			December 31, 2022
Nonaccrual loans	$	13,798		$	15,956
Modified loans which are performing in accordance with revised terms		1,365			3,214
Total nonperforming loans		15,163			19,170
Repossessed assets		4,062			4,369
Total nonperforming loans and repossessed assets	$	19,225		$	23,539
Nonperforming loans to loans, before allowance for loan losses		0.32	%		0.40	%
Nonperforming loans and repossessed assets to loans, before allowance for loan losses		0.40	%		0.49	%

The $2.2 million decrease in nonaccrual loans during 2023 resulted from the net of $0.8 million of loans put on nonaccrual status offset by $2.3 million of loans becoming current or paid-off, $0.6 million of loans transferred to other real estate and $0.1 million of loans charged off. The following table summarizes the composition of nonaccrual loans (dollars in thousands):


	March 31, 2023					December 31, 2022
	Balance		% of Total			Balance		% of Total
Construction and land development	$	14		0.1	%	$	14		0.1	%
Agricultural real estate		1,246		9.0	%		1,258		7.9	%
1-4 family residential properties		3,442		24.9	%		4,943		31.0	%
Multifamily residential properties		1,162		8.4	%		672		4.2	%
Commercial real estate		6,076		44.1	%		7,640		47.9	%
Loans secured by real estate		11,940		86.5	%		14,527		91.0	%
Agricultural loans		483		3.5	%		57		0.4	%
Commercial and industrial loans		1,136		8.2	%		1,098		6.9	%
Consumer loans		239		1.8	%		274		1.7	%
Total loans	$	13,798		100.0	%	$	15,956		100.0	%

Interest income that would have been reported if nonaccrual and restructured loans had been performing totaled $0.1 million and $0.1 million for the three months ended March 31, 2023 and 2022, respectively.

The $0.3 million decrease in repossessed assets during the first three months of 2023 resulted from $682,000 of additional assets repossessed and $0.8 million of repossessed assets sold, $0.2 million of writedowns, and approximately $0 of change in fair value premiums and discounts. The following table summarizes the composition of repossessed assets (dollars in thousands):


	March 31, 2023					December 31, 2022
	Balance		% of Total			Balance		% of Total
Construction and land development	$	2,688		66.2	%	$	2,763		63.2	%
1-4 family residential properties		38		0.9	%		108		2.5	%
Commercial real estate		1,298		32.0	%		1,390		31.8	%
Total real estate		4,024		99.1	%		4,261		97.5	%
Consumer loans		38		0.9	%		108		2.5	%
Total repossessed collateral	$	4,062		100.0	%	$	4,369		100.0	%

Repossessed assets sold during the first three months of 2023 resulted in net gains of $0.1 million related to real estate asset sales and net losses of $17,000 related to other asset sales. The Company also recognized no deferred losses and recorded $0.2 million of writedowns on three real estate properties owned. Repossessed assets sold during the same period in 2022 resulted in net gains of $21,000 related to real estate asset sales and net gains of $0 related to other asset sales. The company also recognized $0.1 million of deferred gains and recorded $0 of writedowns on real estate properties owned.

Loan Quality and Allowance for Credit Losses

The allowance for credit losses represents management’s estimate of the reserve necessary to adequately account for probable losses existing in the current portfolio. The provision for loan losses is the charge against current earnings that is determined by management as the amount needed to maintain an adequate allowance for loan losses. In determining the adequacy of the allowance for loan losses, and therefore the provision to be charged to current earnings, management relies predominantly on a disciplined credit review and approval process that extends to the full range of the Company’s credit exposure. The review process is directed by overall lending policy and is intended to identify, at the earliest possible stage, borrowers who might be facing financial difficulty. Factors considered by management in evaluating the overall adequacy of the allowance include a migration analysis of the historical net loan losses by loan segment, the level and composition of nonaccrual, past due and renegotiated loans, trends in volumes and terms of loans, effects of changes in risk selection and underwriting standards or lending practices, lending staff changes, concentrations of credit, industry conditions and the current economic conditions in the region where the Company operates.

Management reviews economic factors including the potential for reduced cash flow for commercial operating loans from reduction in sales or increased operating costs, decreased occupancy rates for commercial buildings, reduced levels of home sales for commercial land developments, the uncertainty regarding grain prices, increased operating costs for farmers, and increased levels of unemployment and bankruptcy impacting consumer’s ability to pay. Each of these economic uncertainties was taken into consideration in developing the level of the reserve. Management considers the allowance for loan losses a critical accounting policy.

Management recognizes there are risk factors that are inherent in the Company’s loan portfolio. All financial institutions face risk factors in their loan portfolios because risk exposure is a function of the business. The Company’s operations (and therefore its loans) are concentrated in east central Illinois, an area where agriculture is the dominant industry. Accordingly, lending and other business relationships with agriculture-based businesses are critical to the Company’s success. At March 31, 2023, the Company’s loan portfolio included $548.8 million of loans to borrowers whose businesses are directly related to agriculture. Of this amount, $422.4 million was concentrated in other grain farming. Total loans to borrowers whose businesses are directly related to agriculture decreased $28.4 million from $577.2 million at December 31, 2022 while loans concentrated in other grain farming decreased $22.8 million from $445.2 million at December 31, 2022. While the Company adheres to sound underwriting practices, including collateralization of loans, any extended period of low commodity prices, drought conditions, significantly reduced yields on crops and/or reduced levels of government assistance to the agricultural industry could result in an increase in the level of problem agriculture loans and potentially result in loan losses within the agricultural portfolio. In addition, the Company has $211.4 million of loans to motels and hotels. The performance of these loans is dependent on borrower specific issues as well as the general level of business and personal travel within the region. While the Company adheres to sound underwriting standards, a prolonged period of reduced business or personal travel could result in an increase in nonperforming loans to this business segment and potentially in loan losses. The Company also has $945.7 million of loans to lessors of non-residential buildings, and $462.8 million of loans to lessors of residential buildings and dwellings.

The structure of the Company’s loan approval process is based on progressively larger lending authorities granted to individual loan officers, loan committees, and ultimately the Board of Directors. Outstanding balances to one borrower or affiliated borrowers are limited by federal regulation; however, limits well below the regulatory thresholds are generally observed. Most of the Company’s loans are to businesses located in the geographic market areas served by the Company’s branch bank system. Additionally, a significant portion of the collateral securing the loans in the portfolio is located within the Company’s primary geographic footprint. In general, the Company adheres to loan underwriting standards consistent with industry guidelines for all loan segments.

The Company minimizes credit risk by adhering to sound underwriting and credit review policies. Management and the board of directors of the Company review these policies at least annually. Senior management is actively involved in business development efforts and the maintenance and monitoring of credit underwriting and approval. The loan review system and controls are designed to identify, monitor and address asset quality problems in an accurate and timely manner. The board of directors and management review the status of problem loans each month and formally determine a best estimate of the allowance for loan losses on a quarterly basis. In addition to internal policies and controls, regulatory authorities periodically review asset quality and the overall adequacy of the allowance for loan losses.

Analysis of the allowance for credit losses as of March 31, 2023 and 2022, and of changes in the allowance for the three months ended March 31, 2023 and 2022, is as follows (dollars in thousands):


	Three months ended March 31,
	2023			2022
Average loans outstanding, net of unearned income	$	4,728,697		$	4,182,606
Allowance-prior year end of period		59,093			54,655
Adjustment for adoption of ASU 2013-16		—			—
Allowance - beginning of period		59,093			54,655
Initial allowance on loans purchased with credit deterioration		—			863
Charge-offs:
Construction and land development		—			2
Agricultural real estate		—			—
1-4 family residential		40			72
Commercial real estate		—			339
Agricultural		—			—
Commercial and industrial		13			3
Consumer		427			358
Total charge-offs		480			774
Recoveries:
Construction and land development		—			—
Agricultural real estate		—			—
1-4 family residential		24			203
Commercial real estate		4			347
Agricultural		3			—
Commercial and industrial		256			61
Consumer		140			167
Total recoveries		427			778
Net charge-offs (recoveries)		53			(4	)
Provision for loan losses		(817	)		2,952
Allowance-end of period	$	58,223		$	58,474
Ratio of annualized net charge-offs to average loans		0.00	%		0.00	%
Ratio of allowance for credit losses to loans outstanding (at amortized cost)		1.22	%		1.31	%
Ratio of allowance for credit losses to nonperforming loans		384	%		260	%

The increase in the allowance for credit losses to nonperforming loans ratio is primarily due to a decline in nonperforming loans at March 31, 2023 compared to March 31, 2022.

During the first three months of 2023, the Company had net charge offs of $53,000 compared to net recoveries of $4,000 in 2022. During the first three months of 2023, there were no significant charge-offs. During the first three months of 2022, there were significant charge-offs of two commercial real estate loan to one borrower totaling $0.3 million.

Deposits

Funding of the Company’s earning assets is substantially provided by a combination of consumer, commercial and public fund deposits. The Company continues to focus its strategies and emphasis on retail core deposits, the major component of funding sources. The following table sets forth the average deposits and weighted average rates for the three months ended March 31, 2023 and 2022 and for the year ended December 31, 2022 (dollars in thousands):


	Three months ended March 31, 2023					Three months ended March 31, 2022					Year ended December 31, 2022
	Average Balance		Weighted Average Rate			Average Balance		Weighted Average Rate			Average Balance		Weighted Average Rate
Demand deposits:
Non-interest-bearing	$	1,273,527	—%			$	1,329,554	—%			$	1,356,912	—%
Interest-bearing		2,504,073		1.56	%		2,610,573		0.21	%		2,598,480		0.53	%
Savings		640,347		0.12	%		658,038		0.07	%		666,334		0.09	%
Time deposits		699,328		1.69	%		615,142		0.47	%		655,240		0.69	%
Total average deposits	$	5,117,275		1.01	%	$	5,213,307		0.17	%	$	5,276,966		0.36	%

During the first three months of 2023, the average balance of deposits decreased by $159.7 million from the average balance for the year ended December 31, 2022. Average non-interest-bearing deposits decreased by $83.4 million, average interest-bearing balances decreased by $94.4 million, savings account balances decreased $26.0 million and balances of time deposits increased $44.1 million. A majority of the overall deposit decline in the period was attributable to one customer. As previously mentioned, the Company received approximately $225 million of deposits in the third quarter of last year related to a customer’s sale of certain assets. These funds were known to be temporary deposits on the Company’s balance sheet as they would be deployed for capital and operating needs of the customer. Most of this outflow occurred during the period with approximately $50 million of the balance remaining as of March 31, 2023. The Company has no other large customer deposit concentrations similar to this one. The Company has not lost a customer related to the industry’s deposit security concerns subsequent to the bank failures in March. Approximately 99% of the Company’s deposit accounts are less than $250,000. The average account balance for all deposit customers is approximately $25,000. The percentage of deposits that were uninsured at quarter end was 25.9%.

Outside of the previously mentioned customer, deposit flows throughout the quarter were relatively similar to prior periods where rate competition was a key determinant to the migration. Late in the first quarter, the Company saw an increase in the competitive landscape resulting in higher matching and promotional rates to normalize deposit flows. In addition, deposit security became a more common discussion topic, and the Company met customer needs and maintained deposit relationships by moving approximately $93 million of deposits into the Intrafi Network for the FDIC insurance coverage.

The following table sets forth the high and low month-end balances for the three months ended March 31, 2023 and 2022 and for the year ended December 31, 2022 (in thousands):


	Three months ended March 31, 2023		Three months ended March 31, 2022		Year ended December 31, 2022
High month-end balances of total deposits	$	5,165,594	$	5,487,305	$	5,487,305
Low month-end balances of total deposits		5,030,778		4,904,973		4,904,973

Balances of time deposits of $100,000 or more include time deposits maintained for public fund entities and consumer time deposits. The following table sets forth the maturity of time deposits of $100,000 or more at March 31, 2023 and December 31, 2022 (in thousands):


	March 31, 2023		December 31, 2022
3 months or less	$	65,202	$	80,856
Over 3 through 6 months		96,152		31,771
Over 6 through 12 months		212,488		127,405
Over 12 months		186,600		183,597
Total	$	560,442	$	423,629

Repurchase Agreements and Other Borrowings

Securities sold under agreements to repurchase are short-term obligations of First Mid Bank. These obligations are collateralized with certain government securities that are direct obligations of the United States or one of its agencies. These retail repurchase agreements are offered as a cash management service to its corporate customers. Other borrowings consist of Federal Home Loan Bank (“FHLB”) advances, federal funds purchased, loans (short-term or long-term debt) that the Company has outstanding and junior subordinated debentures. Information relating to securities sold under agreements to repurchase and other borrowings as of March 31, 2023 and December 31, 2022 is presented below (dollars in thousands):


	March 31, 2023			December 31, 2022
Securities sold under agreements to repurchase	$	228,664		$	221,414
Federal Home Loan Bank advances:
FHLB – overnite		110,000			65,000
Fixed term – due in one year or less		70,016			110,040
Fixed term – due after one year		415,005			290,031
Other borrowings:
Subordinated debt		94,593			94,553
Junior subordinated debentures		19,406			19,364
Total	$	937,684		$	800,402
Average interest rate at end of period		3.36	%		2.52	%

Maximum outstanding at any month-end:
Securities sold under agreements to repurchase	$	231,650		$	257,061
Federal Home Loan Bank advances:
FHLB – overnite		130,000			310,000
Fixed term – due in one year or less		105,024			160,048
Fixed term – due after one year		415,005			290,031
Other borrowings:
Federal funds purchased		—			10,000
Subordinated debt		94,593			94,553
Junior subordinated debentures		19,406			19,364

Averages for the period (YTD):
Securities sold under agreements to repurchase	$	231,012		$	202,242
Federal Home Loan Bank advances:
FHLB – overnite		118,389			100,084
Fixed term – due in one year or less		120,000			94,247
Fixed term – due after one year		301,767			82,070
Other borrowings:
Federal funds purchased		778			481
Loans due in one year or less		—			14
Subordinated debt		94,567			94,471
Junior subordinated debentures		19,385			19,275
Total	$	885,898		$	592,884
Average interest rate during the period		3.48	%		2.16	%

Securities sold under agreements to repurchase increased $7.3 million during the first three months of 2023 primarily due to the cash flow needs of various customers. FHLB advances represent borrowings by First Mid Bank to economically fund loan demand. At March 31, 2023 the fixed term advances, consisted of $594.7 million as follows:


Advance		Term (in years)	Interest Rate	Maturity Date
$	110,000,000	overnight	4.86%	April 1, 2023
	5,000,000	4.0	2.44%	May 30, 2023
	5,000,000	1.0	2.00%	May 31, 2023
	25,000,000	9 months	4.34%	June 30, 2023
	5,000,000	3.5	1.51%	July 31, 2023
	5,000,000	3.5	0.77%	September 11, 2023
	25,000,000	1.0	4.81%	November 10, 2023
	25,000,000	1.5	4.69%	May 10, 2024
	25,000,000	2.0	4.59%	November 8, 2024
	10,000,000	5.0	1.45%	December 31, 2024
	5,000,000	5.0	0.91%	March 10, 2025
	4,746,475	10.0	2.64%	December 23, 2025
	50,000,000	4.0	2.98%	December 8, 2027
	50,000,000	4.0	3.49%	December 8, 2027
	50,000,000	4.0	3.28%	December 8, 2027
	25,000,000	5.0	3.56%	March 10, 2028
	25,000,000	5.0	3.35%	March 13, 2028
	25,000,000	5.0	3.47%	March 13, 2028
	5,000,000	10.0	1.15%	October 3, 2029
	5,000,000	10.0	1.12%	October 3, 2029
	10,000,000	10.0	1.39%	December 31, 2029
	50,000,000	10.0	2.77%	December 13, 2032
	25,000,000	10.0	2.60%	March 14, 2033
	25,000,000	10.0	2.40%	March 15, 2033

The Company is party to a revolving credit agreement with The Northern Trust Company in the amount of $15 million. There was no balance on this line of credit as of March 31, 2023. This loan was renewed on April 7, 2023 for one year as a revolving credit agreement. The interest rate is floating at 2.25% over the federal funds rate. The Company and First Mid Bank were in compliance with the existing covenants at March 31, 2023 and 2022, and December 31, 2022.

On October 6, 2020, the Company issued and sold $96.0 million in aggregate principal amount of its 3.95% Fixed-to-Floating Rate Subordinated Notes due 2030 (the “Notes”). The Notes were issued pursuant to the Indenture, dated as of October 6, 2020 (the “Base Indenture”), between the Company and U.S. Bank National Association, as trustee (the “Trustee”), as supplemented by the First Supplemental Indenture, dated as of October 6, 2020 (the “Supplemental Indenture”), between the Company and the Trustee. The Base Indenture, as amended and supplemented by the Supplemental Indenture, governs the terms of the Notes and provides that the Notes are unsecured, subordinated debt obligations of the Company and will mature on October 15, 2030. From and including the date of issuance to, but excluding October 15, 2025, the Notes will bear interest at an initial rate of 3.95% per annum. From and including October 15, 2025 to, but excluding the maturity date or earlier redemption, the Notes will bear interest at a floating rate equal to three-month Term SOFR plus a spread of 383 basis points, or such other rate as determined pursuant to the Supplemental Indenture, provided that in no event shall the applicable floating interest rate be less than zero per annum.

The Company may, beginning with the interest payment date of October 15, 2025, and on any interest payment date thereafter, redeem the Notes, in whole or in part, at a redemption price equal to 100% of the principal amount of the Notes to be redeemed plus accrued and unpaid interest to but excluding the date of redemption. The Company may also redeem the Notes at any time, including prior to October 15, 2025, at the Company’s option, in whole but not in part, if: (i) a change or prospective change in law occurs that could prevent the Company from deducting interest payable on the Notes for U.S. federal income tax purposes; (ii) a subsequent event occurs that could preclude the Notes from being recognized as Tier 2 capital for regulatory capital purposes; or (iii) the Company is required to register as an investment company under the Investment Company Act of 1940, as amended; in each case, at a redemption price equal to 100% of the principal amount of the Notes plus any accrued and unpaid interest to but excluding the redemption date.

On April 26, 2006, the Company completed the issuance and sale of $10 million of fixed/floating rate trust preferred securities through First Mid-Illinois Statutory Trust II (“Trust II”), a statutory business trust and wholly owned unconsolidated subsidiary of the Company, as part of a pooled offering. The Company established Trust II for the purpose of issuing the trust preferred securities. The $10 million in proceeds from the trust preferred issuance and an additional $310,000 for the Company’s investment in common

equity of Trust II, a total of $10,310 000, was invested in junior subordinated debentures of the Company. The underlying junior subordinated debentures issued by the Company to Trust II mature in 2036, bore interest at a fixed rate of 6.98% paid quarterly until June 15, 2011 and then converted to floating rate (LIBOR plus 160 basis points, 6.47% and 6.37% at March 31, 2023 and December 31, 2022, respectively).

On September 8, 2016, the Company assumed the trust preferred securities of Clover Leaf Statutory Trust I (“CLST I”), a statutory business trust that was a wholly owned unconsolidated subsidiary of First Clover Financial. The $4,000,000 of trust preferred securities and an additional $124,000 additional investment in common equity of CLST I, is invested in junior subordinated debentures issued to CLST I. The subordinated debentures mature in 2025, bear interest at three-month LIBOR plus 185 basis points (6.72% and 6.47% at March 31, 2023 and December 31, 2022, respectively) and resets quarterly.

On May 1, 2018, the Company assumed the trust preferred securities of FBTC Statutory Trust I (“FBTCST I”), a statutory business trust that was a wholly owned unconsolidated subsidiary of First BancTrust Corporation. The $6,000,000 of trust preferred securities and an additional $186,000 additional investment in common equity of FBTCST I is invested in junior subordinated debentures issued to FBTCST I. The subordinated debentures mature in 2035, bear interest at three-month LIBOR plus 170 basis points (6.57% and 6.62% at March 31, 2023 and December 31, 2022, respectively) and resets quarterly.

The trust preferred securities issued by Trust II, CLST I and FBTCST I are included as Tier 1 capital of the Company for regulatory capital purposes. On March 1, 2005, the Federal Reserve Board adopted a final rule that allows the continued limited inclusion of trust preferred securities in the calculation of Tier 1 capital for regulatory purposes. The final rule provided a five-year transition period, ending September 30, 2010, for application of the revised quantitative limits. On March 17, 2009, the Federal Reserve Board adopted an additional final rule that delayed the effective date of the new limits on inclusion of trust preferred securities in the calculation of Tier 1 capital until March 31, 2012. The application of the revised quantitative limits did not and is not expected to have a significant impact on its calculation of Tier 1 capital for regulatory purposes or its classification as well-capitalized. The Dodd-Frank Act, signed into law July 21, 2010, removes trust preferred securities as a permitted component of a holding company’s Tier 1 capital after a three-year phase-in period beginning January 1, 2013 for larger holding companies. For holding companies with less than $15 billion in consolidated assets, existing issues of trust preferred securities are grandfathered and not subject to this new restriction.

Similarly, the final rule implementing the Basel III reforms allows holding companies with less than $15 billion in consolidated assets as of December 31, 2009 to continue to count toward Tier 1 capital any trust preferred securities issued before May 19, 2010. New issuances of trust preferred securities, however, would not count as Tier 1 regulatory capital.

In addition to requirements of the Dodd-Frank Act discussed above, the act also required the federal banking agencies to adopt certain rules that prohibit banks and their affiliates from engaging in proprietary trading and investing in and sponsoring certain unregistered investment companies (defined as hedge funds and private equity funds). This rule is generally referred to as the “Volcker Rule.” The rules permit the retention of an interest in or sponsorship of covered funds by banking entities under $15 billion in assets (such as the Company) if (1) the collateralized debt obligation was established and issued prior to May 19, 2010, (2) the banking entity reasonably believes that the offering proceeds received by the collateralized debt obligation were invested primarily in qualifying trust preferred collateral, and (3) the banking entity’s interests in the collateralized debt obligation was acquired on or prior to December 10, 2013. The Company does not currently anticipate that the Volcker Rule will have a material effect on the operations of the Company or First Mid Bank. On June 25, 2020, the agencies announced that certain restrictions under the Volcker Rule applicable to large banking entities will be eased commencing October 1, 2020.

Interest Rate Sensitivity

The Company seeks to maximize its net interest margin while maintaining an acceptable level of interest rate risk. Interest rate risk can be defined as the amount of forecasted net interest income that may be gained or lost due to changes in the interest rate environment, a variable over which management has no control. Interest rate risk, or sensitivity, arises when the maturity or repricing characteristics of interest-bearing assets differ significantly from the maturity or repricing characteristics of interest- bearing liabilities. The Company monitors its interest rate sensitivity position to maintain a balance between rate sensitive assets and rate sensitive liabilities. This balance serves to limit the adverse effects of changes in interest rates. The Company’s asset liability management committee (ALCO) oversees the interest rate sensitivity position and directs the overall allocation of funds.

In the banking industry, a traditional way to measure potential net interest income exposure to changes in interest rates is through a technique known as “static GAP” analysis which measures the cumulative differences between the amounts of assets and liabilities maturing or repricing at various intervals. By comparing the volumes of interest-bearing assets and liabilities that have contractual maturities and repricing points at various times in the future, management can gain insight into the amount of interest rate risk embedded in the balance sheet. The following table sets forth the Company’s interest rate repricing GAP for selected maturity periods at March 31, 2023 (dollars in thousands):


	Rate Sensitive Within
	1 years			1-2 years			2-3 years			3-4 years			4-5 years			Thereafter			Total		Fair Value
Interest-earning assets:
Federal funds sold and other interest-bearing deposits	$	17,289		$	—		$	—		$	—		$	—		$	—		$	17,289	$	17,289
Certificates of deposit investments		245			1,225			245			—			—			—			1,715		1,715
Taxable investment securities		17,775			97,821			97,583			73,366			118,229			530,162			934,936		934,936
Nontaxable investment securities		(47,345	)		4,115			3,041			8,101			8,938			304,253			281,103		281,103
Loans		1,668,065			705,110			634,729			815,672			585,662			351,393			4,760,631		4,497,336
Total	$	1,656,029		$	808,271		$	735,598		$	897,139		$	712,829		$	1,185,808		$	5,995,674	$	5,732,379
Interest-bearing liabilities:
Savings and NOW accounts	$	519,844		$	178,039		$	178,039		$	178,039		$	178,039		$	827,482		$	2,059,482	$	2,059,482
Money market accounts		567,713			45,926			45,926			45,926			45,926			127,035			878,452		878,452
Other time deposits		558,648			188,627			22,977			15,049			45,031			331			830,663		824,300
Short-term borrowings/debt		228,664			—			—			—			—			—			228,664		338,486
Long-term borrowings/debt		199,422			65,024			99,573			—			225,000			120,001			709,020		588,528
Total	$	2,074,291		$	477,616		$	346,515		$	239,014		$	493,996		$	1,074,849		$	4,706,281	$	4,689,248
Rate sensitive assets – rate sensitive liabilities	$	(418,262	)	$	330,655		$	389,083		$	658,125		$	218,833		$	110,959		$	1,289,393
Cumulative GAP		(418,262	)		(87,607	)		301,476			959,601			1,178,434			1,289,393
Cumulative amounts as % of total Rate sensitive assets		-7.0	%		5.5	%		6.5	%		11.0	%		3.6	%		1.9	%
Cumulative Ratio		-7.0	%		-1.5	%		5.0	%		16.0	%		19.7	%		21.5	%

The static GAP analysis shows that at March 31, 2023, the Company was liability sensitive, on a cumulative basis, through the twelve-month time horizon. This indicates that future increases in interest rates could have an adverse effect on net interest income. There are several ways the Company measures and manages the exposure to interest rate sensitivity, including static GAP analysis. The Company’s ALCO also uses other financial models to project interest income under various rate scenarios and prepayment/extension assumptions consistent with First Mid Bank’s historical experience and with known industry trends. ALCO meets at least monthly to review the Company’s exposure to interest rate changes as indicated by the various techniques and to make necessary changes in the composition terms and/or rates of the assets and liabilities.

Capital Resources

At March 31, 2023, the Company’s stockholders' equity increased $28.7 million or 4.5%, to $661.9 million from $633.2 million as of December 31, 2022. During the first three months of 2023, net income contributed $19.2 million to equity before the payment of dividends to stockholders. The change in market value of available-for-sale investment securities increased stockholders' equity by $13.6 million, net of tax. Dividends of $4.7 million were paid during the first three months of 2023.

The Company is subject to various regulatory capital requirements administered by the federal banking agencies. Bank holding companies follow minimum regulatory requirements established by the Board of Governors of the Federal Reserve System (“Federal Reserve System”), First Mid Bank follows similar minimum regulatory requirements established for banks by the Office of the Comptroller of the Currency (“OCC”) and the Federal Deposit Insurance Corporation, as applicable. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary action by regulators that, if undertaken, could have a direct material effect on the Company’s financial statements. Quantitative measures established by regulatory capital standards to ensure capital adequacy require the Company and its subsidiary bank to maintain minimum capital amounts and ratios (set forth in the table below). Management believes that, as of March 31, 2023 and December 31, 2022, the Company and First Mid Bank met all capital adequacy requirements.

As permitted by the interim final rule issued on March 27, 2020 by the federal banking regulatory agencies, the Company elected the option to delay the estimated impact on regulatory capital of adopting ASU 2016-13, which was effective January 1, 2020. The initial impact of adoption of ASU 2016-13, as well as 25% of the quarterly increases in allowance for credit losses subsequent to adoption of ASU 2016-13 was delayed for two years. After two years, the cumulative amount of these adjustments is being phased out of the regulatory capital calculation over a three-year period, with 75% of the adjustments included in 2022, 50% of the adjustments included in 2023 and 25% of the adjustments included in 2024. After five years, the temporary delay of ASU 2016-13 adoption will be fully reversed.

To be categorized as well-capitalized, total risk-based capital, Tier 1 risk-based capital, common equity Tier 1 risk-based capital and Tier 1 leverage ratios must be maintained as set forth in the following table (dollars in thousands):


	Actual					Required Minimum For Capital Adequacy Purposes			To Be Well-Capitalized Under Prompt Corrective Action Provisions
	Amount		Ratio			Amount		Ratio	Amount		Ratio
March 31, 2023
Total capital (to risk-weighted assets)
Company	$	817,545		15.74	%	$	545,260	> 10.50%	N/A		N/A
First Mid Bank		762,009		14.72	%		543,584	> 10.50%	$	517,700	> 10.00%
Tier 1 capital (to risk-weighted assets)
Company		668,971		12.88	%		441,401	> 8.50%	N/A		N/A
First Mid Bank		708,028		13.68	%		440,045	> 8.50%		414,160	> 8.00%
Common equity tier 1 capital (to risk-weighted assets)
Company		649,565		12.51	%		363,507	> 7.00%	N/A		N/A
First Mid Bank		708,028		13.68	%		362,390	> 7.00%		336,505	> 6.50%
Tier 1 capital (to average assets)
Company		668,971		12.88	%		270,608	> 4.00%	N/A		N/A
First Mid Bank		708,028		13.68	%		269,533	> 4.00%		336,916	> 5.00%

December 31, 2022
Total capital (to risk-weighted assets)
Company	$	801,966		15.20	%	$	554,164	>10.50%	N/A		N/A
First Mid Bank		745,624		14.18	%		552,161	>10.50%	$	525,868	> 10.00%
Tier 1 capital (to risk-weighted assets)
Company		654,453		12.40	%		448,609	> 8.50%	N/A		N/A
First Mid Bank		692,664		13.17	%		446,987	> 8.50%		420,694	> 8.00%
Common equity tier 1 capital (to risk-weighted assets)
Company		635,089		12.03	%		369,442	> 7.00%	N/A		N/A
First Mid Bank		692,664		13.17	%		368,107	> 7.00%		341,814	> 6.50%
Tier 1 capital (to average assets)
Company		654,453		9.68	%		268,875	> 4.00%	N/A		N/A
First Mid Bank		692,664		10.22	%		270,990	> 4.00%		338,738	> 5.00%

The Company's risk-weighted assets, capital, and capital ratios for March 31, 2023 are computed in accordance with Basel III capital rules which were effective January 1, 2015. See heading "Basel III" in the Overview section of this report for a more detailed description of the Basel III rules. As of March 31, 2023, the Company and First Mid Bank had capital ratios above the required minimums for regulatory capital adequacy, and First Mid Bank had capital ratios that qualified it for treatment as well-capitalized under the regulatory framework for prompt corrective action with respect to banks.

Stock Plans

Participants may purchase Company stock under the following four plans of the Company: The Deferred Compensation Plan, the First Retirement and Savings Plan, the Dividend Reinvestment Plan, and the Stock Incentive Plan. For more detailed information on these plans, refer to the Company’s Annual Report on Form 10-K for the year ended December 31, 2022.

At the Annual Meeting of Stockholders held April 26, 2017, the stockholders approved the 2017 Stock Incentive Plan ("SI Plan"). The SI Plan was implemented to succeed the Company’s 2007 Stock Incentive Plan, which had a ten-year term. The SI Plan is intended to provide a means whereby directors, employees, consultants and advisors of the Company and its Subsidiaries may sustain a sense of proprietorship and personal involvement in the continued development and financial success of the Company and its Subsidiaries, thereby advancing the interests of the Company and its stockholders. Accordingly, directors and selected employees, consultants and advisors may be provided the opportunity to acquire shares of Common Stock of the Company on the terms and conditions established in the SI Plan.

Following the stockholders’ approval at the 2021 annual meeting of the Company, a maximum of 399,983 shares of common stock may be issued under the SI Plan. The Company awarded 60,550 and 26,000 restricted stock awards during 2023 and 2022, respectively and 37,900 and 37,150 as stock unit awards during 2023 and 2022, respectively.

Employee Stock Purchase Plan

At the Annual Meeting of Stockholders held April 25, 2018, the stockholders approved the First Mid-Illinois Bancshares, Inc. Employee Stock Purchase Plan (“ESPP”). The ESPP is intended to promote the interests of the Company by providing eligible employees with the opportunity to purchase shares of common stock of the Company at a 15% discount through payroll deductions. The ESPP is also intended to qualify as an employee stock purchase plan under Section 423 of the Internal Revenue Code. A maximum of 600,000 shares of common stock may be issued under the ESPP. As of March 31, 2023, 54,739 shares have been issued pursuant to the ESPP. During the three months ended March 31, 2023 and 2022, 7,963 shares and 3,149 shares, respectively, were issued pursuant to the ESPP.

Stock Repurchase Program

Since August 5, 1998, the Board of Directors has approved repurchase programs pursuant to which the Company may repurchase a total of approximately $76.7 million of the Company’s common stock. During 2022, the Company repurchased 170 shares. All of these shares were a result of shares withheld for taxes on vested employee stock incentives. The Company has approximately $4.1 million in remaining capacity under its existing repurchase program.

Although the Company adopted the repurchase plan, the Company may make discretionary repurchases in the open market or in privately negotiated transactions from time to time. The timing, manner, price and amount of any such repurchases will be determined by the Company at its discretion and will depend upon a variety of factors including economic and market conditions, price, applicable legal requirements and other factors.

Liquidity

Liquidity represents the ability of the Company and its subsidiaries to meet all present and future financial obligations arising in the daily operations of the business. Financial obligations consist of the need for funds to meet extensions of credit, deposit withdrawals and debt servicing. The Company’s liquidity management focuses on the ability to obtain funds economically through assets that may be converted into cash at minimal costs or through other sources. The Company’s other sources of cash include overnight federal fund lines, Federal Home Loan Bank advances, deposits of the State of Illinois, the ability to borrow at the Federal Reserve Bank of Chicago, and the Company’s operating line of credit with The Northern Trust Company.

Details of the Company's liquidity sources include:

•

First Mid Bank has $100 million available in overnight federal fund lines, including $30 million from First Horizon Bank, N.A., $20 million from U.S. Bank, N.A., $10 million from Wells Fargo Bank, N.A., $15 million from The Northern Trust Company and $25 million from Zions Bank. As of June 30, 2022, First Mid had purchased $10 million of federal funds from The Northern Trust Company. Availability of the funds is subject to First Mid Bank meeting minimum regulatory capital requirements for total capital to risk-weighted assets and Tier 1 capital to total average assets. As of March 31, 2023, First Mid Bank met these regulatory requirements.

•

First Mid Bank can borrow from the Federal Home Loan Bank as a source of liquidity. Availability of the funds is subject to the pledging of collateral to the Federal Home Loan Bank. Collateral that can be pledged includes one-to-four family residential real estate loans and securities. At March 31, 2023, the excess collateral at the FHLB would support approximately $416 million of additional advances for First Mid Bank.

•

First Mid Bank is a member of the Federal Reserve System and can borrow funds provided that sufficient collateral is pledged.

•

In addition, as of March 31, 2023, the Company had a revolving credit agreement in the amount of $15 million with The Northern Trust Company with an outstanding balance of $0 million and $15 million in available funds. This loan was renewed on April 7, 2023 for one year as a revolving credit agreement. The interest rate is floating at 2.25% over the federal funds rate. The loan is unsecured. The Company and its subsidiary bank were in compliance with the existing covenants at March 31, 2023 and 2022 and December 31, 2022.

Management continues to monitor its expected liquidity requirements carefully, focusing primarily on cash flows from:

•

lending activities, including loan commitments, letters of credit and mortgage prepayment assumptions;

•

deposit activities, including seasonal demand of private and public funds;

•

investing activities, including prepayments of mortgage-backed securities and call provisions on U.S. Treasury and government agency securities; and

•

operating activities, including scheduled debt repayments and dividends to stockholders.

The following table summarizes significant contractual obligations and other commitments at March 31, 2023 (in thousands):


			Less than						More than
	Total		1 year		1-3 years		3-5 years		5 years
Time deposits	$	830,663	$	558,648	$	211,604	$	60,080	$	331
Debt		113,999		—		3,943		—		110,056
Other borrowing		823,685		408,680		70,005		225,000		120,000
Operating leases		17,183		2,967		4,614		3,731		5,871
Supplemental retirement		1,828		50		100		150		1,528
	$	1,787,358	$	970,345	$	290,266	$	288,961	$	237,786

For the three months ended March 31, 2023, net cash of $20.3 million was provided by operating activities, $89.7 million was provided by investing activities, and $93.3 million was used in financing activities. In total, cash and cash equivalents increased by $16.7 million since year-end 2022.

Off-Balance Sheet Arrangements

First Mid Bank enters into financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include lines of credit, letters of credit and other commitments to extend credit. Each of these instruments involves, to varying degrees, elements of credit, interest rate and liquidity risk in excess of the amounts recognized in the consolidated balance sheets. The Company uses the same credit policies and requires similar collateral in approving lines of credit and commitments and issuing letters of credit as it does in making loans. The exposure to credit losses on financial instruments is represented by the contractual amount of these instruments. However, the Company does not anticipate any losses from these instruments. The off-balance sheet financial instruments whose contract amounts represent credit risk at March 31, 2023 and December 31, 2022 were as follows (in thousands):


	March 31, 2023		December 31, 2022
Unused commitments and lines of credit:
Commercial real estate	$	174,593	$	147,702
Commercial operating		657,253		655,676
Home equity		64,938		63,570
Other		314,181		307,030
Total	$	1,210,965	$	1,173,978
Standby letters of credit	$	9,389	$	10,162

Commitments to originate credit represent approved commercial, residential real estate and home equity loans that generally are expected to be funded within ninety days. Lines of credit are agreements by which the Company agrees to provide a borrowing accommodation up to a stated amount as long as there is no violation of any condition established in the loan agreement. Both commitments to originate credit and lines of credit generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the lines and some commitments are expected to expire without being drawn upon, the total amounts do not necessarily represent future cash requirements.

Standby letters of credit are conditional commitments issued by the Company to guarantee the financial performance of customers to third parties. Standby letters of credit are primarily issued to facilitate trade or support borrowing arrangements and generally expire in one year or less. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending credit facilities to customers. The maximum amount of credit that would be extended under letters of credit is equal to the total off-balance sheet contract amount of such instrument. The Company's deferred revenue under standby letters of credit was nominal.

The Company is also subject to claims and lawsuits that arise primarily in the ordinary course of business. It is the opinion of management that the disposition of ultimate resolution of such claims and lawsuits will not have a material adverse effect on the consolidated financial position, results of operations and cash flows of the Company.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

There has been no material change in the market risk faced by the Company since December 31, 2022. For information regarding the Company’s market risk, refer to the Company’s Annual Report on Form 10-K for the year ended December 31, 2022.

ITEM 4. CONTROLS AND PROCEDURES

The Company’s management, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the Company’s “disclosure controls and procedures” (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act), as of the end of the period covered by this report. Based on such evaluation, such officers have concluded that, as of the end of the period covered by this report, the Company’s disclosure controls and procedures are effective. Further, there have been no changes in the Company’s internal control over financial reporting during the last fiscal quarter that have materially affected or that are reasonably likely to affect materially the Company’s internal control over financial reporting.

PART II

ITEM 1. LEGAL PROCEEDINGS

From time to time the Company and its subsidiaries may be involved in litigation that the Company believes is a type common to our industry. None of any such existing claims are believed to be individually material at this time to the Company, although the outcome of any such existing claims cannot be predicted with certainty.

ITEM 1A. RI SK FACTORS

Various risks and uncertainties, some of which are difficult to predict and beyond the Company’s control, could negatively impact the Company. As a financial institution, the Company is exposed to interest rate risk, liquidity risk, credit risk, operational risk, risks from economic or market conditions, and general business risks among others. Adverse experience with these or other risks could have a material impact on the Company’s financial condition and results of operations, as well as the value of its common stock. See the risk factors and “Supervision and Regulation” described in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS


ISSUER PURCHASES OF EQUITY SECURITIES
Period	(a) Total Number of Shares Purchased		(b) Average Price Paid per Share		(c) Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs		(d) Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs
January 1, 2023 - January 31, 2023		—	$	—		—	$	4,066,000
February 1, 2023 - February 28, 2023		—		—		—		4,066,000
March 1, 2023 - March 31, 2023		170		27.64		170		4,061,000
Total		170	$	27.64		170	$	4,061,000

See heading “Stock Repurchase Program” for more information regarding stock purchases.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5. OTHER INFORMATION

None.

ITEM 6. EXHIBITS

The exhibits required by Item 601 of Regulation S-K and filed herewith are listed in the Exhibit Index that precedes the Signature Page and the exhibits filed.


Exhibit Number		Exhibit Index to Quarterly Report on Form 10-Q Description and Filing or Incorporation Reference

2.1		Agreement and Plan of Merger by and among First Mid Bancshares, Inc., Eagle Sub LLC, Blackhawk Bancorp, Inc., and the sellers as defined therein, dated March 20, 2023 Incorporated by reference to Exhibit 2.1 to First Mid Bancshares, Inc.’s Form 8-K filed with the Securities and Exchange Commission on March 21, 2023
10.1		Sixth Amendment to the Sixth Amended and Restated Credit Agreement by and between First Mid Bancshares, Inc. and The Northern Trust Company, dated April 7, 2023 Incorporated by reference to Exhibit 10.1 to First Mid Bancshares, Inc.’s Current Report on Form 8-K filed with the SEC on April 11, 2023
31.1		Certification pursuant to section 302 of the Sarbanes-Oxley Act of 2002
31.2		Certification pursuant to section 302 of the Sarbanes-Oxley Act of 2002
32.1		Certification pursuant to 18 U.S.C. section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002
32.2		Certification pursuant to 18 U.S.C. section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002
101.INS		Inline XBRL Instance Document – The instance document does not appear in the interactive data file because its XBRL tags are embedded within the Inline XBRL
101.SCH		Inline XBRL Taxonomy Extension Schema Document
101.CAL		Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.LAB		Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document
101.DEF		Inline XBRL Taxonomy Extension Definition Linkbase Document
104		The cover page from the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2023 (formatted as Inline XBRL and contained in Exhibits 101)
		 Exhibits omitted pursuant to Item 601(a)(5) of Regulation S-K. Copies of any omitted exhibit will be furnished to the SEC upon request.

SIGNATURES

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 thereunto duly authorized.

       
        FIRST MID BANCSHARES, INC.

       
        (Registrant)

       
        Date: May 9, 2023

       
        /s/ Joseph R. Dively

       
        Joseph R. Dively

       
        President and Chief Executive Officer

       
        /s/ Matthew K. Smith

       
        Matthew K. Smith

       
        Chief Financial Officer

TABLE OF CONTENTS

Part I Item 1. Financial Statements Note 1 -- Basis Of Accounting and Consolidation Note 1 -- Basis Of Accou Note 2 -- Earnings Per Share Note 3 -- Investment Securities Note 4 Loans and Allowance For Credit Losses Note 5 -- Goodwill and Intangible Assets Note 6 -- Repurchase Agreements and Other Borrowings Note 7 -- Fair Value Of Assets and Liabilities Note 8 Business Combinations Note 9 -- Leases Note 10 Derivatives Item 2. Management S Discussion and Analysis Of Financial Condition and Results Of Operations Item 3. Quantitative and Qualitative Disclosures About Market Risk Item 4. Controls and Procedures Part II Item 1. Legal Proceedings Item 1. Legal Item 1A. Risk Factors Item 1A. Ri Item 2. Unregistered Sales Of Equity Securities and Use Of Proceeds Item 3. Defaults Upon Senior Securities Item 4. Mine Safety Disclosures Item 5. Other Information Item 6. Exhibits

Exhibits

2.1 Agreement and Plan of Merger by and among First Mid Bancshares, Inc., Eagle Sub LLC, Blackhawk Bancorp, Inc., and the sellers as defined therein, dated March 20, 2023Incorporated by reference to Exhibit 2.1 to First Mid Bancshares, Inc.s Form 8-K filed with the Securities and Exchange Commission on March 21, 2023 10.1 Sixth Amendment to the Sixth Amended and Restated Credit Agreement by and between First Mid Bancshares, Inc. and The Northern Trust Company, dated April 7, 2023Incorporated by reference to Exhibit 10.1 to First Mid Bancshares, Inc.s Current Report on Form 8-K filed with the SEC on April 11, 2023 31.1 Certification pursuant to section 302 of the Sarbanes-Oxley Act of 2002 31.2 Certification pursuant to section 302 of the Sarbanes-Oxley Act of 2002 32.1 Certification pursuant to 18 U.S.C. section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002 32.2 Certification pursuant to 18 U.S.C. section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002

FMBH 10-Q Quarter ended March 31, 2023

Exhibits