Biggest changeThe Company’s 19 average balances, fully tax equivalent interest income and interest expense, and rates earned or paid for major balance sheet categories are set forth in the following table (dollars in thousands): Year Ended Year Ended Year Ended December 31, 2024 December 31, 2023 December 31, 2022 Average Average Average Average Average Average Balance Interest Rate Balance Interest Rate Balance Interest Rate Assets Interest-bearing deposits $ 145,502 $ 7,900 5.42 % $ 82,640 $ 5,107 6.18 % $ 56,517 $ 492 0.87 % Federal funds sold 297 53 18.00 % 8,299 419 5.05 % 5,772 113 1.96 % Certificates of deposit investments 3,053 144 4.71 % 1,822 98 5.37 % 1,756 37 2.10 % Investment securities Taxable 879,221 21,510 2.42 % 964,898 24,307 2.52 % 1,053,511 20,595 1.95 % Tax-exempt (Municipals)(TE)(1) 273,995 9,574 3.49 % 276,417 9,889 3.58 % 328,832 11,121 3.38 % Loans (TE)(1)(2)(3) 5,558,527 321,498 5.78 % 5,079,949 263,406 5.19 % 4,518,566 186,697 4.13 % Total earning assets 6,860,595 360,679 5.25 % 6,414,025 303,226 4.73 % 5,964,954 219,055 3.67 % Cash and due from banks 98,932 133,237 123,306 Premises and equipment 101,529 94,897 88,744 Other assets 603,998 520,944 439,545 Allowance for credit losses (68,805 ) (62,878 ) (58,876 ) Total assets $ 7,596,249 $ 7,100,225 $ 6,557,673 Liabilities and stockholders' equity Deposits: Demand deposits, interest-bearing $ 3,040,397 67,999 2.24 % $ 2,618,452 47,939 1.83 % $ 2,598,480 13,709 0.53 % Savings deposits 675,622 810 0.12 % 663,760 739 0.11 % 666,334 570 0.09 % Time deposits 1,019,629 38,110 3.74 % 961,162 28,616 2.98 % 655,240 4,534 0.69 % Total interest-bearing deposits 4,735,648 106,919 2.26 % 4,243,374 77,294 1.82 % 3,920,054 18,813 0.48 % Securities sold under agreements to repurchase 221,789 6,448 2.91 % 225,307 6,565 2.91 % 202,242 1,795 0.89 % FHLB advances 239,949 8,673 3.61 % 462,197 16,779 3.63 % 276,401 6,184 2.24 % Federal funds purchased — 1 — % 192 10 5 % 481 9 1.87 % Subordinated debt 99,313 4,454 4.48 % 99,638 4,196 4.18 % 94,471 3,945 4.18 % Junior subordinated debentures 24,168 2,156 8.92 % 21,337 1,859 8.87 % 19,275 868 4.50 % Other debt 1 — — % — — — % 14 — — % Total borrowings 585,220 21,732 3.71 % 808,671 29,409 3.64 % 592,884 12,801 2.16 % Total interest-bearing liabilities 5,320,868 128,651 2.42 % 5,052,045 106,703 2.11 % 4,512,938 31,614 0.70 % Demand deposits 1,407,537 1,312,023 1,356,912 Other liabilities 50,665 53,838 46,811 Stockholders’ equity 817,179 682,319 641,012 Total liabilities and stockholders' equity $ 7,596,249 $ 7,100,225 $ 6,557,673 Net interest income $ 231,791 $ 196,523 $ 187,441 Net interest spread 2.83 % 2.62 % 2.97 % Impact of non-interest-bearing funds 0.51 % 0.43 % 0.16 % TE net yield on interest-earning assets 3.34 % 3.05 % 3.13 % (1) Tax-exempt income is shown on a fully tax equivalent basis.
Biggest changeThe 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 in the following table (dollars in thousands): Year Ended Year Ended Year Ended December 31, 2025 December 31, 2024 December 31, 2023 Average Average Average Average Average Average Balance Interest Rate Balance Interest Rate Balance Interest Rate Assets Interest-bearing deposits $ 155,839 $ 5,307 3.41 % $ 145,502 $ 7,900 5.42 % $ 82,640 $ 5,107 6.18 % Federal funds sold 76 3 3.67 % 297 53 18.00 % 8,299 419 5.05 % Certificates of deposit investments 2,297 103 4.47 % 3,053 144 4.71 % 1,822 98 5.37 % Investment securities (1) 1,106,919 30,822 2.78 % 1,153,216 31,084 2.67 % 1,241,315 34,196 3.05 % Loans (TE)(1)(2)(3) 5,749,728 339,842 5.91 % 5,558,527 321,498 5.78 % 5,079,949 263,406 5.19 % Total earning assets 7,014,859 376,077 5.36 % 6,860,595 360,679 5.25 % 6,414,025 303,226 4.73 % Other nonearning assets 726,346 804,459 749,078 Allowance for credit losses (71,802 ) (68,805 ) (62,878 ) Total assets $ 7,669,403 $ 7,596,249 $ 7,100,225 Liabilities and stockholders' equity Deposits: Demand deposits, interest-bearing $ 3,132,691 61,312 1.96 % $ 3,040,397 67,999 2.24 % $ 2,618,452 47,939 1.83 % Savings deposits 633,186 775 0.12 % 675,622 810 0.12 % 663,760 739 0.11 % Time deposits 1,074,940 36,240 3.37 % 1,019,629 38,110 3.74 % 961,162 28,616 2.98 % Total interest-bearing deposits 4,840,817 98,327 2.03 % 4,735,648 106,919 2.26 % 4,243,374 77,294 1.82 % Securities sold under agreements to repurchase 199,430 4,490 2.25 % 221,789 6,448 2.91 % 225,307 6,565 2.91 % FHLB advances 226,121 8,370 3.70 % 239,949 8,673 3.61 % 462,197 16,779 3.63 % Federal funds purchased 39 7 17.95 % — 1 — % 192 10 5.21 % Subordinated debt 76,140 3,790 4.98 % 99,313 4,454 4.48 % 99,638 4,196 4.18 % Junior subordinated debentures 24,376 1,817 7.45 % 24,168 2,156 8.92 % 21,337 1,859 8.87 % Other debt 361 24 7 % 1 — — % — — — % Total borrowings 526,467 18,498 3.51 % 585,220 21,732 3.71 % 808,671 29,409 3.64 % Total interest-bearing liabilities 5,367,284 116,825 2.18 % 5,320,868 128,651 2.42 % 5,052,045 106,703 2.11 % Demand deposits 1,353,150 1,407,537 1,312,023 Other liabilities 52,991 50,665 53,838 Stockholders’ equity 895,978 817,179 682,319 Total liabilities and stockholders' equity $ 7,669,403 $ 7,596,249 $ 7,100,225 Net interest income $ 259,252 $ 231,791 $ 196,523 Net interest spread 3.18 % 2.83 % 2.62 % TE net yield on interest-earning assets 3.70 % 3.34 % 3.05 % (1) Tax-exempt income is shown on a fully tax equivalent basis.
Employee Stock Purchase Plan . At the Annual Meeting of Stockholders held April 25, 2018, the stockholders approved the First Mid Bancshares, Inc. Employee Stock Purchase Plan (“ESPP”). The ESPP provides eligible employees with the opportunity to purchase shares of common stock of the Company at a 15% discount through payroll deductions.
At the Annual Meeting of Stockholders held April 25, 2018, the stockholders approved the First Mid Bancshares, Inc. Employee Stock Purchase Plan (“ESPP”). The ESPP provides eligible employees with the opportunity to purchase shares of common stock of the Company at a 15% discount through payroll deductions.
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 31 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.
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.
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.
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 18 mix of earning assets, the general level of interest rates and the dynamics of changes in interest rates.
New issuances of trust preferred securities, however, would not count as Tier 1 regulatory capital. 32 In addition to requirements of the Dodd-Frank Act discussed above, the act also required the federal banking agencies to adopt 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).
New issuances of trust preferred securities, however, would not count as Tier 1 regulatory capital. 31 In addition to requirements of the Dodd-Frank Act discussed above, the act also required the federal banking agencies to adopt 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).
For the Years Ended December 31, 2024, 2023, and 2022 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, you should carefully read this entire document.
For the Years Ended December 31, 2025, 2024, and 2023 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, you should carefully read this entire document.
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 December 31, 2024, 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 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 December 31, 2025, First Mid Bank met these regulatory requirements. • First Mid Bank can borrow from the Federal Home Loan Bank as a source of liquidity.
In total cash and cash equivalents decreased by $21.8 million from year-end 2023. For the year ended December 31, 2023, net cash of $72.4 million was provided from operating activities, $474.4 million was provided from investing activities, and $556.2 million was used in financing activities. In total cash and cash equivalents decreased by $9.4 million from year-end 2022.
For the year ended December 31, 2023, net cash of $72.4 million was provided from operating activities, $474.4 million was provided from investing activities, and $556.2 million was used in financing activities. In total cash and cash equivalents decreased by $9.4 million from year-end 2022.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion and analysis are intended to provide a better understanding of the consolidated financial condition and results of operations of the Company and its subsidiaries for the years ended December 31, 2024, 2023, and 2022.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion and analysis are intended to provide a better understanding of the consolidated financial condition and results of operations of the Company and its subsidiaries for the years ended December 31, 2025, 2024, and 2023.
The Company and First Mid Bank have capital ratios above the minimum regulatory capital requirements and, as of December 31, 2024, the Company and First Mid Bank had capital ratios above the levels required for categorization as well-capitalized under the capital adequacy guidelines established by the bank regulatory agencies.
The Company and First Mid Bank have capital ratios above the minimum regulatory capital requirements and, as of December 31, 2025, the Company and First Mid Bank had capital ratios above the levels required for categorization as well-capitalized under the capital adequacy guidelines established by the bank regulatory agencies.
A tabulation of the Company and First Mid Bank's capital ratios as of December 31, 2024 follows: Total Risk- based Capital Ratio Tier 1 Risk-based Capital Ratio Common Equity Tier 1 Capital Ratio Tier One Leverage Ratio (Capital to Average Assets) First Mid Bancshares, Inc.
A tabulation of the Company and First Mid Bank's capital ratios as of December 31, 2025 follows: Total Risk- based Capital Ratio Tier 1 Risk-based Capital Ratio Common Equity Tier 1 Capital Ratio Tier One Leverage Ratio (Capital to Average Assets) First Mid Bancshares, Inc.
Capital Ratios For 2024, the minimum regulatory ratios required for minimum capital adequacy purposes plus the capital buffer are 10.5% for the Total Risk-based capital ratio, 8.5% for the Tier 1 Risk-based capital ratio, 7.0% for the Common Equity Tier 1 capital ratio, and 4.0% for the Tier 1 Leverage ratio.
Capital Ratios For 2025, the minimum regulatory ratios required for minimum capital adequacy purposes plus the capital buffer are 10.5% for the Total Risk-based capital ratio, 8.5% for the Tier 1 Risk-based capital ratio, 7.0% for the Common Equity Tier 1 capital ratio, and 4.0% for the Tier 1 Leverage ratio.
This loan was renewed on April 5, 2024 for one year as a revolving credit agreement with a maximum available balance of $15 million. The interest rate is floating at 2.25% over the federal funds rate. The Company and its subsidiary banks were in compliance with the existing covenants at December 31, 2024 and 2023.
This loan was renewed on April 4, 2025 for one year as a revolving credit agreement with a maximum available balance of $15 million. The interest rate is floating at 2.25% over the federal funds rate. The Company and its subsidiary banks were in compliance with the existing covenants at December 31, 2025 and 2024.
The Company also recognized no deferred gains, recorded $47,000 of write downs on one real estate properties owned, and recorded no change in fair market value discount. 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 Company also recognized no deferred gains, recorded $377,000 of write-downs on three real estate properties owned, and recorded no change in fair market value discount. 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.
This loan was renewed on April 5, 2024 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 banks were in compliance with the existing covenants at December 31, 2024 and 2023.
This loan was renewed on April 4, 2025 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 banks were in compliance with the existing covenants at December 31, 2025 and 2024.
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 consumers’ ability to pay.
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, the uncertainty regarding grain prices, increased operating costs for farmers, and increased levels of unemployment impacting consumers’ ability to pay.
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.
An estimate of potential losses inherent in the loan portfolio are determined and an allowance for those losses is established by considering factors including loan loss experience, expected cash flows and estimated collateral values. In assessing these factors, the Company uses relevant available information, from internal and external sources, relating to, current conditions and reasonable and supportable forecasts.
The balance of real estate loans held for sale, included in the balances shown above, amounted to $6.6 million and $5.0 million as of December 31, 2024 and 2023, respectively. Commercial and commercial real estate loans generally involve higher credit risks than residential real estate and consumer loans.
The balance of real estate loans held for sale, included in the balances shown above, amounted to $5.2 million and $6.6 million as of December 31, 2025 and 2024, respectively. Commercial and commercial real estate loans generally involve higher credit risks than residential real estate and consumer loans.
(2) Includes demand loans, past due loans and overdrafts. As of December 31, 2024, loans with maturities over one year consisted of approximately $2.7 billion in fixed rate loans and approximately $1.9 billion in variable rate loans. The loan maturities noted above are based on the contractual provisions of the individual loans.
(2) Includes demand loans, past due loans and overdrafts. As of December 31, 2025, loans with maturities over one year consisted of approximately $2.5 billion in fixed rate loans and approximately $2.1 billion in variable rate loans. The loan maturities noted above are based on the contractual provisions of the individual loans.
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.
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 (7.5% and 3.95% at December 31, 2025 and 2024, respectively).
The ESPP is 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 December 31, 2024, 2023, and 2022, 32,936, 38,989, and 23,055 shares, respectively were issued pursuant to ESPP.
The ESPP is 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 December 31, 2025, 2024, and 2023, 29,313, 32,936, and 38,989 shares, respectively were issued pursuant to ESPP.
The $4.0 million of trust preferred securities and an additional $124,000 investment in common equity of BHST II is invested in junior subordinated debentures issued to BHST II. The subordinated debentures mature in 2035, bear interest at three-month LIBOR plus 205 basis points (7.25% and 7.69% at December 31, 2024 and 2023, respectively) and resets quarterly.
The $4.0 million of trust preferred securities and an additional $124,000 investment in common equity of BHST II is invested in junior subordinated debentures issued to BHST II. The subordinated debentures mature in 2035, bear interest at three-month SOFR plus 205 basis points (6.02% and 7.25% at December 31, 2025 and 2024, respectively) and resets quarterly.
The $1.0 million of trust preferred securities and an additional $31,000 investment in common equity of BHST I is invested in junior subordinated debentures issued to BHST I. The subordinated debentures mature in 2032, bear interest at three-month LIBOR plus 325 basis points (8.17% and 8.87% at December 31, 2024 and 2023, respectively) and resets quarterly.
The $1.0 million of trust preferred securities and an additional $31,000 investment in common equity of BHST I is invested in junior subordinated debentures issued to BHST I. The subordinated debentures mature in 2032, bear interest at three-month SOFR plus 325 basis points (7.20% and 8.17% at December 31, 2025 and 2024, respectively) and resets quarterly.
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 December 31, 2024, the Company’s loan portfolio included $630.6 million of loans to borrowers whose businesses are directly related to agriculture.
The Company’s operations (and therefore its loans) are concentrated in 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 December 31, 2025, the Company’s loan portfolio included $681.4 million of loans to borrowers whose businesses are directly related to agriculture.
The year-to-date net yield on interest-earning assets excluding the TE adjustments of $3.1 million, $3.1 million, and $3.2 million for 2024, 2023, and 2022, respectively, were 3.28%, 3.00%, and 3.08% at December 31, 2024, 2023, and 2022, respectively.
The year-to-date net yield on interest-earning assets excluding the TE adjustments of $3.1 million, $3.1 million, and $3.1 million for 2025, 2024, and 2023, respectively, were 3.65%, 3.28%, and 3.00% at December 31, 2025, 2024, and 2023, respectively.
The $4.0 million 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 (7.06% and 7.50% at December 31, 2024 and 2023, respectively) and resets quarterly.
The $4.0 million 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 matured in 2025, bear interest at three-month SOFR plus 185 basis points (5.84% and 7.06% at December 31, 2025 and 2024, respectively) and resets quarterly.
The $6.0 million 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 (6.91% and 7.35% at December 31, 2024 and 2023, respectively) and resets quarterly.
The $6.0 million 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 SOFR plus 170 basis points (5.69% and 6.91% at December 31, 2025 and 2024, respectively) and resets quarterly.
Net loan balances increased to $5.60 billion at December 31, 2024, from $5.51 billion at December 31, 2023, and from $4.77 billion at December 31, 2022. The increase in 2024 was primarily due to organic growth within the established footprint.
Net loan balances increased to $5.94 billion at December 31, 2025, from $5.60 billion at December 31, 2024, and from $5.51 billion at December 31, 2023. The increase in 2025 was primarily due to organic growth within the established footprint.
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) after June 15, 2011 (6.81% and 7.25% at December 31, 2024 and 2023, respectively).
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 (SOFR plus 160 basis points) after June 15, 2011 (5.59% and 6.81% at December 31, 2025 and 2024, respectively).
At December 31, 2024, the Company classified the cost basis of its common stock issued and held in trust in connection with the DCP of approximately $5.9 million as treasury stock. The Company also classified the cost basis of its related deferred compensation obligation of approximately $5.9 million as an equity instrument (deferred compensation).
At December 31, 2025, the Company classified the cost basis of its common stock issued and held in trust in connection with the DCP of approximately $6.8 million as treasury stock. The Company also classified the cost basis of its related deferred compensation obligation of approximately $6.8 million as an equity instrument (deferred compensation).
During 2024, 2023, and 2022, the Company awarded 80,332 and 45,986, and 63,150 shares as stock and stock unit awards, respectively. This SI Plan is more fully described in Note 13 - Stock Incentive Plan. Stock Repurchase Program.
During 2025, 2024, and 2023, the Company awarded 84,097 and 80,332, and 45,986 shares as stock and stock unit awards, respectively. This SI Plan is more fully described in Note 13 - Stock Incentive Plan. Stock Repurchase Program.
The following table shows the Company’s annualized performance ratios for the years ended December 31, 2024, 2023, and 2022: 2024 2023 2022 Return on average assets 1.04 % 0.97 % 1.11 % Return on average common equity 9.67 % 10.10 % 11.38 % Average common equity to average assets (non-GAAP) 10.76 % 9.61 % 9.77 % Total assets at December 31, 2024, 2023, and 2022 were $7.52 billion, $7.59 billion, and $6.74 billion, respectively.
The following table shows the Company’s annualized performance ratios for the years ended December 31, 2025, 2024, and 2023: 2025 2024 2023 Return on average assets 1.20 % 1.04 % 0.97 % Return on average common equity 10.24 % 9.67 % 10.10 % Average common equity to average assets (non-GAAP) 11.68 % 10.76 % 9.61 % Total assets at December 31, 2025, 2024, and 2023 were $7.97 billion, $7.52 billion, and $7.59 billion, respectively.
These have an impact on the Company’s consolidated financial condition and results of consolidated operations. Net income was $78.9 million, $68.9 million, and $73.0 million and diluted earnings per share were $3.30, $3.15, and $3.60 for the years ended December 31, 2024, 2023, and 2022, respectively.
These have an impact on the Company’s consolidated financial condition and results of consolidated operations. Net income was $91.7 million, $78.9 million, and $68.9 million and diluted earnings per share were $3.83, $3.30, and $3.15 for the years ended December 31, 2025, 2024, and 2023, respectively.
Adjustments to historical loss information are made for relevant factors to each pool including merger and acquisition activity, economic conditions, changes in policies, procedures and underwriting, and concentrations. The Company estimates the appropriate level of allowance for credit losses for impaired loans by evaluating them separately.
Adjustments to this experience are made for relevant factors to each pool including merger and acquisition activity, economic conditions, changes in policies, procedures and underwriting, and concentrations. The Company estimates the appropriate level of allowance for credit losses for individually evaluated loans by evaluating them separately.
From and including May 14, 2031 to, but excluding the maturity date, the notes will bear interest at a floating rate equal to three-month Term SOFR plus a spread of 255 basis points.
From and including the date of issuance to, but excluding May 14, 2031, the notes will bear interest at an initial rate of 3.875% per annum. From and including May 14, 2031 to, but excluding the maturity date, the notes will bear interest at a floating rate equal to three-month Term SOFR plus a spread of 255 basis points.
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.
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.
Year-end total nonperforming loans were $29.8 million at December 31, 2024 compared to $20.1 million at December 31, 2023, and $19.2 million at December 31, 2022. Repossessed Assets balances totaled $2.2 million at December 31, 2024 compared to $1.2 million at December 31, 2023, and $4.4 million at December 31, 2022.
Year-end total nonperforming loans were $31.9 million at December 31, 2025 compared to $29.8 million at December 31, 2024, and $20.1 million at December 31, 2023. Repossessed Assets balances totaled $2.9 million at December 31, 2025 compared to $2.7 million at December 31, 2024, and $1.2 million at December 31, 2023.
The following table presents information concerning the aggregate amount of nonperforming loans and repossessed assets (in thousands): December 31, 2024 2023 2022 2021 2020 Nonaccrual loans $ 28,775 $ 18,832 $ 15,956 $ 18,105 $ 23,750 Modified loans which are performing in accordance with revised terms 1,060 1,296 3,214 3,931 4,373 Total nonperforming loans 29,835 20,128 19,170 22,036 28,123 Repossessed assets 2,195 1,164 4,369 5,019 2,493 Total nonperforming loans and repossessed assets $ 32,030 $ 21,292 $ 23,539 $ 27,055 $ 30,616 Nonperforming loans to loans, before allowance for credit losses 0.53 % 0.36 % 0.40 % 0.55 % 0.90 % Nonperforming loans and repossessed assets to loans, before allowance for credit losses 0.56 % 0.38 % 0.49 % 0.68 % 0.98 % The $9.9 million increase in nonaccrual loans during 2024 resulted from the net of $18.8 million of loans put on nonaccrual status, offset by $4.7 million of loans transferred to other real estate owned, $3.3 million of loans charged off and $0.8 million of loans becoming current or paid-off.
The following table presents information concerning the aggregate amount of nonperforming loans and repossessed assets (dollars in thousands): December 31, 2025 2024 2023 2022 2021 Nonaccrual loans $ 31,053 $ 28,775 $ 18,832 $ 15,956 $ 18,105 Modified loans which are performing in accordance with revised terms 895 1,060 1,296 3,214 3,931 Total nonperforming loans 31,948 29,835 20,128 19,170 22,036 Repossessed assets 2,859 2,722 1,164 4,369 5,019 Total nonperforming loans and repossessed assets $ 34,807 $ 32,557 $ 21,292 $ 23,539 $ 27,055 Nonperforming loans to loans, before allowance for credit losses 0.53 % 0.53 % 0.36 % 0.40 % 0.55 % Nonperforming loans and repossessed assets to loans, before allowance for credit losses 0.58 % 0.56 % 0.38 % 0.49 % 0.68 % The $2.3 million increase in nonaccrual loans during 2025 resulted from the net of $20.3 million of loans put on nonaccrual status, offset by no loans transferred to other real estate owned, $4.9 million of loans charged off and $13.1 million of loans becoming current or paid-off.
At December 31, 2023, FHLB advances totaled $263.6 million with a weighted-average interest rate of 3.58% and maturities from May 2024 to December 2029. The Company is party to a revolving credit agreement with The Northern Trust Company in the amount of $15 million. The balance on this line of credit was $0 as of December 31, 2024.
At December 31, 2024, FHLB advances totaled $242.4 million with a weighted-average interest rate of 3.97% and maturities from March 2025 to December 2029. The Company is party to a revolving credit agreement with The Northern Trust Company in the amount of $15 million. The balance on this line of credit was $0 as of December 31, 2025.
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. 33 Capital Resources At December 31, 2024, the Company’s stockholders' equity had increased approximately $53.2 million, or 6.7%, to $846.4 million from $793.2 million as of December 31, 2023.
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. 32 Capital Resources At December 31, 2025, the Company’s stockholders' equity had increased approximately $112.3 million, or 13.3%, to $958.7 million from $846.4 million as of December 31, 2024.
The following table summarizes the composition of the loan portfolio, including loans held for sale, for the last five years (dollars in thousands): Outstanding 2024 Loans 2023 2022 2021 2020 Construction and land development $ 236,093 4.2 % $ 205,077 $ 144,264 $ 145,118 $ 122,479 Agricultural real estate 390,760 6.9 % 391,132 410,327 279,272 254,341 1-4 family residential properties 496,597 8.8 % 542,469 440,180 400,313 325,762 Multifamily residential properties 332,644 5.9 % 319,129 294,346 298,942 189,632 Commercial real estate 2,417,585 42.6 % 2,384,704 2,030,011 1,666,198 1,174,300 Loans secured by real estate 3,873,679 68.4 % 3,842,511 3,319,128 2,789,843 2,066,514 Agricultural loans 239,671 4.2 % 196,272 166,838 151,484 137,352 Commercial and industrial loans 1,335,920 23.6 % 1,266,159 1,082,960 832,008 738,313 Consumer loans 53,960 1.0 % 91,014 97,775 78,442 78,002 All other loans 169,232 2.8 % 184,609 159,511 143,746 118,238 Total loans $ 5,672,462 100.0 % $ 5,580,565 $ 4,826,212 $ 3,995,523 $ 3,138,419 Loan balances increased by $91.9 million or 1.6% from December 31, 2023 to December 31, 2024.
The following table summarizes the composition of the loan portfolio, including loans held for sale, for the last five years (dollars in thousands): Outstanding 2025 Loans % 2024 2023 2022 2021 Construction and land development $ 360,687 6.0 % $ 236,093 $ 205,077 $ 144,264 $ 145,118 Agricultural real estate 373,408 6.2 % 390,760 391,132 410,327 279,272 1-4 family residential properties 489,854 8.1 % 496,597 542,469 440,180 400,313 Multifamily residential properties 339,482 5.6 % 332,644 319,129 294,346 298,942 Commercial real estate 2,564,670 42.7 % 2,417,585 2,384,704 2,030,011 1,666,198 Loans secured by real estate 4,128,101 68.6 % 3,873,679 3,842,511 3,319,128 2,789,843 Agricultural loans 308,275 5.1 % 239,671 196,272 166,838 151,484 Commercial and industrial loans 1,381,598 23.0 % 1,335,920 1,266,159 1,082,960 832,008 Consumer loans 31,918 0.5 % 53,960 91,014 97,775 78,442 All other loans 161,482 2.8 % 169,232 184,609 159,511 143,746 Total loans $ 6,011,374 100.0 % $ 5,672,462 $ 5,580,565 $ 4,826,212 $ 3,995,523 Loan balances increased by $338.9 million or 6.0% from December 31, 2024 to December 31, 2025.
Analysis of the allowance for credit losses for the past five years and of changes in the allowance for these periods is summarized as follows (dollars in thousands): 2024 2023 2022 2021 2020 Average loans outstanding, net of unearned income $ 5,558,527 $ 5,079,949 $ 4,518,566 $ 3,778,142 $ 3,003,488 Adjustment for adoption of ASU 2016-13 — — — — 1,672 Allowance-beginning of period 68,675 59,093 54,655 41,910 28,583 Initial allowance on loans purchased with credit deterioration — 3,791 863 2,074 — Charge-offs: Construction and land development — 14 2 205 13 1-4 family residential properties 195 87 191 371 393 Commercial real estate 451 25 414 535 830 Agricultural loans 2,410 408 93 — — Commercial and industrial loans 688 529 870 3,118 1,991 Consumer loans 2,004 1,568 1,380 1,405 617 Total charge-offs 5,748 2,631 2,950 5,634 3,844 Recoveries: Construction and land development 5 — 100 — — 1-4 family residential properties 339 216 359 211 299 Commercial real estate 184 805 385 60 169 Agricultural loans 75 38 54 1 — Commercial and industrial loans 330 576 208 139 179 Consumer loans 687 683 613 743 421 Total recoveries 1,620 2,318 1,719 1,154 1,068 Net charge-offs 4,128 313 1,231 4,480 2,776 Provision for credit losses 5,635 6,104 4,806 15,151 16,103 Allowance-end of period $ 70,182 $ 68,675 $ 59,093 $ 54,655 $ 41,910 Ratio of annualized net charge-offs to average loans 0.07 % 0.01 % 0.03 % 0.12 % 0.09 % Ratio of allowance for credit losses to loans outstanding (less unearned interest at end of period) 1.24 % 1.23 % 1.22 % 1.37 % 1.34 % Ratio of allowance for credit losses to nonperforming loans 235.2 % 341.2 % 308.3 % 248.0 % 149.0 % The ratio of the allowance for credit losses to nonperforming loans was 235.2% as of December 31, 2024 compared to 341.2% as of December 31, 2023.
Analysis of the allowance for credit losses for the past five years and of changes in the allowance for these periods is summarized as follows (dollars in thousands): 2025 2024 2023 2022 2021 Average loans outstanding, net of unearned income $ 5,749,728 $ 5,558,527 $ 5,079,949 $ 4,518,566 $ 3,778,142 Allowance-beginning of period 70,182 68,675 59,093 54,655 41,910 Initial allowance on loans purchased with credit deterioration — — 3,791 863 2,074 Charge-offs: Construction and land development 107 — 14 2 205 1-4 family residential properties 156 195 87 191 371 Commercial real estate 1,197 451 25 414 535 Agricultural loans 2,503 2,410 408 93 — Commercial and industrial loans 2,485 688 529 870 3,118 Consumer loans 1,425 2,004 1,568 1,380 1,405 Total charge-offs 7,873 5,748 2,631 2,950 5,634 Recoveries: Construction and land development — 5 — 100 — Agricultural real estate 53 — — — — 1-4 family residential properties 264 339 216 359 211 Commercial real estate 114 184 805 385 60 Agricultural loans 1,022 75 38 54 1 Commercial and industrial loans 586 330 576 208 139 Consumer loans 606 687 683 613 743 Total recoveries 2,645 1,620 2,318 1,719 1,154 Net charge-offs 5,228 4,128 313 1,231 4,480 Provision for credit losses 9,921 5,635 6,104 4,806 15,151 Allowance-end of period $ 74,875 $ 70,182 $ 68,675 $ 59,093 $ 54,655 Ratio of annualized net charge-offs to average loans 0.09 % 0.07 % 0.01 % 0.03 % 0.12 % Ratio of allowance for credit losses to loans outstanding (less unearned interest at end of period) 1.25 % 1.24 % 1.23 % 1.22 % 1.37 % Ratio of allowance for credit losses to nonperforming loans 234.4 % 235.2 % 341.2 % 308.3 % 248.0 % The ratio of the allowance for credit losses to nonperforming loans was 234.4% as of December 31, 2025 compared to 235.2% as of December 31, 2024.
The following table summarizes the composition of repossessed assets (dollars in thousands): December 31, 2024 December 31, 2023 Balance % of Total Balance % of Total Construction and land development $ 1,084 39.8 % $ 1,130 97.1 % 1-4 family residential properties 568 20.9 % 33 2.8 % Commercial real estate 527 19.4 % 0 — Total real estate 2,179 80.1 % 1,163 99.9 % Consumer loans 543 19.9 % 1 0.1 % Total repossessed collateral $ 2,722 100.0 % $ 1,164 100.0 % Repossessed assets sold during 2024 resulted in net gains of $1.3 million related to real estate asset sales and $57,000 of net gains related to other assets sales.
The following table summarizes the composition of repossessed assets (dollars in thousands): December 31, 2025 December 31, 2024 Balance % of Total Balance % of Total Construction and land development $ 772 27.0 % $ 1,084 39.8 % 1-4 family residential properties 56 2.0 % 568 20.9 % Commercial real estate 2,029 71.0 % 527 19.4 % Total real estate 2,857 99.9 % 2,179 80.1 % Consumer loans 2 0.1 % 543 19.9 % Total repossessed collateral $ 2,859 100.0 % $ 2,722 100.0 % Repossessed assets sold during 2025 resulted in net gains of $52,000 related to real estate asset sales and $1,000 of net gains related to other assets sales.
See Note 9 – “Repurchase Agreements and Other Borrowings” for a more detailed description. 35 Effects of Inflation Unlike industrial companies, virtually all of the assets and liabilities of the Company are monetary in nature. As a result, interest rates have a more significant impact on the Company’s performance than the effects of general levels of inflation.
Effects of Inflation Unlike industrial companies, virtually all of the assets and liabilities of the Company are monetary in nature. As a result, interest rates have a more significant impact on the Company’s performance than the effects of general levels of inflation.
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.
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. Allowance for Credit Losses - Loans.
The allowance is allocated to the individual loan categories by a specific allocation for all classified loans plus a percentage of loans not classified based on historical losses and other factors. 28 The allowance for credit losses, in management's judgment, was allocated as follows to cover probable credit losses (dollars in thousands): December 31, 2024 December 31, 2023 December 31, 2022 % of loans to % of loans to % of loans to Allowance for credit losses total loans Allowance for credit losses total loans Allowance for credit losses total loans Construction and land development $ 3,275 4.2 % $ 2,918 3.7 % $ 2,250 3.0 % Agriculture real estate 1,361 6.9 % 1,366 7.0 % 1,433 8.5 % 1-4 family residential 3,579 8.8 % 4,220 9.7 % 3,742 9.1 % Commercial real estate 32,669 48.5 % 31,758 48.5 % 28,157 48.2 % Agricultural loans 1,957 4.2 % 705 3.5 % 585 3.5 % Commercial and industrial 25,602 26.5 % 25,450 26.0 % 20,808 25.7 % Consumer 1,739 0.9 % 2,258 1.6 % 2,118 2.0 % Allowance at end of year $ 70,182 100.0 % $ 68,675 100.0 % $ 59,093 100.0 % December 31, 2021 December 31, 2020 % of loans to % of loans to Allowance for credit losses total loans Allowance for credit losses total loans Construction and land development $ 1,743 3.6 % $ 1,666 3.9 % Agriculture real estate 1,257 7.0 % 1,084 8.1 % 1-4 family residential 2,330 10.0 % 2,322 10.4 % Commercial real estate 26,246 49.2 % 19,660 43.4 % Agricultural loans 983 3.8 % 1,526 4.4 % Commercial and industrial 19,241 24.4 % 13,485 27.3 % Consumer 2,855 2.0 % 2,167 2.5 % Allowance at end of year $ 54,655 100.0 % $ 41,910 100.0 % Deposits Funding of the Company’s earning assets is substantially provided by a combination of consumer, commercial and public fund deposits.
At December 31, 2024, the allowance for credit losses amounted to $70.2 million or 1.24% of total loans. 27 The allowance for credit losses, in management's judgment, was allocated as follows to cover probable credit losses (dollars in thousands): December 31, 2025 December 31, 2024 December 31, 2023 % of loans to % of loans to % of loans to Allowance for credit losses total loans Allowance for credit losses total loans Allowance for credit losses total loans Construction and land development $ 5,129 6.0 % $ 3,275 4.2 % $ 2,918 3.7 % Agriculture real estate 1,283 6.2 % 1,361 6.9 % 1,366 7.0 % 1-4 family residential 3,753 8.1 % 3,579 8.8 % 4,220 9.7 % Commercial real estate 35,589 48.3 % 32,669 48.5 % 31,758 48.5 % Agricultural loans 1,401 5.1 % 1,957 4.2 % 705 3.5 % Commercial and industrial 26,285 25.9 % 25,602 26.5 % 25,450 26.0 % Consumer 1,435 0.4 % 1,739 0.9 % 2,258 1.6 % Allowance at end of year $ 74,875 100.0 % $ 70,182 100.0 % $ 68,675 100.0 % December 31, 2022 December 31, 2021 % of loans to % of loans to Allowance for credit losses total loans Allowance for credit losses total loans Construction and land development $ 2,250 3.0 % $ 1,743 3.6 % Agriculture real estate 1,433 8.5 % 1,257 7.0 % 1-4 family residential 3,742 9.1 % 2,330 10.0 % Commercial real estate 28,157 48.2 % 26,246 49.2 % Agricultural loans 585 3.5 % 983 3.8 % Commercial and industrial 20,808 25.7 % 19,241 24.4 % Consumer 2,118 2.0 % 2,855 2.0 % Allowance at end of year $ 59,093 100.0 % $ 54,655 100.0 % Deposits Funding of the Company’s earning assets is substantially provided by a combination of consumer, commercial and public fund deposits.
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. A maximum of 550,000 shares of common stock may be issued under the SI Plan.
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 2025 annual meeting of the Company, a maximum of 1 million shares of common stock may be issued under the SI Plan.
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, subordinated debt and junior subordinated debentures. 30 Information relating to securities sold under agreements to repurchase and other borrowings as December 31, 2024, 2023, and 2022 is presented below (dollars in thousands): 2024 2023 2022 Securities sold under agreements to repurchase $ 204,122 $ 213,721 $ 221,414 Federal Home Loan Bank advances: FHLB-overnight 90,000 — 65,000 Fixed term – due in one year or less 7,435 60,000 110,040 Fixed term – due after one year 145,085 203,787 290,031 Subordinated debt 87,472 106,755 94,553 Junior subordinated debentures 24,280 24,058 19,364 Total $ 558,394 $ 608,321 $ 800,402 Average interest rate at end of period 3.30 % 4.41 % 2.52 % Maximum outstanding at any month-end: Securities sold under agreements to repurchase $ 282,285 $ 231,650 $ 257,061 Federal funds purchased — — 10,000 Federal Home Loan Bank advances: FHLB-overnight 90,000 150,000 310,000 Fixed term – due in one year or less 65,000 105,024 160,048 Fixed term – due after one year 223,744 415,005 290,031 Subordinated debt 106,934 106,755 94,553 Junior subordinated debentures 24,280 24,058 19,364 Averages for the period (YTD): Securities sold under agreements to repurchase $ 221,789 $ 225,307 $ 202,242 Federal funds purchased — 192 481 Federal Home Loan Bank advances: FHLB-overnight 560 55,104 100,084 Fixed term – due in one year or less 45,587 95,669 94,247 Fixed term – due after one year 193,802 311,424 82,070 Subordinated debt 99,313 99,638 94,471 Junior subordinated debentures 24,168 21,337 19,275 Debt: Loans due in one year or less — — 14 Total $ 585,219 $ 808,671 $ 592,884 Average interest rate during the period 3.71 % 2.16 % 2.16 % Securities sold under agreements to repurchase decreased $9.6 million during 2024 primarily due to the seasonal demands in balances and change in cash flow needs of various 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, subordinated debt and junior subordinated debentures. 29 Information relating to securities sold under agreements to repurchase and other borrowings as December 31, 2025, 2024, and 2023 is presented below (dollars in thousands): 2025 2024 2023 Securities sold under agreements to repurchase $ 196,716 $ 204,122 $ 213,721 Federal Home Loan Bank advances: FHLB-overnight — 90,000 — Fixed term – due in one year or less 25,000 7,435 60,000 Fixed term – due after one year 245,000 145,085 203,787 Other borrowings: Federal funds purchased — — — Debt due in one year or less — — — Subordinated debt 60,008 87,472 106,755 Junior subordinated debentures 24,454 24,280 24,058 Total $ 551,178 $ 558,394 $ 608,321 Average interest rate at end of period 3.54 % 3.30 % 4.41 % Maximum outstanding at any month-end: Securities sold under agreements to repurchase $ 219,772 $ 282,285 $ 231,650 Federal Home Loan Bank advances: FHLB-overnight 25,000 90,000 150,000 Fixed term – due in one year or less 50,000 65,000 105,024 Fixed term – due after one year 245,000 223,744 415,005 Other borrowings: Federal funds purchased — — — Debt due in one year or less 4,000 — — Subordinated debt 87,505 106,934 106,755 Junior subordinated debentures 24,454 24,280 24,058 Averages for the period (YTD): Securities sold under agreements to repurchase $ 199,430 $ 221,789 $ 225,307 Federal Home Loan Bank advances: FHLB-overnight 6,142 560 55,104 Fixed term – due in one year or less 16,616 45,587 95,669 Fixed term – due after one year 203,363 193,802 311,424 Other borrowings: Federal funds purchased 39 — 192 Loans due in one year or less 361 — — Subordinated debt 76,140 99,313 99,638 Junior subordinated debentures 24,376 24,168 21,337 Total $ 526,467 $ 585,219 $ 808,671 Average interest rate during the period 3.51 % 3.71 % 2.16 % Securities sold under agreements to repurchase decreased $7.4 million during 2025 primarily due to the seasonal demands in balances and change in cash flow needs of various customers.
The Company files U.S. federal and state of Florida, Illinois, Indiana, Missouri, and Wisconsin income tax returns. 23 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.
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.
During 2023, there were significant charge-offs of one agricultural operating loan to one borrower of $181,000 and a significant charge-off of one commercial operating loan to one borrower of $353,000. At December 31, 2024, the allowance for credit losses amounted to $70.2 million or 1.24% of total loans.
During 2024, there were significant charge-offs of two commercial real estate loans to two borrowers of $451,000, one agricultural operating loan to one borrower of $2.1 million, and a significant charge-off of one commercial operating loan to one borrower of $466,000. At December 31, 2025, the allowance for credit losses amounted to $74.9 million or 1.25% of total loans.
During 2024, net income contributed $78.9 million to equity before the payment of dividends to stockholders of $22.4 million. The change in market value of available-for-sale investment securities decreased stockholders' equity by $6.0 million, net of tax. Stock Plans Deferred Compensation Plan.
During 2025, net income contributed $91.7 million to equity before the payment of dividends to stockholders of $23.4 million. The change in market value of available-for-sale investment securities increased stockholders' equity by $41.1 million, net of tax. Stock Plans Deferred Compensation Plan.
Stock Incentive Plan. 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.
Employees are eligible to participate in the 401(k) plan after three months of service with the Company. Stock Incentive Plan. 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.
At December 31, 2024 and 2023, First Mid Bank did have industry loan concentrations in excess of 25% of total risk-based capital in the following industries (dollars in thousands): December 31, 2024 December 31, 2023 Principal % Outstanding Principal % Outstanding balance Loans balance Loans Other grain farming $ 507,555 8.95 % $ 472,456 8.47 % Lessors of non-residential buildings 1,049,372 18.50 % 1,086,152 19.46 % Lessors of residential buildings and dwellings 557,285 9.82 % 541,858 9.71 % Hotels and motels — — % 215,386 3.86 % The Company had no further industry loan concentrations in excess of 25% of total risk-based capital.
At December 31, 2025 and 2024, First Mid Bank did have industry loan concentrations in excess of 25% of total risk-based capital in the following industries (dollars in thousands): December 31, 2025 December 31, 2024 Principal % Outstanding Principal % Outstanding balance Loans balance Loans Other grain farming $ 577,903 9.61 % $ 507,555 8.95 % Lessors of non-residential buildings 1,109,224 18.45 % 1,049,372 18.50 % Lessors of residential buildings and dwellings 641,822 10.68 % 557,285 9.82 % Hotels and motels 225,569 3.75 % — — The Company had no further industry loan concentrations in excess of 25% of total risk-based capital.
The following table sets forth the major components of other expense for the last three years (dollars in thousands): Change From Prior Year 2024 2023 2024 2023 2022 $ % $ % Salaries and employee benefits $ 124,134 $ 104,962 $ 98,594 $ 19,172 18.3 % $ 6,368 6.5 % Net occupancy and equipment expense 30,407 26,946 24,257 3,461 12.8 % 2,689 11.1 % Net other real estate owned expense 411 1,862 330 (1,451 ) -77.9 % 1,532 464.2 % FDIC insurance expense 3,463 3,339 1,805 124 3.7 % 1,534 85.0 % Amortization of other intangible assets 13,556 9,127 6,290 4,429 48.5 % 2,837 45.1 % Stationery and supplies 1,885 1,346 1,295 539 40.0 % 51 3.9 % Legal and professional 12,944 7,379 6,996 5,565 75.4 % 383 5.5 % Marketing and donations 3,418 3,005 2,999 413 13.7 % 6 0.2 % ATM / debit card expense 6,384 5,322 4,300 1,062 20.0 % 1,022 23.8 % Other expense 18,381 22,452 15,995 (4,071 ) -18.1 % 6,457 40.4 % Total other expense $ 214,983 $ 185,740 $ 162,861 $ 29,243 15.7 % $ 22,879 14.0 % Total non-interest expense increased to $215.0 million in 2024 from $185.7 million in 2023 and $162.9 million in 2022.
The following table sets forth the major components of other expense for the last three years (dollars in thousands): Change From Prior Year 2025 2024 2025 2024 2023 $ % $ % Salaries and employee benefits $ 134,615 $ 124,134 $ 104,962 $ 10,481 8.4 % $ 19,172 18.3 % Net occupancy and equipment expense 36,579 30,407 26,946 6,172 20.3 % 3,461 12.8 % Net other real estate owned expense 539 411 1,862 128 31.1 % (1,451 ) -77.9 % FDIC insurance expense 3,476 3,463 3,339 13 0.4 % 124 3.7 % Amortization of other intangible assets 12,443 13,556 9,127 (1,113 ) -8.2 % 4,429 48.5 % Stationery and supplies 1,770 1,885 1,346 (115 ) -6.1 % 539 40.0 % Legal and professional 10,746 12,944 7,379 (2,198 ) -17.0 % 5,565 75.4 % Marketing and donations 3,348 3,418 3,005 (70 ) -2.0 % 413 13.7 % ATM / debit card expense 6,945 6,384 5,322 561 8.8 % 1,062 20.0 % Other expense 11,786 18,381 22,452 (6,595 ) -35.9 % (4,071 ) -18.1 % Total other expense $ 222,247 $ 214,983 $ 185,740 $ 7,264 3.4 % $ 29,243 15.7 % Total non-interest expense increased to $222.2 million in 2025 from $215.0 million in 2024 and $185.7 million in 2023.
The following table summarizes the composition of nonaccrual loans (dollars in thousands): December 31, 2024 December 31, 2023 Balance % of Total Balance % of Total Construction and land development $ 6 — % $ — — % Agricultural real estate 2,213 7.7 % 1,146 6.1 % 1-4 family residential properties 4,937 17.2 % 4,940 26.2 % Multifamily residential properties — — % — — % Commercial real estate 7,716 26.8 % 10,237 54.3 % Loans secured by real estate 14,872 51.7 % 16,323 86.6 % Agricultural loans 11,521 40.0 % — — % Commercial and industrial loans 2,071 7.2 % 1,931 10.3 % Consumer loans 311 1.1 % 578 3.1 % Total loans $ 28,775 100.0 % $ 18,832 100.0 % 26 Interest income that would have been reported if nonaccrual and restructured loans had been performing totaled $1.4 million, $412,000 and $103,000 for the years ended December 31, 2024, 2023, and 2022, respectively.
The following table summarizes the composition of nonaccrual loans (dollars in thousands): December 31, 2025 December 31, 2024 Balance % of Total Balance % of Total Construction and land development $ 5 — % $ 6 — % Agricultural real estate 1,181 3.80 % 2,213 7.70 % 1-4 family residential properties 5,763 18.60 % 4,937 17.20 % Multifamily residential properties 371 1.20 % — — % Commercial real estate 10,381 33.40 % 7,716 26.80 % Loans secured by real estate 17,701 57.00 % 14,872 51.70 % Agricultural loans 19 0.10 % 11,521 40.00 % Commercial and industrial loans 1,967 6.30 % 2,071 7.20 % Consumer loans 182 0.60 % 311 1.11 % All other loans 11,184 36.00 % — — % Total loans $ 31,053 100.00 % $ 28,775 100.01 % 25 Interest income that would have been reported if nonaccrual and restructured loans had been performing totaled $1.2 million, $1.4 million and $412,000 for the years ended December 31, 2025, 2024, and 2023, respectively.
The following table sets forth the major components of other income for the last three years (in thousands): Change From Prior Year 2024 2023 2024 2023 2022 $ % $ % Wealth management revenues $ 22,818 $ 20,793 $ 22,492 $ 2,025 9.7 % $ (1,699 ) -7.6 % Insurance commissions 28,552 24,814 21,622 3,738 15.1 % 3,192 14.8 % Service charges 12,362 10,881 9,112 1,481 13.6 % 1,769 19.4 % Securities gains (losses), net (433 ) 3,383 33 (3,816 ) -112.8 % 3,350 10151.5 % Mortgage banking, net 3,957 2,282 1,190 1,675 73.4 % 1,092 91.8 % ATM / debit card revenue 16,807 14,347 12,422 2,460 17.1 % 1,925 15.5 % Bank owned life insurance 4,728 4,957 3,559 (229 ) -4.6 % 1,398 39.3 % Other income 7,495 5,329 4,252 2,166 40.6 % 1,077 25.3 % Total other income $ 96,286 $ 86,786 $ 74,682 $ 9,500 10.9 % $ 12,104 16.2 % Total non-interest income increased to $96.3 million in 2024 compared to $86.8 million in 2023 and $74.7 million in 2022.
The following table sets forth the major components of other income for the last three years (dollars in thousands): Change From Prior Year 2025 2024 2025 2024 2023 $ % $ % Wealth management revenues $ 22,941 $ 22,818 $ 20,793 $ 123 0.5 % $ 2,025 9.7 % Insurance commissions 32,295 28,552 24,814 3,743 13.1 % 3,738 15.1 % Service charges 12,297 12,362 10,881 (65 ) -0.5 % 1,481 13.6 % Securities gains (losses), net (2,509 ) (433 ) 3,383 (2,076 ) 479.4 % (3,816 ) -112.8 % Mortgage banking, net 3,660 3,957 2,282 (297 ) -7.5 % 1,675 73.4 % ATM / debit card revenue 16,411 16,807 14,347 (396 ) -2.4 % 2,460 17.1 % Bank owned life insurance 5,475 4,728 4,957 747 15.8 % (229 ) -4.6 % Other income 2,481 7,495 5,329 (5,014 ) -66.9 % 2,166 40.6 % Total other income $ 93,051 $ 96,286 $ 86,786 $ (3,235 ) -3.4 % $ 9,500 10.9 % Total non-interest income decreased and increased, respectively, to $93.1 million in 2025 compared to $96.3 million in 2024 and $86.8 million in 2023.
The $1.6 million increase in repossessed assets during 2024 resulted from the net of $5.3 million of additional assets repossessed, $3.7 million of repossessed assets sold, $47,000 of writedowns on existing assets, and no deferred fair value marks were recognized.
The $137,000 increase in repossessed assets during 2025 resulted from the net of $2.0 million of additional assets repossessed, $1.5 million of repossessed assets sold, $377,000 of write-downs on existing assets, and no deferred fair value marks were recognized.
Of this amount, $507.6 million was concentrated in other grain farming. Total loans to borrowers whose businesses are directly related to agriculture increased $42.1 million from $588.5 million at December 31, 2023 while loans concentrated in other grain farming increased $35.1 million from $472.5 million at December 31, 2023.
Of this amount, $577.9 million was concentrated in other grain farming. Total loans to borrowers whose businesses are directly related to agriculture increased $50.9 million from $630.6 million at December 31, 2024 while loans concentrated in other grain farming increased $70.3 million from $507.6 million at December 31, 2024.