FIRST MID BANCSHARES, INC. financial statements

Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data FIRST MID BANCSHARES, INC. files with the SEC in its annual reports.

In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.

Income statement

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Selling and marketing	1.85	1.36	1.79	2.03	1.62	3.6	3	3.01	3.42	3.35
Interest expense	4.29	6.48	12.8	24	16.7	15.3	31.6	107
Pre-tax income	33.8	41.7	48.5	63.3	59.7	66.8	91.3	88.4	104	117
Income tax	11.9	15	11.9	15.3	14.5	15.3	18.3	19.5	25.5	25.3
Net income	21.8	26.7	36.6	47.9	45.3	51.5	73	68.9	78.9	91.7
EPS, basic	2.07	2.13	2.53	2.88	2.71	2.88	3.62	3.17	3.31	3.84
EPS, diluted	2.05	2.13	2.52	2.87	2.70	2.87	3.60	3.15	3.30	3.83
Shares, basic (weighted)	10.1	12.5	14.5	16.7	16.7	17.9	20.2	21.8	23.8	23.9
Shares, diluted (weighted)	10.7	12.5	14.5	16.7	16.8	17.9	20.2	21.9	23.9	24
Dividend per share	0.62	0.66	0.70	0.76	0.81	0.85	0.90	92.00	94.00	98.00

Balance sheet

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Cash and equivalents	176	88.9	141	85.1
Short-term investments	620	579	692	686	879	1,421	1,219	1,172	1,063	1,077
Property, plant and equipment	40.3	38.3	59.1	59.5	58.2	81.5	90.5	101	100	90.8
Lease right-of-use assets			0	17	17.2	15.1	15.8	14.3	13.9	12.7
Goodwill	57.8	60.2	105	105	105	112	140	196	203	203
Intangible assets	12.8	10.7	33.8	28.3	23.1	29.5	29.5	67.8	58.5	49.6
Total assets	2,885	2,842	3,840	3,839	4,726	5,987	6,744	7,587	7,520	7,967
Short-term debt	4	0
Total liabilities	2,604	2,534	3,364	3,313	4,158	5,353	6,111	6,794	6,673	7,008
Total debt	14.1	10.3	7.72	0						354
Paid-in capital	159	164	294	296	298	340	427	509	513	517
Retained earnings	86.2	105	131	167	198	234	289	339	395	464
Treasury stock				-18.3	-18.8	-19.2	-20.1	-20.9	-22.2	-23.9
Other comprehensive income	-5.76	-2.3	-6.47	8.36	17.1	-0.83	-152	-136	-142	-101
Shareholders' equity	281	308	476	527	568	634	633	793	846	959
Total equity	281	308	476	527	568	634	633	793	846	959
Total liabilities and equity	2,885	2,842	3,840	3,839	4,726	5,987	6,744	7,587	7,520	7,967
Shares outstanding				16.7	16.7	18.1	20.5	23.8	23.9	24

Cash flow statement

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Net income	21.8	26.7	36.6	47.9	45.3	51.5	73	68.9	78.9	91.7
Depreciation and amortization	7.94	8.13	7.88	10.8	11.7	14.4	15.1	14.9	20.8	19.8
Stock-based compensation	0.38	0.95	0.29	0.45	0.77	1.3	1.8	1.66	2.36	2.64
Deferred income tax	-2.39	2.5	4.28	1.89	-4.96	-3.36	-2.23	16.7	0.59	-2.34
Cash from operations	27.4	46.2	42.2	62.8	63.5	69.6	65.8	72.4	124	131
Capital expenditures	-0.7	-1.27	-3.11	-4.1	-2.46	-3.7	-5.02	-3.64	-4.95	-6.85
Purchases of investments			-38.9	-189	-506	-692	-12.8	-1.46	-20.1	-132
Sales and maturities of investments	117	73.3	55	154	324	238	145	106	91.7	118
Cash from investing	-78.1	-56	-11	-32.1	-562	-482	-179	474	-7.51	-303
Debt issued	15	0	0	0	94.3	0	0
Debt repaid	0	-3.75	-10.3	-7.72	0	0
Stock issued	0.2	4.4	36.6	0.66	0.61	1.94	1.24	1	1.05	1.12
Share buybacks	0	-0.8	-0.14	-1.29	-0.21	-0.33	-0.34	-0.47	-0.66	-0.72
Dividends paid	-5.28	-7.23	-8.79	-11.9	-12.8	-14.7	-17.8	-19.6	-22.4	-23.4
Cash from financing	111	-77.2	21.3	-87.1	831	164	96.7	-556	-139	305
Net change in cash	60.1	-87	52.5	-56.3	332	-249	-16.2	-9.37	-21.8	134
Free cash flow	26.7	44.9	39.1	58.7	61.1	65.9	60.8	68.8	119	124
Interest paid	4.11	6.42	11.7	23.5	16.6	16.3	29.6	105	129	116
Income taxes paid	13.1	11.7	9.65	15.6	18.6	19	23	22.3	-1.52	18

Key metrics

Worked out from the statements above. Latest values use the trailing twelve months to June 30, 2026; growth uses fiscal years. Valuation uses the share price of $49.72 on September 25, 2026.

Profitability

Metric	Value	How it is calculated
Effective tax rate	22.3%	Income tax / pre-tax income, when pre-tax income is positive.
Return on equity (ROE)	9.1%	Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)	1.1%	Net income / average total assets.

Growth

Metric	Value	How it is calculated
Net income growth, 1y	16.3%	Net income vs the same period a year earlier. Only from a positive base.
Net income CAGR, 3y	7.9%	Compound annual growth of net income over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Net income CAGR, 5y	15.2%	Compound annual growth of net income over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
EPS growth, 1y	16.1%	EPS vs the same period a year earlier. Only from a positive base.
EPS CAGR, 3y	2.1%	Compound annual growth of eps over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
EPS CAGR, 5y	7.2%	Compound annual growth of eps over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Operating cash flow growth, 1y	5.2%	Operating cash flow vs the same period a year earlier. Only from a positive base.
Operating cash flow CAGR, 3y	25.7%	Compound annual growth of operating cash flow over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Operating cash flow CAGR, 5y	15.5%	Compound annual growth of operating cash flow over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Free cash flow growth, 1y	3.8%	Free cash flow vs the same period a year earlier. Only from a positive base.
Free cash flow CAGR, 3y	26.8%	Compound annual growth of free cash flow over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Free cash flow CAGR, 5y	15.2%	Compound annual growth of free cash flow over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Dividend per share growth, 1y	4.3%	Dividend per share vs the same period a year earlier. Only from a positive base.
Dividend per share CAGR, 3y	377.5%	Compound annual growth of dividend per share over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Dividend per share CAGR, 5y	160.9%	Compound annual growth of dividend per share over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Book value growth, 1y	13.3%	Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y	14.8%	Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Book value CAGR, 5y	11.0%	Compound annual growth of book value over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Total assets growth, 1y	5.9%	Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y	5.7%	Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets CAGR, 5y	11.0%	Compound annual growth of total assets over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Share count change, 1y	0.4%	Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y	5.8%	Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 5y	7.4%	Change in diluted weighted shares, per year over 5 years. Negative means buybacks shrank the share count; positive means dilution.

Balance sheet health

Metric	Value	How it is calculated
Liabilities / assets	88.0%	Total liabilities / total assets.
Goodwill and intangibles / assets	3.0%	(Goodwill + intangible assets) / total assets.
Tangible book value	$828.3M	Shareholders' equity - goodwill - intangible assets.

Efficiency

Metric	Value	How it is calculated
FCF conversion	119.1%	Free cash flow / net income, when net income is positive.
Capex / operating cash flow	5.7%	Capital expenditures / cash from operations, when that is positive.

Per share

Metric	Value	How it is calculated
EPS, diluted	$3.77	Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
FCF per share	$4.49	Free cash flow / diluted weighted shares.
Operating cash flow per share	$4.76	Cash from operations / diluted weighted shares.
Book value per share	$41.43	Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Tangible book per share	$31.15	Tangible book value / shares outstanding.
Payout ratio	24.5%	Dividends paid / net income, when net income is positive.
Dividends / FCF	20.6%	Dividends paid / free cash flow, when free cash flow is positive.

Valuation

Metric	Value	How it is calculated
Market cap	$1.32B	Share price x shares outstanding.
Enterprise value	$1.32B	Market cap + total debt - cash - short-term investments.
P/E	13.2x	Market cap / net income. Only when net income is positive.
P/B	1.20x	Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book	1.60x	Market cap / tangible book value, when positive.
P/FCF	11.1x	Market cap / free cash flow. Only when free cash flow is positive.
P/OCF	10.4x	Market cap / cash from operations, when positive.
EV/FCF	11.1x	Enterprise value / free cash flow, when both are positive.
FCF yield	9.0%	Free cash flow / market cap.
Earnings yield	7.6%	Net income / market cap (the inverse of P/E).
Dividend yield	1.9%	Dividends paid over the period / market cap.
Shareholder yield	1.9%	(Dividends paid + share buybacks) / market cap.
PEG	6.32x	P/E / EPS growth per year over 3 years (in percent). Only when both are positive.

Was FIRST MID BANCSHARES, INC. profitable in fiscal 2025?

Yes. Net income was $91.7M, a net margin of -.

How much free cash flow did FIRST MID BANCSHARES, INC. generate in fiscal 2025?

Cash from operations of $130.9M minus capital expenditures of $6.8M left free cash flow of $124.0M.

Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.

Open interactive statements, quarterly figures and charts

Back to FIRST MID BANCSHARES, INC.