SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

                 QUARTERLY REPORT PURSUANT TO SECTION 13 OF THE
                         SECURITIES EXCHANGE ACT OF 1934

            For the quarterly period ended March 31, 2001 Commission
                              file number: 0-13368


                       FIRST MID-ILLINOIS BANCSHARES, INC.
             (Exact name of Registrant as specified in its charter)


                                    Delaware
                            (State of incorporation)


                                   37-1103704
                      (I.R.S. employer identification No.)

                 1515 Charleston Avenue, Mattoon, Illinois 61938
              (Address and Zip Code of Principal Executive Offices)

                                 (217) 234-7454
              (Registrant's telephone number, including area code)


     Indicate  by check  mark  whether  the  Company  (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 Company
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days. YES [X] NO [ ]

     As of May  10,  2001,  2,245,745  common  shares,  $4.00  par  value,  were
outstanding.


                                       1



PART I
ITEM 1.  FINANCIAL STATEMENTS


Consolidated Balance Sheets (unaudited)                      March 31,   December 31,
(In thousands, except share data)                              2001           2000
                                                       --------------- --------------
Assets:
Cash and due from banks:
                                                                       
  Non-interest bearing                                        $ 16,363       $ 22,035
  Interest bearing                                                  46             80
Federal funds sold                                               8,975          2,725
                                                       --------------- --------------
  Cash and cash equivalents                                     25,384         24,840
Investment securities:
  Available-for-sale, at fair value                            151,396        150,034
  Held-to-maturity, at amortized cost (estimated fair
    value of $2,839 and $2,800 at March 31, 2001
    and December 31, 2000, respectively)                         2,757          2,757
Loans                                                          423,838        429,288
Less allowance for loan losses                                   3,403          3,262
                                                       --------------- --------------
  Net loans                                                    420,435        426,026
Premises and equipment, net                                     15,142         15,375
Intangible assets, net                                          11,856         12,150
Other assets                                                     9,453         11,817
                                                       --------------- --------------
  Total assets                                                $636,423       $642,999
                                                       --------------- --------------
Liabilities and Stockholders' Equity
Deposits:
  Non-interest bearing                                        $ 63,935       $ 66,646
  Interest bearing                                             453,572        437,339
                                                       --------------- --------------
  Total deposits                                               517,507        503,985
Securities sold under agreements to repurchase                  25,406         31,096
Federal Home Loan Bank advances-short term                          --         20,000
Federal Home Loan Bank advances-long term                       23,300         20,300
Long-term debt                                                   4,325          4,325
Other liabilities                                                5,325          5,566
                                                       --------------- --------------
  Total liabilities                                            575,863        585,272
                                                       --------------- --------------
Stockholders' Equity:
Common stock, $4 par value; authorized 6,000,000
  shares; issued 2,342,896 shares in 2001 and
  2,325,469 shares in 2000                                       9,372          9,302
Additional paid-in-capital                                      12,715         12,293
Retained earnings                                               40,634         39,169
Deferred compensation                                            1,299          1,218
Accumulated other comprehensive income (loss)                      846           (288)
Less treasury stock at cost, 93,601 shares
  in 2001 and 85,404 shares in 2000                             (4,306)        (3,967)
                                                       --------------- --------------
Total stockholders' equity                                      60,560         57,727
                                                       --------------- --------------
Total liabilities and stockholders' equity                    $636,423       $642,999
                                                       --------------- --------------

See accompanying notes to unaudited consolidated financial statements.

                                       2


Consolidated Statements of Income
(unaudited)                                   Three months ended
(In thousands, except per share data)              March 31,
                                                2001       2000
                                             ---------- ----------
Interest income:
Interest and fees on loans                      $ 9,015    $ 8,165
Interest on investment securities                 2,221      2,288
Interest on federal funds sold                       34         37
Interest on deposits with
  other financial institutions                        1          1
                                             ---------- ----------
  Total interest income                          11,271     10,491
Interest expense:
Interest on deposits                              5,052      4,232
Interest on securities sold under agreements
  to repurchase                                     292        289
Interest on Federal Home Loan Bank advances         404        359
Interest on Federal funds purchased                   6         36
Interest on long-term debt                           74         75
                                             ---------- ----------
  Total interest expense                          5,828      4,992
                                             ---------- ----------
  Net interest income                             5,443      5,499
Provision for loan losses                           150        150
                                             ---------- ----------
  Net interest income after provision             5,293      5,349
Other income:
Trust revenues                                      500        513
Brokerage revenues                                   97        137
Service charges                                     717        592
Securities gains                                     58         --
Mortgage banking income                             178         62
Other                                               446        306
                                             ---------- ----------
  Total other income                              1,996      1,610
Other expense:
Salaries and employee benefits                    2,552      2,510
Net occupancy and equipment expense                 951        878
Amortization of intangible assets                   294        302
Stationery and supplies                             156        148
Legal and professional                              235        170
Marketing and promotion                             158        157
Other                                               819        731
                                             ---------- ----------
  Total other expense                             5,165      4,896
                                             ---------- ----------
Income before income taxes                        2,124      2,063
Income taxes                                        659        633
                                             ---------- ----------
  Net income                                    $ 1,465    $ 1,430
                                             ---------- ----------

Per share data:
Basic earnings per share                         $  .65      $ .63
Diluted earnings per share                       $  .65      $ .63
                                             ---------- ----------

See accompanying notes to unaudited consolidated financial statements.


                                       3

Consolidated Statements of Cash Flows (unaudited)
For the three months ended
                                                              March 31,
(In thousands)                                            2001         2000
                                                      ------------ ------------
Cash flows from operating activities:
Net income                                                 $ 1,465     $ 1,430
Adjustments to reconcile net income to
 net cash provided by operating activities:
  Provision for loan losses                                    150         150
  Depreciation, amortization and accretion, net                738         703
  Gain on sale of securities, net                              (58)         --
  Loss on sale of other real property owned, net                 3          16
  Gain on sale of mortgage loans held for sale, net           (116)        (45)
  Origination of mortgage loans held for sale               (9,881)     (3,062)
  Proceeds from sale of mortgage loans held for sale         8,402       3,030
  Decrease in other assets                                   2,383       1,231
  Increase (decrease) in other liabilities                    (242)        153
                                                      ------------ ------------
Net cash provided by operating activities                    2,844       3,606
                                                      ------------ ------------
Cash flows from investing activities:
Capitalization of mortgage servicing rights                    (35)         (9)
Purchases of premises and equipment                           (260)       (363)
Net (increase) decrease in loans                             7,036      (9,166)
Proceeds from sales of securities available-for-sale         1,739          --
Proceeds from maturities of securities avai                 18,279       1,853
Purchases of securities available-for-sale                 (19,355)         --
Purchases of securities held-to-maturity                       (54)     (1,086)
                                                      ------------ ------------
Net cash provided by (used in) investing activities          7,350      (8,771)
                                                      ------------ ------------
Cash flows from financing activities:
Net increase (decrease) in deposits                         13,522      (1,249)
Decrease in repurchase agreements                           (5,690)     (8,425)
Decrease in federal funds purchased                             --      (1,175)
Increase (decrease) in FHLB advances short-term            (20,000)     17,300
Increase (decrease) in FHLB advances long-term               3,000      (5,500)
Proceeds from issuance of common stock                          94          --
Purchase of treasury stock                                    (258)       (677)
Dividends paid on common stock                                (318)       (310)
                                                      ------------ ------------
Net cash used in financing activities                       (9,650)        (36)
                                                      ------------ ------------
Increase (decrease) in cash and cash equivalents               544      (5,201)
Cash and cash equivalents at beginning of period            24,840      21,842
                                                      ------------ ------------
Cash and cash equivalents at end of period                 $25,384     $16,641
                                                      ------------ ------------
Additional disclosures of cash flow information Cash paid during the period for:
  Interest                                                 $ 5,460     $ 4,852
  Income taxes                                                  --          30
Dividends reinvested in common stock                           398         374
                                                      ------------ ------------
See accompanying notes to unaudited consolidated financial statements.

                                       4

Notes To Consolidated Financial Statements
(Unaudited)

Summary of Significant Accounting Policies

Basis of Accounting and Consolidation

     The unaudited  consolidated  financial  statements  include the accounts of
First  Mid-Illinois   Bancshares,   Inc.  ("Company")  and  its  wholly-owned  s
Mid-Illinois Data Services,  Inc. ("MIDS") and First  Mid-Illinois Bank & Trust,
N.A.  ("First  Mid Bank") and its  wholly-owned  subsidiary  First  Mid-Illinois
Insurance Services, Inc. ("First Mid Insurance").  All significant inter-company
balances and transactions have been eliminated in  consolidation.  The financial
information  reflects all adjustments  which, in the opinion of management,  are
necessary  to present a fair  statement  of the results of the  interim  periods
ended  March  31,  2001  and  2000,  and all  such  adjustments  are of a normal
recurring  nature.  The results of the interim  period ended March 31, 2001, are
not necessarily  indicative of the results expected for the year ending December
31, 2001.

     The  unaudited  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 of the  information  required  by  accounting  principles
generally  accepted  in the United  States of  America  for  complete  financial
statements and related footnote  disclosures.  These financial statements should
be read in  conjunction  with the  consolidated  financial  statements and notes
thereto included in the Company's 2000 Form 10-K.

Accounting Changes

     In June 1998,  the  Financial  Accounting  Standards  Board  (FASB)  issued
Statement of Financial  Accounting  Standards ("SFAS") No. 133,  "Accounting for
Derivative   Instruments  and  Hedging   Activities"   ("SFAS  133").  SFAS  133
standardizes  the  accounting  for  derivative  instruments,  including  certain
derivative instruments embedded in other contracts. Under the standard, entities
are required to carry all  derivative  instruments  in the balance sheet at fair
value.  The accounting for the changes in fair value of a derivative  instrument
depends on whether it has been  designated  and  qualifies  as part of a hedging
relationship  and,  if so, on the reason for holding it. The gain or loss due to
changes in fair value is recognized in earnings or as other comprehensive income
in the statement of  stockholders'  equity,  depending on the type of instrument
and whether or not it is considered a hedge.  In June 1999, the FASB issued SFAS
137, "Accounting for Derivative Instruments and Hedging Activities - Deferral of
the effective date of Statement No. 133." This statement  defers the adoption of
SFAS 133 to fiscal  quarters of fiscal years  beginning after June 15, 2000. The
FASB issued SFAS No. 138,  "Accounting  for Certain  Derivative  Instruments and
Certain  Hedging  Activities -- an amendment of FASB  Statement No. 133" in June
2000,  which  addresses  various  implementation  issues  relating  to SFAS 133.
Adoption  of the above  Statements  on January 1, 2001,  did not have a material
impact on the Company's financial position, results of operation or liquidity.

                                       5

Comprehensive Income

     The Company's  comprehensive income for the three month periods ended March
31, 2001 and 2000 is as follows:
                                          Three months ended
                                               March 31,
                                          -------------------
(In thousands)                                2001      2000
                                          --------- ---------
Net income                                   $1,465    $1,430
Other comprehensive income:
  Unrealized gain (loss) during the period    1,909       (85)
  Less: realized gain during the period         (58)       --
  Tax effect                                   (717)       33
                                          --------- ---------
Comprehensive income                         $2,599    $1,378
                                          --------- ---------


Earnings Per Share

     Income  for basic  earnings  per  share  ("EPS")  is based on the  weighted
average  number of common shares  outstanding.  Diluted EPS is computed by using
the  weighted  average  number of common  shares  outstanding  increased  by the
assumed  conversion of the Company's stock options.  The components of basic and
diluted  earnings per common share for the three month  periods  ended March 31,
2001 and 2000 are as follows:

                                           Three months ended
                                               March 31,
                                         ----------------------
                                             2001        2000
                                         ----------- ----------
Basic Earnings per Share:
Net income                                $1,465,000 $1,430,000
Weighted average common shares
outstanding                                2,251,576  2,277,737
                                         ----------- ----------
Basic earnings per common share                $ .65      $ .63
                                         ----------- ----------

Diluted Earnings per Share:
Weighted average common shares
outstanding                                2,251,576  2,277,737
Assumed conversion of stock options            6,059      4,541
                                         ----------- ----------
Diluted weighted average common
  shares outstanding                       2,257,635  2,282,278
                                         ----------- ----------
Diluted earnings per common share              $ .65      $ .63
                                         ----------- ----------

Mergers and Acquisitions

     On April  20,  2001,  First  Mid Bank  acquired  all  outstanding  stock of
American  Bank of Illinois  located in Highland,  Illinois,  for $3.7 million in
cash.  This  acquisition  added  approximately  $30.8 million to total deposits,
$24.9 million to loans,  $2 million to securities,  $1.7 million to premises and
equipment and $1.4 million to intangible  assets.  The acquisition was accounted
for using the purchase  method of  accounting  whereby the  acquired  assets and
liabilities were recorded at fair values as of the acquisition date.

                                       6

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  for the periods  ended March 31, 2001 and
2000.  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 report contains certain forward-looking  statements within the meaning
of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the
Securities  Exchange  Act of  1934,  as  amended,  such as,  discussions  of the
Company's  pricing and fee trends,  credit quality and outlook,  liquidity,  new
business results,  expansion plans,  anticipated expenses and planned schedules.
The Company  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,  and is including this statement for
purposes of these safe harbor provisions.  Forward-looking statements, which are
based  on  certain  assumptions  and  describe  future  plans,   strategies  and
expectations  of the  Company,  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
uncertainties including: changes in interest rates, general economic conditions,
legislative/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 the loan or investment  portfolios,  demand
for loan products, deposit flows, competition,  demand for financial services in
the Company's  market area and accounting  principles,  policies and guidelines.
These risks and uncertainties should be considered in evaluating forward-looking
statements and undue reliance should not be placed on such  statements.  Further
information  concerning  the  Company  and its  business,  including  additional
factors  that  could  materially  affect the  Company's  financial  results,  is
included in the Company's filings with the Securities and Exchange Commission.

Overview

     Net income for the three months ended March 31, 2001 was  $1,465,000  ($.65
diluted EPS), an increase of $35,000 from $1,430,000  ($.63 diluted EPS) for the
same period in 2000. A summary of the factors which contributed to the change in
net income for the three months is shown in the table below.


                                           2001 vs 2000
(In thousands)                             Three months
                                          --------------
Net interest income                           $ (56)
Other income, including securities
transactions                                    386
Other expenses                                  269
Income taxes                                     26
                                          --------------
Increase in net income                         $ 35
                                          --------------

                                       7

     The following table shows the Company's  annualized  performance ratios for
the three months ended March 31, 2001 and 2000,  as compared to the  performance
ratios for the year ended December 31, 2000:

                                   March 31,     March 31,    December 31,
                                     2001           2000          2000
                                 ------------- -------------- -------------
Return on average assets                  .93%           .96%          .92%
Return on average equity                 9.91%         11.13%        10.55%
Return on average common equity          9.91%         11.03%        10.55%
Average equity to average assets         9.37%          8.66%         8.70%


Results of Operations

Net Interest Income

     The largest  source of  operating  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.

     For purposes of the following discussion and analysis,  the interest earned
on tax-exempt securities is adjusted to an amount comparable to interest subject
to income  taxes at 34%.  The  adjustment  is referred to as the  tax-equivalent
("TE") adjustment.  The Company's average balances,  interest income and expense
and rates earned or paid for major balance sheet categories are set forth in the
following table (dollars in thousands):

                                       8


                               Three Months Ended       Three Months Ended
                                 March 31, 2001           March 31, 2000
                            --------------------------------------------------
                             Average         Average  Average         Average
                             Balance Interest  Rate   Balance Interest  Rate
                            --------------------------------------------------
ASSETS
Interest-bearing deposits    $     68 $     1   5.84%  $    93 $     1   5.61%
Federal funds sold              2,577      34   5.31%    2,654      37   5.56%
Investment securities
  Taxable                     120,155   1,870   6.22%  121,912   1,926   6.32%
  Tax-exempt (1)               30,681     532   6.93%   29,755     549   7.37%
Loans (2)(3)                  427,476   9,015   8.44%  390,042   8,165   8.37%
                            --------------------------------------------------
Total earning assets          580,957  11,452   7.88%  544,456  10,678   7.84%
                            --------------------------------------------------

Cash and due from banks        15,965                   16,878
Premises and equipment         15,319                   16,109
Other assets                   22,431                   24,313
Allowance for loan losses      (3,332)                  (3,005)
                            ---------                ---------
Total assets                 $631,340                 $598,751
                            ---------                ---------

LIABILITIES AND STOCKHOLDERS' EQUITY

Interest-bearing deposits
  Demand deposits            $162,805 $ 1,238   3.04% $160,657 $ 1,144   2.85%
  Savings deposits             36,999     220   2.38%   40,603     238   2.34%
  Time deposits               248,737   3,594   5.78%  224,325   2,851   5.08%
Securities sold under
  agreements to repurchase     24,053     292   4.86%   23,928     289   4.83%
FHLB advances                  27,094     404   5.96%   24,840     359   5.78%
Federal funds purchased           387       6   5.82%    2,370      36   6.00%
Long-term debt                  4,325      74   6.84%    4,325      75   6.96%
                            --------------------------------------------------
Total interest-bearing
    liabilities               504,400   5,828   4.62%  481,048   4,992   4.15%
                            --------------------------------------------------

Demand deposits                62,358                   61,269
Other liabilities               5,423                    4,572
Stockholders' equity           59,160                   51,863
                            ---------                ---------
Total liabilities & equity   $631,340                 $598,751
                            ---------                ---------
Net interest income (TE)              $ 5,624                  $ 5,686
                                     --------                 --------
Net interest spread                             3.26%                    3.69%
Impact of non-interest
 bearing funds                                   .61%                     .49%
                                             --------                 --------
Net yield on interest-
  earning assets (TE)                           3.87%                    4.18%
                                             --------                 --------

(1) Interest income and rates are presented on a tax-equivalent basis ("TE")
    assuming a federal income tax rate of 34%.
(2) Loan fees are included in interest income and are not material.
(3) Nonaccrual loans have been included in the average balances.

     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 (TE) for the
three months  ended March 31,  2001,  as compared to the same period in 2000 (in
thousands):

                                       9

                                For the three months ended March 31,
                                       2001 compared to 2000
                                       Increase / (Decrease)
                             ------------------------------------------
                                Total                          Rate/
                               Change     Volume     Rate    Volume (4)
                             ------------------------------------------
Earning Assets:
Interest-bearing deposits        $   --    $   --    $    --     $  --
Federal funds sold                   (3)       (1)        (2)       --
Investment securities:
  Taxable                           (56)      (28)       (29)        1
  Tax-exempt (1)                    (17)       17        (33)       (1)
Loans (2)(3)                        850       780         64         6
                             ------------------------------------------
  Total interest income             774       768         --         6
                             ------------------------------------------

Interest-Bearing Liabilities:
Interest-bearing deposits
  Demand deposits                    94        16         77         1
  Savings deposits                  (18)      (22)         4        --
  Time deposits                     743       308        392        43
Securities sold under
  agreements to repurchase            3         2          1        --
FHLB advances                        45        33         11         1
Federal funds purchased             (30)      (30)        (1)        1
Long-term debt                       (1)       --         (1)       --
                             ------------------------------------------
  Total interest expense            836       307        483        46
                             ------------------------------------------
 Net interest income            $   (62)  $   461     $ (483)   $  (40)
                             ------------------------------------------

(1) Interest income and rates are presented on a tax-equivalent basis, assuming
    a federal income tax rate of 34%.
(2) Loan fees are included in interest income and are not material.
(3) Nonaccrual loans are not material and have been included in the average
    balances.
(4) The changes in rate/volume are computed on a consistent basis by multiplying
    the change in rates with the change in volume.

     On an tax equivalent basis, net interest income decreased $62,000,  or 1.1%
to $5,624,000 for the three months ended March 31, 2001, from $5,686,000 for the
same period in 2000. The decrease in net interest income was primarily due to an
increase in rates on interest bearing  liabilities  greater than the increase in
rates on interest earning assets.

     For the three months ended March 31, 2001, average earning assets increased
by  $36,501,000,  or 6.6%, and average  interest-bearing  liabilities  increased
$23,352,000,  or 4.9%, compared with average balances for the three months ended
March 31, 2000.  Changes in average  balances,  as a percent of average earnings
assets, are shown below:

     o    average loans (as a percent of average earnings assets) increased 2.0%
          to 73.6% for the three  months ended March 31, 2001 from 71.6% for the
          three months ended March 31, 2000.
     o    average securities (as a percent of average earnings assets) decreased
          1.9% to 26.0% for the three months ended March 31, 2001 from 27.9% for
          the three months ended March 31, 2000.
     o    net interest margin, on a tax equivalent basis, decreased to 3.87% for
          the three months ended March 31, 2001, from 4.18% for the three months
          ended March 31, 2000.

                                       10

Provision for Loan Losses

     The provision for loan losses for the three months ended March 31, 2001 and
2000 was $150,000.  For  information on loan loss  experience and  nonperforming
loans,  see the  "Nonperforming  Loans" and "Loan Quality and Allowance for Loan
Losses" sections later in this document.

Other Income

     An important source of the Company's  revenue is derived from other income.
The  following  table sets forth the major  components  of other  income for the
three months ended March 31, 2001 and 2000 (in thousands):

                               Three months ended
                            2001      2000     $ change
                         ---------- --------- ----------
Trust                       $   500   $   513    $  (13)
Brokerage                        97       137       (40)
Service charges                 717       592       125
Security gains                   58        --        58
Mortgage banking                178        62       116
Other                           446       306       140
                         ---------- --------- ----------
  Total other income        $ 1,996   $ 1,610     $ 386
                         ---------- --------- ----------

o    Total  non-interest  income  increased to  $1,996,000  for the three months
     ended March 31, 2001, compared to $1,610,000 for the same period in 2000.

o    Trust revenues  decreased  $13,000 or 2.5% to $500,000 for the three months
     ended March 31, 2001, compared to $513,000 for the same period in 2000.

o    Trust  assets,  reported at market  value,  were $290  million at March 31,
     2001, $303 million at December 31, 2000 and $330 million at March 31, 2000.

o    Revenues from  brokerage and annuity sales  decreased  $40,000 or 29.2% for
     the three  months ended March 31,  2001,  compared  with the same period in
     2000, as a result of decreased sales of annuities.

o    Fees from service charges  increased  $125,000 or 21.1% to $717,000 for the
     three months ended March 31, 2001, compared to $592,000 for the same period
     in 2000.  This  increase was  primarily due to an increase in the number of
     savings and  transaction  accounts  and an increase in the fees  charged on
     deposit accounts.

o    Sales of securities  resulted in a net gain of $58,000 for the three months
     ended  March  31,  2001 as  compared  with no net gain or loss for the same
     period in 2000.

o    Mortgage  banking income  increased  $116,000 or 187.1% to $178,000 for the
     three months ended March 31, 2001,  compared to $62,000 for the same period
     in 2000.  This  increase  was due to a higher  number of fixed  rate  loans
     originated  and sold by First Mid Bank as a result of  falling  interest  r
     Loans sold balances are as follows:

     o    $8.3 million  (representing 97 loans) for the three months ended March
          31, 2001.

     o    $3.0 million  (representing 41 loans) for the three months ended March
          31, 2000.

o    Other income  increased  $140,000 or 45.7% to $446,000 for the three months
     ended March 31,  2001,  compared  to $306,000  for the same period in 2000.
     This  increase is partially due to  additional  income  received for credit
     life insurance sales.

                                       11

Other Expense

     The  major  categories  of other  expense  include  salaries  and  employee
benefits,   occupancy  and  equipment  expenses  and  other  operating  expenses
associated with day-to-day operations.  The following table sets forth the major
components  of other  expense for the three months ended March 31, 2001 and 2000
(in thousands):
                                   Three months ended
                                2001      2000    $ change
                              --------- --------- ---------
Salaries and benefits           $ 2,552   $ 2,510      $ 42
Occupancy and equipment             951       878        73
FDIC premiums                        24        26        (2)
Amortization of intangibles         294       302        (8)
Stationery and supplies             156       148         8
Legal and professional fees         235       170        65
Marketing and promotion             158       157         1
Other operating expenses            819       731        88
                              --------- --------- ---------
  Total other expense           $ 5,165   $ 4,896     $ 269
                              --------- --------- ---------

o    Salaries and employee  benefits,  the largest  component of other  expense,
     increased  $42,000 or 1.7% to  $2,552,000  for the three months ended March
     31, 2001, compared to $2,510,000 for the same period in 2000. This increase
     can be explained by merit increases for continuing employees.

     o    There were 274.5 FTE  employees  at March 31, 2001  compared to 272 at
          March 31, 2000.

o    Occupancy and equipment  expense  increased $73,000 or 8.3% to $951,000 for
     the three months  ended March 31,  2001,  compared to $878,000 for the same
     period in 2000. This increase  included  depreciation  expense  recorded on
     assets  placed  in  service  during  the  year as well  as an  increase  in
     utilities expense for all buildings.

o    Amortization of intangible  assets decreased $8,000 or 2.6% to $294,000 for
     the three months  ended March 31,  2001,  compared to $302,000 for the same
     period in 2000.

o    All other categories of operating  expenses  increased a net of $162,000 or
     13.4% to $1,368,000 for the three months ended March 31, 2001,  compared to
     $1,206,000  for the same period in 2000.  This increase is primarily due to
     higher expense for office  supplies and printing forms  associated with the
     purchase of American Bank of Illinois.


Income Taxes

     Total  income tax expense  amounted to $659,000  for the three months ended
March 31, 2001, compared to $633,000 for the same period in 2000.  Effective tax
rates were 31.0% and 30.7% for the three months ended March 31, 2001 and 2000.


Analysis of Balance Sheets

Loans

     The loan portfolio is the largest category of the Company's earning assets.
The following table summarizes the composition of the loan portfolio as of March
31, 2001 and December 31, 2000 (in thousands):

                                       12

                                    March 31,  December 31,
                                       2001         2000
                                --------------------------
Real estate - residential            $134,461     $140,842
Real estate - agriculture              36,677       33,689
Real estate - commercial              126,413      124,721
                                --------------------------
  Total real estate - mortgage       $297,551     $299,252
Commercial and agricultural            96,835      100,201
Installment                            28,403       28,674
Other                                   1,049        1,161
                                --------------------------
  Total loans                        $423,838     $429,288
                                --------------------------

     At March 31,  2001,  the Company had loan  concentrations  in  agricultural
industries of $69.0 million,  or 16.3%, of outstanding  loans and $67.9 million,
or 15.8%,  at  December  31,  2000.  The Company  had no further  industry  loan
concentrations in excess of 10% of outstanding loans.

     Real estate mortgage loans have averaged approximately 70% of the Company's
total loan portfolio for the past several years.  This is the result of a strong
local housing  market and the Company's  historical  focus on  residential  real
estate  lending.  The  balance of real  estate  loans held for sale  amounted to
$2,182,000   and   $587,000  as  of  March  31,  2001  and  December  31,  2000,
respectively.

     The following  table presents the balance of loans  outstanding as of March
31, 2001, by maturities (dollars in thousands):

                                                Maturity (1)
                                --------------------------------------------
                                              Over 1
                                One year     through      Over
                                or less (2)  5 years     5 years    Total
                                --------------------------------------------
Real estate - residential        $ 31,348   $ 84,655    $ 18,458  $134,461
Real estate - agriculture           5,632     25,624       5,421    36,677
Real estate - commercial           29,684     90,184       6,545   126,413
                              --------------------------------------------
  Total real estate - mortgage   $ 66,664   $200,463    $ 30,424  $297,551
Commercial and agricultural        60,075     34,856       1,904    96,835
Installment                         5,436     21,041       1,926    28,403
Other                                 214        280         555     1,049
                              --------------------------------------------
  Total loans                    $132,389   $256,640    $ 34,809  $423,838
                              --------------------------------------------

(1) Based on scheduled principal repayments.
(2) Includes demand loans, past due loans and overdrafts.

     As of March 31,  2001,  loans with  maturities  over one year  consisted of
approximately  $257,824,000 in fixed rate loans and $33,625,000 in variable rate
loans. The loan maturities  noted above are based on the contractual  provisions
of the  individual  loans.  Rollovers  and  borrower  requests  are handled on a
case-by- case basis.

Nonperforming Loans

     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 loans  not  included  in (a) and (b)  above  which are
defined as "renegotiated loans".

                                       13

     The following table presents information concerning the aggregate amount of
nonperforming loans at March 31, 2001 and December 31, 2000 (in thousands):

                                  March 31,  December 31,
                                    2001        2000
                             -------------------------
Nonaccrual loans                    $3,767      $2,982
Loans past due ninety days
  or more and still accruing            --         245
Renegotiated loans which are
  performing in accordance
  with revised terms                   204         232
                             -------------------------
Total Nonperforming Loans           $3,971      $3,459
                             -------------------------

     Interest   income  that  would  have  been  reported  if   nonaccrual   and
renegotiated  loans had been  performing  totaled  $117,000 for the three months
ended March 31, 2001 and $154,000 for the year ended December 31, 2000. Interest
income  that was  included  in income  totaled  $4,000 and  $20,000 for the same
periods.

     The Company's  policy  generally is to discontinue  the accrual of interest
income on any loan for which  principal  or  interest  is ninety  days past due.
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.

Loan Quality and Allowance for Loan Losses

     The allowance for loan losses represents  management's best estimate of the
reserve necessary to adequately cover probable losses in the loan 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 which 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.  Once
identified,  the magnitude of exposure to individual  borrowers is quantified in
the form of specific  allocations  of the allowance for loan losses.  Collateral
values are  considered  by  management  in the  determination  of such  specific
allocations.  Additional  factors  considered by  management  in evaluating  the
overall adequacy of the allowance include  historical net loan losses, the level
and composition of nonaccrual,  past due and renegotiated  loans and the current
economic conditions in the region where the Company operates.

     Management recognizes that there are risk factors which 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,  2001 the  Company's  loan
portfolio  included  $69.0 million of loans to borrowers  whose  businesses  are
directly related to agriculture.  The balance remained stable from $67.9 million
at December 31, 2000. While the Company adheres to sound underwriting  practices
including collateralization of loans, an extended period of low commodity prices
and/or  significantly  reduced yields on crops could  nevertheless  result in an
increase in the level of problem agriculture loans.

                                       14

     Analysis  of the  allowance  for loan losses as of March 31, 2001 and 2000,
and of changes in the  allowance  for the three  months ended March 31, 2001 and
2000, is as as follows (dollars in thousands):

                                                 March 31,
                                             2001         2000
                                         --------------------------
Average loans outstanding, net of
unearned income                               $427,476     $390,042
Allowance-beginning of period                  $ 3,262      $ 2,939

Charge-offs:
Real estate-mortgage                                --            5
Commercial, financial & agricultural                 4           --
Installment                                         24           27
                                         --------------------------
  Total charge-offs                                 28           32

Recoveries:
Real estate-mortgage                                --            1
Commercial, financial & agricultural                 6            5
Installment                                         13            6
                                         --------------------------
  Total recoveries                                  19           12
                                         --------------------------
Net charge-offs                                      5           20
                                         --------------------------
Provision for loan losses                          150          150
                                         --------------------------
Allowance-end of period                        $ 3,403      $ 3,069
                                         --------------------------
Ratio of net charge-offs to average loans        .001%        .005%
                                         --------------------------
Ratio of allowance for loan losses to
  loans outstanding (less unearned
  interest at end of period)                      .80%         .77%
                                         --------------------------
Ratio of allowance for loan losses
  to nonperforming loans                         85.7%       102.6%
                                         --------------------------

     The Company  minimizes  credit risk by adhering to sound  underwriting  and
credit  review  policies.  These  policies are reviewed at least  annually,  and
changes are approved by the board of  directors.  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. On a monthly basis, the board of directors reviews the status
of problem  loans.  In addition to internal  policies and  controls,  regulatory
authorities  periodically  review asset quality and the overall  adequacy of the
allowance for loan losses.

                                       15

Securities

     The  Company's  overall  investment  goal  is to  maximize  earnings  while
maintaining  liquidity in securities  having  minimal credit risk. 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  securities as of March 31, 2001 and
December 31, 2000 (in thousands):

                                      March 31,         December 31,
                                         2001               2000
                                  ------------------ -------------------
                                              % of                % of
                                    Amount    Total    Amount    Total
                                  ---------- ------- ---------- --------
U.S. Treasury securities and
 obligations of U.S. government
 corporations and agencies          $ 85,538     56%   $ 89,202      58%
Obligations of states and
 political subdivisions               30,487     20%     30,434      20%
Mortgage-backed securities            27,859     18%     27,750      18%
Other securities                       8,888      6%      5,873       4%
                                  ---------- ------- ---------- --------
    Total securities                $152,772    100%   $153,259     100%
                                  ---------- ------- ---------- --------

     At March 31, 2001, the Company's investment portfolio showed an increase in
other securities and a decrease in U.S.  Treasury  securities and obligations of
U.S.  government  corporations  and  agencies.  All  other  types of  securities
remained consistent.

     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, 2001 and December 31, 2000 were as follows (in thousands):

                                       16




                                                        Gross       Gross    Estimated
                                           Amortized  Unrealized Unrealized     Fair
March 31, 2001 - Available-for-sale:         Cost       Gains      Losses      Value
- ----------------------------------------- ----------- ---------- ----------- ----------
                                                                   
U.S. Treasury securities and obligations
 of U.S. Government corporations & agencies  $ 85,538      $ 628      $ (17)   $ 86,149
Obligations of states and political
 subdivisions                                  27,730        464        (25)     28,169
Mortgage-backed securities                     27,859        214        (67)     28,006
Federal Home Loan Bank stock                    2,762         --         --       2,762
Other securities                                6,126        184         --       6,310
                                          ----------- ---------- ----------- ----------
 Total available-for-sale                    $150,015    $ 1,490     $ (109)   $151,396
                                          ----------- ---------- ----------- ----------

March 31, 2001 - Held-to-maturity:
Obligations of states and political
 subdivisions                                 $ 2,757     $   81     $   --     $ 2,839
                                          ----------- ---------- ----------- ----------

December 31, 2000 - Available-for-sale:
U.S. Treasury securities and obligations
 of U.S. Government corporations & agencies  $ 89,202      $ 185      $(707)   $ 88,680
Obligations of states and political
 subdivisions                                  27,677        248       (283)     27,642
Mortgage-backed securities                     27,750        102       (144)     27,708
Federal Home Loan Bank stock                    2,708         --         --       2,708
Other securities                                3,165        131         --       3,296
                                          ----------- ---------- ----------- ----------
  Total available-for-sale                   $150,502      $ 666    $(1,134)   $150,034
                                          ----------- ---------- ----------- ----------

December 31, 2000 - Held-to-maturity:
Obligations of states and political
 subdivisions                                 $ 2,757       $ 43    $    --     $ 2,800
                                          ----------- ---------- ----------- ----------


     The  following  table  indicates  the  expected  maturities  of  investment
securities classified as available-for-sale  and held-to-maturity,  presented at
amortized cost, at March 31, 2001 and the weighted  average yield for each range
of maturities.  Mortgage-backed  securities are aged according to their weighted
average life. All other securities are shown at their contractual maturity.


                                   One     After 1   After 5   After
                                   year    through   through    ten
(dollars in thousands)           or less   5 years  10 years   years     Total
                              ------------------------------------------------
Available-for-sale:
U.S. Treasury securities and
  obligations of U.S. government
  corporations and agencies      $ 2,000   $72,759  $ 6,493   $ 4,286 $ 85,538
Obligations of state and
  political subdivisions             234     3,994   12,008    11,494   27,730
Mortgage-backed securities            --    12,611   10,248     5,000   27,859
Other securities                      --        --       --     8,888    8,888
                              ------------------------------------------------
Total Investments                $ 2,234   $89,364  $28,749   $29,668 $150,015
                              ------------------------------------------------

Weighted average yield             5.59%     5.75%    5.66%     6.49%    5.88%
Full tax-equivalent yield          5.91%     5.85%    6.61%     7.45%    6.31%
                              ------------------------------------------------

Held-to-maturity:
Obligations of state and
  political subdivisions         $   686   $   755  $   675   $   641  $ 2,757
                              ------------------------------------------------

Weighted average yield             4.80%     5.34%    5.49%     5.44%    5.27%
Full tax-equivalent yield          7.27%     8.09%    8.32%     8.25%    7.98%
                              ------------------------------------------------

                                       17

     The weighted  average  yields are  calculated on the basis of the amortized
cost and effective yields weighted for the scheduled  maturity of each security.
Full tax- equivalent  yields have been calculated using a 34% 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, 2001.

     Investment   securities   carried   at   approximately   $134,248,000   and
$131,654,000 at March 31, 2001 and December 31, 2000, respectively, were pledged
to secure public  deposits and  repurchase  agreements and for other purposes as
permitted or required by law.


Deposits

     Funding of the Company's 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, 2001 and for the
year ended December 31, 2000 (dollars in thousands):

                               March 31,          December 31,
                                 2001                 2000
                         ------------------------------------------
                                     Weighted             Weighted
                                     Average              Average
                            Amount     Rate      Amount     Rate
                         ------------------------------------------
Demand deposits:
  Non-interest bearing      $ 62,358       --    $ 62,579       --
  Interest bearing           162,805     3.04%    163,531     3.13%
Savings                       36,999     2.38%     39,215     2.43%
Time deposits                248,737     5.78%    226,259     5.42%
                         ------------------------------------------
  Total average deposits    $510,899     3.96%   $491,584     3.73%
                         ------------------------------------------

     The following table sets forth the maturity of time deposits of $100,000 or
more at March 31, 2001 and December 31, 2000 (in thousands):

                             March 31, December 31,
                               2001         2000
                        --------------------------
3 months or less             $ 26,355     $ 15,413
Over 3 through 6 months        17,787       20,283
Over 6 through 12 months       19,038       18,663
Over 12 months                  6,444        8,558
                        --------------------------
  Total                      $ 69,624     $ 62,922
                        --------------------------


Other Borrowings

     Other borrowings consist of securities sold under agreements to repurchase,
Federal  Home Loan Bank  advances,  and  federal  funds  purchased.  Information
relating  to other  borrowings  as of March 31,  2001 and  December  31, 2000 is
presented below (in thousands):

                                       18

                                                     March 31,    December 31,
                                                        2001           2000
                                                ------------- --------------
  Securities sold under agreements to repurchase      $25,406        $31,096
  Federal Home Loan Bank advances:
    Overnight                                              --         20,000
    Fixed term - due after one year                    23,300         20,300
    Total                                             $48,706        $71,396
                                                ------------- --------------

    Average interest rate at end of period              5.16%          6.06%

Maximum Outstanding at any Month-end
  Securities sold under agreements to repurchase      $25,406        $34,546
  Federal Home Loan Bank advances:
    Overnight                                          12,800         44,000
    Fixed term - due after one year                    23,300         20,300
  Federal funds purchased                                  --          1,000
                                                ------------- --------------
    Total                                             $61,506        $99,846
                                                ------------- --------------

Averages for the Period Ended
  Securities sold under agreements to repurchase      $24,053        $23,349
  Federal Home Loan Bank advances:
    Overnight                                           5,760         25,214
    Fixed term - due after one year                    21,333         10,345
  Federal funds purchased                                 387          1,223
                                                ------------- --------------
    Total                                             $51,533        $60,131
                                                ------------- --------------

    Average interest rate during the period             5.45%          6.12%

     Securities sold under  agreements to repurchase are short-term  obligations
of First Mid Bank. First Mid Bank collateralizes  these obligations with certain
government  securities which are direct  obligations of the United States or one
of its agencies.  First Mid Bank offers these retail repurchase  agreements as a
cash management service to its corporate customers.

     Federal Home Loan Bank advances  represent  borrowings by First Mid Bank to
economically fund loan demand.  This loan demand was previously funded primarily
through deposits by the State of Illinois.  The fixed term advances  consists of
$23.3 million which First Mid is using to fund agricultural loans:

     o    $5 million advance at 6.16% with a 5-year maturity, due 03/20/05
     o    $2.3 million advance at 6.10% with a 5-year maturity, due 04/07/05
     o    $5 million advance at 6.12% with a 5-year maturity, due 09/06/05
     o    $3 million advance at 6.58% with a 2-year maturity, due 10/10/02
     o    $5 million advance at 6.00% with a 5-year maturity, due 12/14/05
     o    $3 million advance at 5.98% with a 10-year maturity, due 03/01/11


Interest Rate Sensitivity

     The Company seeks to maximize its net interest  margin within 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 favorable or
unfavorable  movements in interest  rates.  Interest rate risk, or  sensitivity,
arises  when  the  maturity  or  repricing   characteristics  of  assets  differ
significantly from the maturity or repricing characteristics of liabilities.

                                       19

     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  oversees  the  interest  rate
sensitivity position and directs the overall allocation of funds.

     In the  banking  industry,  a  traditional  measurement  of  interest  rate
sensitivity  is  known  as a  "GAP"  analysis,  which  measures  the  cumulative
differences between the amounts of assets and liabilities  maturing or repricing
at various intervals. The following table sets forth the Company's interest rate
repricing gaps for selected maturity periods at March 31, 2001 (in thousands):




                                     Number of Months Until Next Repricing Opportunity
                                     0-1         1-3        3-6        6-12        12+
                                ---------- ----------- ---------- ----------- ----------
                                                                 
Interest earning assets:
Federal funds sold                 $ 8,975    $     --   $     --    $     --   $     --
Taxable investment securities       26,161      19,536     12,830       4,388     60,358
Nontaxable investment                   30         935        140       1,928     27,893
securities
Loans                               67,095      22,711     29,052      65,740    239,239
                                ---------- ----------- ---------- ----------- ----------
  Total                           $102,261    $ 43,182   $ 42,022    $ 72,056  $ 327,490
                                ---------- ----------- ---------- ----------- ----------
Interest bearing liabilities:
Savings and N.O.W. accounts        150,771          --         --          --         --
Money market accounts               52,867          --         --          --         --
Other time deposits                 32,694      32,653     53,381      79,257     51,951
Other borrowings                    25,361          --         --          --     23,345
Long-term debt                       4,325          --         --          --         --
                                ---------- ----------- ---------- ----------- ----------
  Total                          $ 266,017    $ 32,653   $ 53,381    $ 79,257   $ 75,296
                                ---------- ----------- ---------- ----------- ----------
  Periodic GAP                   $(163,756)   $ 10,529   $(11,359)   $ (7,201)  $252,195
                                ---------- ----------- ---------- ----------- ----------
  Cumulative GAP                 $(163,756)  $(153,227) $(164,586)  $(171,786)  $ 80,408
                                ---------- ----------- ---------- ----------- ----------
GAP as a % of interest earning assets:
  Periodic                         (27.9%)       1.8%      (1.9%)      (1.2%)      43.0%
  Cumulative                       (27.9%)     (26.1%)    (28.0%)     (29.3%)      13.7%
                                ---------- ----------- ---------- ----------- ----------


     At March 31,  2001,  the Company was  liability  sensitive  on a cumulative
basis through the twelve-month  time horizon.  Accordingly,  future increases in
interest rates, if any, could have an unfavorable effect on net interest margin.
The  Company's  ability  to lag the  market in  repricing  deposits  in a rising
interest  rate  environment  eases  the  implied  liability  sensitivity  of the
Company.

     Interest rate sensitivity  using a static GAP analysis basis is only one of
several  measurements  of the impact of interest  rate  changes on net  interest
income used by the Company.  Its actual  usefulness  in assessing  the effect of
changes in interest  rates varies with the constant  changes  which occur in the
composition of the Company's  earning assets and  interest-bearing  liabilities.
For this reason,  the Company uses financial  models to project  interest income
under  various  rate  scenarios  and  assumptions  relative to the  prepayments,
reinvestment  and rollovers of assets and  liabilities,  of which First Mid Bank
represents  substantially  all  of  the  Company's  rate  sensitive  assets  and
liabilities.


Capital Resources

     At March 31, 2001, the Company's  stockholders' equity increased $2,833,000
or 4.9% to  $60,560,000  from  $57,727,000  as of December 31, 2000.  During the
first three months of 2001, net income  contributed  $1,465,000 to equity before
the payment of dividends to common  stockholders.  The change in net  unrealized
gain/loss on available-for-sale  investment  securities increased  stockholders'
equity by $1,134,00, net of tax.

                                       20

     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 Federal Reserve Board, and
First Mid Bank follows similar minimum regulatory  requirements  established for
national banks by the Office of the Comptroller of the Currency. 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 each  regulatory  agency  to ensure
capital adequacy require the reporting  institutions to maintain a minimum total
risk-based  capital ratio of 8% and a minimum  leverage ratio of 3% for the most
highly-rated banks that do not expect significant growth. All other institutions
are required to maintain a minimum  leverage  ratio of 4%.  Management  believes
that,  as of  March  31,  2001 and  December  31,  2000,  all  capital  adequacy
requirements have been met by the Company and First Mid Bank.

     As of  March  31,  2001,  the most  recent  notification  from the  primary
regulator  categorized  First Mid Bank as well capitalized  under the regulatory
framework for prompt  corrective  action. To be categorized as well capitalized,
minimum total  risk-based,  Tier 1 risk-based and Tier 1 leverage ratios must be
maintained  as set forth in the table.  There are no  conditions or events since
that notification that management believes have changed this category.



                                                                          To Be Well
                                                                       Capitalized Under
                                                      For Capital      Prompt Corrective
                                    Actual         Adequacy Purposes   Action Provisions
                              ------------------- ------------------- -------------------
                               Amount     Ratio    Amount     Ratio    Amount     Ratio
                              --------- --------- --------- --------- --------- ---------
March 31, 2001
                                                               
Total Capital
  (to risk-weighted assets)
  Company                      $ 51,261    12.45%  $ 32,950   > 8.00%      N/A       N/A
  First Mid Bank                 52,243    12.76%    32,764   > 8.00%  $ 40,955  > 10.00%

Tier 1 Capital
  (to risk-weighted assets)
  Company                        47,858    11.62%    16,475   > 4.00%      N/A       N/A
  First Mid Bank                 48,840    11.93%    16,382   > 4.00%    24,573  >  6.00%

Tier 1 Capital
  (to average assets)
  Company                        47,858     7.73%    24,751   > 4.00%      N/A       N/A
  First Mid Bank                 48,840     7.92%    24,654   > 4.00%    30,817  >  5.00%
                              --------- --------- --------- --------- --------- ---------


                                       21



                                                                          To Be Well
                                                                       Capitalized Under
                                                      For Capital      Prompt Corrective
                                    Actual         Adequacy Purposes   Action Provisions
                              ------------------- ------------------- -------------------
                               Amount     Ratio    Amount     Ratio    Amount     Ratio
                              --------- --------- --------- --------- --------- ---------
December 31, 2000
                                                              
Total Capital
  (to risk-weighted assets)
  Company                      $ 49,111     11.74% $ 33,453   > 8.00%     N/A       N/A
  First Mid Bank                 50,226     12.04%   33,374   > 8.00% $ 41,718  > 10.00%

Tier 1 Capital
  (to risk-weighted assets)
  Company                        45,849     10.96    16,727   > 4.00      N/A       N/A
  First Mid Bank                 46,964     11.26    16,687   > 4.00    25,031  >  6.00%

Tier 1 Capital
  (to average assets)
  Company                        45,849      7.32    25,070   > 4.00      N/A       N/A
  First Mid Bank                 46,964      7.54    24,931   > 4.00    31,163  >  5.00%
                              --------- --------- --------- --------- --------- ---------


     Banks and bank holding  companies are  generally  expected to operate at or
above the minimum capital requirements. These ratios are in excess of regulatory
minimums  and will  allow  the  Company  to  operate  without  capital  adequacy
concerns.


Stock Plans

     The Company has four plans  through which Company stock may be purchased by
participants,  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 2000 Form 10-K.

     On August 5, 1998, the Company  announced a stock repurchase  program of up
to 3% of its common  stock.  During 2000,  the Board of Directors of the Company
authorized  the  repurchase  of 5% in addition to the  original 3% of its common
stock under the current stock repurchase program. The shares will be repurchased
at the most recent  market  price of the stock.  The Company  repurchased  8,197
shares  (.34%) at a total price of $258,000  during the three months ended March
31, 2001 and 60,169 shares  (2.74%) at a total price of $1,881,000  for the year
ended December 31, 2000. A total of 91,601 shares have been repurchased from the
inception of this program to March 31, 2001, and are held in treasury.


Liquidity

     Liquidity  represents  the ability of the Company and its  subsidiaries  to
meet the requirements of customers for loans and deposit withdrawals.  Liquidity
management  focuses  on the  ability  to  obtain  funds  economically  for these
purposes  and to maintain  assets  which may be  converted  into cash at minimal
costs.  Other  sources  for cash  include  deposits  of the  State of  Illinois,
brokered deposits,  and Federal Home Loan Bank advances.  At March 31, 2001, the
excess  collateral at the Federal Home Loan Bank will support  approximately $60
million of additional advances.

     Management monitors its expected liquidity requirements carefully, focusing
primarily on cash flows from:

     o    lending activities,  including loan commitments, letters of credit and
          mortgage prepayment assumptions.
     o    deposit  activities,  including  seasonal demand of private and public
          funds.
     o    investing   activities,   including   prepayments  of  mortgage-backed
          securities  and call  provisions  on U.S.  Government  Treasuries  and
          Agencies.
     o    operating   activities,   including   scheduled  debt  repayments  and
          dividends to shareholders.

                                       22


     As of March 31, 2001, the Company believes it will have sufficient funds to
meet obligations such as loan commitments and anticipated stock repurchases.


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.  Interest  rates  do not  necessarily  move  in the  same
direction or  experience  the same  magnitude of changes as goods and  services,
since  such  prices  are  effected  by  inflation.   In  the  current   economic
environment,  liquidity  and  interest  rate  adjustments  are  features  of the
Company's  assets and  liabilities  which are  important to the  maintenance  of
acceptable  performance  levels.  The  Company  attempts  to  maintain a balance
between  monetary  assets and monetary  liabilities,  over time, to offset these
potential effects.


Future Accounting Changes

     Statement of Financial  Accounting  Standards  ("SFAS") No. 140 "Accounting
for  Transfers  and  Servicing  of  Financial  Assets  and   Extinguishments  of
Liabilities",  was issued by the Financial  Accounting Standards Board (FASB) in
September  of 2000.  SFAS No. 140  supersedes  and  replaces  FASB SFAS No. 125,
"Accounting for Transfers and Servicing of Financial Assets and  Extinguishments
of Liabilities".  Accordingly,  SFAS No. 140 is now the authoritative accounting
literature for transfers and servicing of financial  assets and  extinguishments
of  liabilities.  SFAS  No.  140 also  includes  several  additional  disclosure
requirements  in  the  area  of  securitized  financial  assets  and  collateral
arrangements.  The  provisions of SFAS No. 140 related to transfers of financial
assets are to be applied to all transfers of financial  assets  occurring  after
March 31, 2001. The collateral recognition and disclosure provisions in SFAS No.
140 are effective for fiscal years ending after  December 15, 2000.  The Company
anticipates that the adoption of SFAS No. 140 will not have a material impact on
the Company's results of operations.


ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

      There has been no material change in the market risks faced by the Company
since December 31, 2000. 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, 2000.

                                       23

PART II
ITEM 1.     LEGAL PROCEEDINGS

     Since First Mid Bank acts a depository  of funds,  it is named from time to
time as a defendant  in lawsuits  (such as  garnishment  proceedings)  involving
claims to the ownership of funds in  particular  accounts.  Management  believes
that all such litigation as well as other pending legal proceedings in which the
Company is involved constitute  ordinary,  routine litigation  incidental to the
business of the Company and that such litigation  will not materially  adversely
affect the Company's consolidated financial condition.

     In addition to the normal proceedings referred to above,  Heartland Savings
Bank ("Heartland"),  a subsidiary of the Company that merged with First Mid Bank
during 1997, filed a complaint on December 5, 1995, against the U.S.  Government
which is now pending in the U.S. Court of Federal Claims in Washington D.C. This
complaint  relates to  Heartland's  interest  as  successor  to Mattoon  Federal
Savings and Loan Association which incurred a significant  amount of supervisory
goodwill when it acquired Urbana Federal Savings and Loan in 1982. The complaint
alleges that the U.S. Government  breached its contractual  obligations when, in
1989, it issued new rules which eliminated  supervisory  goodwill from inclusion
in regulatory capital. On August 6, 1998, First Mid Bank filed a motion with the
U.S. Court of Federal Claims to grant summary  judgement on liability for breach
of contract in this matter.  On August 13,  1998,  the U.S.  Government  filed a
motion to stay such proceedings.  At this time, it is too early to tell if First
Mid Bank will  prevail in its motion and, if so, what  damages,  if any,  may be
recovered.

ITEM 2.     CHANGES IN SECURITIES

      None.

ITEM 3.     DEFAULTS UPON SENIOR SECURITIES

      None.

ITEM 4.     SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

      None.

ITEM 5.     OTHER INFORMATION

      None.

ITEM 6.     EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

(a)  Exhibits:  The exhibits  required by Item 601 of  Regulation  S-K and filed
herewith are listed in the Exhibit Index which  follows the  Signature  Page and
immediately precedes the exhibits filed.

(b)  Reports on Form 8-K:  There was one report on Form 8-K filed by the Company
during the quarter  ended March 31, 2001 to report  earnings  for the year ended
December 31, 2000.

                                       24

                                   SIGNATURES

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

                       FIRST MID-ILLINOIS BANCSHARES, INC.
                                    (Company)

                             /s/ William S. Rowland
                      --------------------------------------
                               William S. Rowland
                      President and Chief Executive Officer


                              /s/ Michael L. Taylor
                      --------------------------------------
                                Michael L. Taylor
                             Chief Financial Officer




Dated:   May 11, 2001
      -----------------------

                                       25

                           Exhibit Index to Form 10-Q

Exhibit
Number            Description and Filing or Incorporation Reference
- -----------------------------------------------------------------------------

  11.1    Statement re:  Computation of Earnings Per Share
          (Filed herewith on page 6)




                                       26