Originaltext
Diese Übersetzung bewerten
Mit deinem Feedback können wir Google Übersetzer weiter verbessern
Home
Farmers & Merchants Bancorp Inc
Farmers & Merchants Bancorp, Inc. Reports 2025 Fourth-Quarter and Full-Year Financial Results
Business
Feb 12 2026
18 min read

Farmers & Merchants Bancorp, Inc. Reports 2025 Fourth-Quarter and Full-Year Financial Results

news images

ARCHBOLD, Ohio, Feb. 12, 2026 (GLOBE NEWSWIRE) -- Farmers & Merchants Bancorp, Inc. (Nasdaq: FMAO) today reported financial results for the 2025 fourth quarter and twelve months ended December 31, 2025, on a consolidated basis.

2025 Fourth-Quarter Financial and Operating Highlights
(at December 31, 2025, and on a year-over-year basis unless noted)

  • 91 consecutive quarters of profitability

  • Net income increased 16.8% to a quarterly record of $9.8 million, or $0.71 per basic and diluted share

  • Net charge-offs to average loans of 0.01%

  • Tier 1 leverage ratio was 8.81%

  • Cost of interest-bearing liabilities improved to 2.69%, from 3.01%

  • Net interest margin increased by 62 basis points year-over-year to 3.46%

  • Efficiency ratio improved to 58.38%, compared to 59.82%

  • Fourth quarter dividend per share increased 4.0% to $0.92 annualized, reflecting two dividend increases in 2025 and the 31st consecutive annual increase in the Company’s regular dividend payment

2025 Full-Year Financial and Operating Highlights
(at December 31, 2025, and on a year-over-year basis unless noted)

  • Net income increased 28.4% to $33.3 million, or $2.43 per basic and diluted share

  • Return on average assets was 0.99%, compared to 0.78%

  • Total loans, net increased 5.9% to $2.71 billion, from $2.56 billion at December 31, 2024

  • Loans over 30 days past due to total loans averaged 0.26% for 2025, compared to 0.46% for 2024

  • Total assets increased 2.1% to $3.43 billion

  • Deposits increased 1.6% to $2.73 billion

  • Cost of interest-bearing liabilities improved to 2.80%, from 3.12%

  • Stockholders’ equity increased 10.6% to a record $370.9 million

  • Tangible book value increased 15.0% to $20.40 per share

  • Net interest income after provision for credit losses increased 19.3% to $102.2 million

Lars B. Eller, President and Chief Executive Officer, stated, “I am proud to report that F&M ended 2025 with record quarterly earnings per share, record stockholders’ equity, and record total assets, highlighting F&M’s operating strength and financial consistency. Our performance throughout the year and in the fourth quarter reflects sustained organic growth and the continued expansion of our local market presence across Ohio, Indiana, and Michigan. These results demonstrate the effectiveness of our relationship-driven approach and our ongoing investments in people and capabilities. Most importantly, this record performance would not be possible without the dedication and professionalism of our team, whose commitment continues to differentiate F&M.”

Income Statement
Net income for the 2025 fourth quarter ended December 31, 2025, was $9.8 million, compared to $8.4 million for the same period last year. Net income per basic and diluted share for the 2025 fourth quarter was $0.71, compared to $0.61 for the same period last year. Net income for the twelve months ended December 31, 2025, was $33.3 million, compared to $25.9 million for the same period last year. Net income per basic and diluted share for the 2025 twelve months was $2.43, compared to $1.90 for the same period last year.

Mr. Eller commented, “Profitability has returned to levels not seen since the period of extraordinary industry support during the COVID era, this time driven entirely by core operating performance, prudent balance sheet management, and sustainable growth across our markets. These results underscore the earnings power of our business and provide confidence in our ability to deliver attractive, consistent returns. Based on our current momentum and operating fundamentals, we believe F&M is well positioned to sustain elevated levels of profitability throughout 2026.”

Deposits
At December 31, 2025, total deposits were $2.73 billion, an increase of 1.6% from December 31, 2024. For the 2025 twelve months ended December 31, 2025, F&M’s cost of interest-bearing liabilities was 2.80%, compared to 3.12% in the prior year.

Loan Portfolio and Asset Quality
“Throughout 2025, we made targeted investments to strengthen F&M’s operating capabilities and support both current performance and future growth, while maintaining disciplined expense management. We enhanced our leadership team, expanded local decision-making authority across our markets, and established a new office in Troy, Michigan to support growth in a strategically important region. Together, these actions improve execution, enhance scalability, and enable us to grow profitably while remaining closely connected to the communities we serve,” continued Mr. Eller.

Total loans, net at December 31, 2025, increased 5.9%, or by $152.9 million to $2.71 billion, compared to $2.56 billion at December 31, 2024. The year-over-year increase was driven primarily by higher commercial real estate, agricultural real estate, consumer real estate, commercial and industrial, and agricultural loans, partially offset by lower consumer loans.

F&M continues to closely monitor its loan portfolio with a particular emphasis on higher risk sectors. Nonperforming loans were $11.3 million, or 0.42% of total loans at December 31, 2025, compared to $3.1 million, or 0.12% of total loans at December 31, 2024.

F&M maintains a well-balanced, diverse and high performing CRE portfolio. CRE loans represented 50.0% of the Company’s total loan portfolio at December 31, 2025. F&M’s CRE portfolio included the following categories at December 31, 2025 (*):

CRE Category

 

Dollar
Balance

 

Percent of
CRE

Portfolio

 

Percent of
Total Loan
Portfolio

 

 

 

 

 

 

 

 

Industrial

 

$

265,009

 

 

19.6%

 

9.8%

Multi-family

 

 

237,902

 

 

17.5%

 

8.8%

Retail

 

 

234,754

 

 

17.3%

 

8.7%

Hotels

 

 

163,855

 

 

12.1%

 

6.0%

Office

 

 

136,564

 

 

10.1%

 

5.0%

Gas Stations

 

 

78,701

 

 

5.8%

 

2.9%

Food Service

 

 

51,561

 

 

3.8%

 

1.9%

Development

 

 

40,705

 

 

3.0%

 

1.5%

Auto Dealers

 

 

28,490

 

 

2.1%

 

1.0%

Senior Living

 

 

21,787

 

 

1.6%

 

0.8%

Other

 

 

96,243

 

 

7.1%

 

3.6%

Total CRE

 

$

1,355,571

 

 

100.0%

 

50.0%

 

 

 

 

 

 

 

 

 

* Numbers have been rounded; totals may not foot due to rounding; and dollar amounts in thousands.

At December 31, 2025, the Company’s total allowance to total loans was 1.02%, compared to 1.07% at December 31, 2024. Including accretable yield adjustments, associated with the Company’s prior acquisitions, F&M’s allowance for credit losses to total loans was 1.03% at December 31, 2025, compared to 1.08% at December 31, 2024.

Mr. Eller concluded, “F&M enters 2026 from a position of strength, supported by a sound balance sheet, a scalable operating model, and a culture focused on long-term value creation. As we look ahead, we are approaching growth intentionally, allocating capital thoughtfully, investing in our business, and expanding within our markets in line with our strategic priorities. During the fall, we began developing a new three-year strategic plan that will establish a clear roadmap for the Company’s next phase of progress. Anchored in our community-banking heritage and informed by the opportunities across Ohio, Indiana, and Michigan, this plan is designed to drive sustainable performance and create enduring value for shareholders. I am excited about the opportunities in 2026 and confident in F&M’s long-term growth potential.”

Stockholders’ Equity and Dividends
Total stockholders’ equity increased 10.6% to $370.9 million, or $26.98 per share at December 31, 2025, from $335.2 million, or $24.47 per share at December 31, 2024. The Company had a Tier 1 leverage ratio of 8.81% at December 31, 2025, compared to 8.12% at December 31, 2024.

Tangible stockholders’ equity increased to $280.5 million at December 31, 2025, compared to $243.1 million at December 31, 2024. On a per share basis, tangible stockholders’ equity at December 31, 2025, was $20.40 per share, compared to $17.74 per share at December 31, 2024. Tangible stockholders’ equity and tangible book value per share are non-GAAP financial measures; see “Use of Non-GAAP Financial Measures.”

F&M is committed to returning capital to shareholders and has increased the annual cash dividend for 31 consecutive years. For the quarter ended December 31, 2025, the Company declared cash dividends of $0.23 per share, representing a 4.0% increase over the same period last year.

For the twelve months ended December 31, 2025, the Company declared cash dividends of $0.90 per share, representing a 2.0% increase over the same period last year. For the twelve months ended December 31, 2025, the dividend payout ratio was 36.67% compared to 46.07% for the same period last year.

About Farmers & Merchants Bancorp, Inc.
Farmers & Merchants Bancorp, Inc. (Nasdaq: FMAO) is a financial holding company headquartered in Archbold, Ohio, and the parent company of The Farmers & Merchants State Bank.

About Farmers & Merchants State Bank:
F&M Bank is a local independent community bank that has been serving its communities since 1897. F&M Bank provides commercial banking, retail banking and other financial services. Our locations are in Butler, Champaign, Fulton, Defiance, Hancock, Henry, Lucas, Shelby, Williams, and Wood counties in Ohio. In Northeast Indiana, we have offices located in Adams, Allen, DeKalb, Jay, Steuben and Wells counties. The Michigan footprint includes Oakland County, and we have Loan Production Offices in Muncie, Indiana; and Perrysburg and Bryan, Ohio.

Use of Non-GAAP Financial Measures
This release contains certain non-GAAP financial measures, including tangible stockholders’ equity and tangible book value per share. Management believes these measures facilitate period-to-period comparisons of the Company’s performance and provide useful supplemental information to investors; however, they should not be considered a substitute for, or superior to, financial measures calculated in accordance with GAAP.

Basis of Presentation
The financial information in this release is preliminary, based on management’s current expectations, and is subject to change pending completion of customary quarterly closing processes and review. Unless otherwise indicated, all figures are presented on a consolidated basis and comparisons are to the same period of the prior year. Averages may be annualized. Totals may not foot due to rounding.

Safe Harbor Statement
Farmers & Merchants Bancorp, Inc. (“F&M”) wishes to take advantage of the Safe Harbor provisions included in the Private Securities Litigation Reform Act of 1995. Statements by F&M, including management’s expectations and comments, may not be based on historical facts and are “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. Forward-looking statements are typically identified by words such as “believe,” “expect,” “anticipate,” “intend,” “plan,” “seek,” “estimate,” “project,” “target,” “goal,” “will,” “would,” and similar expressions. Actual results could vary materially depending on risks and uncertainties inherent in general and local banking conditions, competitive factors specific to markets in which F&M and its subsidiaries operate, future interest rate levels, legislative and regulatory decisions, capital market conditions, deposit flows and pricing, liquidity and access to wholesale funding, interest rate and asset-liability management, credit quality (including commercial real estate exposures), collateral values, inflation and macroeconomic conditions, changes in laws and regulations (including capital and liquidity requirements and the implementation of “Basel III Endgame”), FDIC assessments, stress testing and supervisory expectations, cybersecurity and third-party/vendor risks, competition and technological change, geopolitical events, severe weather and natural disasters, agricultural sector conditions, the accuracy of CECL estimates and other accounting judgments, capital and dividend restrictions, and other risks described in F&M’s filings with the SEC. F&M undertakes no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law. For more details, please refer to F&M’s SEC filing, including its most recent Annual Report on Form 10-K and quarterly reports on Form 10-Q. Such filings can be viewed at the SEC’s website, www.sec.gov or through F&M’s website www.fm.bank.

 

FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME & COMPREHENSIVE INCOME

(Unaudited) (in thousands of dollars, except per share data)

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

December 31, 2025

 

September 30, 2025

 

June 30, 2025

 

March 31, 2025

 

December 31, 2024

 

December 31, 2025

 

December 31, 2024

Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

$

40,999

 

 

$

41,013

 

 

$

39,530

 

 

$

37,072

 

 

$

36,663

 

 

$

158,614

 

 

$

145,329

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and government agencies

 

2,259

 

 

 

2,224

 

 

 

2,231

 

 

 

2,097

 

 

 

1,882

 

 

 

8,811

 

 

 

5,542

 

Municipalities

 

362

 

 

 

366

 

 

 

369

 

 

 

382

 

 

 

384

 

 

 

1,479

 

 

 

1,554

 

Dividends

 

250

 

 

 

309

 

 

 

311

 

 

 

338

 

 

 

367

 

 

 

1,208

 

 

 

1,361

 

Federal funds sold

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

24

 

 

 

-

 

 

 

45

 

Other

 

696

 

 

 

572

 

 

 

1,051

 

 

 

1,113

 

 

 

2,531

 

 

 

3,432

 

 

 

9,741

 

Total interest income

 

44,566

 

 

 

44,484

 

 

 

43,492

 

 

 

41,002

 

 

 

41,851

 

 

 

173,544

 

 

 

163,572

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

14,318

 

 

 

15,060

 

 

 

14,813

 

 

 

13,988

 

 

 

15,749

 

 

 

58,179

 

 

 

64,463

 

Federal funds purchased and securities sold under agreements to repurchase

 

226

 

 

 

273

 

 

 

272

 

 

 

271

 

 

 

274

 

 

 

1,042

 

 

 

1,111

 

Borrowed funds

 

1,966

 

 

 

1,966

 

 

 

2,411

 

 

 

2,550

 

 

 

2,713

 

 

 

8,893

 

 

 

10,948

 

Subordinated notes

 

285

 

 

 

284

 

 

 

285

 

 

 

284

 

 

 

285

 

 

 

1,138

 

 

 

1,138

 

Total interest expense

 

16,795

 

 

 

17,583

 

 

 

17,781

 

 

 

17,093

 

 

 

19,021

 

 

 

69,252

 

 

 

77,660

 

Net Interest Income - Before Provision for Credit Losses

 

27,771

 

 

 

26,901

 

 

 

25,711

 

 

 

23,909

 

 

 

22,830

 

 

 

104,292

 

 

 

85,912

 

Provision for Credit Losses - Loans

 

567

 

 

 

557

 

 

 

661

 

 

 

811

 

 

 

346

 

 

 

2,596

 

 

 

944

 

Provision for (Recovery of) Credit Losses - Off Balance Sheet Exposures

 

(1

)

 

 

(272

)

 

 

27

 

 

 

(260

)

 

 

(120

)

 

 

(506

)

 

 

(671

)

Net Interest Income After Provision for Credit Losses

 

27,205

 

 

 

26,616

 

 

 

25,023

 

 

 

23,358

 

 

 

22,604

 

 

 

102,202

 

 

 

85,639

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer service fees

 

337

 

 

 

370

 

 

 

330

 

 

 

381

 

 

 

237

 

 

 

1,418

 

 

 

1,324

 

Other service charges and fees

 

1,311

 

 

 

1,349

 

 

 

1,206

 

 

 

1,124

 

 

 

1,176

 

 

 

4,990

 

 

 

4,473

 

Interchange income

 

1,275

 

 

 

1,273

 

 

 

1,259

 

 

 

1,421

 

 

 

1,322

 

 

 

5,228

 

 

 

5,396

 

Loan servicing income

 

814

 

 

 

674

 

 

 

629

 

 

 

762

 

 

 

771

 

 

 

2,879

 

 

 

2,533

 

Net gain on sale of loans

 

306

 

 

 

444

 

 

 

257

 

 

 

284

 

 

 

223

 

 

 

1,291

 

 

 

859

 

Increase in cash surrender value of bank owned life insurance

 

640

 

 

 

247

 

 

 

239

 

 

 

244

 

 

 

248

 

 

 

1,370

 

 

 

965

 

Net gain (loss) on sale of other assets owned

 

(2

)

 

 

-

 

 

 

15

 

 

 

(54

)

 

 

22

 

 

 

(41

)

 

 

71

 

Total noninterest income

 

4,681

 

 

 

4,357

 

 

 

3,935

 

 

 

4,162

 

 

 

3,999

 

 

 

17,135

 

 

 

15,621

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

8,037

 

 

 

8,108

 

 

 

7,567

 

 

 

7,878

 

 

 

7,020

 

 

 

31,590

 

 

 

30,168

 

Employee benefits

 

2,386

 

 

 

2,273

 

 

 

2,265

 

 

 

2,404

 

 

 

2,148

 

 

 

9,328

 

 

 

8,543

 

Net occupancy expense

 

1,052

 

 

 

1,104

 

 

 

1,075

 

 

 

1,199

 

 

 

1,072

 

 

 

4,430

 

 

 

4,152

 

Furniture and equipment

 

1,352

 

 

 

1,532

 

 

 

1,414

 

 

 

1,278

 

 

 

1,032

 

 

 

5,576

 

 

 

5,264

 

Data processing

 

964

 

 

 

1,109

 

 

 

1,057

 

 

 

557

 

 

 

160

 

 

 

3,687

 

 

 

1,447

 

Franchise taxes

 

397

 

 

 

397

 

 

 

397

 

 

 

397

 

 

 

312

 

 

 

1,588

 

 

 

1,542

 

ATM expense

 

676

 

 

 

665

 

 

 

761

 

 

 

491

 

 

 

328

 

 

 

2,593

 

 

 

1,670

 

Advertising

 

666

 

 

 

674

 

 

 

356

 

 

 

503

 

 

 

498

 

 

 

2,199

 

 

 

2,144

 

FDIC assessment

 

377

 

 

 

428

 

 

 

448

 

 

 

465

 

 

 

505

 

 

 

1,718

 

 

 

2,108

 

Servicing rights amortization - net

 

637

 

 

 

586

 

 

 

234

 

 

 

127

 

 

 

244

 

 

 

1,584

 

 

 

818

 

Loan expense

 

292

 

 

 

362

 

 

 

328

 

 

 

228

 

 

 

236

 

 

 

1,210

 

 

 

960

 

Consulting fees

 

182

 

 

 

242

 

 

 

494

 

 

 

745

 

 

 

242

 

 

 

1,663

 

 

 

877

 

Professional fees

 

352

 

 

 

516

 

 

 

502

 

 

 

559

 

 

 

368

 

 

 

1,929

 

 

 

1,793

 

Intangible asset amortization

 

446

 

 

 

445

 

 

 

444

 

 

 

445

 

 

 

446

 

 

 

1,780

 

 

 

1,780

 

Other general and administrative

 

1,237

 

 

 

1,298

 

 

 

1,918

 

 

 

1,484

 

 

 

1,465

 

 

 

5,937

 

 

 

5,421

 

Total noninterest expense

 

19,053

 

 

 

19,739

 

 

 

19,260

 

 

 

18,760

 

 

 

16,076

 

 

 

76,812

 

 

 

68,687

 

Income Before Income Taxes

 

12,833

 

 

 

11,234

 

 

 

9,698

 

 

 

8,760

 

 

 

10,527

 

 

 

42,525

 

 

 

32,573

 

Income Taxes

 

3,040

 

 

 

2,380

 

 

 

1,988

 

 

 

1,808

 

 

 

2,146

 

 

 

9,216

 

 

 

6,635

 

Net Income

 

9,793

 

 

 

8,854

 

 

 

7,710

 

 

 

6,952

 

 

 

8,381

 

 

 

33,309

 

 

 

25,938

 

Other Comprehensive Income (Loss) (Net of Tax):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gain (loss) on available-for-sale securities

 

2,657

 

 

 

6,610

 

 

 

1,149

 

 

 

6,464

 

 

 

(7,403

)

 

 

16,880

 

 

 

4,797

 

Reclassification adjustment for realized (gain) loss on sale of available-for-sale securities

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Net unrealized gain (loss) on available-for-sale securities

 

2,657

 

 

 

6,610

 

 

 

1,149

 

 

 

6,464

 

 

 

(7,403

)

 

 

16,880

 

 

 

4,797

 

Tax expense (benefit)

 

558

 

 

 

1,388

 

 

 

241

 

 

 

1,358

 

 

 

(1,554

)

 

 

3,545

 

 

 

1,008

 

Other comprehensive income (loss)

 

2,099

 

 

 

5,222

 

 

 

908

 

 

 

5,106

 

 

 

(5,849

)

 

 

13,335

 

 

 

3,789

 

Comprehensive Income

$

11,892

 

 

$

14,076

 

 

$

8,618

 

 

$

12,058

 

 

$

2,532

 

 

$

46,644

 

 

$

29,727

 

Basic Earnings Per Share

$

0.71

 

 

$

0.64

 

 

$

0.56

 

 

$

0.51

 

 

$

0.61

 

 

$

2.43

 

 

$

1.90

 

Diluted Earnings Per Share

$

0.71

 

 

$

0.64

 

 

$

0.56

 

 

$

0.51

 

 

$

0.61

 

 

$

2.43

 

 

$

1.90

 

Dividends Declared

$

0.23000

 

 

$

0.22750

 

 

$

0.22125

 

 

$

0.22125

 

 

$

0.22125

 

 

$

0.90000

 

 

$

0.88250

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited) (in thousands of dollars, except share data)

 

 

 

 

December 31, 2025

 

September 30, 2025

 

June 30, 2025

 

March 31, 2025

 

December 31, 2024

 

 

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

97,249

 

 

$

116,448

 

 

$

87,596

 

 

$

172,612

 

 

$

174,855

 

 

Federal funds sold

 

 

469

 

 

 

582

 

 

 

635

 

 

 

425

 

 

 

1,496

 

 

Total cash and cash equivalents

 

 

97,718

 

 

 

117,030

 

 

 

88,231

 

 

 

173,037

 

 

 

176,351

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing time deposits

 

 

1,498

 

 

 

1,498

 

 

 

1,992

 

 

 

1,992

 

 

 

2,482

 

 

Securities - available-for-sale

 

 

422,072

 

 

 

422,773

 

 

 

431,102

 

 

 

438,568

 

 

 

426,556

 

 

Other securities, at cost

 

 

13,032

 

 

 

11,509

 

 

 

13,994

 

 

 

14,062

 

 

 

14,400

 

 

Loans held for sale

 

 

3,934

 

 

 

3,003

 

 

 

6,359

 

 

 

2,331

 

 

 

2,996

 

 

Loans, net of allowance for credit losses

 

 

2,685,990

 

 

 

2,632,668

 

 

 

2,599,917

 

 

 

2,555,552

 

 

 

2,536,043

 

 

Premises and equipment

 

 

31,864

 

 

 

32,321

 

 

 

32,885

 

 

 

33,163

 

 

 

33,828

 

 

Goodwill

 

 

86,358

 

 

 

86,358

 

 

 

86,358

 

 

 

86,358

 

 

 

86,358

 

 

Loan servicing rights

 

 

5,175

 

 

 

5,537

 

 

 

5,810

 

 

 

5,805

 

 

 

5,656

 

 

Bank owned life insurance

 

 

47,410

 

 

 

35,602

 

 

 

35,355

 

 

 

35,116

 

 

 

34,872

 

 

Other assets

 

 

39,331

 

 

 

42,453

 

 

 

43,760

 

 

 

42,802

 

 

 

45,181

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

3,434,382

 

 

$

3,390,752

 

 

$

3,345,763

 

 

$

3,388,786

 

 

$

3,364,723

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

527,327

 

 

$

500,742

 

 

$

497,804

 

 

$

502,318

 

 

$

516,904

 

 

Interest-bearing

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

 

 

876,151

 

 

 

920,099

 

 

 

899,602

 

 

 

874,881

 

 

 

850,462

 

 

Savings

 

 

729,472

 

 

 

713,391

 

 

 

691,468

 

 

 

696,635

 

 

 

671,818

 

 

Time

 

 

597,785

 

 

 

617,679

 

 

 

621,455

 

 

 

626,450

 

 

 

647,581

 

 

Total deposits

 

 

2,730,735

 

 

 

2,751,911

 

 

 

2,710,329

 

 

 

2,700,284

 

 

 

2,686,765

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds purchased and securities

 

 

 

 

 

 

 

 

 

 

 

sold under agreements to repurchase

 

 

37,718

 

 

 

22,718

 

 

 

27,562

 

 

 

27,258

 

 

 

27,218

 

 

Federal Home Loan Bank (FHLB) advances

 

 

227,377

 

 

 

187,913

 

 

 

188,445

 

 

 

245,474

 

 

 

246,056

 

 

Subordinated notes, net of unamortized issuance costs

 

 

34,933

 

 

 

34,904

 

 

 

34,875

 

 

 

34,846

 

 

 

34,818

 

 

Dividend payable

 

 

3,125

 

 

 

3,091

 

 

 

3,000

 

 

 

2,997

 

 

 

2,996

 

 

Accrued expenses and other liabilities

 

 

29,632

 

 

 

28,435

 

 

 

30,760

 

 

 

33,326

 

 

 

31,659

 

 

Total liabilities

 

 

3,063,520

 

 

 

3,028,972

 

 

 

2,994,971

 

 

 

3,044,185

 

 

 

3,029,512

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and Contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

Common stock - No par value authorized 40,000,000 shares 12/31/25

 

 

 

 

 

 

 

 

 

 

 

and 20,000,000 shares 12/31/24; issued 14,564,425 shares

 

 

 

 

 

 

 

 

 

 

 

12/31/25 and 12/31/24; outstanding 13,748,074 shares 12/31/25

 

 

 

 

 

 

 

 

 

 

 

and 13,699,536 shares 12/31/24

 

 

135,531

 

 

 

135,170

 

 

 

135,805

 

 

 

135,407

 

 

 

135,565

 

 

Treasury stock - 816,351 shares 12/31/25 and 864,889 shares 12/31/24

 

 

(10,636

)

 

 

(10,584

)

 

 

(10,674

)

 

 

(10,768

)

 

 

(10,985

)

 

Retained earnings

 

 

257,855

 

 

 

251,181

 

 

 

244,870

 

 

 

240,079

 

 

 

235,854

 

 

Accumulated other comprehensive loss

 

 

(11,888

)

 

 

(13,987

)

 

 

(19,209

)

 

 

(20,117

)

 

 

(25,223

)

 

Total stockholders' equity

 

 

370,862

 

 

 

361,780

 

 

 

350,792

 

 

 

344,601

 

 

 

335,211

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Stockholders' Equity

 

$

3,434,382

 

 

$

3,390,752

 

 

$

3,345,763

 

 

$

3,388,786

 

 

$

3,364,723

 

 

 

 

 

 

 

 

 

 

 

 

 


 

FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

SELECT FINANCIAL DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Twelve Months Ended

Selected financial data

 

December 31, 2025

 

September 30, 2025

 

June 30, 2025

 

March 31, 2025

 

December 31, 2024

 

December 31, 2025

 

December 31, 2024

Return on average assets

 

 

1.14

%

 

 

1.05

%

 

 

0.92

%

 

 

0.85

%

 

 

0.99

%

 

 

0.99

%

 

 

0.78

%

Return on average equity

 

 

10.55

%

 

 

9.83

%

 

 

8.88

%

 

 

8.31

%

 

 

10.00

%

 

 

9.43

%

 

 

7.98

%

Yield on earning assets

 

 

5.55

%

 

 

5.62

%

 

 

5.45

%

 

 

5.19

%

 

 

5.20

%

 

 

5.45

%

 

 

5.17

%

Cost of interest-bearing liabilities

 

 

2.69

%

 

 

2.83

%

 

 

2.83

%

 

 

2.76

%

 

 

3.01

%

 

 

2.80

%

 

 

3.12

%

Net interest spread

 

 

2.86

%

 

 

2.79

%

 

 

2.62

%

 

 

2.43

%

 

 

2.19

%

 

 

2.65

%

 

 

2.05

%

Net interest margin

 

 

3.46

%

 

 

3.40

%

 

 

3.22

%

 

 

3.03

%

 

 

2.84

%

 

 

3.28

%

 

 

2.72

%

Efficiency ratio

 

 

58.38

%

 

 

63.11

%

 

 

64.93

%

 

 

66.79

%

 

 

59.82

%

 

 

63.12

%

 

 

67.54

%

Dividend payout ratio

 

 

31.90

%

 

 

34.90

%

 

 

38.91

%

 

 

43.10

%

 

 

35.75

%

 

 

36.67

%

 

 

46.07

%

Tangible book value per share

 

$

20.40

 

 

$

19.71

 

 

$

18.91

 

 

$

18.44

 

 

$

17.74

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

 

8.81

%

 

 

8.74

%

 

 

8.50

%

 

 

8.44

%

 

 

8.12

%

 

 

 

 

 

 

Average shares outstanding

 

 

13,749,420

 

 

 

13,733,858

 

 

 

13,720,339

 

 

 

13,706,003

 

 

 

13,699,869

 

 

 

13,727,541

 

 

 

13,679,955

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

December 31, 2025

 

September 30, 2025

 

June 30, 2025

 

March 31, 2025

 

December 31, 2024

 

 

 

 

 

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

1,355,571

 

 

$

1,355,166

 

 

$

1,345,953

 

 

$

1,325,698

 

 

$

1,310,811

 

 

 

 

 

 

 

Agricultural real estate

 

 

217,034

 

 

 

222,145

 

 

 

221,004

 

 

 

215,898

 

 

 

216,401

 

 

 

 

 

 

 

Consumer real estate

 

 

526,439

 

 

 

522,416

 

 

 

523,781

 

 

 

523,383

 

 

 

520,114

 

 

 

 

 

 

 

Commercial and industrial

 

 

314,405

 

 

 

296,084

 

 

 

293,826

 

 

 

278,254

 

 

 

275,152

 

 

 

 

 

 

 

Agricultural

 

 

218,050

 

 

 

179,361

 

 

 

157,870

 

 

 

153,607

 

 

 

152,080

 

 

 

 

 

 

 

Consumer

 

 

58,838

 

 

 

60,469

 

 

 

59,348

 

 

 

60,115

 

 

 

63,009

 

 

 

 

 

 

 

Other

 

 

23,133

 

 

 

24,086

 

 

 

24,653

 

 

 

24,985

 

 

 

24,978

 

 

 

 

 

 

 

Less: Net deferred loan fees, costs and other(1)

 

 

(1,511

)

 

 

(1,452

)

 

 

(1,488

)

 

 

(1,748

)

 

 

(1,750

)

 

 

 

 

 

 

Total loans, net

 

$

2,711,959

 

 

$

2,658,275

 

 

$

2,624,947

 

 

$

2,580,192

 

 

$

2,560,795

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset quality data

 

December 31, 2025

 

September 30, 2025

 

June 30, 2025

 

March 31, 2025

 

December 31, 2024

 

 

 

 

 

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

11,256

 

 

$

5,155

 

 

$

3,745

 

 

$

4,494

 

 

$

3,124

 

 

 

 

 

 

 

90 day past due and accruing

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

 

 

 

Nonperforming loans

 

$

11,256

 

 

$

5,155

 

 

$

3,745

 

 

$

4,494

 

 

$

3,124

 

 

 

 

 

 

 

Other real estate owned

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

 

 

 

Nonperforming assets

 

$

11,256

 

 

$

5,155

 

 

$

3,745

 

 

$

4,494

 

 

$

3,124

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses - loans

 

$

27,688

 

 

$

27,475

 

 

$

26,977

 

 

$

26,352

 

 

$

25,826

 

 

 

 

 

 

 

Allowance for credit losses - off balance sheet credit exposures

 

 

1,035

 

 

 

1,037

 

 

 

1,308

 

 

 

1,281

 

 

 

1,541

 

 

 

 

 

 

 

Total allowance for credit losses

 

$

28,723

 

 

$

28,512

 

 

$

28,285

 

 

$

27,633

 

 

$

27,367

 

 

 

 

 

 

 

Total allowance for credit losses/total loans

 

 

1.02

%

 

 

1.07

%

 

 

1.08

%

 

 

1.07

%

 

 

1.07

%

 

 

 

 

 

 

Adjusted credit losses with accretable yield/total loans

 

 

1.03

%

 

 

1.06

%

 

 

1.07

%

 

 

1.08

%

 

 

1.08

%

 

 

 

 

 

 

Net charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter-to-date

 

$

354

 

 

$

59

 

 

$

36

 

 

$

285

 

 

$

4

 

 

 

 

 

 

 

Year-to-date

 

$

734

 

 

$

380

 

 

$

321

 

 

$

285

 

 

$

142

 

 

 

 

 

 

 

Net charge-offs to average loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter-to-date

 

 

0.01

%

 

 

0.00

%

 

 

0.00

%

 

 

0.01

%

 

 

0.00

%

 

 

 

 

 

 

Year-to-date

 

 

0.03

%

 

 

0.01

%

 

 

0.01

%

 

 

0.01

%

 

 

0.01

%

 

 

 

 

 

 

Nonperforming loans/total loans

 

 

0.42

%

 

 

0.19

%

 

 

0.14

%

 

 

0.17

%

 

 

0.12

%

 

 

 

 

 

 

Allowance for credit losses/nonperforming loans

 

 

245.98

%

 

 

532.98

%

 

 

720.35

%

 

 

586.38

%

 

 

826.70

%

 

 

 

 

 

 

NPA coverage ratio

 

 

245.98

%

 

 

532.98

%

 

 

720.35

%

 

 

586.38

%

 

 

826.70

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)Excludes carrying value adjustments of $1.7 million as of December 31, 2025, $1.9 million as of September 30, 2025, $1.9 million as of June 30, 2025, $1.7 million as of March 31, 2025 and $1.1 million as of December 31, 2024 related to interest rate swaps associated with fixed rate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCE SHEETS AND RELATED YIELDS AND RATES

(in thousands of dollars, except percentages)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Three Months Ended

 

 

December 31, 2025

 

December 31, 2024

Interest Earning Assets:

 

Average Balance

 

Interest/Dividends

 

Annualized Yield/Rate

 

Average Balance

 

Interest/Dividends

 

Annualized Yield/Rate

Loans

 

$

2,682,900

 

$

40,999

 

6.11

%

 

$

2,543,628

 

$

36,663

 

5.77

%

Taxable investment securities

 

 

439,705

 

 

2,799

 

2.55

%

 

 

450,648

 

 

2,554

 

2.27

%

Tax-exempt investment securities

 

 

14,809

 

 

72

 

2.46

%

 

 

18,571

 

 

79

 

2.15

%

Fed funds sold & other

 

 

74,851

 

 

696

 

3.72

%

 

 

209,307

 

 

2,555

 

4.88

%

Total Interest Earning Assets

 

 

3,212,265

 

$

44,566

 

5.55

%

 

 

3,222,154

 

$

41,851

 

5.20

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonearning Assets

 

 

197,226

 

 

 

 

 

 

174,172

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

3,409,491

 

 

 

 

 

$

3,396,326

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts and savings deposits

 

$

1,642,731

 

$

9,305

 

2.27

%

 

$

1,548,638

 

$

9,459

 

2.44

%

Time deposits

 

 

609,541

 

 

5,013

 

3.29

%

 

 

666,896

 

 

6,290

 

3.77

%

Other borrowed money

 

 

188,448

 

 

1,966

 

4.17

%

 

 

255,490

 

 

2,713

 

4.25

%

Fed funds purchased & securities

 

 

 

 

 

 

 

 

 

 

 

 

sold under agreement to repurchase

 

 

22,997

 

 

226

 

3.93

%

 

 

27,341

 

 

274

 

4.01

%

Subordinated notes

 

 

34,914

 

 

285

 

3.27

%

 

 

34,799

 

 

285

 

3.28

%

Total Interest-Bearing Liabilities

 

$

2,498,631

 

$

16,795

 

2.69

%

 

$

2,533,164

 

$

19,021

 

3.01

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-Bearing Liabilities

 

 

542,625

 

 

 

 

 

 

527,751

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

$

368,235

 

 

 

 

 

$

335,411

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and Interest Rate Spread

 

 

 

$

27,771

 

2.86

%

 

 

 

$

22,830

 

2.19

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

 

 

 

3.46

%

 

 

 

 

 

2.84

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Yields on Tax exempt securities and the portion of the tax-exempt IDB loans included in loans have been tax adjusted based on a 21% tax rate in the charts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Twelve Months Ended

 

For the Twelve Months Ended

 

 

December 31, 2025

 

December 31, 2024

Interest Earning Assets:

 

Average Balance

 

Interest/Dividends

 

Annualized Yield/Rate

 

Average Balance

 

Interest/Dividends

 

Annualized Yield/Rate

Loans

 

$

2,632,363

 

$

158,614

 

6.03

%

 

$

2,557,213

 

$

145,329

 

5.68

%

Taxable investment securities

 

 

450,636

 

 

11,202

 

2.49

%

 

 

410,764

 

 

8,129

 

1.98

%

Tax-exempt investment securities

 

 

16,473

 

 

296

 

2.27

%

 

 

20,154

 

 

328

 

2.06

%

Fed funds sold & other

 

 

84,017

 

 

3,432

 

4.08

%

 

 

176,307

 

 

9,786

 

5.55

%

Total Interest Earning Assets

 

 

3,183,489

 

$

173,544

 

5.45

%

 

 

3,164,438

 

$

163,572

 

5.17

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonearning Assets

 

 

180,558

 

 

 

 

 

 

164,464

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

3,364,047

 

 

 

 

 

$

3,328,902

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts and savings deposits

 

$

1,579,552

 

$

37,314

 

2.36

%

 

$

1,502,365

 

$

39,750

 

2.65

%

Time deposits

 

 

618,230

 

 

20,865

 

3.37

%

 

 

663,320

 

 

24,713

 

3.73

%

Other borrowed money

 

 

212,720

 

 

8,893

 

4.18

%

 

 

262,094

 

 

10,948

 

4.18

%

Fed funds purchased & securities

 

 

 

 

 

 

 

 

 

 

 

 

sold under agreement to repurchase

 

 

26,263

 

 

1,042

 

3.97

%

 

 

27,750

 

 

1,111

 

4.00

%

Subordinated notes

 

 

34,871

 

 

1,138

 

3.26

%

 

 

34,755

 

 

1,138

 

3.27

%

Total Interest-Bearing Liabilities

 

$

2,471,636

 

$

69,252

 

2.80

%

 

$

2,490,284

 

$

77,660

 

3.12

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-Bearing Liabilities

 

 

539,111

 

 

 

 

 

 

513,588

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

$

353,300

 

 

 

 

 

$

325,030

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and Interest Rate Spread

 

 

 

$

104,292

 

2.65

%

 

 

 

$

85,912

 

2.05

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

 

 

 

3.28

%

 

 

 

 

 

2.72

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Yields on Tax exempt securities and the portion of the tax-exempt IDB loans included in loans have been tax adjusted based on a 21% tax rate in the charts

 

 

 

 

 

 

 

 

 

 

 

 

 


 

FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCE SHEETS AND RELATED YIELDS AND RATES

(in thousands of dollars, except percentages)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended December 31, 2025

 

For the Three Months Ended December 31, 2024

 

As Reported

 

Excluding Acc/Amort

Difference

 

As Reported

 

Excluding Acc/Amort

Difference

 

$

Yield

 

$

Yield

 

$

Yield

 

$

Yield

 

$

Yield

 

$

Yield

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

$

40,999

6.11

%

 

$

40,428

6.03

%

 

$

571

0.08

%

 

$

36,663

5.77

%

 

$

36,039

5.67

%

 

$

624

 

0.10

%

Taxable investment securities

 

2,799

2.55

%

 

 

2,799

2.55

%

 

 

-

0.00

%

 

 

2,554

2.27

%

 

 

2,554

2.27

%

 

 

-

 

0.00

%

Tax-exempt investment securities

 

72

2.46

%

 

 

72

2.46

%

 

 

-

0.00

%

 

 

79

2.15

%

 

 

79

2.15

%

 

 

-

 

0.00

%

Fed funds sold & other

 

696

3.72

%

 

 

696

3.72

%

 

 

-

0.00

%

 

 

2,555

4.88

%

 

 

2,555

4.88

%

 

 

-

 

0.00

%

Total Interest Earning Assets

 

44,566

5.55

%

 

 

43,995

5.48

%

 

 

571

0.07

%

 

 

41,851

5.20

%

 

 

41,227

5.12

%

 

 

624

 

0.08

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts and savings deposits

$

9,305

2.27

%

 

$

9,305

2.27

%

 

$

-

0.00

%

 

$

9,459

2.44

%

 

$

9,459

2.44

%

 

$

-

 

0.00

%

Time deposits

 

5,013

3.29

%

 

 

5,013

3.29

%

 

 

-

0.00

%

 

 

6,290

3.77

%

 

 

6,290

3.77

%

 

 

-

 

0.00

%

Other borrowed money

 

1,966

4.17

%

 

 

1,963

4.17

%

 

 

3

0.00

%

 

 

2,713

4.25

%

 

 

2,710

4.24

%

 

 

3

 

0.01

%

Federal funds purchased and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

securities sold under agreement to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

repurchase

 

226

3.93

%

 

 

226

3.93

%

 

 

-

0.00

%

 

 

274

4.01

%

 

 

274

4.01

%

 

 

-

 

0.00

%

Subordinated notes

 

285

3.27

%

 

 

285

3.27

%

 

 

-

0.00

%

 

 

285

3.28

%

 

 

285

3.28

%

 

 

-

 

0.00

%

Total Interest-Bearing Liabilities

 

16,795

2.69

%

 

 

16,792

2.69

%

 

 

3

0.00

%

 

 

19,021

3.01

%

 

 

19,018

3.00

%

 

 

3

 

0.01

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest/Dividend income/yield

 

44,566

5.55

%

 

 

43,995

5.48

%

 

 

571

0.07

%

 

 

41,851

5.20

%

 

 

41,227

5.12

%

 

 

624

 

0.08

%

Interest Expense / yield

 

16,795

2.69

%

 

 

16,792

2.69

%

 

 

3

0.00

%

 

 

19,021

3.01

%

 

 

19,018

3.00

%

 

 

3

 

0.01

%

Net Interest Spread

 

27,771

2.86

%

 

 

27,203

2.79

%

 

 

568

0.07

%

 

 

22,830

2.19

%

 

 

22,209

2.12

%

 

 

621

 

0.07

%

Net Interest Margin

 

3.46

%

 

 

3.39

%

 

 

0.07

%

 

 

2.84

%

 

 

2.76

%

 

 

0.08

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Twelve Months Ended December 31, 2025

 

For the Twelve Months Ended December 31, 2024

 

As Reported

 

Excluding Acc/Amort

Difference

 

As Reported

 

Excluding Acc/Amort

Difference

 

$

Yield

 

$

Yield

 

$

Yield

 

$

Yield

 

$

Yield

 

$

Yield

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

$

158,614

6.03

%

 

$

156,183

5.94

%

 

$

2,431

0.09

%

 

$

145,329

5.68

%

 

$

142,627

5.58

%

 

$

2,702

 

0.10

%

Taxable investment securities

 

11,202

2.49

%

 

 

11,202

2.49

%

 

 

-

0.00

%

 

 

8,129

1.98

%

 

 

8,129

1.98

%

 

 

-

 

0.00

%

Tax-exempt investment securities

 

296

2.27

%

 

 

296

2.27

%

 

 

-

0.00

%

 

 

328

2.06

%

 

 

328

2.06

%

 

 

-

 

0.00

%

Fed funds sold & other

 

3,432

4.08

%

 

 

3,432

4.08

%

 

 

-

0.00

%

 

 

9,786

5.55

%

 

 

9,786

5.55

%

 

 

-

 

0.00

%

Total Interest Earning Assets

 

173,544

5.45

%

 

 

171,113

5.38

%

 

 

2,431

0.07

%

 

 

163,572

5.17

%

 

 

160,870

5.09

%

 

 

2,702

 

0.08

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts and savings deposits

$

37,314

2.36

%

 

$

37,314

2.36

%

 

$

-

0.00

%

 

$

39,750

2.65

%

 

$

39,750

2.65

%

 

$

-

 

0.00

%

Time deposits

 

20,865

3.37

%

 

 

20,865

3.37

%

 

 

-

0.00

%

 

 

24,713

3.73

%

 

 

24,713

3.73

%

 

 

-

 

0.00

%

Other borrowed money

 

8,893

4.18

%

 

 

8,880

4.17

%

 

 

13

0.01

%

 

 

10,948

4.18

%

 

 

10,964

4.18

%

 

 

(16

)

0.00

%

Federal funds purchased and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

securities sold under agreement to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

repurchase

 

1,042

3.97

%

 

 

1,042

3.97

%

 

 

-

0.00

%

 

 

1,111

4.00

%

 

 

1,111

4.00

%

 

 

-

 

0.00

%

Subordinated notes

 

1,138

3.26

%

 

 

1,138

3.26

%

 

 

-

0.00

%

 

 

1,138

3.27

%

 

 

1,138

3.27

%

 

 

-

 

0.00

%

Total Interest-Bearing Liabilities

 

69,252

2.80

%

 

 

69,239

2.80

%

 

 

13

0.00

%

 

 

77,660

3.12

%

 

 

77,676

3.12

%

 

 

(16

)

0.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest/Dividend income/yield

 

173,544

5.45

%

 

 

171,113

5.38

%

 

 

2,431

0.07

%

 

 

163,572

5.17

%

 

 

160,870

5.09

%

 

 

2,702

 

0.08

%

Interest Expense / yield

 

69,252

2.80

%

 

 

69,239

2.80

%

 

 

13

0.00

%

 

 

77,660

3.12

%

 

 

77,676

3.12

%

 

 

(16

)

0.00

%

Net Interest Spread

 

104,292

2.65

%

 

 

101,874

2.58

%

 

 

2,418

0.07

%

 

 

85,912

2.05

%

 

 

83,194

1.97

%

 

 

2,718

 

0.08

%

Net Interest Margin

 

3.28

%

 

 

3.20

%

 

 

0.08

%

 

 

2.72

%

 

 

2.63

%

 

 

0.09

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

Company Contact:

Investor and Media Contact:

Lars B. Eller
President and Chief Executive Officer Farmers & Merchants Bancorp, Inc.
(419) 446-2501
leller@fm.bank

Andrew M. Berger
Managing Director
SM Berger & Company, Inc.
(216) 464-6400
andrew@smberger.com