Exhibit 99

img27245342_0.jpg

Post Office Box 216

307 North Defiance Street

Archbold, Ohio 43502

NEWS RELEASE

 

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

 

Farmers & Merchants Bancorp, Inc. Reports

2025 Third-Quarter and Year-to-Date Financial Results

 

ARCHBOLD, OHIO, October 27, 2025, Farmers & Merchants Bancorp, Inc. (Nasdaq: FMAO) today reported financial results for the 2025 third quarter and year-to-date ended September 30, 2025 on a consolidated basis.

 

2025 Third Quarter Financial and Operating Highlights

(at September 30, 2025 and on a year-over-year basis unless noted)

90 consecutive quarters of profitability
Net income increased 35.9% to $8.9 million, or $0.64 per basic and diluted share
Net interest margin increased 69 basis points year-over-year to 3.40%
Total loans, net increased by $123.0 million, or 4.9% to $2.66 billion
Total deposits increased by $67.1 million, or 2.5% to $2.75 billion
Efficiency ratio improved to 63.11%, compared to 67.98%
Asset quality remains at historically strong levels with nonperforming loans of only $5.2 million
Net charge-offs to average loans of 0.00%
Tier 1 leverage ratio was 8.74%
Opened second full-service office in the State of Michigan in Troy
Promoted Curtis Metz to Market President for Northern Indiana
Declared the 31st consecutive annual increase in the Company’s regular dividend payment

Lars B. Eller, President and Chief Executive Officer, stated, “The continued progress we are making to leverage recent investments, drive growth, and expand profitability is encouraging. Strong financial performance and sustained operating momentum during the 2025 third quarter produced one of the most profitable quarters in our 128-year history. Our results reflect the strength of F&M’s diversified business model and our longstanding commitment to create lasting value for our communities, customers, employees and shareholders. I am also proud of our recent dividend increase, marking the 31st consecutive annual increase in F&M’s dividend.”

Income Statement

Net income for the 2025 third quarter ended September 30, 2025, was $8.9 million, compared to $6.5 million for the same period last year. Net income per basic and diluted share for the 2025 third quarter was $0.64, compared to $0.48 for the same period last year. Net income for the nine months ended September 30, 2025, was $23.5 million, compared to $17.6 million for the same period last year. Net income per basic and diluted share for the 2025 nine months was $1.71, compared to $1.28 for the same period last year.


Deposits

At September 30, 2025, total deposits were $2.75 billion, an increase of 2.5% from September 30, 2024. The Company’s cost of interest-bearing liabilities was 2.83% for the quarter ended September 30, 2025, compared to 3.21% for the quarter ended September 30, 2024.

Mr. Eller commented, “We remain focused on growing core deposits by expanding our relationship-based banking solutions across our Ohio, Indiana, and Michigan markets. These efforts have supported year-over-year deposit growth, while we continue to actively manage our cost of funds. I am encouraged that our cost of interest-bearing liabilities improved 32 basis points to 2.84% for the nine months ended September 30, 2025, reflecting our disciplined approach to deposit pricing and balance sheet management.”

Loan Portfolio and Asset Quality

“We are experiencing stable demand for loans, supported by the success of our recently opened offices, the addition of new team members, and the advantages of our community-oriented banking model. This includes the opening of our newest office in Troy, Michigan during the third quarter, which is the second full-service location in the state. We also continue to add experienced market presidents throughout our footprint to maintain our local decision-making and during the quarter we promoted Curtis Metz to Market President for Northern Indiana. As F&M grows, we are committed to prioritizing asset quality. Net charge-offs to average loans have remained below 0.03% for 18 consecutive quarters, underscoring the strength and growing sophistication of our credit culture and risk management capabilities,” continued Mr. Eller.

Total loans, net at September 30, 2025, increased 4.9%, or by $123.0 million to $2.66 billion, compared to $2.54 billion at September 30, 2024. The year-over-year increase was driven primarily by higher commercial real estate, agricultural real estate, commercial and industrial, and agricultural loans, partially offset primarily by lower consumer real estate and consumer loans. Compared to December 31, 2024, total loans, net at September 30, 2025, increased by 3.8% or $97.5 million.

F&M continues to closely monitor its loan portfolio with a particular emphasis on higher risk sectors. Nonperforming loans were $5.2 million, or 0.19% of total loans at September 30, 2025, compared to $2.9 million, or 0.11% of total loans at September 30, 2024, and $3.1 million, or 0.12% at December 31, 2024.

 

F&M maintains a well-balanced, diverse and high performing CRE portfolio. CRE loans represented 51.0% of the Company’s total loan portfolio at September 30, 2025. F&M’s CRE portfolio included the following categories at September 30, 2025 (*):

CRE Category

 

Dollar
Balance

 

 

Percent of
CRE
Portfolio

 

 

Percent of
Total Loan
Portfolio

 

Industrial

 

$

277,274

 

 

 

20.5

%

 

 

10.4

%

Multi-family

 

 

238,311

 

 

 

17.6

%

 

 

9.0

%

Retail

 

 

207,301

 

 

 

15.3

%

 

 

7.8

%

Hotels

 

 

173,411

 

 

 

12.8

%

 

 

6.5

%

Office

 

 

142,111

 

 

 

10.5

%

 

 

5.4

%

Gas Stations

 

 

77,013

 

 

 

5.7

%

 

 

2.9

%

Food Service

 

 

52,695

 

 

 

3.9

%

 

 

2.0

%

Senior Living

 

 

30,672

 

 

 

2.2

%

 

 

1.2

%

Development

 

 

29,392

 

 

 

2.2

%

 

 

1.1

%

Auto Dealers

 

 

27,644

 

 

 

2.0

%

 

 

1.0

%

Other

 

 

99,342

 

 

 

7.3

%

 

 

3.7

%

Total CRE

 

$

1,355,166

 

 

 

100.0

%

 

 

51.0

%

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

 


At September 30, 2025, the Company’s total allowance to total loans was 1.07%, compared to 1.07% at September 30, 2024. Including accretable yield adjustments, associated with the Company’s prior acquisitions, F&M’s allowance for credit losses to total loans was 1.06% at September 30, 2025, compared to 1.10% at September 30, 2024.

Mr. Eller concluded, “We continue to believe F&M is in a strong position because of the platform we have built and the strategies we are pursuing to grow our business profitably. This fall, we will begin developing a new three-year strategic plan that will define our growth priorities and guide our next phase of success. The plan will leverage the solid foundation we have established and the community-banking values that continue to distinguish F&M across our Ohio, Indiana, and Michigan markets. We believe these initiatives will enable the Company to capitalize on opportunities within our footprint, enhance shareholder value, and further strengthen our role as a trusted financial partner to the communities we proudly serve. I look forward to updating our shareholders on our new strategic priorities.”

Stockholders’ Equity and Dividends

Total stockholders’ equity increased 7.9% to $361.8 million, or $26.31 per share at September 30, 2025, from $335.4 million, or $24.48 per share at September 30, 2024. The Company had a Tier 1 leverage ratio of 8.74% at September 30, 2025, compared to 8.04% at September 30, 2024.

Tangible stockholders’ equity increased to $271.0 million at September 30, 2025, compared to $242.8 million at September 30, 2024. On a per share basis, tangible stockholders’ equity at September 30, 2025, was $19.71 per share, compared to $17.72 per share at September 30, 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 September 30, 2025, the Company declared cash dividends of $0.2275 per share, representing a 2.8% increase over the same period last year.

 

For the nine months ended September 30, 2025, the Company declared cash dividends of $0.67 per share, representing a 1.3% increase over the same period last year. For the nine months ended September 30, 2025, the dividend payout ratio was 38.64% compared to 50.99% 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 the efficiency ratio, 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. Definitions of these measures and reconciliations to the most directly comparable GAAP measures are provided in the accompanying tables.

 

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

 

 

Nine Months Ended

 

 

 

September
 30, 2025

 

 

June
 30, 2025

 

 

March
 31, 2025

 

 

December
 31, 2024

 

 

September
 30, 2024

 

 

September
 30, 2025

 

 

September
 30, 2024

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

41,013

 

 

$

39,530

 

 

$

37,072

 

 

$

36,663

 

 

$

36,873

 

 

$

117,615

 

 

$

108,666

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and
   government
   agencies

 

 

2,224

 

 

 

2,231

 

 

 

2,097

 

 

 

1,882

 

 

 

1,467

 

 

 

6,552

 

 

 

3,660

 

Municipalities

 

 

366

 

 

 

369

 

 

 

382

 

 

 

384

 

 

 

387

 

 

 

1,117

 

 

 

1,170

 

Dividends

 

 

309

 

 

 

311

 

 

 

338

 

 

 

367

 

 

 

334

 

 

 

958

 

 

 

994

 

Federal funds sold

 

 

-

 

 

 

-

 

 

 

-

 

 

 

24

 

 

 

7

 

 

 

-

 

 

 

21

 

Other

 

 

572

 

 

 

1,051

 

 

 

1,113

 

 

 

2,531

 

 

 

2,833

 

 

 

2,736

 

 

 

7,210

 

Total interest income

 

 

44,484

 

 

 

43,492

 

 

 

41,002

 

 

 

41,851

 

 

 

41,901

 

 

 

128,978

 

 

 

121,721

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

15,060

 

 

 

14,813

 

 

 

13,988

 

 

 

15,749

 

 

 

16,947

 

 

 

43,861

 

 

 

48,714

 

Federal funds purchased
   and securities sold
   under agreement to
   repurchase

 

 

273

 

 

 

272

 

 

 

271

 

 

 

274

 

 

 

277

 

 

 

816

 

 

 

837

 

Borrowed funds

 

 

1,966

 

 

 

2,411

 

 

 

2,550

 

 

 

2,713

 

 

 

2,804

 

 

 

6,927

 

 

 

8,235

 

Subordinated notes

 

 

284

 

 

 

285

 

 

 

284

 

 

 

285

 

 

 

284

 

 

 

853

 

 

 

853

 

Total interest
   expense

 

 

17,583

 

 

 

17,781

 

 

 

17,093

 

 

 

19,021

 

 

 

20,312

 

 

 

52,457

 

 

 

58,639

 

Net Interest Income -
   Before Provision for
   Credit Losses

 

 

26,901

 

 

 

25,711

 

 

 

23,909

 

 

 

22,830

 

 

 

21,589

 

 

 

76,521

 

 

 

63,082

 

Provision for Credit
   Losses - Loans

 

 

557

 

 

 

661

 

 

 

811

 

 

 

346

 

 

 

282

 

 

 

2,029

 

 

 

598

 

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

 

 

(272

)

 

 

27

 

 

 

(260

)

 

 

(120

)

 

 

(267

)

 

 

(505

)

 

 

(551

)

Net Interest Income
   After Provision for
   Credit Losses

 

 

26,616

 

 

 

25,023

 

 

 

23,358

 

 

 

22,604

 

 

 

21,574

 

 

 

74,997

 

 

 

63,035

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer service fees

 

 

370

 

 

 

330

 

 

 

381

 

 

 

237

 

 

 

300

 

 

 

1,081

 

 

 

1,087

 

Other service charges
   and fees

 

 

1,349

 

 

 

1,206

 

 

 

1,124

 

 

 

1,176

 

 

 

1,155

 

 

 

3,679

 

 

 

3,297

 

Interchange income

 

 

1,273

 

 

 

1,259

 

 

 

1,421

 

 

 

1,322

 

 

 

1,315

 

 

 

3,953

 

 

 

4,074

 

Loan servicing income

 

 

674

 

 

 

629

 

 

 

762

 

 

 

771

 

 

 

710

 

 

 

2,065

 

 

 

1,762

 

Net gain on sale of loans

 

 

444

 

 

 

257

 

 

 

284

 

 

 

223

 

 

 

215

 

 

 

985

 

 

 

636

 

Increase in cash surrender
   value of bank owned
   life insurance

 

 

247

 

 

 

239

 

 

 

244

 

 

 

248

 

 

 

265

 

 

 

730

 

 

 

717

 

Net gain (loss) on sale
   of other assets owned

 

 

-

 

 

 

15

 

 

 

(54

)

 

 

22

 

 

 

-

 

 

 

(39

)

 

 

49

 

Total noninterest
   income

 

 

4,357

 

 

 

3,935

 

 

 

4,162

 

 

 

3,999

 

 

 

3,960

 

 

 

12,454

 

 

 

11,622

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(continued)

 

 


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME & COMPREHENSIVE INCOME (continued)

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

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September
 30, 2025

 

 

June
 30, 2025

 

 

March
 31, 2025

 

 

December
 31, 2024

 

 

September
 30, 2024

 

 

September
 30, 2025

 

 

September
 30, 2024

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

8,108

 

 

 

7,567

 

 

 

7,878

 

 

 

7,020

 

 

 

7,713

 

 

 

23,553

 

 

 

23,148

 

Employee benefits

 

 

2,273

 

 

 

2,265

 

 

 

2,404

 

 

 

2,148

 

 

 

2,112

 

 

 

6,942

 

 

 

6,395

 

Net occupancy expense

 

 

1,104

 

 

 

1,075

 

 

 

1,199

 

 

 

1,072

 

 

 

1,054

 

 

 

3,378

 

 

 

3,080

 

Furniture and equipment

 

 

1,532

 

 

 

1,414

 

 

 

1,278

 

 

 

1,032

 

 

 

1,472

 

 

 

4,224

 

 

 

4,232

 

Data processing

 

 

1,109

 

 

 

1,057

 

 

 

557

 

 

 

160

 

 

 

339

 

 

 

2,723

 

 

 

1,287

 

Franchise taxes

 

 

397

 

 

 

397

 

 

 

397

 

 

 

312

 

 

 

410

 

 

 

1,191

 

 

 

1,230

 

ATM expense

 

 

665

 

 

 

761

 

 

 

491

 

 

 

328

 

 

 

472

 

 

 

1,917

 

 

 

1,342

 

Advertising

 

 

674

 

 

 

356

 

 

 

503

 

 

 

498

 

 

 

597

 

 

 

1,533

 

 

 

1,646

 

FDIC assessment

 

 

428

 

 

 

448

 

 

 

465

 

 

 

505

 

 

 

516

 

 

 

1,341

 

 

 

1,603

 

Servicing rights
   amortization - net

 

 

586

 

 

 

234

 

 

 

127

 

 

 

244

 

 

 

219

 

 

 

947

 

 

 

574

 

Loan expense

 

 

362

 

 

 

328

 

 

 

228

 

 

 

236

 

 

 

244

 

 

 

918

 

 

 

724

 

Consulting fees

 

 

242

 

 

 

494

 

 

 

745

 

 

 

242

 

 

 

251

 

 

 

1,481

 

 

 

635

 

Professional fees

 

 

516

 

 

 

502

 

 

 

559

 

 

 

368

 

 

 

453

 

 

 

1,577

 

 

 

1,425

 

Intangible asset
   amortization

 

 

445

 

 

 

444

 

 

 

445

 

 

 

446

 

 

 

445

 

 

 

1,334

 

 

 

1,334

 

Other general and
   administrative

 

 

1,298

 

 

 

1,918

 

 

 

1,484

 

 

 

1,465

 

 

 

1,128

 

 

 

4,700

 

 

 

3,956

 

Total noninterest
   expense

 

 

19,739

 

 

 

19,260

 

 

 

18,760

 

 

 

16,076

 

 

 

17,425

 

 

 

57,759

 

 

 

52,611

 

Income Before Income
   Taxes

 

 

11,234

 

 

 

9,698

 

 

 

8,760

 

 

 

10,527

 

 

 

8,109

 

 

 

29,692

 

 

 

22,046

 

Income Taxes

 

 

2,380

 

 

 

1,988

 

 

 

1,808

 

 

 

2,146

 

 

 

1,593

 

 

 

6,176

 

 

 

4,489

 

Net Income

 

 

8,854

 

 

 

7,710

 

 

 

6,952

 

 

 

8,381

 

 

 

6,516

 

 

 

23,516

 

 

 

17,557

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

6,610

 

 

 

1,149

 

 

 

6,464

 

 

 

(7,403

)

 

 

11,664

 

 

 

14,223

 

 

 

12,200

 

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

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 .

 

 

 

-

 

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

 

 

6,610

 

 

 

1,149

 

 

 

6,464

 

 

 

(7,403

)

 

 

11,664

 

 

 

14,223

 

 

 

12,200

 

Tax expense (benefit)

 

 

1,388

 

 

 

241

 

 

 

1,358

 

 

 

(1,554

)

 

 

2,449

 

 

 

2,987

 

 

 

2,562

 

Other comprehensive
   income (loss)

 

 

5,222

 

 

 

908

 

 

 

5,106

 

 

 

(5,849

)

 

 

9,215

 

 

 

11,236

 

 

 

9,638

 

Comprehensive Income

 

$

14,076

 

 

$

8,618

 

 

$

12,058

 

 

$

2,532

 

 

$

15,731

 

 

$

34,752

 

 

$

27,195

 

Basic Earnings
   Per Share

 

$

0.64

 

 

$

0.56

 

 

$

0.51

 

 

$

0.61

 

 

$

0.48

 

 

$

1.71

 

 

$

1.28

 

Diluted Earnings
   Per Share

 

$

0.64

 

 

$

0.56

 

 

$

0.51

 

 

$

0.61

 

 

$

0.48

 

 

$

1.71

 

 

$

1.28

 

Dividends Declared

 

$

0.22750

 

 

$

0.22125

 

 

$

0.22125

 

 

$

0.22125

 

 

$

0.22125

 

 

$

0.67000

 

 

$

0.66125

 

 


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

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

 

 

 

September
 30, 2025

 

 

June
 30, 2025

 

 

March
 31, 2025

 

 

December
 31, 2024

 

 

September
 30, 2024

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

 

 

 

(Unaudited)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

116,448

 

 

$

87,596

 

 

$

172,612

 

 

$

174,855

 

 

$

244,572

 

Federal funds sold

 

 

582

 

 

 

635

 

 

 

425

 

 

 

1,496

 

 

 

932

 

Total cash and cash equivalents

 

 

117,030

 

 

 

88,231

 

 

 

173,037

 

 

 

176,351

 

 

 

245,504

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing time deposits

 

 

1,498

 

 

 

1,992

 

 

 

1,992

 

 

 

2,482

 

 

 

2,727

 

Securities - available-for-sale

 

 

422,773

 

 

 

431,102

 

 

 

438,568

 

 

 

426,556

 

 

 

404,881

 

Other securities, at cost

 

 

11,509

 

 

 

13,994

 

 

 

14,062

 

 

 

14,400

 

 

 

15,028

 

Loans held for sale

 

 

3,003

 

 

 

6,359

 

 

 

2,331

 

 

 

2,996

 

 

 

1,706

 

Loans, net of allowance for credit losses

 

 

2,632,668

 

 

 

2,599,917

 

 

 

2,555,552

 

 

 

2,536,043

 

 

 

2,512,852

 

Premises and equipment

 

 

32,321

 

 

 

32,885

 

 

 

33,163

 

 

 

33,828

 

 

 

33,779

 

Construction in progress

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

35

 

Goodwill

 

 

86,358

 

 

 

86,358

 

 

 

86,358

 

 

 

86,358

 

 

 

86,358

 

Loan servicing rights

 

 

5,537

 

 

 

5,810

 

 

 

5,805

 

 

 

5,656

 

 

 

5,644

 

Bank owned life insurance

 

 

35,602

 

 

 

35,355

 

 

 

35,116

 

 

 

34,872

 

 

 

34,624

 

Other assets

 

 

42,453

 

 

 

43,760

 

 

 

42,802

 

 

 

45,181

 

 

 

46,047

 

Total Assets

 

$

3,390,752

 

 

$

3,345,763

 

 

$

3,388,786

 

 

$

3,364,723

 

 

$

3,389,185

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

500,742

 

 

$

497,804

 

 

$

502,318

 

 

$

516,904

 

 

$

481,444

 

Interest-bearing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

 

 

920,099

 

 

 

899,602

 

 

 

874,881

 

 

 

850,462

 

 

 

865,617

 

Savings

 

 

713,391

 

 

 

691,468

 

 

 

696,635

 

 

 

671,818

 

 

 

661,565

 

Time

 

 

617,679

 

 

 

621,455

 

 

 

626,450

 

 

 

647,581

 

 

 

676,187

 

Total deposits

 

 

2,751,911

 

 

 

2,710,329

 

 

 

2,700,284

 

 

 

2,686,765

 

 

 

2,684,813

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds purchased and securities
   sold under agreements to repurchase

 

 

22,718

 

 

 

27,562

 

 

 

27,258

 

 

 

27,218

 

 

 

27,292

 

Federal Home Loan Bank (FHLB)
   advances

 

 

187,913

 

 

 

188,445

 

 

 

245,474

 

 

 

246,056

 

 

 

263,081

 

Subordinated notes, net of unamortized
   issuance costs

 

 

34,904

 

 

 

34,875

 

 

 

34,846

 

 

 

34,818

 

 

 

34,789

 

Dividend payable

 

 

3,091

 

 

 

3,000

 

 

 

2,997

 

 

 

2,996

 

 

 

2,998

 

Accrued expenses and other liabilities

 

 

28,435

 

 

 

30,760

 

 

 

33,326

 

 

 

31,659

 

 

 

40,832

 

Total liabilities

 

 

3,028,972

 

 

 

2,994,971

 

 

 

3,044,185

 

 

 

3,029,512

 

 

 

3,053,805

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and Contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock - No par value authorized 40,000,000
   shares 9/30/25 and 20,00,000 shares 12/31/24;
   issued 14,564,425 shares 9/30/25 and 12/31/24;
   outstanding 13,749,827 shares 9/30/25 and
   13,699,536 shares 12/31/24

 

 

135,170

 

 

 

135,805

 

 

 

135,407

 

 

 

135,565

 

 

 

135,193

 

Treasury stock - 814,598 shares 9/30/25
   and 864,889 shares 12/31/24

 

 

(10,584

)

 

 

(10,674

)

 

 

(10,768

)

 

 

(10,985

)

 

 

(10,904

)

Retained earnings

 

 

251,181

 

 

 

244,870

 

 

 

240,079

 

 

 

235,854

 

 

 

230,465

 

Accumulated other comprehensive
   loss

 

 

(13,987

)

 

 

(19,209

)

 

 

(20,117

)

 

 

(25,223

)

 

 

(19,374

)

Total stockholders' equity

 

 

361,780

 

 

 

350,792

 

 

 

344,601

 

 

 

335,211

 

 

 

335,380

 

Total Liabilities and Stockholders' Equity

 

$

3,390,752

 

 

$

3,345,763

 

 

$

3,388,786

 

 

$

3,364,723

 

 

$

3,389,185

 

 


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

SELECT FINANCIAL DATA

 

 

 

For the Three Months Ended

 

 

For the Nine Months Ended

 

Selected financial data

 

September
30, 2025

 

 

June
30, 2025

 

 

March
31, 2025

 

 

December
31, 2024

 

 

September
30, 2024

 

 

September
30, 2025

 

 

September
30, 2024

 

Return on average
  assets

 

 

 

1.05

%

 

 

 

0.92

%

 

 

 

0.85

%

 

 

 

0.99

%

 

 

 

0.78

%

 

 

 

0.94

%

 

 

 

0.71

%

Return on average
  equity

 

 

 

9.83

%

 

 

 

8.88

%

 

 

 

8.31

%

 

 

 

10.00

%

 

 

 

7.93

%

 

 

 

8.99

%

 

 

 

7.28

%

Yield on earning assets

 

 

 

5.62

%

 

 

 

5.45

%

 

 

 

5.19

%

 

 

 

5.20

%

 

 

 

5.27

%

 

 

 

5.42

%

 

 

 

5.17

%

Cost of interest-bearing
  liabilities

 

 

 

2.83

%

 

 

 

2.83

%

 

 

 

2.76

%

 

 

 

3.01

%

 

 

 

3.21

%

 

 

 

2.84

%

 

 

 

3.16

%

Net interest spread

 

 

 

2.79

%

 

 

 

2.62

%

 

 

 

2.43

%

 

 

 

2.19

%

 

 

 

2.06

%

 

 

 

2.58

%

 

 

 

2.01

%

Net interest margin

 

 

 

3.40

%

 

 

 

3.22

%

 

 

 

3.03

%

 

 

 

2.84

%

 

 

 

2.71

%

 

 

 

3.22

%

 

 

 

2.68

%

Efficiency ratio

 

 

 

63.11

%

 

 

 

64.93

%

 

 

 

66.79

%

 

 

 

59.82

%

 

 

 

67.98

%

 

 

 

64.87

%

 

 

 

70.36

%

Dividend payout ratio

 

 

 

34.90

%

 

 

 

38.91

%

 

 

 

43.10

%

 

 

 

35.75

%

 

 

 

45.99

%

 

 

 

38.64

%

 

 

 

50.99

%

Tangible book value
   per share

 

$

 

19.71

 

 

$

 

18.91

 

 

$

 

18.44

 

 

$

 

17.74

 

 

$

 

17.72

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

 

 

8.74

%

 

 

 

8.50

%

 

 

 

8.44

%

 

 

 

8.12

%

 

 

 

8.04

%

 

 

 

 

 

 

 

 

Average shares
  outstanding

 

 

 

13,733,858

 

 

 

 

13,720,339

 

 

 

 

13,706,003

 

 

 

 

13,699,869

 

 

 

 

13,687,119

 

 

 

 

13,720,168

 

 

 

 

13,679,955

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

September
 30, 2025

 

 

June
 30, 2025

 

 

March
 31, 2025

 

 

December
 31, 2024

 

 

September
 30, 2024

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

1,355,166

 

 

$

 

1,345,953

 

 

$

 

1,325,698

 

 

$

 

1,310,811

 

 

$

 

1,301,160

 

Agricultural real estate

 

 

 

222,145

 

 

 

 

221,004

 

 

 

 

215,898

 

 

 

 

216,401

 

 

 

 

220,328

 

Consumer real estate

 

 

 

522,416

 

 

 

 

523,781

 

 

 

 

523,383

 

 

 

 

520,114

 

 

 

 

524,055

 

Commercial and industrial

 

 

 

296,084

 

 

 

 

293,826

 

 

 

 

278,254

 

 

 

 

275,152

 

 

 

 

260,732

 

Agricultural

 

 

 

179,361

 

 

 

 

157,870

 

 

 

 

153,607

 

 

 

 

152,080

 

 

 

 

137,252

 

Consumer

 

 

 

60,469

 

 

 

 

59,348

 

 

 

 

60,115

 

 

 

 

63,009

 

 

 

 

67,394

 

Other

 

 

 

24,086

 

 

 

 

24,653

 

 

 

 

24,985

 

 

 

 

24,978

 

 

 

 

25,916

 

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

 

 

 

(1,452

)

 

 

 

(1,488

)

 

 

 

(1,748

)

 

 

 

(1,750

)

 

 

 

(1,546

)

Total loans, net

 

$

 

2,658,275

 

 

$

 

2,624,947

 

 

$

 

2,580,192

 

 

$

 

2,560,795

 

 

$

 

2,535,291

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Excludes carrying value adjustments of $1.9 million as of September 30, 2025, $1.9 million as of June 30, 2025, $1.7 million as of March 31, 2025, $1.1million as of December 31, 2024 and $3.0 million as of September 30, 2024 related to interest rate swaps associated with fixed rate loans

 

 


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

SELECT FINANCIAL DATA (continued)

 

Asset quality data

 

September
30, 2025

 

 

June
30, 2025

 

 

March
31, 2025

 

 

December
31, 2024

 

 

September
30, 2024

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

 

5,155

 

 

$

 

3,745

 

 

$

 

4,494

 

 

$

 

3,124

 

 

$

 

2,898

 

90 day past due and accruing

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

Nonperforming loans

 

$

 

5,155

 

 

$

 

3,745

 

 

$

 

4,494

 

 

$

 

3,124

 

 

$

 

2,898

 

Other real estate owned

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

Nonperforming assets

 

$

 

5,151

 

 

$

 

3,745

 

 

$

 

4,494

 

 

$

 

3,124

 

 

$

 

2,898

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses - loans

 

$

 

27,475

 

 

$

 

26,977

 

 

$

 

26,352

 

 

$

 

25,826

 

 

$

 

25,484

 

Allowance for credit losses - off
   balance sheet credit exposures

 

 

 

1,037

 

 

 

 

1,308

 

 

 

 

1,281

 

 

 

 

1,541

 

 

 

 

1,661

 

Total allowance for
   credit losses

 

$

 

28,512

 

 

$

 

28,285

 

 

$

 

27,633

 

 

$

 

27,367

 

 

$

 

27,145

 

Total allowance for credit losses/
   total loans

 

 

 

1.07

%

 

 

 

1.08

%

 

 

 

1.07

%

 

 

 

1.07

%

 

 

 

1.07

%

Adjusted credit losses with
   accretable yield/total loans

 

 

 

1.06

%

 

 

 

1.07

%

 

 

 

1.08

%

 

 

 

1.08

%

 

 

 

1.10

%

Net charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Quarter-to-date

 

$

 

59

 

 

$

 

36

 

 

$

 

285

 

 

$

 

4

 

 

$

 

68

 

   Year-to-date

 

$

 

380

 

 

$

 

321

 

 

$

 

285

 

 

$

 

142

 

 

$

 

138

 

Net charge-offs to average loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Quarter-to-date

 

 

 

0.00

%

 

 

 

0.00

%

 

 

 

0.01

%

 

 

 

0.00

%

 

 

 

0.00

%

   Year-to-date

 

 

 

0.01

%

 

 

 

0.01

%

 

 

 

0.01

%

 

 

 

0.01

%

 

 

 

0.01

%

Nonperforming loans/total loans

 

 

 

0.19

%

 

 

 

0.14

%

 

 

 

0.17

%

 

 

 

0.12

%

 

 

 

0.11

%

Allowance for credit losses/
   nonperforming loans

 

 

 

532.98

%

 

 

 

720.35

%

 

 

 

586.38

%

 

 

 

826.70

%

 

 

 

879.37

%

NPA coverage ratio

 

 

 

532.98

%

 

 

 

720.35

%

 

 

 

586.38

%

 

 

 

826.70

%

 

 

 

879.37

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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

 

 

 

September 30, 2025

 

 

September 30, 2024

 

 

 

Average
Balance

 

 

Interest/
Dividends

 

 

Annualized
Yield/Rate

 

 

Average
Balance

 

 

Interest/
Dividends

 

 

Annualized
Yield/Rate

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

2,649,409

 

 

$

41,013

 

 

 

6.19

%

 

$

2,551,899

 

 

$

36,873

 

 

 

5.78

%

Taxable investment securities

 

 

445,088

 

 

 

2,827

 

 

 

2.54

%

 

 

415,943

 

 

 

2,107

 

 

 

2.03

%

Tax-exempt investment securities

 

 

16,066

 

 

 

72

 

 

 

2.27

%

 

 

19,661

 

 

 

81

 

 

 

2.09

%

Fed funds sold & other

 

 

56,131

 

 

 

572

 

 

 

4.08

%

 

 

197,258

 

 

 

2,840

 

 

 

5.76

%

Total Interest Earning Assets

 

 

3,166,694

 

 

$

44,484

 

 

 

5.62

%

 

 

3,184,761

 

 

$

41,901

 

 

 

5.27

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonearning Assets

 

 

182,320

 

 

 

 

 

 

 

 

 

168,055

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

3,349,014

 

 

 

 

 

 

 

 

$

3,352,816

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts and savings deposits

 

$

1,620,026

 

 

$

9,966

 

 

 

2.46

%

 

$

1,538,387

 

 

$

10,691

 

 

 

2.78

%

Time deposits

 

 

609,844

 

 

 

5,094

 

 

 

3.34

%

 

 

667,224

 

 

 

6,256

 

 

 

3.75

%

Other borrowed money

 

 

188,123

 

 

 

1,966

 

 

 

4.18

%

 

 

264,539

 

 

 

2,804

 

 

 

4.24

%

Fed funds purchased & securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  sold under agreement to repurchase

 

 

27,274

 

 

 

273

 

 

 

4.00

%

 

 

27,481

 

 

 

277

 

 

 

4.03

%

Subordinated notes

 

 

34,885

 

 

 

284

 

 

 

3.26

%

 

 

34,769

 

 

 

284

 

 

 

3.27

%

Total Interest-Bearing Liabilities

 

$

2,480,152

 

 

$

17,583

 

 

 

2.83

%

 

$

2,532,400

 

 

$

20,312

 

 

 

3.21

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-Bearing Liabilities

 

 

511,468

 

 

 

 

 

 

 

 

 

491,851

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

$

357,394

 

 

 

 

 

 

 

 

$

328,565

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and
   Interest Rate Spread

 

 

 

 

$

26,901

 

 

 

2.79

%

 

 

 

 

$

21,589

 

 

 

2.06

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

3.40

%

 

 

 

 

 

 

 

 

2.71

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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 (continued)

(in thousands of dollars, except percentages)

 

 

 

For the Nine Months Ended

 

 

For the Nine Months Ended

 

 

 

September 30, 2025

 

 

September 30, 2024

 

 

 

Average
Balance

 

 

Interest/
Dividends

 

 

Annualized
Yield/Rate

 

 

Average
Balance

 

 

Interest/
Dividends

 

 

Annualized
Yield/Rate

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

2,615,332

 

 

$

117,615

 

 

 

6.00

%

 

$

2,561,774

 

 

$

108,666

 

 

 

5.66

%

Taxable investment securities

 

 

454,288

 

 

 

8,403

 

 

 

2.47

%

 

 

397,466

 

 

 

5,575

 

 

 

1.87

%

Tax-exempt investment securities

 

 

17,025

 

 

 

224

 

 

 

2.22

%

 

 

20,684

 

 

 

249

 

 

 

2.03

%

Fed funds sold & other

 

 

87,106

 

 

 

2,736

 

 

 

4.19

%

 

 

165,227

 

 

 

7,231

 

 

 

5.84

%

Total Interest Earning Assets

 

 

3,173,751

 

 

$

128,978

 

 

 

5.42

%

 

 

3,145,151

 

 

$

121,721

 

 

 

5.17

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonearning Assets

 

 

174,982

 

 

 

 

 

 

 

 

 

161,113

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

3,348,733

 

 

 

 

 

 

 

 

$

3,306,264

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts and savings deposits

 

$

1,557,564

 

 

$

28,009

 

 

 

2.40

%

 

$

1,487,809

 

 

$

30,291

 

 

 

2.71

%

Time deposits

 

 

621,126

 

 

 

15,852

 

 

 

3.40

%

 

 

662,129

 

 

 

18,423

 

 

 

3.71

%

Other borrowed money

 

 

220,820

 

 

 

6,927

 

 

 

4.18

%

 

 

264,310

 

 

 

8,235

 

 

 

4.15

%

Fed funds purchased & securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  sold under agreement to repurchase

 

 

27,352

 

 

 

816

 

 

 

3.98

%

 

 

27,887

 

 

 

837

 

 

 

4.00

%

Subordinated notes

 

 

34,856

 

 

 

853

 

 

 

3.26

%

 

 

34,741

 

 

 

853

 

 

 

3.27

%

Total Interest-Bearing Liabilities

 

$

2,461,718

 

 

$

52,457

 

 

 

2.84

%

 

$

2,476,876

 

 

$

58,639

 

 

 

3.16

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-Bearing Liabilities

 

 

538,665

 

 

 

 

 

 

 

 

 

507,843

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

$

348,350

 

 

 

 

 

 

 

 

$

321,545

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and
   Interest Rate Spread

 

 

 

 

$

76,521

 

 

 

2.58

%

 

 

 

 

$

63,082

 

 

 

2.01

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

3.22

%

 

 

 

 

 

 

 

 

2.68

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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 (continued)

(in thousands of dollars, except percentages)

 

 

 

For the Three Months Ended

 

 

For the Three Months Ended

 

 

 

September 30, 2025

 

 

September 30, 2024

 

 

 

As Reported

 

Excluding Accretion/Amortization

Difference

 

 

As Reported

 

Excluding Accretion/Amortization

Difference

 

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

41,013

 

 

 

6.19

%

 

$

40,359

 

 

 

6.09

%

 

$

654

 

 

 

0.10

%

 

$

36,593

 

 

 

5.73

%

 

$

35,914

 

 

 

5.62

%

 

$

679

 

 

 

0.11

%

Taxable investment securities

 

 

2,827

 

 

 

2.54

%

 

 

2,827

 

 

 

2.54

%

 

 

-

 

 

 

0.00

%

 

 

1,782

 

 

 

1.82

%

 

 

1,782

 

 

 

1.82

%

 

 

-

 

 

 

0.00

%

Tax-exempt investment securities

 

 

72

 

 

 

2.27

%

 

 

72

 

 

 

2.27

%

 

 

-

 

 

 

0.00

%

 

 

82

 

 

 

1.99

%

 

 

82

 

 

 

1.99

%

 

 

-

 

 

 

0.00

%

Fed funds sold & other

 

 

572

 

 

 

4.08

%

 

 

572

 

 

 

4.08

%

 

 

-

 

 

 

0.00

%

 

 

2,709

 

 

 

5.77

%

 

 

2,709

 

 

 

5.77

%

 

 

-

 

 

 

0.00

%

 Total Interest Earning Assets

 

 

44,484

 

 

 

5.62

%

 

 

43,830

 

 

 

5.54

%

 

 

654

 

 

 

0.08

%

 

 

41,166

 

 

 

5.22

%

 

 

40,487

 

 

 

5.13

%

 

 

679

 

 

 

0.09

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts and savings deposits

 

$

9,966

 

 

 

2.46

%

 

$

9,966

 

 

 

2.46

%

 

$

-

 

 

 

0.00

%

 

$

10,193

 

 

 

2.73

%

 

$

10,193

 

 

 

2.73

%

 

$

-

 

 

 

0.00

%

Time deposits

 

 

5,094

 

 

 

3.34

%

 

 

5,094

 

 

 

3.34

%

 

 

-

 

 

 

0.00

%

 

 

6,295

 

 

 

3.77

%

 

 

6,295

 

 

 

3.77

%

 

 

-

 

 

 

0.00

%

Other borrowed money

 

 

1,966

 

 

 

4.18

%

 

 

1,963

 

 

 

4.17

%

 

 

3

 

 

 

0.01

%

 

 

2,742

 

 

 

4.14

%

 

 

2,747

 

 

 

4.14

%

 

 

(5

)

 

 

0.00

%

Fed funds purchased and securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  sold under agreement to repurchase

 

 

273

 

 

 

4.00

%

 

 

273

 

 

 

4.00

%

 

 

-

 

 

 

0.00

%

 

 

276

 

 

 

3.98

%

 

 

276

 

 

 

3.98

%

 

 

-

 

 

 

0.00

%

Subordinated notes

 

 

284

 

 

 

3.26

%

 

 

284

 

 

 

3.26

%

 

 

-

 

 

 

0.00

%

 

 

285

 

 

 

3.28

%

 

 

285

 

 

 

3.28

%

 

 

-

 

 

 

0.00

%

 Total Interest-Bearing Liabilities

 

 

17,583

 

 

 

2.83

%

 

 

17,580

 

 

 

2.84

%

 

 

3

 

 

 

-0.01

%

 

 

19,791

 

 

 

3.18

%

 

 

19,796

 

 

 

3.18

%

 

 

(5

)

 

 

0.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest/Dividend income/yield

 

 

44,484

 

 

 

5.62

%

 

 

43,830

 

 

 

5.54

%

 

 

654

 

 

 

0.08

%

 

 

41,166

 

 

 

5.22

%

 

 

40,487

 

 

 

5.13

%

 

 

679

 

 

 

0.09

%

Interest Expense / yield

 

 

17,583

 

 

 

2.83

%

 

 

17,580

 

 

 

2.84

%

 

 

3

 

 

 

-0.01

%

 

 

19,791

 

 

 

3.18

%

 

 

19,796

 

 

 

3.18

%

 

 

(5

)

 

 

0.00

%

Net Interest Spread

 

 

26,901

 

 

 

2.79

%

 

 

26,250

 

 

 

2.70

%

 

 

651

 

 

 

0.09

%

 

 

21,375

 

 

 

2.04

%

 

 

20,691

 

 

 

1.95

%

 

 

684

 

 

 

0.09

%

Net Interest Margin

 

 

 

 

 

3.40

%

 

 

 

 

 

3.32

%

 

 

 

 

 

0.08

%

 

 

 

 

 

2.71

%

 

 

 

 

 

2.62

%

 

 

 

 

 

0.09

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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 (continued)

(in thousands of dollars, except percentages)

 

 

 

For the Nine Months Ended

 

 

For the Nine Months Ended

 

 

 

September 30, 2025

 

 

September 30, 2024

 

 

 

As Reported

 

Excluding Accretion/Amortization

Difference

 

 

As Reported

 

Excluding Accretion/Amortization

Difference

 

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

117,615

 

 

 

6.00

%

 

$

115,755

 

 

 

5.90

%

 

$

1,860

 

 

 

0.10

%

 

$

108,666

 

 

 

5.66

%

 

$

106,588

 

 

 

5.55

%

 

$

2,078

 

 

 

0.11

%

Taxable investment securities

 

 

8,403

 

 

 

2.47

%

 

 

8,403

 

 

 

2.47

%

 

 

-

 

 

 

0.00

%

 

 

5,575

 

 

 

1.87

%

 

 

5,575

 

 

 

1.87

%

 

 

-

 

 

 

0.00

%

Tax-exempt investment securities

 

 

224

 

 

 

2.22

%

 

 

224

 

 

 

2.22

%

 

 

-

 

 

 

0.00

%

 

 

249

 

 

 

2.03

%

 

 

249

 

 

 

2.03

%

 

 

-

 

 

 

0.00

%

Fed funds sold & other

 

 

2,736

 

 

 

4.19

%

 

 

2,736

 

 

 

4.19

%

 

 

-

 

 

 

0.00

%

 

 

7,231

 

 

 

5.84

%

 

 

7,231

 

 

 

5.84

%

 

 

-

 

 

 

0.00

%

 Total Interest Earning Assets

 

 

128,978

 

 

 

5.42

%

 

 

127,118

 

 

 

5.34

%

 

 

1,860

 

 

 

0.08

%

 

 

121,721

 

 

 

5.17

%

 

 

119,643

 

 

 

5.08

%

 

 

2,078

 

 

 

0.09

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts and savings deposits

 

$

28,009

 

 

 

2.40

%

 

$

28,009

 

 

 

2.40

%

 

$

-

 

 

 

0.00

%

 

$

30,291

 

 

 

2.71

%

 

$

30,291

 

 

 

2.71

%

 

$

-

 

 

 

0.00

%

Time deposits

 

 

15,852

 

 

 

3.40

%

 

 

15,852

 

 

 

3.40

%

 

 

-

 

 

 

0.00

%

 

 

18,423

 

 

 

3.71

%

 

 

18,423

 

 

 

3.71

%

 

 

-

 

 

 

0.00

%

Other borrowed money

 

 

6,927

 

 

 

4.18

%

 

 

6,917

 

 

 

4.18

%

 

 

10

 

 

 

0.00

%

 

 

8,235

 

 

 

4.15

%

 

 

8,254

 

 

 

4.16

%

 

 

(19

)

 

 

-0.01

%

Fed funds purchased and securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  sold under agreement to repurchase

 

 

816

 

 

 

3.98

%

 

 

816

 

 

 

3.98

%

 

 

-

 

 

 

0.00

%

 

 

837

 

 

 

4.00

%

 

 

837

 

 

 

4.00

%

 

 

-

 

 

 

0.00

%

Subordinated notes

 

 

853

 

 

 

3.26

%

 

 

853

 

 

 

3.26

%

 

 

-

 

 

 

0.00

%

 

 

853

 

 

 

3.27

%

 

 

853

 

 

 

3.27

%

 

 

-

 

 

 

0.00

%

 Total Interest-Bearing Liabilities

 

 

52,457

 

 

 

2.84

%

 

 

52,447

 

 

 

2.84

%

 

 

10

 

 

 

0.00

%

 

 

58,639

 

 

 

3.16

%

 

 

58,658

 

 

 

3.16

%

 

 

(19

)

 

 

0.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest/Dividend income/yield

 

 

128,978

 

 

 

5.42

%

 

 

127,118

 

 

 

5.34

%

 

 

1,860

 

 

 

0.08

%

 

 

121,721

 

 

 

5.17

%

 

 

119,643

 

 

 

5.08

%

 

 

2,078

 

 

 

0.09

%

Interest Expense / yield

 

 

52,457

 

 

 

2.84

%

 

 

52,447

 

 

 

2.84

%

 

 

10

 

 

 

0.00

%

 

 

58,639

 

 

 

3.16

%

 

 

58,658

 

 

 

3.16

%

 

 

(19

)

 

 

0.00

%

Net Interest Spread

 

 

76,521

 

 

 

2.58

%

 

 

74,671

 

 

 

2.50

%

 

 

1,850

 

 

 

0.08

%

 

 

63,082

 

 

 

2.01

%

 

 

60,985

 

 

 

1.92

%

 

 

2,097

 

 

 

0.09

%

Net Interest Margin

 

 

 

 

 

3.22

%

 

 

 

 

 

3.14

%

 

 

 

 

 

0.08

%

 

 

 

 

 

2.68

%

 

 

 

 

 

2.59

%

 

 

 

 

 

0.09

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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