Exhibit 99

img27245342_0.gif

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

2026 Second-Quarter and Year-to-Date Financial Results

 

ARCHBOLD, OHIO, July 27, 2026, Farmers & Merchants Bancorp, Inc. (Nasdaq: FMAO) today reported financial results for the 2026 second quarter and year-to-date ended June 30, 2026, on a consolidated basis.

 

2026 Second-Quarter Financial and Operating Highlights

(at June 30, 2026, and on a year-over-year basis unless noted)

 

93 consecutive quarters of profitability
Net income increased 53.0% to a quarterly record of $11.8 million, or $0.86 per basic and diluted share
Strong profitability drives ROAA to 1.34%, compared to 0.92%
Net charge-offs to average loans of 0.00%
Tier 1 leverage ratio was 8.99%
Cost of interest-bearing liabilities improved to 2.56%, from 2.83%
Net interest margin increased by 26 basis points to 3.48%
Efficiency ratio improved to 56.08%, compared to 64.93%
Second quarter dividend per share increased 4.0% to $0.92 annualized

 

Lars B. Eller, President and Chief Executive Officer, stated, “I am proud to report the second quarter of 2026 was the most profitable quarter in our 129-year history. Our record performance builds upon the strong start we established in the first quarter and demonstrates the meaningful operating leverage across our business. With growing earnings momentum, a solid balance sheet and continued investments in our people, technology, and markets, we believe F&M is well positioned to deliver sustained profitable growth and long-term value for our shareholders.”

 

Income Statement

Net income for the quarter ended June 30, 2026, was $11.8 million, compared to $7.7 million for the same period last year. Net income per basic and diluted share for the 2026 second quarter was $0.86, compared to $0.56 for the same period last year. Net income for the 2026 first half ended June 30, 2026, was $21.4 million, compared to $14.7 million for the same period last year. Net income per basic and diluted share for the 2026 first half was $1.55, compared to $1.07 for the same period last year.

 

“Second quarter 2026, net income increased 53% year-over-year and 23% sequentially, reflecting continued net interest margin expansion, strong levels of noninterest income, disciplined expense management, and effective balance sheet execution. Record levels of net income drove a significant expansion in our return on average assets at June 30, 2026, to 1.34%, the highest quarterly level in 23 quarters. We achieved these levels of profitability, while maintaining excellent credit quality, underscoring the strength and consistency of our core banking franchise,” continued Mr. Eller.


Deposits

At June 30, 2026, total deposits were $2.87 billion, an increase of 5.9%, or $159.1 million from June 30, 2025. For the three months ended June 30, 2026, F&M’s cost of interest-bearing liabilities was 2.56%, compared to 2.83% in the same period last year.

 

Mr. Eller continued: “We continue to see favorable business and economic trends across our Ohio, Indiana, and Michigan markets, supporting higher year-over-year levels of both loans and deposits. We believe this growth reflects the value customers place on our relationship-based approach, local decision-making and ability to deliver responsive, tailored financial solutions. Our deposit growth was also accompanied by improved funding costs, with the cost of interest-bearing liabilities declining 27 basis points from the prior-year period. Together, these trends demonstrate the strength of our local franchise and our continued ability to attract, retain, and deepen high-quality customer relationships across the communities we serve.”

 

Loan Portfolio and Asset Quality

Total loans, net at June 30, 2026, increased 3.0%, or by $79.5 million to $2.70 billion, compared to $2.62 billion at June 30, 2025. The year-over-year increase was driven primarily by higher consumer real estate, commercial and industrial, and agricultural loans, partially offset by lower commercial real estate, agricultural real estate, and consumer loans.

 

F&M continues to closely monitor its loan portfolio with a particular emphasis on higher risk sectors. Nonperforming loans continue to normalize on a quarter-over-quarter basis and were $7.4 million, or 0.27% of total loans at June 30, 2026, compared to $11.1 million, or 0.42% of total loans at March 31, 2026, and $3.7 million, or 0.14% of total loans at June 30, 2025.

 

F&M maintains a well-balanced, diverse, and high performing CRE portfolio. CRE loans represented 48.4% of the Company’s total loan portfolio at June 30, 2026. F&M’s CRE portfolio included the following categories at June 30, 2026 (*):

 

CRE Category

 

Dollar
Balance

 

 

Percent of
CRE
Portfolio

 

 

Percent of
Total Loan
Portfolio

 

Multi-family

 

$

241,662

 

 

 

18.5

%

 

 

8.9

%

Retail

 

 

233,404

 

 

 

17.8

%

 

 

8.6

%

Industrial

 

 

216,907

 

 

 

16.6

%

 

 

8.0

%

Hotels

 

 

165,848

 

 

 

12.7

%

 

 

6.1

%

Office

 

 

134,215

 

 

 

10.3

%

 

 

5.0

%

Gas Stations

 

 

77,758

 

 

 

5.9

%

 

 

2.9

%

Food Service

 

 

50,067

 

 

 

3.8

%

 

 

1.9

%

Development

 

 

37,698

 

 

 

2.9

%

 

 

1.4

%

Auto Dealers

 

 

25,347

 

 

 

1.9

%

 

 

0.9

%

Senior Living

 

 

20,843

 

 

 

1.6

%

 

 

0.8

%

Other

 

 

104,851

 

 

 

8.0

%

 

 

3.9

%

Total CRE

 

$

1,308,600

 

 

 

100.0

%

 

 

48.4

%

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

 

At June 30, 2026, the Company’s total allowance for credit losses to total loans was 1.08%, compared to 1.08% at June 30, 2025.

 

Mr. Eller concluded, “Our record second-quarter and year-to-date profitability demonstrate the strength of the platform we have built and the progress we are making across F&M. As we execute our new three-year strategic plan, we remain focused on building upon this momentum, while preserving the relationship-based service, local decision-making and tailored financial solutions that distinguish F&M across our markets. We believe this combination positions us to achieve the next level of profitable growth and create increasing long-term value for our customers, communities, and shareholders.”


Stockholders’ Equity and Dividends

Total stockholders’ equity increased 9.7% to $384.7 million, or $27.92 per share at June 30, 2026, from $350.8 million, or $25.56 per share at June 30, 2025. The Company had a Tier 1 leverage ratio of 8.99% at June 30, 2026, compared to 8.50% at June 30, 2025.

 

Tangible stockholders’ equity increased to $295.0 million at June 30, 2026, compared to $259.6 million at June 30, 2025. On a per share basis, tangible stockholders’ equity at June 30, 2026, was $21.41 per share, compared to $18.91 per share at June 30, 2025. 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 six months ended June 30, 2026, the Company declared cash dividends of $0.46 per share, representing a 4.0% increase over the same period last year. For the six months ended June 30, 2026, the dividend payout ratio was 29.27% compared to 40.90% 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

 

 

Six Months Ended

 

 

 

June
 30, 2026

 

 

March
 31, 2026

 

 

December
 31, 2025

 

 

September
 30, 2025

 

 

June
 30, 2025

 

 

June
 30, 2026

 

 

June
 30, 2025

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

40,839

 

 

$

39,827

 

 

$

40,999

 

 

$

41,013

 

 

$

39,530

 

 

$

80,666

 

 

$

76,602

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and
   government
   agencies

 

 

2,712

 

 

 

2,305

 

 

 

2,259

 

 

 

2,224

 

 

 

2,231

 

 

 

5,017

 

 

 

4,328

 

Municipalities

 

 

347

 

 

 

349

 

 

 

362

 

 

 

366

 

 

 

369

 

 

 

696

 

 

 

751

 

Dividends

 

 

239

 

 

 

245

 

 

 

250

 

 

 

309

 

 

 

311

 

 

 

484

 

 

 

649

 

Federal funds sold and
   other

 

 

1,510

 

 

 

572

 

 

 

696

 

 

 

572

 

 

 

1,051

 

 

 

2,082

 

 

 

2,164

 

Total interest income

 

 

45,647

 

 

 

43,298

 

 

 

44,566

 

 

 

44,484

 

 

 

43,492

 

 

 

88,945

 

 

 

84,494

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

14,432

 

 

 

13,249

 

 

 

14,318

 

 

 

15,060

 

 

 

14,813

 

 

 

27,681

 

 

 

28,801

 

Federal funds purchased
   and securities sold
   under agreement to
   repurchase

 

 

118

 

 

 

145

 

 

 

226

 

 

 

273

 

 

 

272

 

 

 

263

 

 

 

543

 

Borrowed funds

 

 

1,894

 

 

 

2,176

 

 

 

1,966

 

 

 

1,966

 

 

 

2,411

 

 

 

4,070

 

 

 

4,961

 

Subordinated notes

 

 

285

 

 

 

284

 

 

 

285

 

 

 

284

 

 

 

285

 

 

 

569

 

 

 

569

 

Total interest
   expense

 

 

16,729

 

 

 

15,854

 

 

 

16,795

 

 

 

17,583

 

 

 

17,781

 

 

 

32,583

 

 

 

34,874

 

Net Interest Income -
   Before Provision for
   Credit Losses

 

 

28,918

 

 

 

27,444

 

 

 

27,771

 

 

 

26,901

 

 

 

25,711

 

 

 

56,362

 

 

 

49,620

 

Provision for Credit
   Losses - Loans

 

 

173

 

 

 

302

 

 

 

567

 

 

 

557

 

 

 

661

 

 

 

475

 

 

 

1,472

 

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

 

 

148

 

 

 

6

 

 

 

(1

)

 

 

(272

)

 

 

27

 

 

 

154

 

 

 

(233

)

Net Interest Income
   After Provision for
   Credit Losses

 

 

28,597

 

 

 

27,136

 

 

 

27,205

 

 

 

26,616

 

 

 

25,023

 

 

 

55,733

 

 

 

48,381

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer service fees

 

 

544

 

 

 

483

 

 

 

337

 

 

 

370

 

 

 

330

 

 

 

1,027

 

 

 

711

 

Other service charges
   and fees

 

 

1,301

 

 

 

1,283

 

 

 

1,311

 

 

 

1,349

 

 

 

1,206

 

 

 

2,584

 

 

 

2,330

 

Interchange income

 

 

1,347

 

 

 

1,513

 

 

 

1,275

 

 

 

1,273

 

 

 

1,259

 

 

 

2,860

 

 

 

2,680

 

Loan servicing income

 

 

846

 

 

 

838

 

 

 

814

 

 

 

674

 

 

 

629

 

 

 

1,684

 

 

 

1,391

 

Net gain on sale of loans

 

 

683

 

 

 

575

 

 

 

306

 

 

 

444

 

 

 

257

 

 

 

1,258

 

 

 

541

 

Increase in cash surrender
   value of bank owned
   life insurance

 

 

681

 

 

 

655

 

 

 

640

 

 

 

247

 

 

 

239

 

 

 

1,336

 

 

 

483

 

Net gain (loss) on sale
   of other assets owned

 

 

30

 

 

 

-

 

 

 

(2

)

 

 

-

 

 

 

15

 

 

 

30

 

 

 

(39

)

Net loss on sale of
   available-for-sale
   securities

 

 

-

 

 

 

(347

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(347

)

 

 

-

 

Total noninterest
   income

 

 

5,432

 

 

 

5,000

 

 

 

4,681

 

 

 

4,357

 

 

 

3,935

 

 

 

10,432

 

 

 

8,097

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

 

Six Months Ended

 

 

 

June
 30, 2026

 

 

March
 31, 2026

 

 

December
 31, 2025

 

 

September
 30, 2025

 

 

June
 30, 2025

 

 

June
 30, 2026

 

 

June
 30, 2025

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

8,381

 

 

 

8,267

 

 

 

8,037

 

 

 

8,108

 

 

 

7,567

 

 

 

16,648

 

 

 

15,445

 

Employee benefits

 

 

2,338

 

 

 

2,379

 

 

 

2,386

 

 

 

2,273

 

 

 

2,265

 

 

 

4,717

 

 

 

4,669

 

Net occupancy expense

 

 

931

 

 

 

1,169

 

 

 

1,052

 

 

 

1,104

 

 

 

1,075

 

 

 

2,100

 

 

 

2,274

 

Furniture and equipment

 

 

1,594

 

 

 

1,566

 

 

 

1,352

 

 

 

1,532

 

 

 

1,414

 

 

 

3,160

 

 

 

2,692

 

Data processing

 

 

778

 

 

 

994

 

 

 

964

 

 

 

1,109

 

 

 

1,057

 

 

 

1,772

 

 

 

1,614

 

Franchise taxes

 

 

395

 

 

 

400

 

 

 

397

 

 

 

397

 

 

 

397

 

 

 

795

 

 

 

794

 

ATM expense

 

 

561

 

 

 

576

 

 

 

676

 

 

 

665

 

 

 

761

 

 

 

1,137

 

 

 

1,252

 

Advertising

 

 

363

 

 

 

472

 

 

 

666

 

 

 

674

 

 

 

356

 

 

 

835

 

 

 

859

 

FDIC assessment

 

 

389

 

 

 

396

 

 

 

377

 

 

 

428

 

 

 

448

 

 

 

785

 

 

 

913

 

Servicing rights
   amortization - net

 

 

328

 

 

 

523

 

 

 

637

 

 

 

586

 

 

 

234

 

 

 

851

 

 

 

361

 

Loan expense

 

 

578

 

 

 

309

 

 

 

292

 

 

 

362

 

 

 

328

 

 

 

887

 

 

 

556

 

Consulting fees

 

 

325

 

 

 

254

 

 

 

182

 

 

 

242

 

 

 

494

 

 

 

579

 

 

 

1,239

 

Professional fees

 

 

425

 

 

 

500

 

 

 

352

 

 

 

516

 

 

 

502

 

 

 

925

 

 

 

1,061

 

Intangible asset
   amortization

 

 

304

 

 

 

305

 

 

 

446

 

 

 

445

 

 

 

444

 

 

 

609

 

 

 

889

 

Other general and
   administrative

 

 

1,574

 

 

 

1,691

 

 

 

1,237

 

 

 

1,298

 

 

 

1,918

 

 

 

3,265

 

 

 

3,402

 

Total noninterest
   expense

 

 

19,264

 

 

 

19,801

 

 

 

19,053

 

 

 

19,739

 

 

 

19,260

 

 

 

39,065

 

 

 

38,020

 

Income Before Income
   Taxes

 

 

14,765

 

 

 

12,335

 

 

 

12,833

 

 

 

11,234

 

 

 

9,698

 

 

 

27,100

 

 

 

18,458

 

Income Taxes

 

 

2,968

 

 

 

2,757

 

 

 

3,040

 

 

 

2,380

 

 

 

1,988

 

 

 

5,725

 

 

 

3,796

 

Net Income

 

 

11,797

 

 

 

9,578

 

 

 

9,793

 

 

 

8,854

 

 

 

7,710

 

 

 

21,375

 

 

 

14,662

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

(545

)

 

 

(2,420

)

 

 

2,657

 

 

 

6,610

 

 

 

1,149

 

 

 

(2,965

)

 

 

7,613

 

Reclassification
   adjustment for realized
   loss on sale of available-
   for-sale securities

 

-

 

 

 

347

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

347

 

 

 

-

 

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

 

 

(545

)

 

 

(2,073

)

 

 

2,657

 

 

 

6,610

 

 

 

1,149

 

 

 

(2,618

)

 

 

7,613

 

Tax expense (benefit)

 

 

(115

)

 

 

(435

)

 

 

558

 

 

 

1,388

 

 

 

241

 

 

 

(550

)

 

 

1,599

 

Other comprehensive
   income (loss)

 

 

(430

)

 

 

(1,638

)

 

 

2,099

 

 

 

5,222

 

 

 

908

 

 

 

(2,068

)

 

 

6,014

 

Comprehensive Income

 

$

11,367

 

 

$

7,940

 

 

$

11,892

 

 

$

14,076

 

 

$

8,618

 

 

$

19,307

 

 

$

20,676

 

Basic Earnings
   Per Share

 

$

0.86

 

 

$

0.70

 

 

$

0.71

 

 

$

0.64

 

 

$

0.56

 

 

$

1.55

 

 

$

1.07

 

Diluted Earnings
   Per Share

 

$

0.86

 

 

$

0.70

 

 

$

0.71

 

 

$

0.64

 

 

$

0.56

 

 

$

1.55

 

 

$

1.07

 

Dividends Declared

 

$

0.23000

 

 

$

0.23000

 

 

$

0.23000

 

 

$

0.22750

 

 

$

0.22125

 

 

$

0.46000

 

 

$

0.44250

 

 


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

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

 

 

 

June
 30, 2026

 

 

March
 31, 2026

 

 

December
 31, 2025

 

 

September
 30, 2025

 

 

June
 30, 2025

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

 

 

 

(Unaudited)

 

 

(Unaudited)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

155,879

 

 

$

172,847

 

 

$

97,249

 

 

$

116,448

 

 

$

87,596

 

Federal funds sold

 

 

511

 

 

 

623

 

 

 

469

 

 

 

582

 

 

 

635

 

Total cash and cash equivalents

 

 

156,390

 

 

 

173,470

 

 

 

97,718

 

 

 

117,030

 

 

 

88,231

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing time deposits

 

 

518

 

 

 

1,253

 

 

 

1,498

 

 

 

1,498

 

 

 

1,992

 

Securities - available-for-sale

 

 

441,254

 

 

 

429,623

 

 

 

422,072

 

 

 

422,773

 

 

 

431,102

 

Other securities, at cost

 

 

10,681

 

 

 

12,672

 

 

 

13,032

 

 

 

11,509

 

 

 

13,994

 

Loans held for sale

 

 

2,994

 

 

 

5,579

 

 

 

3,934

 

 

 

3,003

 

 

 

6,359

 

Loans, net of allowance for credit losses

 

 

2,677,072

 

 

 

2,654,135

 

 

 

2,685,990

 

 

 

2,632,668

 

 

 

2,599,917

 

Premises and equipment

 

 

30,334

 

 

 

31,534

 

 

 

31,864

 

 

 

32,321

 

 

 

32,885

 

Goodwill

 

 

86,358

 

 

 

86,358

 

 

 

86,358

 

 

 

86,358

 

 

 

86,358

 

Loan servicing rights

 

 

5,085

 

 

 

4,972

 

 

 

5,175

 

 

 

5,537

 

 

 

5,810

 

Bank owned life insurance

 

 

48,021

 

 

 

45,407

 

 

 

47,410

 

 

 

35,602

 

 

 

35,355

 

Other assets

 

 

43,411

 

 

 

40,247

 

 

 

39,331

 

 

 

42,453

 

 

 

43,760

 

Total Assets

 

$

3,502,118

 

 

$

3,485,569

 

 

$

3,434,382

 

 

$

3,390,752

 

 

$

3,345,763

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

506,119

 

 

$

520,348

 

 

$

527,327

 

 

$

500,742

 

 

$

497,804

 

Interest-bearing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

 

 

898,902

 

 

 

910,723

 

 

 

876,151

 

 

 

920,099

 

 

 

899,602

 

Savings

 

 

771,379

 

 

 

753,289

 

 

 

729,472

 

 

 

713,391

 

 

 

691,468

 

Time

 

 

693,008

 

 

 

625,302

 

 

 

597,785

 

 

 

617,679

 

 

 

621,455

 

Total deposits

 

 

2,869,408

 

 

 

2,809,662

 

 

 

2,730,735

 

 

 

2,751,911

 

 

 

2,710,329

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds purchased and securities
   sold under agreements to repurchase

 

 

14,771

 

 

 

14,762

 

 

 

37,718

 

 

 

22,718

 

 

 

27,562

 

Federal Home Loan Bank (FHLB)
   advances

 

 

168,447

 

 

 

218,987

 

 

 

227,377

 

 

 

187,913

 

 

 

188,445

 

Subordinated notes, net of unamortized
   issuance costs

 

 

34,991

 

 

 

34,962

 

 

 

34,933

 

 

 

34,904

 

 

 

34,875

 

Dividend payable

 

 

3,130

 

 

 

3,128

 

 

 

3,125

 

 

 

3,091

 

 

 

3,000

 

Accrued expenses and other liabilities

 

 

26,655

 

 

 

28,120

 

 

 

29,632

 

 

 

28,435

 

 

 

30,760

 

Total liabilities

 

 

3,117,402

 

 

 

3,109,621

 

 

 

3,063,520

 

 

 

3,028,972

 

 

 

2,994,971

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and Contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock - No par value; authorized 40,000,000
   shares; issued 14,564,425 shares; outstanding
   13,779,385 shares 6/30/26 and 13,748,074
   shares 12/31/25

 

 

135,510

 

 

 

135,270

 

 

 

135,531

 

 

 

135,170

 

 

 

135,805

 

Treasury stock - 785,040 shares 6/30/26
   and 816,351 shares 12/31/25

 

 

(10,293

)

 

 

(10,403

)

 

 

(10,636

)

 

 

(10,584

)

 

 

(10,674

)

Retained earnings

 

 

273,455

 

 

 

264,607

 

 

 

257,855

 

 

 

251,181

 

 

 

244,870

 

Accumulated other comprehensive
   loss

 

 

(13,956

)

 

 

(13,526

)

 

 

(11,888

)

 

 

(13,987

)

 

 

(19,209

)

Total stockholders' equity

 

 

384,716

 

 

 

375,948

 

 

 

370,862

 

 

 

361,780

 

 

 

350,792

 

Total Liabilities and Stockholders' Equity

 

$

3,502,118

 

 

$

3,485,569

 

 

$

3,434,382

 

 

$

3,390,752

 

 

$

3,345,763

 

 


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

SELECT FINANCIAL DATA

 

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

Selected financial data

 

June
30, 2026

 

 

March
31, 2026

 

 

December
31, 2025

 

 

September
30, 2025

 

 

June
30, 2025

 

 

June
30, 2026

 

 

June
30, 2025

 

Return on average
  assets

 

 

 

1.34

%

 

 

 

1.14

%

 

 

 

1.14

%

 

 

 

1.05

%

 

 

 

0.92

%

 

 

 

1.24

%

 

 

 

0.88

%

Return on average
  equity

 

 

 

12.37

%

 

 

 

10.31

%

 

 

 

10.55

%

 

 

 

9.83

%

 

 

 

8.88

%

 

 

 

11.29

%

 

 

 

8.55

%

Yield on earning assets

 

 

 

5.48

%

 

 

 

5.38

%

 

 

 

5.55

%

 

 

 

5.62

%

 

 

 

5.45

%

 

 

 

5.44

%

 

 

 

5.32

%

Cost of interest-bearing
  liabilities

 

 

 

2.56

%

 

 

 

2.54

%

 

 

 

2.69

%

 

 

 

2.83

%

 

 

 

2.83

%

 

 

 

2.55

%

 

 

 

2.84

%

Net interest spread

 

 

 

2.92

%

 

 

 

2.84

%

 

 

 

2.86

%

 

 

 

2.79

%

 

 

 

2.62

%

 

 

 

2.89

%

 

 

 

2.48

%

Net interest margin

 

 

 

3.48

%

 

 

 

3.42

%

 

 

 

3.46

%

 

 

 

3.40

%

 

 

 

3.22

%

 

 

 

3.45

%

 

 

 

3.13

%

Efficiency ratio

 

 

 

56.08

%

 

 

 

60.08

%

 

 

 

58.38

%

 

 

 

63.11

%

 

 

 

64.93

%

 

 

 

58.18

%

 

 

 

65.84

%

Dividend payout ratio

 

 

 

26.53

%

 

 

 

32.62

%

 

 

 

31.90

%

 

 

 

34.90

%

 

 

 

38.91

%

 

 

 

29.27

%

 

 

 

40.90

%

Tangible book value
   per share

 

$

 

21.41

 

 

$

 

20.76

 

 

$

 

20.40

 

 

$

 

19.71

 

 

$

 

18.91

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

 

 

8.99

%

 

 

 

9.02

%

 

 

 

8.81

%

 

 

 

8.74

%

 

 

 

8.50

%

 

 

 

 

 

 

 

 

Average shares
  outstanding

 

 

 

13,773,387

 

 

 

 

13,754,684

 

 

 

 

13,749,420

 

 

 

 

13,733,858

 

 

 

 

13,720,339

 

 

 

 

13,764,087

 

 

 

 

13,713,211

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

June
 30, 2026

 

 

March
 31, 2026

 

 

December
 30, 2025

 

 

September
 30, 2025

 

 

June
 30, 2025

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

1,308,600

 

 

$

 

1,315,549

 

 

$

 

1,355,571

 

 

$

 

1,355,166

 

 

$

 

1,345,953

 

Agricultural real estate

 

 

 

208,223

 

 

 

 

215,846

 

 

 

 

217,034

 

 

 

 

222,145

 

 

 

 

221,004

 

Consumer real estate

 

 

 

533,438

 

 

 

 

534,987

 

 

 

 

526,439

 

 

 

 

522,416

 

 

 

 

523,781

 

Commercial and industrial

 

 

 

337,487

 

 

 

 

309,046

 

 

 

 

314,405

 

 

 

 

296,084

 

 

 

 

293,826

 

Agricultural

 

 

 

244,611

 

 

 

 

228,730

 

 

 

 

218,050

 

 

 

 

179,361

 

 

 

 

157,870

 

Consumer

 

 

 

50,953

 

 

 

 

55,576

 

 

 

 

58,838

 

 

 

 

60,469

 

 

 

 

59,348

 

Other

 

 

 

22,574

 

 

 

 

22,564

 

 

 

 

23,133

 

 

 

 

24,086

 

 

 

 

24,653

 

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

 

 

 

(1,419

)

 

 

 

(1,436

)

 

 

 

(1,511

)

 

 

 

(1,452

)

 

 

 

(1,488

)

Total loans, net

 

$

 

2,704,467

 

 

$

 

2,680,862

 

 

$

 

2,711,959

 

 

$

 

2,658,275

 

 

$

 

2,624,947

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Excludes carrying value adjustments of $546 thousand as of June 30, 2026, $1.1 million as of March 31, 2026, $1.7 million as of December 31, 2025, $1.9 million as of September 30, 2025 and $1.9 million as of June 30, 2025 related to interest rate swaps associated with fixed rate loans

 

 


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

SELECT FINANCIAL DATA (continued)

 

Asset quality data

 

June
30, 2026

 

 

March
31, 2026

 

 

December
31, 2025

 

 

September
30, 2025

 

 

June
30, 2025

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

 

7,383

 

 

$

 

11,070

 

 

$

 

11,256

 

 

$

 

5,155

 

 

$

 

3,745

 

90 day past due and accruing

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

Nonperforming loans

 

$

 

7,383

 

 

$

 

11,070

 

 

$

 

11,256

 

 

$

 

5,155

 

 

$

 

3,745

 

Other real estate owned

 

$

 

-

 

 

$

 

319

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

Nonperforming assets

 

$

 

7,383

 

 

$

 

11,389

 

 

$

 

11,256

 

 

$

 

5,151

 

 

$

 

3,745

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses - loans

 

$

 

27,941

 

 

$

 

27,830

 

 

$

 

27,688

 

 

$

 

27,475

 

 

$

 

26,977

 

Allowance for credit losses - off
   balance sheet credit exposures

 

 

 

1,189

 

 

 

 

1,041

 

 

 

 

1,035

 

 

 

 

1,037

 

 

 

 

1,308

 

Total allowance for
   credit losses

 

$

 

29,130

 

 

$

 

28,871

 

 

$

 

28,723

 

 

$

 

28,512

 

 

$

 

28,285

 

Total allowance for credit losses/
   total loans

 

 

 

1.08

%

 

 

 

1.08

%

 

 

 

1.06

%

 

 

 

1.07

%

 

 

 

1.08

%

Net charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Quarter-to-date

 

$

 

62

 

 

$

 

160

 

 

$

 

354

 

 

$

 

59

 

 

$

 

36

 

   Year-to-date

 

$

 

222

 

 

$

 

160

 

 

$

 

734

 

 

$

 

380

 

 

$

 

321

 

Net charge-offs to average loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Quarter-to-date

 

 

 

0.00

%

 

 

 

0.01

%

 

 

 

0.01

%

 

 

 

0.00

%

 

 

 

0.00

%

   Year-to-date

 

 

 

0.01

%

 

 

 

0.01

%

 

 

 

0.03

%

 

 

 

0.01

%

 

 

 

0.01

%

Nonperforming loans/total loans

 

 

 

0.27

%

 

 

 

0.42

%

 

 

 

0.42

%

 

 

 

0.19

%

 

 

 

0.14

%

Allowance for credit losses/
   nonperforming loans

 

 

 

378.45

%

 

 

 

251.40

%

 

 

 

245.98

%

 

 

 

532.98

%

 

 

 

720.35

%

NPA coverage ratio

 

 

 

378.45

%

 

 

 

244.36

%

 

 

 

245.98

%

 

 

 

532.98

%

 

 

 

720.35

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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

 

 

 

June 30, 2026

 

 

June 30, 2025

 

 

 

Average
Balance

 

 

Interest/
Dividends

 

 

Annualized
Yield/Rate

 

 

Average
Balance

 

 

Interest/
Dividends

 

 

Annualized
Yield/Rate

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

2,690,938

 

 

$

40,839

 

 

 

6.07

%

 

$

2,617,278

 

 

$

39,530

 

 

 

6.04

%

Taxable investment securities

 

 

458,152

 

 

 

3,231

 

 

 

2.82

%

 

 

459,298

 

 

 

2,837

 

 

 

2.47

%

Tax-exempt investment securities

 

 

12,746

 

 

 

67

 

 

 

2.66

%

 

 

16,682

 

 

 

74

 

 

 

2.25

%

Fed funds sold & other

 

 

170,491

 

 

 

1,510

 

 

 

3.54

%

 

 

99,964

 

 

 

1,051

 

 

 

4.21

%

Total Interest Earning Assets

 

 

3,332,327

 

 

$

45,647

 

 

 

5.48

%

 

 

3,193,222

 

 

$

43,492

 

 

 

5.45

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonearning Assets

 

 

193,132

 

 

 

 

 

 

 

 

 

175,969

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

3,525,459

 

 

 

 

 

 

 

 

$

3,369,191

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts and savings deposits

 

$

1,708,669

 

 

$

9,398

 

 

 

2.20

%

 

$

1,599,067

 

 

$

9,479

 

 

 

2.37

%

Time deposits

 

 

666,485

 

 

 

5,034

 

 

 

3.02

%

 

 

626,036

 

 

 

5,334

 

 

 

3.41

%

Other borrowed money

 

 

187,035

 

 

 

1,894

 

 

 

4.05

%

 

 

228,708

 

 

 

2,411

 

 

 

4.22

%

Fed funds purchased & securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  sold under agreement to repurchase

 

 

14,818

 

 

 

118

 

 

 

3.19

%

 

 

27,301

 

 

 

272

 

 

 

3.99

%

Subordinated notes

 

 

34,972

 

 

 

285

 

 

 

3.26

%

 

 

34,856

 

 

 

285

 

 

 

3.27

%

Total Interest-Bearing Liabilities

 

$

2,611,979

 

 

$

16,729

 

 

 

2.56

%

 

$

2,515,968

 

 

$

17,781

 

 

 

2.83

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-Bearing Liabilities

 

 

530,896

 

 

 

 

 

 

 

 

 

505,129

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

$

382,584

 

 

 

 

 

 

 

 

$

348,094

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and
   Interest Rate Spread

 

 

 

 

$

28,918

 

 

 

2.92

%

 

 

 

 

$

25,711

 

 

 

2.62

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

3.48

%

 

 

 

 

 

 

 

 

3.22

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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 Six Months Ended

 

 

For the Six Months Ended

 

 

 

June 30, 2026

 

 

June 30, 2025

 

 

 

Average
Balance

 

 

Interest/
Dividends

 

 

Annualized
Yield/Rate

 

 

Average
Balance

 

 

Interest/
Dividends

 

 

Annualized
Yield/Rate

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

2,695,268

 

 

$

80,666

 

 

 

5.99

%

 

$

2,598,011

 

 

$

76,602

 

 

 

5.90

%

Taxable investment securities

 

 

448,472

 

 

 

6,061

 

 

 

2.70

%

 

 

458,903

 

 

 

5,576

 

 

 

2.43

%

Tax-exempt investment securities

 

 

12,988

 

 

 

136

 

 

 

2.65

%

 

 

17,501

 

 

 

152

 

 

 

2.20

%

Fed funds sold & other

 

 

118,892

 

 

 

2,082

 

 

 

3.50

%

 

 

102,851

 

 

 

2,164

 

 

 

4.21

%

Total Interest Earning Assets

 

 

3,275,620

 

 

$

88,945

 

 

 

5.44

%

 

 

3,177,266

 

 

$

84,494

 

 

 

5.32

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonearning Assets

 

 

192,946

 

 

 

 

 

 

 

 

 

171,324

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

3,468,566

 

 

 

 

 

 

 

 

$

3,348,590

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts and savings deposits

 

$

1,667,233

 

 

$

17,929

 

 

 

2.15

%

 

$

1,524,965

 

 

$

18,043

 

 

 

2.37

%

Time deposits

 

 

634,430

 

 

 

9,752

 

 

 

3.07

%

 

 

626,767

 

 

 

10,758

 

 

 

3.43

%

Other borrowed money

 

 

201,463

 

 

 

4,070

 

 

 

4.04

%

 

 

237,185

 

 

 

4,961

 

 

 

4.18

%

Fed funds purchased & securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  sold under agreement to repurchase

 

 

16,051

 

 

 

263

 

 

 

3.28

%

 

 

27,391

 

 

 

543

 

 

 

3.96

%

Subordinated notes

 

 

34,958

 

 

 

569

 

 

 

3.26

%

 

 

34,842

 

 

 

569

 

 

 

3.27

%

Total Interest-Bearing Liabilities

 

$

2,554,135

 

 

$

32,583

 

 

 

2.55

%

 

$

2,451,150

 

 

$

34,874

 

 

 

2.84

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-Bearing Liabilities

 

 

534,662

 

 

 

 

 

 

 

 

 

553,686

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

$

379,769

 

 

 

 

 

 

 

 

$

343,754

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and
   Interest Rate Spread

 

 

 

 

$

56,362

 

 

 

2.89

%

 

 

 

 

$

49,620

 

 

 

2.48

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

3.45

%

 

 

 

 

 

 

 

 

3.13

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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

 

 

 

June 30, 2026

 

 

June 30, 2025

 

 

 

As Reported

 

Excluding Accretion/Amortization

Difference

 

 

As Reported

 

Excluding Accretion/Amortization

Difference

 

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

40,839

 

 

 

6.07

%

 

$

40,609

 

 

 

6.04

%

 

$

230

 

 

 

0.03

%

 

$

39,530

 

 

 

6.04

%

 

$

38,928

 

 

 

5.95

%

 

$

602

 

 

 

0.09

%

Taxable investment securities

 

 

3,231

 

 

 

2.82

%

 

 

3,231

 

 

 

2.82

%

 

 

-

 

 

 

0.00

%

 

 

2,837

 

 

 

2.47

%

 

 

2,837

 

 

 

2.47

%

 

 

-

 

 

 

0.00

%

Tax-exempt investment securities

 

 

67

 

 

 

2.66

%

 

 

67

 

 

 

2.66

%

 

 

-

 

 

 

0.00

%

 

 

74

 

 

 

2.25

%

 

 

74

 

 

 

2.25

%

 

 

-

 

 

 

0.00

%

Fed funds sold & other

 

 

1,510

 

 

 

3.54

%

 

 

1,510

 

 

 

3.54

%

 

 

-

 

 

 

0.00

%

 

 

1,051

 

 

 

4.21

%

 

 

1,051

 

 

 

4.21

%

 

 

-

 

 

 

0.00

%

 Total Interest Earning Assets

 

 

45,647

 

 

 

5.48

%

 

 

45,417

 

 

 

5.46

%

 

 

230

 

 

 

0.02

%

 

 

43,492

 

 

 

5.45

%

 

 

42,890

 

 

 

5.38

%

 

 

602

 

 

 

0.07

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts and savings deposits

 

$

9,398

 

 

 

2.20

%

 

$

9,398

 

 

 

2.20

%

 

$

-

 

 

 

0.00

%

 

$

9,479

 

 

 

2.37

%

 

$

9,479

 

 

 

2.37

%

 

$

-

 

 

 

0.00

%

Time deposits

 

 

5,034

 

 

 

3.02

%

 

 

5,034

 

 

 

3.02

%

 

 

-

 

 

 

0.00

%

 

 

5,334

 

 

 

3.41

%

 

 

5,334

 

 

 

3.41

%

 

 

-

 

 

 

0.00

%

Other borrowed money

 

 

1,894

 

 

 

4.05

%

 

 

1,890

 

 

 

4.04

%

 

 

4

 

 

 

0.01

%

 

 

2,411

 

 

 

4.22

%

 

 

2,407

 

 

 

4.21

%

 

 

4

 

 

 

0.01

%

Fed funds purchased and securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  sold under agreement to repurchase

 

 

118

 

 

 

3.19

%

 

 

118

 

 

 

3.19

%

 

 

-

 

 

 

0.00

%

 

 

272

 

 

 

3.99

%

 

 

272

 

 

 

3.99

%

 

 

-

 

 

 

0.00

%

Subordinated notes

 

 

285

 

 

 

3.26

%

 

 

285

 

 

 

3.26

%

 

 

-

 

 

 

0.00

%

 

 

285

 

 

 

3.27

%

 

 

285

 

 

 

3.27

%

 

 

-

 

 

 

0.00

%

 Total Interest-Bearing Liabilities

 

 

16,729

 

 

 

2.56

%

 

 

16,725

 

 

 

2.56

%

 

 

4

 

 

 

0.00

%

 

 

17,781

 

 

 

2.83

%

 

 

17,777

 

 

 

2.83

%

 

 

4

 

 

 

0.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest/Dividend income/yield

 

 

45,647

 

 

 

5.48

%

 

 

45,417

 

 

 

5.46

%

 

 

230

 

 

 

0.02

%

 

 

43,492

 

 

 

5.45

%

 

 

42,890

 

 

 

5.38

%

 

 

602

 

 

 

0.07

%

Interest Expense / yield

 

 

16,729

 

 

 

2.56

%

 

 

16,725

 

 

 

2.56

%

 

 

4

 

 

 

0.00

%

 

 

17,781

 

 

 

2.83

%

 

 

17,777

 

 

 

2.83

%

 

 

4

 

 

 

0.00

%

Net Interest Spread

 

 

28,918

 

 

 

2.92

%

 

 

28,692

 

 

 

2.90

%

 

 

226

 

 

 

0.02

%

 

 

25,711

 

 

 

2.62

%

 

 

25,113

 

 

 

2.55

%

 

 

598

 

 

 

0.07

%

Net Interest Margin

 

 

 

 

 

3.48

%

 

 

 

 

 

3.45

%

 

 

 

 

 

0.03

%

 

 

 

 

 

3.22

%

 

 

 

 

 

3.15

%

 

 

 

 

 

0.07

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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 Six Months Ended

 

 

For the Six Months Ended

 

 

 

June 30, 2026

 

 

June 30, 2025

 

 

 

As Reported

 

Excluding Accretion/Amortization

Difference

 

 

As Reported

 

Excluding Accretion/Amortization

Difference

 

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

80,666

 

 

 

5.99

%

 

$

80,056

 

 

 

5.95

%

 

$

610

 

 

 

0.04

%

 

$

76,602

 

 

 

5.90

%

 

$

75,396

 

 

 

5.80

%

 

$

1,206

 

 

 

0.10

%

Taxable investment securities

 

 

6,061

 

 

 

2.70

%

 

 

6,061

 

 

 

2.70

%

 

 

-

 

 

 

0.00

%

 

 

5,576

 

 

 

2.43

%

 

 

5,576

 

 

 

2.43

%

 

 

-

 

 

 

0.00

%

Tax-exempt investment securities

 

 

136

 

 

 

2.65

%

 

 

136

 

 

 

2.65

%

 

 

-

 

 

 

0.00

%

 

 

152

 

 

 

2.20

%

 

 

152

 

 

 

2.20

%

 

 

-

 

 

 

0.00

%

Fed funds sold & other

 

 

2,082

 

 

 

3.50

%

 

 

2,082

 

 

 

3.50

%

 

 

-

 

 

 

0.00

%

 

 

2,164

 

 

 

4.21

%

 

 

2,164

 

 

 

4.21

%

 

 

-

 

 

 

0.00

%

 Total Interest Earning Assets

 

 

88,945

 

 

 

5.44

%

 

 

88,335

 

 

 

5.40

%

 

 

610

 

 

 

0.04

%

 

 

84,494

 

 

 

5.32

%

 

 

83,288

 

 

 

5.25

%

 

 

1,206

 

 

 

0.07

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts and savings deposits

 

$

17,929

 

 

 

2.15

%

 

$

17,929

 

 

 

2.15

%

 

$

-

 

 

 

0.00

%

 

$

18,043

 

 

 

2.37

%

 

$

18,043

 

 

 

2.37

%

 

$

-

 

 

 

0.00

%

Time deposits

 

 

9,752

 

 

 

3.07

%

 

 

9,752

 

 

 

3.07

%

 

 

-

 

 

 

0.00

%

 

 

10,758

 

 

 

3.43

%

 

 

10,758

 

 

 

3.43

%

 

 

-

 

 

 

0.00

%

Other borrowed money

 

 

4,070

 

 

 

4.04

%

 

 

4,063

 

 

 

4.03

%

 

 

7

 

 

 

0.01

%

 

 

4,961

 

 

 

4.18

%

 

 

4,954

 

 

 

4.18

%

 

 

7

 

 

 

0.00

%

Fed funds purchased and securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  sold under agreement to repurchase

 

 

263

 

 

 

3.28

%

 

 

263

 

 

 

3.28

%

 

 

-

 

 

 

0.00

%

 

 

543

 

 

 

3.96

%

 

 

543

 

 

 

3.96

%

 

 

-

 

 

 

0.00

%

Subordinated notes

 

 

569

 

 

 

3.26

%

 

 

569

 

 

 

3.26

%

 

 

-

 

 

 

0.00

%

 

 

569

 

 

 

3.27

%

 

 

569

 

 

 

3.27

%

 

 

-

 

 

 

0.00

%

 Total Interest-Bearing Liabilities

 

 

32,583

 

 

 

2.55

%

 

 

32,576

 

 

 

2.55

%

 

 

7

 

 

 

0.00

%

 

 

34,874

 

 

 

2.84

%

 

 

34,867

 

 

 

2.85

%

 

 

7

 

 

 

-0.01

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest/Dividend income/yield

 

 

88,945

 

 

 

5.44

%

 

 

88,335

 

 

 

5.40

%

 

 

610

 

 

 

0.04

%

 

 

84,494

 

 

 

5.32

%

 

 

83,288

 

 

 

5.25

%

 

 

1,206

 

 

 

0.07

%

Interest Expense / yield

 

 

32,583

 

 

 

2.55

%

 

 

32,576

 

 

 

2.55

%

 

 

7

 

 

 

0.00

%

 

 

34,874

 

 

 

2.84

%

 

 

34,867

 

 

 

2.85

%

 

 

7

 

 

 

-0.01

%

Net Interest Spread

 

 

56,362

 

 

 

2.89

%

 

 

55,759

 

 

 

2.85

%

 

 

603

 

 

 

0.04

%

 

 

49,620

 

 

 

2.48

%

 

 

48,421

 

 

 

2.40

%

 

 

1,199

 

 

 

0.08

%

Net Interest Margin

 

 

 

 

 

3.45

%

 

 

 

 

 

3.41

%

 

 

 

 

 

0.04

%

 

 

 

 

 

3.13

%

 

 

 

 

 

3.05

%

 

 

 

 

 

0.08

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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

RECONCILIATION OF TANGIBLE COMMON EQUITY

(in thousands of dollars)

 

 

 

For the Three Months Ended

 

Reconciliation of Common Stockholders'
   Equity to Tangible Common Equity

 

June
30, 2026

 

 

March
31, 2026

 

 

December
31, 2025

 

 

September
30, 2025

 

 

June
30, 2025

 

Stockholders' Equity

 

$

384,716

 

 

 

$

375,948

 

 

$

370,862

 

 

 

$

361,780

 

 

 

$

350,792

 

Less Goodwill and Other Intangibles

 

 

 

89,738

 

 

 

 

90,043

 

 

 

 

90,347

 

 

 

 

90,792

 

 

 

 

91,237

 

Tangible Common Equity

 

 

$

294,978

 

 

 

$

285,905

 

 

 

$

280,515

 

 

 

$

270,988

 

 

 

$

259,555

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Stockholders' Equity

 

 

$

382,584

 

 

 

$

376,923

 

 

 

$

368,235

 

 

 

$

357,394

 

 

 

$

348,094

 

Less average Goodwill and Other Intangibles

 

 

 

89,933

 

 

 

 

90,234

 

 

 

 

90,629

 

 

 

 

91,076

 

 

 

 

91,516

 

Average Tangible Common Equity

 

 

$

292,651

 

 

 

$

286,689

 

 

 

$

277,606

 

 

 

$

266,318

 

 

 

$

256,578