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 Third-Quarter and Year-to-Date Financial Results

 

ARCHBOLD, OHIO, October 22, 2026, Farmers & Merchants Bancorp, Inc. (Nasdaq: FMAO) today reported financial results for the 2026 third quarter and year-to-date ended September 30, 2026, on a consolidated basis.

 

2026 Third-Quarter Financial and Operating Highlights

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

 

•
94 consecutive quarters of profitability
•
Net income increased 30.3% to $11.5 million, or $0.84 per basic and diluted share
•
Strong profitability drives ROAA to 1.29%, compared to 1.05%
•
Net charge-offs to average loans of 0.00%
•
Tier 1 leverage ratio was 9.14%
•
Cost of interest-bearing liabilities improved to 2.59%, from 2.83%
•
Net interest margin increased by 17 basis points to 3.57%
•
Efficiency ratio improved to 58.09%, compared to 63.11%
•
Third quarter regular dividend per share increased 5.5% to $0.96 annualized
•
Company declared an additional $0.01 per share special dividend, bringing total third-quarter payment to $0.250 per share

 

Lars B. Eller, President and Chief Executive Officer, stated, “2026 is shaping up to be a historic year of profitability and growth with year-to-date earnings per share increasing 39.8% to $2.39. Throughout the 2026 nine-month period, our team has worked hard to expand our net interest margin, control operating expenses, grow our balance sheet, and maintain excellent asset quality. We are encouraged by the progress we have made across these key priorities and believe we are well positioned to sustain our positive momentum through the remainder of 2026 and into 2027.”

 

Income Statement

Net income for the quarter ended September 30, 2026, was $11.5 million, compared to $8.9 million for the same period last year. Net income per basic and diluted share for the 2026 third quarter was $0.84, compared to $0.64 for the same period last year. Net income for the nine months ended September 30, 2026, was $32.9 million, compared to $23.5 million for the same period last year. Net income per basic and diluted share for the 2026 nine months was $2.39, compared to $1.71 for the same period last year.

 

 

Mr. Eller continued: “We believe F&M is well positioned to navigate a higher interest rate environment and capitalize on opportunities to further expand our net interest margin. With loan repricing opportunities extending through 2028, we believe we have a favorable backdrop to support interest income growth in the coming quarters and years. Combined


with our disciplined approach to deposit pricing and funding costs, we remain optimistic about our ability to maintain the significant improvement in net interest margin achieved over the past year.”

 

Deposits

At September 30, 2026, total deposits were $2.96 billion, an increase of 7.7%, or $210.6 million from September 30, 2025. For the three months ended September 30, 2026, F&M’s cost of interest-bearing liabilities was 2.59%, compared to 2.83% in the same period last year.

 

Loan Portfolio and Asset Quality

Total loans, net at September 30, 2026, increased 3.0%, or by $79.0 million to $2.74 billion, compared to $2.66 billion at September 30, 2025. The year-over-year increase was driven primarily by higher agricultural, commercial and industrial, and consumer real estate loans, partially offset by lower commercial real estate, consumer, and agricultural real estate 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 year-over-year basis and were $6.2 million, or 0.23% of total loans at September 30, 2026, compared to $7.4 million, or 0.27% of total loans at June 30, 2026, and $5.2 million, or 0.19% of total loans at September 30, 2025.

 

F&M maintains a well-balanced, diverse, and high performing CRE portfolio. CRE loans represented 48.2% of the Company’s total loan portfolio at September 30, 2026. F&M’s CRE portfolio included the following categories at September 30, 2026 (*):

 

CRE Category

 

Dollar
Balance

 

 

Percent of
CRE
Portfolio

 

 

Percent of
Total Loan
Portfolio

 

Multi-family

 

$

248,851

 

 

 

18.8

%

 

 

9.1

%

Retail

 

 

241,155

 

 

 

18.3

%

 

 

8.8

%

Industrial

 

 

211,320

 

 

 

16.0

%

 

 

7.7

%

Hotels

 

 

176,727

 

 

 

13.4

%

 

 

6.5

%

Office

 

 

125,283

 

 

 

9.5

%

 

 

4.6

%

Gas Stations

 

 

83,361

 

 

 

6.3

%

 

 

3.0

%

Food Service

 

 

53,045

 

 

 

4.0

%

 

 

1.9

%

Development

 

 

35,527

 

 

 

2.7

%

 

 

1.3

%

Auto Dealers

 

 

26,163

 

 

 

2.0

%

 

 

1.0

%

Senior Living

 

 

17,205

 

 

 

1.3

%

 

 

0.6

%

Other

 

 

102,384

 

 

 

7.7

%

 

 

3.7

%

Total CRE

 

$

1,321,021

 

 

 

100.0

%

 

 

48.2

%

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

 

At September 30, 2026, the Company’s total allowance for credit losses to total loans was 1.08%, compared to 1.07% at September 30, 2025.

 

Mr. Eller concluded, “Our relationship-based banking model and local decision-making continue to differentiate F&M across our Ohio, Indiana, and Michigan markets. We maintain a healthy lending pipeline, reflecting continued opportunities to support businesses and consumers throughout our communities. Our local market knowledge and disciplined underwriting practices allow us to remain selective in pursuing new business while maintaining strong asset quality. We believe this balanced approach to profitable growth, combined with our continued focus on operational efficiency and shareholder returns, positions F&M to build upon our strong financial performance.”

 


Stockholders’ Equity and Dividends

Total stockholders’ equity increased 6.9% to $386.9 million, or $28.12 per share at September 30, 2026, from $361.8 million, or $26.31 per share at September 30, 2025. The Company had a Tier 1 leverage ratio of 9.14% at September 30, 2026, compared to 8.74% at September 30, 2025.

 

Tangible stockholders’ equity increased to $297.5 million at September 30, 2026, compared to $271.0 million at September 30, 2025. On a per share basis, tangible stockholders’ equity at September 30, 2026, was $21.62 per share, compared to $19.71 per share at September 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 32 consecutive years. For the nine months ended September 30, 2026, the Company declared cash dividends of $0.71 per share, representing a 6.0% increase over the same period last year. For the nine months ended September 30, 2026, the dividend payout ratio was 29.34% compared to 38.64% for the same period last year.

 

As part of F&M’s disciplined approach to capital management, the Company has continued to actively repurchase shares of F&M common stock. These repurchases are intended, in part, to help offset dilution associated with equity-based management compensation while supporting F&M’s broader objective of managing capital in a manner that enhances long-term shareholder value.

 

Mr. Eller concluded, “One of the most rewarding aspects of our continued financial success is the ability to share that success with our shareholders. Our 32ndconsecutive annual dividend increase, and third quarter special dividend, are testaments to the strength of our franchise, the consistency of our financial performance, and our disciplined approach to capital management. We believe the combination of profitable growth, a strong balance sheet, and consistent capital returns positions F&M to create meaningful long-term value for our shareholders.”

 


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

 

 

Nine Months Ended

 

 

 

September
 30, 2026

 

 

June
 30, 2026

 

 

March
 31, 2026

 

 

December
 31, 2025

 

 

September
 30, 2025

 

 

September
 30, 2026

 

 

September
 30, 2025

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

42,061

 

 

$

40,839

 

 

$

39,827

 

 

$

40,999

 

 

$

41,013

 

 

$

122,727

 

 

$

117,615

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and
   government
   agencies

 

 

3,057

 

 

 

2,712

 

 

 

2,305

 

 

 

2,259

 

 

 

2,224

 

 

 

8,074

 

 

 

6,552

 

Municipalities and
   corporate bonds

 

 

346

 

 

 

347

 

 

 

349

 

 

 

362

 

 

 

366

 

 

 

1,042

 

 

 

1,117

 

Dividends

 

 

207

 

 

 

239

 

 

 

245

 

 

 

250

 

 

 

309

 

 

 

691

 

 

 

958

 

Federal funds sold and
   other

 

 

1,321

 

 

 

1,510

 

 

 

572

 

 

 

696

 

 

 

572

 

 

 

3,403

 

 

 

2,736

 

Total interest income

 

 

46,992

 

 

 

45,647

 

 

 

43,298

 

 

 

44,566

 

 

 

44,484

 

 

 

135,937

 

 

 

128,978

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

14,758

 

 

 

14,432

 

 

 

13,249

 

 

 

14,318

 

 

 

15,060

 

 

 

42,439

 

 

 

43,861

 

Federal funds purchased
   and securities sold
   under agreement to
   repurchase

 

 

120

 

 

 

118

 

 

 

145

 

 

 

226

 

 

 

273

 

 

 

383

 

 

 

816

 

Borrowed funds

 

 

1,694

 

 

 

1,894

 

 

 

2,176

 

 

 

1,966

 

 

 

1,966

 

 

 

5,764

 

 

 

6,927

 

Subordinated notes

 

 

480

 

 

 

285

 

 

 

284

 

 

 

285

 

 

 

284

 

 

 

1,049

 

 

 

853

 

Total interest
   expense

 

 

17,052

 

 

 

16,729

 

 

 

15,854

 

 

 

16,795

 

 

 

17,583

 

 

 

49,635

 

 

 

52,457

 

Net Interest Income -
   Before Provision for
   Credit Losses

 

 

29,940

 

 

 

28,918

 

 

 

27,444

 

 

 

27,771

 

 

 

26,901

 

 

 

86,302

 

 

 

76,521

 

Provision for (Recovery of)
   Credit Losses - Loans

 

 

(104

)

 

 

173

 

 

 

302

 

 

 

567

 

 

 

557

 

 

 

371

 

 

 

2,029

 

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

 

 

479

 

 

 

148

 

 

 

6

 

 

 

(1

)

 

 

(272

)

 

 

633

 

 

 

(505

)

Net Interest Income
   After Provision for
   Credit Losses

 

 

29,565

 

 

 

28,597

 

 

 

27,136

 

 

 

27,205

 

 

 

26,616

 

 

 

85,298

 

 

 

74,997

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer service fees

 

 

380

 

 

 

544

 

 

 

483

 

 

 

337

 

 

 

370

 

 

 

1,407

 

 

 

1,081

 

Other service charges
   and fees

 

 

1,331

 

 

 

1,301

 

 

 

1,283

 

 

 

1,311

 

 

 

1,349

 

 

 

3,915

 

 

 

3,679

 

Interchange income

 

 

1,339

 

 

 

1,347

 

 

 

1,513

 

 

 

1,275

 

 

 

1,273

 

 

 

4,199

 

 

 

3,953

 

Loan servicing income

 

 

686

 

 

 

846

 

 

 

838

 

 

 

814

 

 

 

674

 

 

 

2,370

 

 

 

2,065

 

Net gain on sale of loans

 

 

399

 

 

 

683

 

 

 

575

 

 

 

306

 

 

 

444

 

 

 

1,657

 

 

 

985

 

Increase in cash surrender
   value of bank owned
   life insurance

 

 

731

 

 

 

681

 

 

 

655

 

 

 

640

 

 

 

247

 

 

 

2,067

 

 

 

730

 

Net gain (loss) on sale
   of other assets owned

 

 

1

 

 

 

30

 

 

 

-

 

 

 

(2

)

 

 

-

 

 

 

31

 

 

 

(39

)

Net loss on sale of
   available-for-sale
   securities

 

 

-

 

 

 

-

 

 

 

(347

)

 

 

-

 

 

 

-

 

 

 

(347

)

 

 

-

 

Total noninterest
   income

 

 

4,867

 

 

 

5,432

 

 

 

5,000

 

 

 

4,681

 

 

 

4,357

 

 

 

15,299

 

 

 

12,454

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

 

 

September
 30, 2026

 

 

June
 30, 2026

 

 

March
 31, 2026

 

 

December
 31, 2025

 

 

September
 30, 2025

 

 

September
 30, 2026

 

 

September
 30, 2025

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

8,594

 

 

 

8,381

 

 

 

8,267

 

 

 

8,037

 

 

 

8,108

 

 

 

25,242

 

 

 

23,553

 

Employee benefits

 

 

2,458

 

 

 

2,338

 

 

 

2,379

 

 

 

2,386

 

 

 

2,273

 

 

 

7,175

 

 

 

6,942

 

Net occupancy expense

 

 

1,081

 

 

 

931

 

 

 

1,169

 

 

 

1,052

 

 

 

1,104

 

 

 

3,181

 

 

 

3,378

 

Furniture and equipment

 

 

1,685

 

 

 

1,594

 

 

 

1,566

 

 

 

1,352

 

 

 

1,532

 

 

 

4,845

 

 

 

4,224

 

Data processing

 

 

840

 

 

 

778

 

 

 

994

 

 

 

964

 

 

 

1,109

 

 

 

2,612

 

 

 

2,723

 

Franchise taxes

 

 

394

 

 

 

395

 

 

 

400

 

 

 

397

 

 

 

397

 

 

 

1,189

 

 

 

1,191

 

ATM expense

 

 

576

 

 

 

561

 

 

 

576

 

 

 

676

 

 

 

665

 

 

 

1,713

 

 

 

1,917

 

Advertising

 

 

906

 

 

 

363

 

 

 

472

 

 

 

666

 

 

 

674

 

 

 

1,741

 

 

 

1,533

 

FDIC assessment

 

 

413

 

 

 

389

 

 

 

396

 

 

 

377

 

 

 

428

 

 

 

1,198

 

 

 

1,341

 

Servicing rights
   amortization - net

 

 

349

 

 

 

328

 

 

 

523

 

 

 

637

 

 

 

586

 

 

 

1,200

 

 

 

947

 

Loan expense

 

 

530

 

 

 

578

 

 

 

309

 

 

 

292

 

 

 

362

 

 

 

1,417

 

 

 

918

 

Consulting fees

 

 

312

 

 

 

325

 

 

 

254

 

 

 

182

 

 

 

242

 

 

 

891

 

 

 

1,481

 

Professional fees

 

 

447

 

 

 

425

 

 

 

500

 

 

 

352

 

 

 

516

 

 

 

1,372

 

 

 

1,577

 

Intangible asset
   amortization

 

 

305

 

 

 

304

 

 

 

305

 

 

 

446

 

 

 

445

 

 

 

914

 

 

 

1,334

 

Other general and
   administrative

 

 

1,328

 

 

 

1,574

 

 

 

1,691

 

 

 

1,237

 

 

 

1,298

 

 

 

4,593

 

 

 

4,700

 

Total noninterest
   expense

 

 

20,218

 

 

 

19,264

 

 

 

19,801

 

 

 

19,053

 

 

 

19,739

 

 

 

59,283

 

 

 

57,759

 

Income Before Income
   Taxes

 

 

14,214

 

 

 

14,765

 

 

 

12,335

 

 

 

12,833

 

 

 

11,234

 

 

 

41,314

 

 

 

29,692

 

Income Taxes

 

 

2,676

 

 

 

2,968

 

 

 

2,757

 

 

 

3,040

 

 

 

2,380

 

 

 

8,401

 

 

 

6,176

 

Net Income

 

 

11,538

 

 

 

11,797

 

 

 

9,578

 

 

 

9,793

 

 

 

8,854

 

 

 

32,913

 

 

 

23,516

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

(5,915

)

 

 

(545

)

 

 

(2,420

)

 

 

2,657

 

 

 

6,610

 

 

 

(8,880

)

 

 

14,223

 

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

 

-

 

 

 

-

 

 

 

347

 

 

 

-

 

 

 

-

 

 

 

347

 

 

 

-

 

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

 

 

(5,915

)

 

 

(545

)

 

 

(2,073

)

 

 

2,657

 

 

 

6,610

 

 

 

(8,533

)

 

 

14,223

 

Tax expense (benefit)

 

 

(1,242

)

 

 

(115

)

 

 

(435

)

 

 

558

 

 

 

1,388

 

 

 

(1,792

)

 

 

2,987

 

Other comprehensive
   income (loss)

 

 

(4,673

)

 

 

(430

)

 

 

(1,638

)

 

 

2,099

 

 

 

5,222

 

 

 

(6,741

)

 

 

11,236

 

Comprehensive Income

 

$

6,865

 

 

$

11,367

 

 

$

7,940

 

 

$

11,892

 

 

$

14,076

 

 

$

26,172

 

 

$

34,752

 

Basic Earnings
   Per Share

 

$

0.84

 

 

$

0.86

 

 

$

0.70

 

 

$

0.71

 

 

$

0.64

 

 

$

2.39

 

 

$

1.71

 

Diluted Earnings
   Per Share

 

$

0.84

 

 

$

0.86

 

 

$

0.70

 

 

$

0.71

 

 

$

0.64

 

 

$

2.39

 

 

$

1.71

 

 


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

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

 

 

 

September
 30, 2026

 

 

June
 30, 2026

 

 

March
 31, 2026

 

 

December
 31, 2025

 

 

September
 30, 2025

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

 

 

 

(Unaudited)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

205,125

 

 

$

155,879

 

 

$

172,847

 

 

$

97,249

 

 

$

116,448

 

Federal funds sold

 

 

686

 

 

 

511

 

 

 

623

 

 

 

469

 

 

 

582

 

Total cash and cash equivalents

 

 

205,811

 

 

 

156,390

 

 

 

173,470

 

 

 

97,718

 

 

 

117,030

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing time deposits

 

 

518

 

 

 

518

 

 

 

1,253

 

 

 

1,498

 

 

 

1,498

 

Securities - available-for-sale

 

 

455,977

 

 

 

441,254

 

 

 

429,623

 

 

 

422,072

 

 

 

422,773

 

Other securities, at cost

 

 

10,681

 

 

 

10,681

 

 

 

12,672

 

 

 

13,032

 

 

 

11,509

 

Loans held for sale

 

 

2,527

 

 

 

2,994

 

 

 

5,579

 

 

 

3,934

 

 

 

3,003

 

Loans, net of allowance for credit losses

 

 

2,709,358

 

 

 

2,677,072

 

 

 

2,654,135

 

 

 

2,685,990

 

 

 

2,632,668

 

Premises and equipment

 

 

29,590

 

 

 

30,334

 

 

 

31,534

 

 

 

31,864

 

 

 

32,321

 

Goodwill

 

 

86,358

 

 

 

86,358

 

 

 

86,358

 

 

 

86,358

 

 

 

86,358

 

Loan servicing rights

 

 

5,034

 

 

 

5,085

 

 

 

4,972

 

 

 

5,175

 

 

 

5,537

 

Bank owned life insurance

 

 

48,751

 

 

 

48,021

 

 

 

45,407

 

 

 

47,410

 

 

 

35,602

 

Other assets

 

 

44,450

 

 

 

43,411

 

 

 

40,247

 

 

 

39,331

 

 

 

42,453

 

Total Assets

 

$

3,599,055

 

 

$

3,502,118

 

 

$

3,485,569

 

 

$

3,434,382

 

 

$

3,390,752

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

518,286

 

 

$

506,119

 

 

$

520,348

 

 

$

527,327

 

 

$

500,742

 

Interest-bearing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

 

 

952,573

 

 

 

898,902

 

 

 

910,723

 

 

 

876,151

 

 

 

920,099

 

Savings

 

 

803,763

 

 

 

771,379

 

 

 

753,289

 

 

 

729,472

 

 

 

713,391

 

Time

 

 

687,870

 

 

 

693,008

 

 

 

625,302

 

 

 

597,785

 

 

 

617,679

 

Total deposits

 

 

2,962,492

 

 

 

2,869,408

 

 

 

2,809,662

 

 

 

2,730,735

 

 

 

2,751,911

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds purchased and securities
   sold under agreements to repurchase

 

 

15,168

 

 

 

14,771

 

 

 

14,762

 

 

 

37,718

 

 

 

22,718

 

Federal Home Loan Bank (FHLB)
   advances

 

 

167,903

 

 

 

168,447

 

 

 

218,987

 

 

 

227,377

 

 

 

187,913

 

Subordinated notes, net of unamortized
   issuance costs

 

 

35,000

 

 

 

34,991

 

 

 

34,962

 

 

 

34,933

 

 

 

34,904

 

Dividend payable

 

 

3,399

 

 

 

3,130

 

 

 

3,128

 

 

 

3,125

 

 

 

3,091

 

Accrued expenses and other liabilities

 

 

28,166

 

 

 

26,655

 

 

 

28,120

 

 

 

29,632

 

 

 

28,435

 

Total liabilities

 

 

3,212,128

 

 

 

3,117,402

 

 

 

3,109,621

 

 

 

3,063,520

 

 

 

3,028,972

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and Contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock - No par value; authorized 40,000,000
   shares; issued 14,564,425 shares; outstanding
   13,762,268 shares 9/30/26 and 13,748,074
   shares 12/31/25

 

 

134,761

 

 

 

135,510

 

 

 

135,270

 

 

 

135,531

 

 

 

135,170

 

Treasury stock - 802,157 shares 9/30/26
   and 816,351 shares 12/31/25

 

 

(11,651

)

 

 

(10,293

)

 

 

(10,403

)

 

 

(10,636

)

 

 

(10,584

)

Retained earnings

 

 

282,446

 

 

 

273,455

 

 

 

264,607

 

 

 

257,855

 

 

 

251,181

 

Accumulated other comprehensive
   loss

 

 

(18,629

)

 

 

(13,956

)

 

 

(13,526

)

 

 

(11,888

)

 

 

(13,987

)

Total stockholders' equity

 

 

386,927

 

 

 

384,716

 

 

 

375,948

 

 

 

370,862

 

 

 

361,780

 

Total Liabilities and Stockholders' Equity

 

$

3,599,055

 

 

$

3,502,118

 

 

$

3,485,569

 

 

$

3,434,382

 

 

$

3,390,752

 

 


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

SELECT FINANCIAL DATA

 

 

 

For the Three Months Ended

 

 

For the Nine Months Ended

 

Selected financial data

 

September
30, 2026

 

 

June
30, 2026

 

 

March
31, 2026

 

 

December
31, 2025

 

 

September
30, 2025

 

 

September
30, 2026

 

 

September
30, 2025

 

Return on average
  assets

 

 

 

1.29

%

 

 

 

1.34

%

 

 

 

1.14

%

 

 

 

1.14

%

 

 

 

1.05

%

 

 

 

1.25

%

 

 

 

0.94

%

Return on average
  equity

 

 

 

11.76

%

 

 

 

12.37

%

 

 

 

10.31

%

 

 

 

10.55

%

 

 

 

9.83

%

 

 

 

11.45

%

 

 

 

8.99

%

Yield on earning assets

 

 

 

5.61

%

 

 

 

5.48

%

 

 

 

5.38

%

 

 

 

5.55

%

 

 

 

5.62

%

 

 

 

5.50

%

 

 

 

5.42

%

Cost of interest-bearing
  liabilities

 

 

 

2.59

%

 

 

 

2.56

%

 

 

 

2.54

%

 

 

 

2.69

%

 

 

 

2.83

%

 

 

 

2.56

%

 

 

 

2.84

%

Net interest spread

 

 

 

3.02

%

 

 

 

2.92

%

 

 

 

2.84

%

 

 

 

2.86

%

 

 

 

2.79

%

 

 

 

2.94

%

 

 

 

2.58

%

Net interest margin

 

 

 

3.57

%

 

 

 

3.48

%

 

 

 

3.42

%

 

 

 

3.46

%

 

 

 

3.40

%

 

 

 

3.50

%

 

 

 

3.22

%

Efficiency ratio

 

 

 

58.09

%

 

 

 

56.08

%

 

 

 

60.08

%

 

 

 

58.38

%

 

 

 

63.11

%

 

 

 

58.15

%

 

 

 

64.87

%

Dividend payout ratio

 

 

 

29.45

%

 

 

 

26.53

%

 

 

 

32.62

%

 

 

 

31.90

%

 

 

 

34.90

%

 

 

 

29.34

%

 

 

 

38.64

%

Tangible book value
   per share

 

$

 

21.62

 

 

$

 

21.41

 

 

$

 

20.76

 

 

$

 

20.40

 

 

$

 

19.71

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

 

 

9.14

%

 

 

 

8.99

%

 

 

 

9.02

%

 

 

 

8.81

%

 

 

 

8.74

%

 

 

 

 

 

 

 

 

Average shares
  outstanding

 

 

 

13,779,936

 

 

 

 

13,773,387

 

 

 

 

13,754,684

 

 

 

 

13,749,420

 

 

 

 

13,733,858

 

 

 

 

13,769,428

 

 

 

 

13,720,168

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

September
 30, 2026

 

 

June
 30, 2026

 

 

March
 31, 2026

 

 

December
 30, 2025

 

 

September
 30, 2025

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

1,321,021

 

 

$

 

1,308,600

 

 

$

 

1,315,549

 

 

$

 

1,355,571

 

 

$

 

1,355,166

 

Agricultural real estate

 

 

 

210,321

 

 

 

 

208,223

 

 

 

 

215,846

 

 

 

 

217,034

 

 

 

 

222,145

 

Consumer real estate

 

 

 

548,913

 

 

 

 

533,438

 

 

 

 

534,987

 

 

 

 

526,439

 

 

 

 

522,416

 

Commercial and industrial

 

 

 

343,720

 

 

 

 

337,487

 

 

 

 

309,046

 

 

 

 

314,405

 

 

 

 

296,084

 

Agricultural

 

 

 

245,639

 

 

 

 

244,611

 

 

 

 

228,730

 

 

 

 

218,050

 

 

 

 

179,361

 

Consumer

 

 

 

47,251

 

 

 

 

50,953

 

 

 

 

55,576

 

 

 

 

58,838

 

 

 

 

60,469

 

Other

 

 

 

22,089

 

 

 

 

22,574

 

 

 

 

22,564

 

 

 

 

23,133

 

 

 

 

24,086

 

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

 

 

 

(1,635

)

 

 

 

(1,419

)

 

 

 

(1,436

)

 

 

 

(1,511

)

 

 

 

(1,452

)

Total loans, net

 

$

 

2,737,319

 

 

$

 

2,704,467

 

 

$

 

2,680,862

 

 

$

 

2,711,959

 

 

$

 

2,658,275

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Excludes carrying value adjustments of ($159) thousand as of September 30, 2026, $546 thousand as of June 30, 2026, $1.1 million as of March 31, 2026, $1.7 million as of December 31, 2025 and $1.9 million as of September 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

 

September
30, 2026

 

 

June
30, 2026

 

 

March
31, 2026

 

 

December
31, 2025

 

 

September
30, 2025

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

 

6,219

 

 

$

 

7,383

 

 

$

 

11,070

 

 

$

 

11,256

 

 

$

 

5,155

 

90 day past due and accruing

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

Nonperforming loans

 

$

 

6,219

 

 

$

 

7,383

 

 

$

 

11,070

 

 

$

 

11,256

 

 

$

 

5,155

 

Other real estate owned

 

$

 

-

 

 

$

 

-

 

 

$

 

319

 

 

$

 

-

 

 

$

 

-

 

Nonperforming assets

 

$

 

6,219

 

 

$

 

7,383

 

 

$

 

11,389

 

 

$

 

11,256

 

 

$

 

5,151

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses - loans

 

$

 

27,802

 

 

$

 

27,941

 

 

$

 

27,830

 

 

$

 

27,688

 

 

$

 

27,475

 

Allowance for credit losses - off
   balance sheet credit exposures

 

 

 

1,668

 

 

 

 

1,189

 

 

 

 

1,041

 

 

 

 

1,035

 

 

 

 

1,037

 

Total allowance for
   credit losses

 

$

 

29,470

 

 

$

 

29,130

 

 

$

 

28,871

 

 

$

 

28,723

 

 

$

 

28,512

 

Total allowance for credit losses/
   total loans

 

 

 

1.08

%

 

 

 

1.08

%

 

 

 

1.08

%

 

 

 

1.06

%

 

 

 

1.07

%

Net charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Quarter-to-date

 

$

 

35

 

 

$

 

62

 

 

$

 

160

 

 

$

 

354

 

 

$

 

59

 

   Year-to-date

 

$

 

257

 

 

$

 

222

 

 

$

 

160

 

 

$

 

734

 

 

$

 

380

 

Net charge-offs to average loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Quarter-to-date

 

 

 

0.00

%

 

 

 

0.00

%

 

 

 

0.01

%

 

 

 

0.01

%

 

 

 

0.00

%

   Year-to-date

 

 

 

0.01

%

 

 

 

0.01

%

 

 

 

0.01

%

 

 

 

0.03

%

 

 

 

0.01

%

Nonperforming loans/total loans

 

 

 

0.23

%

 

 

 

0.27

%

 

 

 

0.42

%

 

 

 

0.42

%

 

 

 

0.19

%

Allowance for credit losses/
   nonperforming loans

 

 

 

447.05

%

 

 

 

378.45

%

 

 

 

251.40

%

 

 

 

245.98

%

 

 

 

532.98

%

NPA coverage ratio

 

 

 

447.05

%

 

 

 

378.45

%

 

 

 

244.36

%

 

 

 

245.98

%

 

 

 

532.98

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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, 2026

 

 

September 30, 2025

 

 

 

Average
Balance

 

 

Interest/
Dividends

 

 

Annualized
Yield/Rate

 

 

Average
Balance

 

 

Interest/
Dividends

 

 

Annualized
Yield/Rate

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

2,726,585

 

 

$

42,061

 

 

 

6.18

%

 

$

2,649,409

 

 

$

41,013

 

 

 

6.19

%

Taxable investment securities

 

 

473,448

 

 

 

3,545

 

 

 

3.00

%

 

 

445,088

 

 

 

2,827

 

 

 

2.54

%

Tax-exempt investment securities

 

 

12,202

 

 

 

65

 

 

 

2.70

%

 

 

16,066

 

 

 

72

 

 

 

2.27

%

Fed funds sold & other

 

 

145,409

 

 

 

1,321

 

 

 

3.63

%

 

 

56,131

 

 

 

572

 

 

 

4.08

%

Total Interest Earning Assets

 

 

3,357,644

 

 

$

46,992

 

 

 

5.61

%

 

 

3,166,694

 

 

$

44,484

 

 

 

5.62

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonearning Assets

 

 

191,469

 

 

 

 

 

 

 

 

 

182,320

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

3,549,113

 

 

 

 

 

 

 

 

$

3,349,014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts and savings deposits

 

$

1,730,869

 

 

$

9,749

 

 

 

2.25

%

 

$

1,620,026

 

 

$

9,966

 

 

 

2.46

%

Time deposits

 

 

684,990

 

 

 

5,009

 

 

 

2.93

%

 

 

609,844

 

 

 

5,094

 

 

 

3.34

%

Other borrowed money

 

 

168,106

 

 

 

1,694

 

 

 

4.03

%

 

 

188,123

 

 

 

1,966

 

 

 

4.18

%

Fed funds purchased & securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  sold under agreement to repurchase

 

 

14,835

 

 

 

120

 

 

 

3.24

%

 

 

27,274

 

 

 

273

 

 

 

4.00

%

Subordinated notes

 

 

34,997

 

 

 

480

 

 

 

5.49

%

 

 

34,885

 

 

 

284

 

 

 

3.26

%

Total Interest-Bearing Liabilities

 

$

2,633,797

 

 

$

17,052

 

 

 

2.59

%

 

$

2,480,152

 

 

$

17,583

 

 

 

2.83

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-Bearing Liabilities

 

 

526,148

 

 

 

 

 

 

 

 

 

511,468

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

$

389,168

 

 

 

 

 

 

 

 

$

357,394

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and
   Interest Rate Spread

 

 

 

 

$

29,940

 

 

 

3.02

%

 

 

 

 

$

26,901

 

 

 

2.79

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

3.57

%

 

 

 

 

 

 

 

 

3.40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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, 2026

 

 

September 30, 2025

 

 

 

Average
Balance

 

 

Interest/
Dividends

 

 

Annualized
Yield/Rate

 

 

Average
Balance

 

 

Interest/
Dividends

 

 

Annualized
Yield/Rate

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

2,705,821

 

 

$

122,727

 

 

 

6.06

%

 

$

2,615,332

 

 

$

117,615

 

 

 

6.00

%

Taxable investment securities

 

 

456,789

 

 

 

9,606

 

 

 

2.80

%

 

 

454,288

 

 

 

8,403

 

 

 

2.47

%

Tax-exempt investment securities

 

 

12,729

 

 

 

201

 

 

 

2.67

%

 

 

17,025

 

 

 

224

 

 

 

2.22

%

Fed funds sold & other

 

 

127,828

 

 

 

3,403

 

 

 

3.55

%

 

 

87,106

 

 

 

2,736

 

 

 

4.19

%

Total Interest Earning Assets

 

 

3,303,167

 

 

$

135,937

 

 

 

5.50

%

 

 

3,173,751

 

 

$

128,978

 

 

 

5.42

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonearning Assets

 

 

192,543

 

 

 

 

 

 

 

 

 

174,982

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

3,495,710

 

 

 

 

 

 

 

 

$

3,348,733

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts and savings deposits

 

$

1,688,457

 

 

$

27,678

 

 

 

2.19

%

 

$

1,557,564

 

 

$

28,009

 

 

 

2.40

%

Time deposits

 

 

651,283

 

 

 

14,761

 

 

 

3.02

%

 

 

621,126

 

 

 

15,852

 

 

 

3.40

%

Other borrowed money

 

 

190,338

 

 

 

5,764

 

 

 

4.04

%

 

 

220,820

 

 

 

6,927

 

 

 

4.18

%

Fed funds purchased & securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  sold under agreement to repurchase

 

 

15,646

 

 

 

383

 

 

 

3.26

%

 

 

27,352

 

 

 

816

 

 

 

3.98

%

Subordinated notes

 

 

34,971

 

 

 

1,049

 

 

 

4.00

%

 

 

34,856

 

 

 

853

 

 

 

3.26

%

Total Interest-Bearing Liabilities

 

$

2,580,695

 

 

$

49,635

 

 

 

2.56

%

 

$

2,461,718

 

 

$

52,457

 

 

 

2.84

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-Bearing Liabilities

 

 

532,079

 

 

 

 

 

 

 

 

 

538,665

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

$

382,936

 

 

 

 

 

 

 

 

$

348,350

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and
   Interest Rate Spread

 

 

 

 

$

86,302

 

 

 

2.94

%

 

 

 

 

$

76,521

 

 

 

2.58

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

3.50

%

 

 

 

 

 

 

 

 

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 Three Months Ended

 

 

For the Three Months Ended

 

 

 

September 30, 2026

 

 

September 30, 2025

 

 

 

As Reported

 

Excluding Accretion/Amortization

Difference

 

 

As Reported

 

Excluding Accretion/Amortization

Difference

 

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

42,061

 

 

 

6.18

%

 

$

42,054

 

 

 

6.18

%

 

$

7

 

 

 

0.00

%

 

$

41,013

 

 

 

6.19

%

 

$

40,359

 

 

 

6.09

%

 

$

654

 

 

 

0.10

%

Taxable investment securities

 

 

3,545

 

 

 

3.00

%

 

 

3,545

 

 

 

3.00

%

 

 

-

 

 

 

0.00

%

 

 

2,827

 

 

 

2.54

%

 

 

2,827

 

 

 

2.54

%

 

 

-

 

 

 

0.00

%

Tax-exempt investment securities

 

 

65

 

 

 

2.70

%

 

 

65

 

 

 

2.70

%

 

 

-

 

 

 

0.00

%

 

 

72

 

 

 

2.27

%

 

 

72

 

 

 

2.27

%

 

 

-

 

 

 

0.00

%

Fed funds sold & other

 

 

1,321

 

 

 

3.63

%

 

 

1,321

 

 

 

3.63

%

 

 

-

 

 

 

0.00

%

 

 

572

 

 

 

4.08

%

 

 

572

 

 

 

4.08

%

 

 

-

 

 

 

0.00

%

 Total Interest Earning Assets

 

 

46,992

 

 

 

5.61

%

 

 

46,985

 

 

 

5.60

%

 

 

7

 

 

 

0.01

%

 

 

44,484

 

 

 

5.62

%

 

 

43,830

 

 

 

5.54

%

 

 

654

 

 

 

0.08

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts and savings deposits

 

$

9,749

 

 

 

2.25

%

 

$

9,749

 

 

 

2.25

%

 

$

-

 

 

 

0.00

%

 

$

9,966

 

 

 

2.46

%

 

$

9,966

 

 

 

2.46

%

 

$

-

 

 

 

0.00

%

Time deposits

 

 

5,009

 

 

 

2.93

%

 

 

5,009

 

 

 

2.93

%

 

 

-

 

 

 

0.00

%

 

 

5,094

 

 

 

3.34

%

 

 

5,094

 

 

 

3.34

%

 

 

-

 

 

 

0.00

%

Other borrowed money

 

 

1,694

 

 

 

4.03

%

 

 

1,691

 

 

 

4.02

%

 

 

3

 

 

 

0.01

%

 

 

1,966

 

 

 

4.18

%

 

 

1,963

 

 

 

4.17

%

 

 

3

 

 

 

0.01

%

Fed funds purchased and securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  sold under agreement to repurchase

 

 

120

 

 

 

3.24

%

 

 

120

 

 

 

3.24

%

 

 

-

 

 

 

0.00

%

 

 

273

 

 

 

4.00

%

 

 

273

 

 

 

4.00

%

 

 

-

 

 

 

0.00

%

Subordinated notes

 

 

480

 

 

 

5.49

%

 

 

480

 

 

 

5.49

%

 

 

-

 

 

 

0.00

%

 

 

284

 

 

 

3.26

%

 

 

284

 

 

 

3.26

%

 

 

-

 

 

 

0.00

%

 Total Interest-Bearing Liabilities

 

 

17,052

 

 

 

2.59

%

 

 

17,049

 

 

 

2.59

%

 

 

3

 

 

 

0.00

%

 

 

17,583

 

 

 

2.83

%

 

 

17,580

 

 

 

2.84

%

 

 

3

 

 

 

-0.01

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest/Dividend income/yield

 

 

46,992

 

 

 

5.61

%

 

 

46,985

 

 

 

5.60

%

 

 

7

 

 

 

0.01

%

 

 

44,484

 

 

 

5.62

%

 

 

43,830

 

 

 

5.54

%

 

 

654

 

 

 

0.08

%

Interest Expense / yield

 

 

17,052

 

 

 

2.59

%

 

 

17,049

 

 

 

2.59

%

 

 

3

 

 

 

0.00

%

 

 

17,583

 

 

 

2.83

%

 

 

17,580

 

 

 

2.84

%

 

 

3

 

 

 

-0.01

%

Net Interest Spread

 

 

29,940

 

 

 

3.02

%

 

 

29,936

 

 

 

3.01

%

 

 

4

 

 

 

0.01

%

 

 

26,901

 

 

 

2.79

%

 

 

26,250

 

 

 

2.70

%

 

 

651

 

 

 

0.09

%

Net Interest Margin

 

 

 

 

 

3.57

%

 

 

 

 

 

3.57

%

 

 

 

 

 

0.00

%

 

 

 

 

 

3.40

%

 

 

 

 

 

3.32

%

 

 

 

 

 

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

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, 2026

 

 

September 30, 2025

 

 

 

As Reported

 

Excluding Accretion/Amortization

Difference

 

 

As Reported

 

Excluding Accretion/Amortization

Difference

 

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

122,727

 

 

 

6.06

%

 

$

122,110

 

 

 

6.03

%

 

$

617

 

 

 

0.03

%

 

$

117,615

 

 

 

6.00

%

 

$

115,755

 

 

 

5.90

%

 

$

1,860

 

 

 

0.10

%

Taxable investment securities

 

 

9,606

 

 

 

2.80

%

 

 

9,606

 

 

 

2.80

%

 

 

-

 

 

 

0.00

%

 

 

8,403

 

 

 

2.47

%

 

 

8,403

 

 

 

2.47

%

 

 

-

 

 

 

0.00

%

Tax-exempt investment securities

 

 

201

 

 

 

2.67

%

 

 

201

 

 

 

2.67

%

 

 

-

 

 

 

0.00

%

 

 

224

 

 

 

2.22

%

 

 

224

 

 

 

2.22

%

 

 

-

 

 

 

0.00

%

Fed funds sold & other

 

 

3,403

 

 

 

3.55

%

 

 

3,403

 

 

 

3.55

%

 

 

-

 

 

 

0.00

%

 

 

2,736

 

 

 

4.19

%

 

 

2,736

 

 

 

4.19

%

 

 

-

 

 

 

0.00

%

 Total Interest Earning Assets

 

 

135,937

 

 

 

5.50

%

 

 

135,320

 

 

 

5.47

%

 

 

617

 

 

 

0.03

%

 

 

128,978

 

 

 

5.42

%

 

 

127,118

 

 

 

5.34

%

 

 

1,860

 

 

 

0.08

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts and savings deposits

 

$

27,678

 

 

 

2.19

%

 

$

27,678

 

 

 

2.19

%

 

$

-

 

 

 

0.00

%

 

$

28,009

 

 

 

2.40

%

 

$

28,009

 

 

 

2.40

%

 

$

-

 

 

 

0.00

%

Time deposits

 

 

14,761

 

 

 

3.02

%

 

 

14,761

 

 

 

3.02

%

 

 

-

 

 

 

0.00

%

 

 

15,852

 

 

 

3.40

%

 

 

15,852

 

 

 

3.40

%

 

 

-

 

 

 

0.00

%

Other borrowed money

 

 

5,764

 

 

 

4.04

%

 

 

5,754

 

 

 

4.03

%

 

 

10

 

 

 

0.01

%

 

 

6,927

 

 

 

4.18

%

 

 

6,917

 

 

 

4.18

%

 

 

10

 

 

 

0.00

%

Fed funds purchased and securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  sold under agreement to repurchase

 

 

383

 

 

 

3.26

%

 

 

383

 

 

 

3.26

%

 

 

-

 

 

 

0.00

%

 

 

816

 

 

 

3.98

%

 

 

816

 

 

 

3.98

%

 

 

-

 

 

 

0.00

%

Subordinated notes

 

 

1,049

 

 

 

4.00

%

 

 

1,049

 

 

 

4.00

%

 

 

-

 

 

 

0.00

%

 

 

853

 

 

 

3.26

%

 

 

853

 

 

 

3.26

%

 

 

-

 

 

 

0.00

%

 Total Interest-Bearing Liabilities

 

 

49,635

 

 

 

2.56

%

 

 

49,625

 

 

 

2.56

%

 

 

10

 

 

 

0.00

%

 

 

52,457

 

 

 

2.84

%

 

 

52,447

 

 

 

2.84

%

 

 

10

 

 

 

0.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest/Dividend income/yield

 

 

135,937

 

 

 

5.50

%

 

 

135,320

 

 

 

5.47

%

 

 

617

 

 

 

0.03

%

 

 

128,978

 

 

 

5.42

%

 

 

127,118

 

 

 

5.34

%

 

 

1,860

 

 

 

0.08

%

Interest Expense / yield

 

 

49,635

 

 

 

2.56

%

 

 

49,625

 

 

 

2.56

%

 

 

10

 

 

 

0.00

%

 

 

52,457

 

 

 

2.84

%

 

 

52,447

 

 

 

2.84

%

 

 

10

 

 

 

0.00

%

Net Interest Spread

 

 

86,302

 

 

 

2.94

%

 

 

85,695

 

 

 

2.91

%

 

 

607

 

 

 

0.03

%

 

 

76,521

 

 

 

2.58

%

 

 

74,671

 

 

 

2.50

%

 

 

1,850

 

 

 

0.08

%

Net Interest Margin

 

 

 

 

 

3.50

%

 

 

 

 

 

3.47

%

 

 

 

 

 

0.03

%

 

 

 

 

 

3.22

%

 

 

 

 

 

3.14

%

 

 

 

 

 

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

 

September
30, 2026

 

 

June
30, 2026

 

 

March
31, 2026

 

 

December
31, 2025

 

 

September
30, 2025

 

Stockholders' Equity

 

$

386,927

 

 

$

384,716

 

 

$

375,948

 

 

 

$

370,862

 

 

 

$

361,780

 

Less Goodwill and Other Intangibles

 

 

 

89,433

 

 

 

 

89,738

 

 

 

 

90,043

 

 

 

 

90,347

 

 

 

 

90,792

 

Tangible Common Equity

 

 

$

297,494

 

 

 

$

294,978

 

 

 

$

285,905

 

 

 

$

280,515

 

 

 

$

270,988

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Stockholders' Equity

 

 

$

389,168

 

 

 

$

382,584

 

 

 

$

376,923

 

 

 

$

368,235

 

 

 

$

357,394

 

Less average Goodwill and Other Intangibles

 

 

 

89,633

 

 

 

 

89,933

 

 

 

 

90,234

 

 

 

 

90,629

 

 

 

 

91,076

 

Average Tangible Common Equity

 

 

$

299,535

 

 

 

$

292,651

 

 

 

$

286,689

 

 

 

$

277,606

 

 

 

$

266,318