|
|
|
|
| (State or other jurisdiction of incorporation) |
(Commission File Number)
|
(I.R.S. Employer Identification No.)
|
|
|
||
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
|
Title of each class
|
Trading
Symbol(s)
|
Name of each exchange
on which registered
|
||
| None | Not applicable | Not applicable |
|
Item 2.02
|
Results of Operations and Financial Condition
|
|
Item 9.01
|
Financial Statements and Exhibits
|
|
(c)
|
Exhibit:
|
| 99 |
Press release concerning financial results for the first quarter ending March 31, 2025.
|
|
|
104
|
Cover Page Interactive Data File (embedded within the Inline XBRL document).
|
|
FARMERS & MERCHANTS BANCORP
|
|||
|
By
|
/s/ Bart R. Olson
|
||
|
Bart R. Olson
|
|||
|
Executive Vice President
|
|||
|
& Chief Financial Officer
|
|||
|
Date: April 16, 2025
|
|||

| ◾ |
Net income of $23.0 million, or basic earnings per share of $32.88 and diluted earnings per share of $32.86; diluted earnings per share up 9.9% compared to the fourth quarter of 2024 and up 7.6%
compared to the first quarter of 2024;
|
| ◾ |
Basic earnings per share of $123.34 over the trailing twelve months versus $116.37 over the same trailing period a year ago and $105.65 for the same period two years ago;
|
| ◾ |
Tangible book value per share increased 13.49% to $843.33 compared to $743.08 as of March 31, 2024;
|
| ◾ |
Achieved return on average assets of 1.70% and return on average equity of 15.65%;
|
| ◾ |
Net interest income of $53.1 million up $0.95 million compared to in the fourth quarter of 2024; net interest margin (tax equivalent basis) of 4.20%, up from 4.09% in the fourth quarter of 2024;
|
| ◾ |
Strong liquidity position continues with $607.3 million in cash, $1.3 billion in investment securities of which $495.4 million are available-for-sale and a borrowing capacity of $2.1 billion as of
March 31, 2025;
|
| ◾ |
Continue to grow our solid capital position with a total risk-based capital ratio of 15.23%, common equity tier 1 ratio of 13.75%, tier 1 leverage ratio of 11.32% and a tangible common equity ratio
of 10.40%;
|
| ◾ |
Credit quality remains strong with a total allowance for credit losses of 2.17%; net charge-offs for the quarter of $160,000 and non-accrual loans or leases at quarter-end of $193,000.
|
|
Three Months Ended
|
||||||||||||
|
(dollars in thousands, except per share amounts)
|
March 31, 2025
|
December 31,
2024
|
March 31, 2024
|
|||||||||
|
Earnings and Profitability:
|
||||||||||||
|
Interest income
|
$
|
67,138
|
$
|
66,870
|
$
|
66,641
|
||||||
|
Interest expense
|
13,997
|
14,681
|
14,928
|
|||||||||
|
Net interest income
|
53,141
|
52,189
|
51,713
|
|||||||||
|
Provision for credit losses
|
300
|
-
|
-
|
|||||||||
|
Noninterest income
|
5,021
|
4,578
|
5,075
|
|||||||||
|
Noninterest expense
|
25,509
|
26,434
|
25,521
|
|||||||||
|
Income before taxes
|
32,353
|
30,333
|
31,267
|
|||||||||
|
Income tax expense
|
9,344
|
8,487
|
8,544
|
|||||||||
|
Net income
|
$
|
23,009
|
$
|
21,846
|
$
|
22,723
|
||||||
|
Basic earnings per share
|
$
|
32.88
|
$
|
29.89
|
$
|
30.56
|
||||||
|
Diluted earnings per share
|
$
|
32.86
|
$
|
29.89
|
$
|
30.56
|
||||||
|
Return on average assets
|
1.70
|
%
|
1.62
|
%
|
1.71
|
%
|
||||||
|
Return on average equity
|
15.65
|
%
|
15.30
|
%
|
16.33
|
%
|
||||||
|
Loan yield
|
6.07
|
%
|
6.08
|
%
|
6.09
|
%
|
||||||
|
Cost of average total deposits
|
1.17
|
%
|
1.23
|
%
|
1.27
|
%
|
||||||
|
Net interest margin - tax equivalent
|
4.20
|
%
|
4.09
|
%
|
4.14
|
%
|
||||||
|
Effective tax rate
|
28.88
|
%
|
27.98
|
%
|
27.33
|
%
|
||||||
|
Efficiency ratio
|
43.86
|
%
|
46.57
|
%
|
44.94
|
%
|
||||||
|
Book value per share
|
$
|
861.55
|
$
|
818.91
|
$
|
760.96
|
||||||
|
Tangible book value per share
|
$
|
843.33
|
$
|
800.52
|
$
|
743.08
|
||||||
|
Balance Sheet:
|
||||||||||||
|
Total assets
|
$
|
5,680,024
|
$
|
5,370,196
|
$
|
5,714,573
|
||||||
|
Cash and cash equivalents
|
607,254
|
212,563
|
738,397
|
|||||||||
|
of which held at Fed
|
515,758
|
141,505
|
672,601
|
|||||||||
|
Total investment securities
|
1,255,204
|
1,233,857
|
1,046,827
|
|||||||||
|
of which available-for-sale
|
495,433
|
464,414
|
239,856
|
|||||||||
|
of which held-to-maturity
|
759,771
|
769,443
|
806,971
|
|||||||||
|
Gross loans and leases
|
3,595,511
|
3,690,221
|
3,706,437
|
|||||||||
|
Allowance for credit losses - loans and leases
|
75,423
|
75,283
|
75,018
|
|||||||||
|
Total deposits
|
4,977,968
|
4,699,139
|
4,959,589
|
|||||||||
|
Borrowings
|
-
|
-
|
100,000
|
|||||||||
|
Subordinated debentures
|
10,310
|
10,310
|
10,310
|
|||||||||
|
Total shareholders' equity
|
$
|
602,306
|
$
|
573,072
|
$
|
565,217
|
||||||
|
Loan-to-deposit ratio
|
72.23
|
%
|
78.53
|
%
|
74.73
|
%
|
||||||
|
Percentage of checking deposits to total deposits
|
45.76
|
%
|
51.08
|
%
|
49.39
|
%
|
||||||
|
Capital ratios (Bancorp) (1)
|
||||||||||||
|
Common equity tier 1 capital to risk-weighted assets
|
13.75
|
%
|
13.04
|
%
|
12.73
|
%
|
||||||
|
Tier 1 capital to risk-weighted assets
|
13.97
|
%
|
13.26
|
%
|
12.95
|
%
|
||||||
|
Risk-based capital to risk-weighted assets
|
15.23
|
%
|
14.52
|
%
|
14.21
|
%
|
||||||
|
Tier 1 leverage capital ratio
|
11.32
|
%
|
10.95
|
%
|
10.83
|
%
|
||||||
|
Tangible common equity ratio (2)
|
10.40
|
%
|
10.46
|
%
|
9.68
|
%
|
||||||
|
(Dollars in thousands)
|
March 31, 2025
|
December 31,
2024
|
March 31, 2024
|
|||||||||
|
Shareholders' equity
|
$
|
602,306
|
$
|
573,072
|
$
|
565,217
|
||||||
|
Less: Intangible assets
|
12,740
|
12,870
|
13,282
|
|||||||||
|
Tangible common equity
|
$
|
589,566
|
$
|
560,202
|
$
|
551,935
|
||||||
|
Total assets
|
$
|
5,680,024
|
$
|
5,370,196
|
$
|
5,714,573
|
||||||
|
Less: Intangible assets
|
12,740
|
12,870
|
13,282
|
|||||||||
|
Tangible assets
|
$
|
5,667,284
|
$
|
5,357,326
|
$
|
5,701,291
|
||||||
|
Tangible common equity ratio (1)
|
10.40
|
%
|
10.46
|
%
|
9.68
|
%
|
||||||
|
(1)
|
Tangible common equity divided by tangible assets
|