|
|
|
|
|
(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
|
| (d) |
Exhibit:
|
|
Press release concerning financial results for the three-months and nine-months ending September 30, 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: October 16, 2025
|
|||

|
◾
|
Net income of $23.7 million, an increase of $1.6 million or 7.22% compared to the third quarter of 2024;
|
| ◾ |
Basic earnings per share of $34.24 and diluted earnings per share of $33.92; diluted earnings per share up 13.22% compared to the third quarter of 2024;
|
| ◾ |
Diluted earnings per share of $130.83 over the trailing twelve months, up 10.4% compared to $118.46 over the same trailing period a year ago and up 14.6% compared to $114.13 for the same period two
years ago;
|
| ◾ |
Tangible book value per share increased 9.8% to $877.13 compared to $799.04 as of September 30, 2024;
|
| ◾ |
Achieved a return on average assets of 1.70% and a return on average equity of 15.10%;
|
| ◾ |
Net interest income of $55.4 million, up $3.4 million or 6.6% compared to $52.0 million in the third quarter of 2024; net interest margin (tax equivalent basis) of 4.16%, up from 4.07% in the third
quarter of 2024;
|
| ◾ |
Continued cost discipline resulted in an efficiency ratio of 46.48%;
|
| ◾ |
Liquidity position remains strong with $172.6 million in cash, $1.6 billion in investment securities, of which $870.2 million are available-for-sale, no borrowings and a borrowing capacity of $2.1
billion as of September 30, 2025;
|
| ◾ |
Continued to grow our solid capital position with a preliminary total risk-based capital ratio of 15.76%, a common equity tier 1 ratio of 14.28%, a tier 1 leverage ratio of 11.60% and a tangible
common equity ratio of 11.26%;
|
| ◾ |
Credit quality remains resilient with an allowance for credit losses on loans and leases of 2.10%; a net charge-off ratio of 0.03% for the quarter; and a non-accrual loan and leases ratio of 0.03% at
quarter-end.
|
|
Three-Months Ended
|
Nine-Months Ended
|
|||||||||||||||||||
|
(dollars in thousands, except share and per share data)
|
September 30,
2025
|
June 30, 2025
|
September 30,
2024
|
September 30,
2025
|
September 30,
2024
|
|||||||||||||||
|
Earnings and Profitability:
|
||||||||||||||||||||
|
Interest income
|
$
|
70,592
|
$
|
70,061
|
$
|
68,635
|
$
|
207,791
|
$
|
205,107
|
||||||||||
|
Interest expense
|
15,175
|
16,193
|
16,642
|
45,365
|
50,620
|
|||||||||||||||
|
Net interest income
|
55,417
|
53,868
|
51,993
|
162,426
|
154,487
|
|||||||||||||||
|
Provision for credit losses
|
700
|
1,400
|
-
|
2,400
|
-
|
|||||||||||||||
|
Non-interest income
|
6,867
|
5,519
|
6,280
|
17,407
|
16,122
|
|||||||||||||||
|
Non-interest expense
|
28,948
|
26,651
|
27,755
|
81,108
|
78,698
|
|||||||||||||||
|
Income before taxes
|
32,636
|
31,336
|
30,518
|
96,325
|
91,911
|
|||||||||||||||
|
Income tax expense
|
8,918
|
8,281
|
8,397
|
26,543
|
25,300
|
|||||||||||||||
|
Net income
|
$
|
23,718
|
$
|
23,055
|
$
|
22,121
|
$
|
69,782
|
$
|
66,611
|
||||||||||
|
Basic earnings per common share
|
$
|
34.24
|
$
|
33.06
|
$
|
29.96
|
$
|
100.18
|
$
|
89.91
|
||||||||||
|
Diluted earnings per common share
|
$
|
33.92
|
$
|
32.94
|
$
|
29.96
|
$
|
99.67
|
$
|
89.91
|
||||||||||
|
Weighted Average Shares Outstanding - Basic
|
692,727
|
697,332
|
738,421
|
696,572
|
740,898
|
|||||||||||||||
|
Weighted Average Shares Outstanding - Diluted
|
699,211
|
699,852
|
738,421
|
700,128
|
740,898
|
|||||||||||||||
|
Common shares outstanding
|
721,411
|
725,367
|
737,995
|
721,411
|
737,995
|
|||||||||||||||
|
Return on average assets
|
1.70
|
%
|
1.65
|
%
|
1.65
|
%
|
1.68
|
%
|
1.65
|
%
|
||||||||||
|
Return on average equity
|
15.10
|
%
|
15.09
|
%
|
15.03
|
%
|
15.28
|
%
|
15.55
|
%
|
||||||||||
|
Loan yield
|
6.05
|
%
|
6.08
|
%
|
6.13
|
%
|
6.06
|
%
|
6.11
|
%
|
||||||||||
|
Cost of average total deposits
|
1.22
|
%
|
1.31
|
%
|
1.39
|
%
|
1.24
|
%
|
1.39
|
%
|
||||||||||
|
Net interest margin - tax equivalent
|
4.16
|
%
|
4.07
|
%
|
4.07
|
%
|
4.14
|
%
|
4.04
|
%
|
||||||||||
|
Effective tax rate
|
27.33
|
%
|
26.43
|
%
|
27.51
|
%
|
27.56
|
%
|
27.53
|
%
|
||||||||||
|
Efficiency ratio
|
46.48
|
%
|
44.88
|
%
|
47.63
|
%
|
45.10
|
%
|
46.13
|
%
|
||||||||||
|
Book value per common share (1)
|
$
|
894.43
|
$
|
852.72
|
$
|
816.67
|
$
|
894.43
|
$
|
816.67
|
||||||||||
|
Tangible book value per common share (2)(b)
|
$
|
877.13
|
$
|
835.33
|
$
|
799.04
|
$
|
877.13
|
$
|
799.04
|
||||||||||
|
Balance Sheet:
|
||||||||||||||||||||
|
Total assets
|
$
|
5,629,867
|
$
|
5,478,773
|
$
|
5,418,132
|
$
|
5,629,867
|
$
|
5,418,132
|
||||||||||
|
Cash and cash equivalents
|
172,567
|
291,752
|
293,250
|
172,567
|
293,250
|
|||||||||||||||
|
of which held at Fed
|
102,120
|
178,999
|
198,637
|
102,120
|
198,637
|
|||||||||||||||
|
Total investment securities
|
1,604,789
|
1,321,812
|
1,182,073
|
1,604,789
|
1,182,073
|
|||||||||||||||
|
of which available-for-sale
|
870,161
|
572,951
|
401,563
|
870,161
|
401,563
|
|||||||||||||||
|
of which held-to-maturity
|
734,628
|
748,861
|
780,510
|
734,628
|
780,510
|
|||||||||||||||
|
Gross loans and leases
|
3,622,582
|
3,635,831
|
3,713,735
|
3,622,582
|
3,713,735
|
|||||||||||||||
|
Allowance for credit losses - loans and leases
|
75,963
|
76,169
|
75,816
|
75,963
|
75,816
|
|||||||||||||||
|
Total deposits
|
4,885,014
|
4,760,364
|
4,708,682
|
4,885,014
|
4,708,682
|
|||||||||||||||
|
Subordinated debentures
|
10,310
|
10,310
|
10,310
|
10,310
|
10,310
|
|||||||||||||||
|
Total shareholders' equity
|
$
|
645,252
|
$
|
618,532
|
$
|
602,696
|
$
|
645,252
|
$
|
602,696
|
||||||||||
|
Loan-to-deposit ratio
|
74.16
|
%
|
76.38
|
%
|
78.87
|
%
|
74.16
|
%
|
78.87
|
%
|
||||||||||
|
Percentage of checking deposits to total deposits
|
48.69
|
%
|
49.23
|
%
|
50.01
|
%
|
48.69
|
%
|
50.01
|
%
|
||||||||||
|
Capital ratios (Bancorp) (a)
|
||||||||||||||||||||
|
Common equity tier 1 capital to risk-weighted assets
|
14.28
|
%
|
13.88
|
%
|
13.47
|
%
|
14.28
|
%
|
13.47
|
%
|
||||||||||
|
Tier 1 capital to risk-weighted assets
|
14.50
|
%
|
14.10
|
%
|
13.70
|
%
|
14.50
|
%
|
13.70
|
%
|
||||||||||
|
Risk-based capital to risk-weighted assets
|
15.76
|
%
|
15.36
|
%
|
14.95
|
%
|
15.76
|
%
|
14.95
|
%
|
||||||||||
|
Tier 1 leverage capital ratio
|
11.60
|
%
|
11.18
|
%
|
11.32
|
%
|
11.60
|
%
|
11.32
|
%
|
||||||||||
|
Tangible common equity ratio (3)(b)
|
11.26
|
%
|
11.08
|
%
|
10.91
|
%
|
11.26
|
%
|
10.91
|
%
|
||||||||||
|
(Dollars in thousands)
|
September 30,
2025
|
June 30, 2025
|
September 30,
2024
|
|||||||||
|
Shareholders' equity
|
$
|
645,252
|
$
|
618,532
|
$
|
602,696
|
||||||
|
Less: Intangible assets
|
12,478
|
12,609
|
13,007
|
|||||||||
|
Tangible common equity
|
$
|
632,774
|
$
|
605,923
|
$
|
589,689
|
||||||
|
Total assets
|
$
|
5,629,867
|
$
|
5,478,773
|
$
|
5,418,132
|
||||||
|
Less: Intangible assets
|
12,478
|
12,609
|
13,007
|
|||||||||
|
Tangible assets
|
$
|
5,617,389
|
$
|
5,466,164
|
$
|
5,405,125
|
||||||
|
Tangible common equity ratio (3)
|
11.26
|
%
|
11.08
|
%
|
10.91
|
%
|
||||||