2026 Second-Quarter Financial and Operating Highlights
(at
- 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
Income Statement
Net income for the quarter ended
“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
Deposits
At
Loan Portfolio and Asset Quality
Total loans, net at
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
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
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
Stockholders’ Equity and Dividends
Total stockholders’ equity increased 9.7% to
Tangible stockholders’ equity increased to
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
About
About
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
| CONSOLIDATED STATEMENTS OF INCOME & COMPREHENSIVE INCOME | ||||||||||||||||||||||||||
| (Unaudited) (in thousands of dollars, except per share data) | ||||||||||||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||||||||||||
2026 | 2026 | 2025 | 2025 | 2025 | 2026 | 2025 | ||||||||||||||||||||
| Interest Income | ||||||||||||||||||||||||||
| Loans, including fees | $ | 40,839 | $ | 39,827 | $ | 40,999 | $ | 41,013 | $ | 39,530 | $ | 80,666 | $ | 76,602 | ||||||||||||
| Debt securities: | ||||||||||||||||||||||||||
| 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 agreements 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 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 | |||||||||||||||||||
| Gain (loss) on sale of other assets owned | 30 | - | (2 | ) | - | 15 | 30 | (39 | ) | |||||||||||||||||
| 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 | |||||||||||||||||||
| 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 | |||||||||||||||||||
| 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 | ||||||||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||||||||||||||
| (Unaudited) (in thousands of dollars, except share data) | |||||||||||||||||||
2026 | 2026 | 2025 | 2025 | 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 | ||||||||||||||
| 86,358 | 86,358 | 86,358 | 86,358 | 86,358 | |||||||||||||||
| Loan servicing rights | 5,085 | 4,972 | 5,175 | 5,537 | 5,810 | ||||||||||||||
| Other real estate owned | - | 319 | |||||||||||||||||
| 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 | ||||||||||||||
| 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 | |||||||||||||||||||
| and 13,748,074 shares | 135,510 | 135,270 | 135,531 | 135,170 | 135,805 | ||||||||||||||
| (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 | |||||||||
| SELECT FINANCIAL DATA | ||||||||||||||||||||||||||||
| For the Three Months Ended | For the Six Months Ended | |||||||||||||||||||||||||||
| Selected financial data | 2026 | 2026 | 2025 | 2025 | 2025 | 2026 | 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 | ||||||||||||||||||||||||||||
| (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 | ||||||||||||||||||
| Asset quality data | 2026 | 2026 | 2025 | 2025 | 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 | $ | 5,155 | $ | 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 | % | ||||||||||||||||||
| (1)Excludes carrying value adjustments of | ||||||||||||||||||||||||||||
| AVERAGE BALANCE SHEETS AND RELATED YIELDS AND RATES | |||||||||||||||||
| (in thousands of dollars, except percentages) | |||||||||||||||||
| For the Three Months Ended | For the Three Months Ended | ||||||||||||||||
| Interest Earning Assets: | Average Balance | Interest/Dividends | Annualized Yield/Rate | Average Balance | Interest/Dividends | Annualized Yield/Rate | |||||||||||
| 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 | |||||||||||||||||
| For the Six Months Ended | For the Six Months Ended | ||||||||||||||||
| Interest Earning Assets: | Average Balance | Interest/Dividends | Annualized Yield/Rate | Average Balance | Interest/Dividends | Annualized Yield/Rate | |||||||||||
| 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 | |||||||||||||||||
| AVERAGE BALANCE SHEETS AND RELATED YIELDS AND RATES | |||||||||||||||||||||||||||||
| (in thousands of dollars, except percentages) | |||||||||||||||||||||||||||||
| For the Three Months Ended | For the Three Months Ended | ||||||||||||||||||||||||||||
| As Reported | Excluding Acc/Amort | Difference | As Reported | Excluding Acc/Amort | 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 | % | |||||||||||
| Federal 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 | % | |||||||||||||||||
| For the Six Months Ended | For the Six Months Ended | ||||||||||||||||||||||||||||
| As Reported | Excluding Acc/Amort | Difference | As Reported | Excluding Acc/Amort | 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 | % | |||||||||||
| Federal 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 | % | |||||||||||||||||
| RECONCILIATION OF TANGIBLE COMMON EQUITY | |||||||||||||||
| (in thousands of dollars) | |||||||||||||||
| For the Three Months Ended | |||||||||||||||
| Reconciliation of Common Stockholders' Equity to Tangible Common Equity | 2026 | 2026 | 2025 | 2025 | 2025 | ||||||||||
| Stockholders' Equity | $ | 384,716 | $ | 375,948 | $ | 370,862 | $ | 361,780 | $ | 350,792 | |||||
| Less | 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 | 89,933 | 90,234 | 90,629 | 91,076 | 91,516 | ||||||||||
| Average Tangible Common Equity | $ | 292,651 | $ | 286,689 | $ | 277,606 | $ | 266,318 | $ | 256,578 | |||||
| Company Contact: | Investor and Media Contact: |
President and Chief Executive Officer Farmers & (419) 446-2501 leller@fm.bank | Managing Director (216) 464-6400 andrew@smberger.com |
Source: