Farmers National Banc Corp. Announces Earnings for the Third Quarter of 2024
- 167 consecutive quarters of profitability
-
Strong commercial loan growth of
$35.2 million , or 7.2% annualized, for the third quarter of 2024 -
Overall loan growth of
$43.1 million , or 5.3% annualized, for the third quarter of 2024 -
Customer deposit growth of
$81.1 million , or 7.7% annualized, for the third quarter of 2024 - Strong growth in fee-based businesses
-
Wealth management assets under management have grown to
$4.0 billion atSeptember 30, 2024
Balance Sheet
The Company’s total assets were
Securities available for sale totaled
Total deposits increased to
Total stockholders’ equity increased to
Credit Quality
The Company’s non-performing loans increased to
The provision for credit losses and unfunded commitments totaled
Net Interest Income
Net interest income for the third quarter of 2024 was
Noninterest Income
Noninterest income for the third quarter of 2024 was
Service charges on deposit accounts increased
Noninterest Expense
Noninterest expense totaled
Liquidity
At
About
Founded in 1887,
Non-GAAP Disclosure
This press release includes disclosures of Farmers’ tangible common equity ratio, return on average tangible assets, return on average tangible equity, net income excluding costs related to acquisition activities and certain items, return on average assets excluding merger costs and certain items, return on average equity excluding merger costs and certain items, net interest margin excluding acquisition marks and related accretion and PPP interest and fees and efficiency ratio less certain items, which are financial measures not prepared in accordance with generally accepted accounting principles in
Cautionary Statements Regarding Forward-Looking Statements
We make statements in this news release and our related investor conference call, and we may from time to time make other statements, that are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements about Farmers’ financial condition, results of operations, asset quality trends and profitability. Forward-looking statements are not historical facts but instead represent only management’s current expectations and forecasts regarding future events, many of which, by their nature, are inherently uncertain and outside of Farmers’ control. Forward-looking statements are preceded by terms such as “expects,” “believes,” “anticipates,” “intends” and similar expressions, as well as any statements related to future expectations of performance or conditional verbs, such as “will,” “would,” “should,” “could” or “may.” Farmers’ actual results and financial condition may differ, possibly materially, from the anticipated results and financial condition indicated in these forward-looking statements. Factors that could cause Farmers’ actual results to differ materially from those described in certain forward-looking statements include significant changes in near-term local, regional, and
|
||||||||||||||||||||||||
Consolidated Financial Highlights | ||||||||||||||||||||||||
(Amounts in thousands, except per share results) Unaudited | ||||||||||||||||||||||||
Consolidated Statements of Income | For the Three Months Ended | For the Nine Months Ended | ||||||||||||||||||||||
|
|
|
|
|
|
|
Percent | |||||||||||||||||
|
|
2024 |
|
|
2024 |
|
|
2024 |
|
|
2023 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Change |
||
Total interest income |
$ |
57,923 |
|
$ |
56,846 |
|
$ |
55,054 |
|
$ |
55,069 |
|
$ |
54,229 |
|
$ |
169,823 |
|
$ |
158,266 |
|
7.3 |
% |
|
Total interest expense |
|
26,047 |
|
|
24,780 |
|
|
23,367 |
|
|
22,239 |
|
|
20,461 |
|
|
74,194 |
|
|
53,310 |
|
39.2 |
% |
|
Net interest income |
|
31,876 |
|
|
32,066 |
|
|
31,687 |
|
|
32,830 |
|
|
33,768 |
|
|
95,629 |
|
|
104,956 |
|
-8.9 |
% |
|
Provision (credit) for credit losses |
|
7,008 |
|
|
1,112 |
|
|
(449 |
) |
|
286 |
|
|
243 |
|
|
7,671 |
|
|
8,867 |
|
-13.5 |
% |
|
Noninterest income |
|
12,340 |
|
|
9,606 |
|
|
8,357 |
|
|
12,156 |
|
|
9,831 |
|
|
30,302 |
|
|
29,705 |
|
2.0 |
% |
|
Acquisition related costs |
|
0 |
|
|
0 |
|
|
0 |
|
|
452 |
|
|
268 |
|
|
0 |
|
|
5,022 |
|
-100.0 |
% |
|
Other expense |
|
27,075 |
|
|
26,403 |
|
|
27,039 |
|
|
26,520 |
|
|
27,448 |
|
|
80,517 |
|
|
79,802 |
|
0.9 |
% |
|
Income before income taxes |
|
10,133 |
|
|
14,157 |
|
|
13,454 |
|
|
17,728 |
|
|
15,640 |
|
|
37,743 |
|
|
40,970 |
|
-7.9 |
% |
|
Income taxes |
|
1,598 |
|
|
2,374 |
|
|
2,214 |
|
|
3,151 |
|
|
2,326 |
|
|
6,185 |
|
|
5,614 |
|
10.2 |
% |
|
Net income |
$ |
8,535 |
|
$ |
11,783 |
|
$ |
11,240 |
|
$ |
14,577 |
|
$ |
13,314 |
|
$ |
31,558 |
|
$ |
35,356 |
|
-10.7 |
% |
|
Average diluted shares outstanding |
|
37,567 |
|
|
37,487 |
|
|
37,479 |
|
|
37,426 |
|
|
37,379 |
|
|
37,495 |
|
|
37,533 |
|
|||
Basic earnings per share |
|
0.23 |
|
|
0.32 |
|
|
0.30 |
|
|
0.39 |
|
|
0.36 |
|
|
0.85 |
|
|
0.94 |
|
|||
Diluted earnings per share |
|
0.23 |
|
|
0.31 |
|
|
0.30 |
|
|
0.39 |
|
|
0.36 |
|
|
0.84 |
|
|
0.94 |
|
|||
Cash dividends per share |
|
0.17 |
|
|
0.17 |
|
|
0.17 |
|
|
0.17 |
|
|
0.17 |
|
|
0.51 |
|
|
0.51 |
|
|||
Performance Ratios | ||||||||||||||||||||||||
Net Interest Margin (Annualized) |
|
2.66 |
% |
|
2.71 |
% |
|
2.70 |
% |
|
2.78 |
% |
|
2.86 |
% |
|
2.69 |
% |
|
2.95 |
% |
|||
Efficiency Ratio (Tax equivalent basis) |
|
58.47 |
% |
|
60.80 |
% |
|
61.54 |
% |
|
57.84 |
% |
|
60.11 |
% |
|
60.24 |
% |
|
59.70 |
% |
|||
Return on Average Assets (Annualized) |
|
0.66 |
% |
|
0.93 |
% |
|
0.90 |
% |
|
1.17 |
% |
|
1.06 |
% |
|
0.83 |
% |
|
0.93 |
% |
|||
Return on Average Equity (Annualized) |
|
8.18 |
% |
|
12.15 |
% |
|
11.47 |
% |
|
17.98 |
% |
|
14.49 |
% |
|
10.51 |
% |
|
12.79 |
% |
|||
Other Performance Ratios (Non-GAAP) | ||||||||||||||||||||||||
Return on Average Tangible Assets |
|
0.69 |
% |
|
0.97 |
% |
|
0.93 |
% |
|
1.22 |
% |
|
1.09 |
% |
|
0.86 |
% |
|
0.97 |
% |
|||
Return on Average Tangible Equity |
|
14.94 |
% |
|
23.74 |
% |
|
21.88 |
% |
|
43.77 |
% |
|
30.29 |
% |
|
19.95 |
% |
|
26.80 |
% |
|||
Consolidated Statements of Financial Condition | ||||||||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||
|
|
2024 |
|
|
2024 |
|
|
2024 |
|
|
2023 |
|
|
2023 |
|
|
|
|
||||||
Assets | ||||||||||||||||||||||||
Cash and cash equivalents |
$ |
189,136 |
|
$ |
180,987 |
|
$ |
148,630 |
|
$ |
103,658 |
|
$ |
93,923 |
|
|||||||||
Debt securities available for sale |
|
1,293,350 |
|
|
1,246,730 |
|
|
1,270,149 |
|
|
1,299,701 |
|
|
1,210,736 |
|
|||||||||
Other investments |
|
33,617 |
|
|
37,594 |
|
|
34,619 |
|
|
35,311 |
|
|
35,342 |
|
|||||||||
Loans held for sale |
|
2,852 |
|
|
2,577 |
|
|
1,854 |
|
|
3,711 |
|
|
1,910 |
|
|||||||||
Loans |
|
3,280,517 |
|
|
3,237,369 |
|
|
3,181,318 |
|
|
3,198,127 |
|
|
3,168,554 |
|
|||||||||
Less allowance for credit losses |
|
36,186 |
|
|
33,991 |
|
|
33,159 |
|
|
34,440 |
|
|
34,753 |
|
|||||||||
Net Loans |
|
3,244,331 |
|
|
3,203,378 |
|
|
3,148,159 |
|
|
3,163,687 |
|
|
3,133,801 |
|
|||||||||
Other assets |
|
473,217 |
|
|
485,587 |
|
|
476,599 |
|
|
472,282 |
|
|
495,451 |
|
|||||||||
Total Assets |
$ |
5,236,503 |
|
$ |
5,156,853 |
|
$ |
5,080,010 |
|
$ |
5,078,350 |
|
$ |
4,971,163 |
|
|||||||||
Liabilities and Stockholders' Equity | ||||||||||||||||||||||||
Deposits | ||||||||||||||||||||||||
Noninterest-bearing |
$ |
969,682 |
|
$ |
968,693 |
|
$ |
977,475 |
|
$ |
1,026,630 |
|
$ |
1,039,524 |
|
|||||||||
Interest-bearing |
|
3,317,223 |
|
|
3,237,142 |
|
|
3,220,650 |
|
|
3,150,756 |
|
|
3,217,869 |
|
|||||||||
Brokered time deposits |
|
74,932 |
|
|
0 |
|
|
0 |
|
|
0 |
|
|
254,257 |
|
|||||||||
Total deposits |
|
4,361,837 |
|
|
4,205,835 |
|
|
4,198,125 |
|
|
4,177,386 |
|
|
4,511,650 |
|
|||||||||
Other interest-bearing liabilities |
|
371,038 |
|
|
494,890 |
|
|
433,777 |
|
|
443,663 |
|
|
88,550 |
|
|||||||||
Other liabilities |
|
63,950 |
|
|
59,434 |
|
|
51,082 |
|
|
52,886 |
|
|
54,981 |
|
|||||||||
Total liabilities |
|
4,796,825 |
|
|
4,760,159 |
|
|
4,682,984 |
|
|
4,673,935 |
|
|
4,655,181 |
|
|||||||||
Stockholders' Equity |
|
439,678 |
|
|
396,694 |
|
|
397,026 |
|
|
404,415 |
|
|
315,982 |
|
|||||||||
Total Liabilities and Stockholders' Equity |
$ |
5,236,503 |
|
$ |
5,156,853 |
|
$ |
5,080,010 |
|
$ |
5,078,350 |
|
$ |
4,971,163 |
|
|||||||||
Period-end shares outstanding |
|
37,574 |
|
|
37,575 |
|
|
37,546 |
|
|
37,503 |
|
|
37,489 |
|
|||||||||
Book value per share |
$ |
11.70 |
|
$ |
10.56 |
|
$ |
10.57 |
|
$ |
10.78 |
|
$ |
8.43 |
|
|||||||||
Tangible book value per share (Non-GAAP)* |
|
6.69 |
|
|
5.53 |
|
|
5.52 |
|
|
5.71 |
|
|
3.33 |
|
|||||||||
* Tangible book value per share is calculated by dividing tangible common equity by outstanding shares | ||||||||||||||||||||||||
For the Three Months Ended |
For the Nine Months Ended |
|||||||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||
Capital and Liquidity |
|
2024 |
|
|
2024 |
|
|
2024 |
|
|
2023 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
|
||
Common Equity Tier 1 Capital Ratio (a) |
|
10.96 |
% |
|
10.94 |
% |
|
10.88 |
% |
|
10.61 |
% |
|
10.37 |
% |
|||||||||
Total Risk Based Capital Ratio (a) |
|
14.35 |
% |
|
14.42 |
% |
|
14.38 |
% |
|
14.06 |
% |
|
13.83 |
% |
|||||||||
Tier 1 Risk Based Capital Ratio (a) |
|
11.44 |
% |
|
11.43 |
% |
|
11.37 |
% |
|
11.10 |
% |
|
10.86 |
% |
|||||||||
Tier 1 Leverage Ratio (a) |
|
8.22 |
% |
|
8.26 |
% |
|
8.19 |
% |
|
8.02 |
% |
|
7.84 |
% |
|||||||||
Equity to Asset Ratio |
|
8.40 |
% |
|
7.69 |
% |
|
7.82 |
% |
|
7.96 |
% |
|
6.36 |
% |
|||||||||
Tangible Common Equity Ratio (b) |
|
4.98 |
% |
|
4.18 |
% |
|
4.24 |
% |
|
4.38 |
% |
|
2.61 |
% |
|||||||||
Net Loans to Assets |
|
61.96 |
% |
|
62.12 |
% |
|
61.97 |
% |
|
62.30 |
% |
|
63.04 |
% |
|||||||||
Loans to Deposits |
|
75.21 |
% |
|
76.97 |
% |
|
75.78 |
% |
|
76.56 |
% |
|
70.23 |
% |
|||||||||
Asset Quality | ||||||||||||||||||||||||
Non-performing loans |
$ |
19,076 |
|
$ |
12,870 |
|
$ |
11,951 |
|
$ |
15,063 |
|
$ |
18,368 |
|
|||||||||
Non-performing assets |
|
19,137 |
|
|
12,975 |
|
|
12,215 |
|
|
15,321 |
|
|
18,522 |
|
|||||||||
Loans 30 - 89 days delinquent |
|
15,562 |
|
|
18,546 |
|
|
14,069 |
|
|
16,705 |
|
|
13,314 |
|
|||||||||
Charged-off loans |
|
5,116 |
|
|
661 |
|
|
1,282 |
|
|
972 |
|
|
525 |
|
|
7,059 |
|
|
1,965 |
|
|||
Recoveries |
|
504 |
|
|
98 |
|
|
271 |
|
|
172 |
|
|
139 |
|
|
873 |
|
|
509 |
|
|||
Net Charge-offs |
|
4,612 |
|
|
563 |
|
|
1,011 |
|
|
800 |
|
|
386 |
|
|
6,186 |
|
|
1,456 |
|
|||
Annualized Net Charge-offs to Average Net Loans |
|
0.58 |
% |
|
0.07 |
% |
|
0.13 |
% |
|
0.10 |
% |
|
0.05 |
% |
|
0.26 |
% |
|
0.06 |
% |
|||
Allowance for Credit Losses to Total Loans |
|
1.10 |
% |
|
1.05 |
% |
|
1.04 |
% |
|
1.08 |
% |
|
1.10 |
% |
|||||||||
Non-performing Loans to Total Loans |
|
0.58 |
% |
|
0.40 |
% |
|
0.38 |
% |
|
0.47 |
% |
|
0.58 |
% |
|||||||||
Loans 30 - 89 Days Delinquent to Total Loans |
|
0.47 |
% |
|
0.57 |
% |
|
0.44 |
% |
|
0.52 |
% |
|
0.42 |
% |
|||||||||
Allowance to Non-performing Loans |
|
189.69 |
% |
|
264.11 |
% |
|
277.46 |
% |
|
228.64 |
% |
|
189.20 |
% |
|||||||||
Non-performing Assets to Total Assets |
|
0.37 |
% |
|
0.25 |
% |
|
0.24 |
% |
|
0.30 |
% |
|
0.37 |
% |
|||||||||
(a) |
||||||||||||||||||||||||
(b) This is a non-GAAP financial measure. A reconciliation to GAAP is shown below |
For the Three Months Ended | ||||||||||||||||||||
|
|
|
|
|
||||||||||||||||
End of Period Loan Balances |
|
2024 |
|
|
2024 |
|
|
2024 |
|
|
2023 |
|
2023 |
|
||||||
Commercial real estate |
$ |
1,372,374 |
|
$ |
1,348,675 |
|
$ |
1,339,372 |
|
$ |
1,335,806 |
$ |
1,295,847 |
|
||||||
Commercial |
|
358,247 |
|
|
343,694 |
|
|
335,747 |
|
|
346,354 |
|
357,691 |
|
||||||
Residential real estate |
|
852,444 |
|
|
849,561 |
|
|
836,252 |
|
|
843,697 |
|
842,729 |
|
||||||
HELOC |
|
155,967 |
|
|
151,511 |
|
|
143,696 |
|
|
142,441 |
|
140,772 |
|
||||||
Consumer |
|
269,231 |
|
|
268,606 |
|
|
256,846 |
|
|
259,784 |
|
261,136 |
|
||||||
Agricultural loans |
|
261,773 |
|
|
265,035 |
|
|
260,425 |
|
|
261,288 |
|
261,738 |
|
||||||
Total, excluding net deferred loan costs |
$ |
3,270,036 |
|
$ |
3,227,082 |
|
$ |
3,172,338 |
|
$ |
3,189,370 |
$ |
3,159,913 |
|
||||||
For the Three Months Ended | ||||||||||||||||||||
|
|
|
|
|
||||||||||||||||
End of Period Customer Deposit Balances |
|
2024 |
|
|
2024 |
|
|
2024 |
|
|
2023 |
|
2023 |
|
||||||
Noninterest-bearing demand |
$ |
969,682 |
|
$ |
968,693 |
|
$ |
977,474 |
|
$ |
1,026,630 |
$ |
1,039,524 |
|
||||||
Interest-bearing demand |
|
1,453,288 |
|
|
1,380,266 |
|
|
1,381,383 |
|
|
1,362,609 |
|
1,426,349 |
|
||||||
Money market |
|
676,664 |
|
|
677,058 |
|
|
646,308 |
|
|
593,975 |
|
588,043 |
|
||||||
Savings |
|
418,771 |
|
|
433,166 |
|
|
452,949 |
|
|
468,890 |
|
488,991 |
|
||||||
Certificate of deposit |
|
768,500 |
|
|
746,652 |
|
|
740,011 |
|
|
725,282 |
|
714,486 |
|
||||||
Total customer deposits |
$ |
4,286,905 |
|
$ |
4,205,835 |
|
$ |
4,198,125 |
|
$ |
4,177,386 |
$ |
4,257,393 |
|
||||||
For the Three Months Ended |
For the Nine Months
|
|||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||
Noninterest Income |
|
2024 |
|
|
2024 |
|
|
2024 |
|
|
2023 |
|
2023 |
|
|
2024 |
|
|
2023 |
|
Service charges on deposit accounts |
$ |
1,992 |
|
$ |
1,846 |
|
$ |
1,583 |
|
$ |
1,677 |
$ |
1,712 |
|
$ |
5,421 |
|
$ |
4,646 |
|
Bank owned life insurance income, including death benefits |
|
688 |
|
|
652 |
|
|
707 |
|
|
617 |
|
694 |
|
|
2,046 |
|
|
1,825 |
|
Trust fees |
|
2,544 |
|
|
2,345 |
|
|
2,510 |
|
|
2,382 |
|
2,327 |
|
|
7,398 |
|
|
6,665 |
|
Insurance agency commissions |
|
1,416 |
|
|
1,255 |
|
|
1,528 |
|
|
1,540 |
|
1,116 |
|
|
4,199 |
|
|
3,904 |
|
Security gains (losses), including fair value changes for equity securities |
|
(403 |
) |
|
(124 |
) |
|
(2,120 |
) |
|
19 |
|
(624 |
) |
|
(2,647 |
) |
|
(490 |
) |
Retirement plan consulting fees |
|
677 |
|
|
623 |
|
|
617 |
|
|
631 |
|
650 |
|
|
1,918 |
|
|
1,837 |
|
Investment commissions |
|
476 |
|
|
478 |
|
|
432 |
|
|
589 |
|
520 |
|
|
1,386 |
|
|
1,389 |
|
Net gains on sale of loans |
|
506 |
|
|
417 |
|
|
297 |
|
|
1,280 |
|
395 |
|
|
1,219 |
|
|
1,111 |
|
Other mortgage banking fee income (loss), net |
|
(168 |
) |
|
192 |
|
|
125 |
|
|
139 |
|
185 |
|
|
150 |
|
|
571 |
|
Debit card and EFT fees |
|
1,993 |
|
|
1,760 |
|
|
1,567 |
|
|
1,697 |
|
1,763 |
|
|
5,320 |
|
|
5,362 |
|
Other noninterest income |
|
2,619 |
|
|
162 |
|
|
1,111 |
|
|
1,585 |
|
1,093 |
|
|
3,892 |
|
|
2,885 |
|
Total Noninterest Income |
$ |
12,340 |
|
$ |
9,606 |
|
$ |
8,357 |
|
$ |
12,156 |
$ |
9,831 |
|
$ |
30,302 |
|
$ |
29,705 |
|
For the Three Months Ended |
For the Nine Months
|
|||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||
Noninterest Expense |
|
2024 |
|
|
2024 |
|
|
2024 |
|
|
2023 |
|
2023 |
|
|
2024 |
|
|
2023 |
|
Salaries and employee benefits |
$ |
14,874 |
|
$ |
14,558 |
|
$ |
15,069 |
|
$ |
14,871 |
$ |
14,233 |
|
$ |
44,501 |
|
$ |
42,503 |
|
Occupancy and equipment |
|
3,968 |
|
|
3,815 |
|
|
3,730 |
|
|
3,896 |
|
3,810 |
|
|
11,512 |
|
|
11,538 |
|
|
|
1,480 |
|
|
1,185 |
|
|
1,345 |
|
|
1,484 |
|
1,648 |
|
|
4,010 |
|
|
4,365 |
|
Professional fees |
|
1,084 |
|
|
1,194 |
|
|
1,254 |
|
|
1,004 |
|
1,043 |
|
|
3,532 |
|
|
3,347 |
|
Merger related costs |
|
0 |
|
|
0 |
|
|
0 |
|
|
452 |
|
268 |
|
|
0 |
|
|
5,022 |
|
Advertising |
|
435 |
|
|
445 |
|
|
431 |
|
|
414 |
|
492 |
|
|
1,312 |
|
|
1,379 |
|
Intangible amortization |
|
629 |
|
|
630 |
|
|
688 |
|
|
578 |
|
725 |
|
|
1,947 |
|
|
2,856 |
|
Core processing charges |
|
1,186 |
|
|
1,099 |
|
|
1,135 |
|
|
1,057 |
|
1,274 |
|
|
3,420 |
|
|
3,582 |
|
Other noninterest expenses |
|
3,419 |
|
|
3,477 |
|
|
3,387 |
|
|
3,216 |
|
4,223 |
|
|
10,283 |
|
|
10,232 |
|
Total Noninterest Expense |
$ |
27,075 |
|
$ |
26,403 |
|
$ |
27,039 |
|
$ |
26,972 |
$ |
27,716 |
|
$ |
80,517 |
|
$ |
84,824 |
|
Average Balance Sheets and Related Yields and Rates | ||||||||||||
(Dollar Amounts in Thousands) | ||||||||||||
Three Months Ended | Three Months Ended | |||||||||||
|
|
|||||||||||
AVERAGE | YIELD/ | AVERAGE | YIELD/ | |||||||||
BALANCE | INTEREST (1) | RATE (1) | BALANCE | INTEREST (1) | RATE (1) | |||||||
EARNING ASSETS | ||||||||||||
Loans (2) |
$ |
3,241,603 |
$ |
47,060 |
5.81 |
% |
$ |
3,153,309 |
$ |
43,928 |
5.57 |
% |
Taxable securities |
|
1,104,264 |
|
6,761 |
2.45 |
|
|
1,132,959 |
|
6,492 |
2.29 |
|
Tax-exempt securities (2) |
|
379,551 |
|
2,992 |
3.15 |
|
|
413,117 |
|
3,251 |
3.15 |
|
Other investments |
|
34,873 |
|
346 |
3.97 |
|
|
42,581 |
|
487 |
4.57 |
|
Federal funds sold and other |
|
130,053 |
|
1,371 |
4.22 |
|
|
78,922 |
|
751 |
3.81 |
|
Total earning assets |
|
4,890,344 |
|
58,530 |
4.79 |
|
|
4,820,888 |
|
54,909 |
4.56 |
|
Nonearning assets |
|
243,718 |
|
215,445 |
||||||||
Total assets |
$ |
5,134,062 |
$ |
5,036,333 |
||||||||
INTEREST-BEARING LIABILITIES | ||||||||||||
Time deposits |
$ |
753,163 |
$ |
7,584 |
4.03 |
% |
$ |
677,291 |
$ |
5,308 |
3.13 |
% |
Brokered time deposits |
|
26,062 |
|
286 |
4.39 |
|
|
145,839 |
|
1,882 |
5.16 |
|
Savings deposits |
|
1,103,269 |
|
4,372 |
1.59 |
|
|
1,099,682 |
|
2,625 |
0.95 |
|
Demand deposits - interest bearing |
|
1,411,520 |
|
9,305 |
2.64 |
|
|
1,412,922 |
|
7,647 |
2.16 |
|
Total interest-bearing deposits |
|
3,294,014 |
|
21,547 |
2.62 |
|
|
3,335,734 |
|
17,462 |
2.09 |
|
Short term borrowings |
|
289,652 |
|
3,477 |
4.80 |
|
|
141,717 |
|
1,961 |
5.53 |
|
Long term borrowings |
|
87,368 |
|
1,023 |
4.68 |
|
|
88,494 |
|
1,038 |
4.69 |
|
Total borrowed funds |
|
377,020 |
|
4,500 |
4.77 |
|
|
230,211 |
|
2,999 |
5.21 |
|
Total interest-bearing liabilities |
|
3,671,034 |
|
26,047 |
2.84 |
|
|
3,565,945 |
|
20,461 |
2.30 |
|
NONINTEREST-BEARING LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||
Demand deposits - noninterest bearing |
|
983,274 |
|
1,052,062 |
||||||||
Other liabilities |
|
62,427 |
|
50,726 |
||||||||
Stockholders' equity |
|
417,327 |
|
367,600 |
||||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
$ |
5,134,062 |
$ |
5,036,333 |
||||||||
Net interest income and interest rate spread |
$ |
32,483 |
1.95 |
% |
$ |
34,448 |
2.26 |
% |
||||
Net interest margin |
2.66 |
% |
2.86 |
% |
||||||||
(1) Interest and yields are calculated on a tax-equivalent basis where applicable. | ||||||||||||
(2) For 2024, adjustments of |
Nine Months Ended | Nine Months Ended | |||||||||||
|
|
|||||||||||
AVERAGE | YIELD/ | AVERAGE | YIELD/ | |||||||||
BALANCE | INTEREST (1) | RATE (1) | BALANCE | INTEREST (1) | RATE (1) | |||||||
EARNING ASSETS | ||||||||||||
Loans (2) |
$ |
3,212,799 |
$ |
138,746 |
5.76 |
% |
$ |
3,144,817 |
$ |
127,293 |
5.40 |
% |
Taxable securities |
|
1,108,055 |
|
19,988 |
2.41 |
|
|
1,153,804 |
|
19,697 |
2.28 |
|
Tax-exempt securities (2) |
|
389,094 |
|
9,174 |
3.14 |
|
|
422,151 |
|
10,048 |
3.17 |
|
Other investments |
|
34,243 |
|
1,030 |
4.01 |
|
|
40,211 |
|
1,457 |
4.83 |
|
Federal funds sold and other |
|
93,601 |
|
2,740 |
3.90 |
|
|
78,224 |
|
1,911 |
3.26 |
|
Total earning assets |
|
4,837,792 |
|
171,678 |
4.73 |
|
|
4,839,207 |
|
160,406 |
4.42 |
|
Nonearning assets |
|
229,966 |
|
219,762 |
||||||||
Total assets |
$ |
5,067,758 |
$ |
5,058,969 |
||||||||
INTEREST-BEARING LIABILITIES | ||||||||||||
Time deposits |
$ |
741,450 |
$ |
21,865 |
3.93 |
% |
$ |
636,939 |
$ |
13,171 |
2.76 |
% |
Brokered time deposits |
|
8,751 |
|
286 |
4.36 |
|
|
145,115 |
|
4,889 |
4.49 |
|
Savings deposits |
|
1,096,788 |
|
12,087 |
1.47 |
|
|
1,128,760 |
|
6,981 |
0.82 |
|
Demand deposits - interest bearing |
|
1,386,390 |
|
25,857 |
2.49 |
|
|
1,421,208 |
|
19,619 |
1.84 |
|
Total interest-bearing deposits |
|
3,233,379 |
|
60,095 |
2.48 |
|
|
3,332,022 |
|
44,660 |
1.79 |
|
Short term borrowings |
|
304,607 |
|
11,000 |
4.81 |
|
|
145,509 |
|
5,608 |
5.14 |
|
Long term borrowings |
|
88,304 |
|
3,098 |
4.68 |
|
|
88,382 |
|
3,043 |
4.59 |
|
Total borrowed funds |
|
392,911 |
|
14,098 |
4.78 |
|
|
233,891 |
|
8,651 |
4.93 |
|
Total interest-bearing liabilities |
|
3,626,290 |
|
74,193 |
2.73 |
|
|
3,565,913 |
|
53,311 |
1.99 |
|
NONINTEREST-BEARING LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||
Demand deposits - noninterest bearing |
$ |
983,576 |
$ |
1,075,493 |
||||||||
Other liabilities |
|
57,577 |
|
48,936 |
||||||||
Stockholders' equity |
|
400,315 |
|
368,627 |
||||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
$ |
5,067,758 |
$ |
5,058,969 |
||||||||
Net interest income and interest rate spread |
$ |
97,485 |
2.00 |
% |
$ |
107,095 |
2.43 |
% |
||||
Net interest margin |
2.69 |
% |
2.95 |
% |
||||||||
(1) Interest and yields are calculated on a tax-equivalent basis where applicable. | ||||||||||||
(2) For 2024, adjustments of |
Reconciliation of Total Assets to Tangible Assets | For the Three Months Ended |
For the Nine Months Ended |
|||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||
|
|
2024 |
|
|
2024 |
|
|
2024 |
|
|
2023 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Total Assets |
$ |
5,236,503 |
|
$ |
5,156,853 |
|
$ |
5,080,010 |
|
$ |
5,078,350 |
|
$ |
4,971,163 |
|
$ |
5,236,503 |
|
$ |
4,971,163 |
|
Less |
|
188,340 |
|
|
188,970 |
|
|
189,599 |
|
|
190,288 |
|
|
191,326 |
|
|
188,340 |
|
|
191,326 |
|
Tangible Assets |
$ |
5,048,163 |
|
$ |
4,967,883 |
|
$ |
4,890,411 |
|
$ |
4,888,062 |
|
$ |
4,779,837 |
|
$ |
5,048,163 |
|
$ |
4,779,837 |
|
Average Assets |
|
5,134,062 |
|
|
5,044,516 |
|
|
5,023,966 |
|
|
4,980,314 |
|
|
5,058,969 |
|
|
5,067,758 |
|
|
5,058,969 |
|
Less average |
|
188,755 |
|
|
189,382 |
|
|
190,040 |
|
|
191,108 |
|
|
191,804 |
|
|
189,391 |
|
|
192,709 |
|
Average Tangible Assets |
$ |
4,945,307 |
|
$ |
4,855,134 |
|
$ |
4,833,926 |
|
$ |
4,789,206 |
|
$ |
4,867,165 |
|
$ |
4,878,367 |
|
$ |
4,866,260 |
|
Reconciliation of Common Stockholders' Equity to Tangible Common Equity | For the Three Months Ended |
For the Nine Months Ended |
|||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||
|
|
2024 |
|
|
2024 |
|
|
2024 |
|
|
2023 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Stockholders' Equity |
$ |
439,678 |
|
$ |
396,694 |
|
$ |
397,026 |
|
$ |
404,415 |
|
$ |
315,982 |
|
$ |
439,678 |
|
$ |
315,982 |
|
Less |
|
188,340 |
|
|
188,970 |
|
|
189,599 |
|
|
190,288 |
|
|
191,326 |
|
|
188,340 |
|
|
191,326 |
|
Tangible Common Equity |
$ |
251,338 |
|
$ |
207,724 |
|
$ |
207,427 |
|
$ |
214,127 |
|
$ |
124,656 |
|
$ |
251,338 |
|
$ |
124,656 |
|
Average Stockholders' Equity |
|
417,327 |
|
|
387,881 |
|
|
395,549 |
|
|
324,332 |
|
|
367,600 |
|
|
400,315 |
|
|
368,627 |
|
Less average |
|
188,755 |
|
|
189,382 |
|
|
190,040 |
|
|
191,108 |
|
|
191,804 |
|
|
189,391 |
|
|
192,709 |
|
Average Tangible Common Equity |
$ |
228,572 |
|
$ |
198,499 |
|
$ |
205,509 |
|
$ |
133,224 |
|
$ |
175,796 |
|
$ |
210,924 |
|
$ |
175,918 |
|
Reconciliation of Net Income, Less Merger and Certain Items | For the Three Months Ended |
For the Nine Months Ended |
|||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||
|
|
2024 |
|
|
2024 |
|
|
2024 |
|
|
2023 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Net income |
$ |
8,535 |
|
$ |
11,783 |
|
$ |
11,240 |
|
$ |
14,577 |
|
$ |
13,314 |
|
$ |
31,558 |
|
$ |
35,356 |
|
Acquisition related costs - after tax |
|
0 |
|
|
0 |
|
|
0 |
|
|
358 |
|
|
234 |
|
|
0 |
|
|
4,037 |
|
Acquisition related provision - after tax |
|
0 |
|
|
0 |
|
|
0 |
|
|
0 |
|
|
0 |
|
|
0 |
|
|
6,077 |
|
Employee severence - after tax |
|
0 |
|
|
0 |
|
|
0 |
|
|
798 |
|
|
0 |
|
|
0 |
|
|
0 |
|
Lawsuit settlement expense - after tax |
|
0 |
|
|
0 |
|
|
0 |
|
|
0 |
|
|
620 |
|
|
0 |
|
|
620 |
|
Net (gain) on loan sale - after tax |
|
0 |
|
|
0 |
|
|
0 |
|
|
(723 |
) |
|
0 |
|
|
0 |
|
|
0 |
|
Net loss (gain) on asset/security sales - after tax |
|
(32 |
) |
|
407 |
|
|
1,675 |
|
|
171 |
|
|
604 |
|
|
2,050 |
|
|
527 |
|
Net income - Adjusted |
$ |
8,503 |
|
$ |
12,190 |
|
$ |
12,915 |
|
$ |
15,181 |
|
$ |
14,772 |
|
$ |
33,608 |
|
$ |
46,617 |
|
Diluted EPS excluding merger and certain items |
$ |
0.23 |
|
$ |
0.33 |
|
$ |
0.34 |
|
$ |
0.41 |
|
$ |
0.40 |
|
$ |
0.90 |
|
$ |
1.24 |
|
Return on Average Assets excluding merger and certain items (Annualized) |
|
0.66 |
% |
|
0.97 |
% |
|
1.03 |
% |
|
1.22 |
% |
|
1.17 |
% |
|
0.88 |
% |
|
1.23 |
% |
Return on Average Equity excluding merger and certain items (Annualized) |
|
8.15 |
% |
|
12.57 |
% |
|
13.06 |
% |
|
18.72 |
% |
|
16.07 |
% |
|
11.19 |
% |
|
16.86 |
% |
Return on Average Tangible Equity excluding acquisition costs and certain items (Annualized) |
|
14.88 |
% |
|
24.56 |
% |
|
25.14 |
% |
|
45.58 |
% |
|
33.61 |
% |
|
21.24 |
% |
|
35.33 |
% |
Efficiency ratio excluding certain items | For the Three Months Ended |
For the Nine Months Ended |
|||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||
|
|
2024 |
|
|
2024 |
|
|
2024 |
|
|
2023 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Net interest income, tax equated |
$ |
32,483 |
|
$ |
32,661 |
|
$ |
32,341 |
|
$ |
33,494 |
|
$ |
34,448 |
|
$ |
97,485 |
|
$ |
107,095 |
|
Noninterest income |
|
12,340 |
|
|
9,606 |
|
|
8,357 |
|
|
12,156 |
|
|
9,831 |
|
|
30,302 |
|
|
29,705 |
|
Net (gain) on loan sale |
|
0 |
|
|
0 |
|
|
0 |
|
|
(915 |
) |
|
0 |
|
|
0 |
|
|
0 |
|
Net loss (gain) on asset/security sales |
|
(41 |
) |
|
515 |
|
|
2,120 |
|
|
217 |
|
|
764 |
|
|
2,594 |
|
|
667 |
|
Net interest income and noninterest income adjusted |
|
44,782 |
|
|
42,782 |
|
|
42,818 |
|
|
44,952 |
|
|
45,043 |
|
|
130,381 |
|
|
137,467 |
|
Noninterest expense less intangible amortization |
|
26,446 |
|
|
25,773 |
|
|
26,351 |
|
|
26,394 |
|
|
26,991 |
|
|
78,570 |
|
|
81,968 |
|
Legal settlement expense |
|
0 |
|
|
0 |
|
|
0 |
|
|
0 |
|
|
785 |
|
|
0 |
|
|
785 |
|
Employee severence |
|
0 |
|
|
0 |
|
|
0 |
|
|
1,010 |
|
|
0 |
|
|
0 |
|
|
0 |
|
Acquisition related costs |
|
0 |
|
|
0 |
|
|
0 |
|
|
452 |
|
|
268 |
|
|
0 |
|
|
5,022 |
|
Noninterest expense adjusted |
|
26,446 |
|
|
25,773 |
|
|
26,351 |
|
|
24,932 |
|
|
25,938 |
|
|
78,570 |
|
|
76,161 |
|
Efficiency ratio excluding certain items |
|
59.05 |
% |
|
60.24 |
% |
|
61.54 |
% |
|
55.46 |
% |
|
57.58 |
% |
|
60.26 |
% |
|
55.40 |
% |
Net interest margin excluding acquisition marks and PPP interest and fees |
For the Three Months Ended |
For the Nine Months
|
|||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||
|
|
2024 |
|
|
2024 |
|
|
2024 |
|
|
2023 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Net interest income, tax equated |
$ |
32,483 |
|
$ |
32,661 |
|
$ |
32,341 |
|
$ |
33,494 |
|
$ |
34,448 |
|
$ |
97,485 |
|
$ |
107,095 |
|
Acquisition marks |
|
2,123 |
|
|
2,391 |
|
|
2,370 |
|
|
2,475 |
|
|
2,959 |
|
|
6,884 |
|
|
8,471 |
|
PPP interest and fees |
|
0 |
|
|
1 |
|
|
1 |
|
|
1 |
|
|
1 |
|
|
2 |
|
|
4 |
|
Adjusted and annualized net interest income |
|
121,440 |
|
|
121,076 |
|
|
119,880 |
|
|
124,072 |
|
|
125,952 |
|
|
120,799 |
|
|
131,493 |
|
Average earning assets |
|
4,890,344 |
|
|
4,825,532 |
|
|
4,796,922 |
|
|
4,816,409 |
|
|
4,820,888 |
|
|
4,837,792 |
|
|
4,839,207 |
|
Less PPP average balances |
|
118 |
|
|
171 |
|
|
213 |
|
|
229 |
|
|
247 |
|
|
167 |
|
|
262 |
|
Adjusted average earning assets |
|
4,890,226 |
|
|
4,825,361 |
|
|
4,796,709 |
|
|
4,816,180 |
|
|
4,820,641 |
|
|
4,837,625 |
|
|
4,838,945 |
|
Net interest margin excluding marks and PPP interest and fees |
|
2.48 |
% |
|
2.51 |
% |
|
2.50 |
% |
|
2.58 |
% |
|
2.61 |
% |
|
2.50 |
% |
|
2.72 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241022061160/en/
330.533.3341
Email: exec@farmersbankgroup.com
Source: