Annual Income Statements for Farmers & Merchants Bancorp
This table shows Farmers & Merchants Bancorp's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Farmers & Merchants Bancorp
This table shows Farmers & Merchants Bancorp's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
5.54 |
5.36 |
5.68 |
6.52 |
8.38 |
6.95 |
7.71 |
8.85 |
9.79 |
9.58 |
12 |
| Consolidated Net Income / (Loss) |
|
5.54 |
5.36 |
5.68 |
6.52 |
8.38 |
6.95 |
7.71 |
8.85 |
9.79 |
9.58 |
12 |
| Net Income / (Loss) Continuing Operations |
|
5.54 |
5.36 |
5.68 |
6.52 |
8.38 |
6.95 |
7.71 |
8.85 |
9.79 |
9.58 |
12 |
| Total Pre-Tax Income |
|
6.88 |
6.78 |
7.16 |
8.11 |
11 |
8.76 |
9.70 |
11 |
13 |
12 |
15 |
| Total Revenue |
|
24 |
24 |
25 |
26 |
27 |
28 |
30 |
31 |
32 |
32 |
34 |
| Net Interest Income / (Expense) |
|
20 |
20 |
21 |
22 |
23 |
24 |
26 |
27 |
28 |
27 |
29 |
| Total Interest Income |
|
38 |
39 |
41 |
42 |
42 |
41 |
43 |
44 |
45 |
43 |
46 |
| Loans and Leases Interest Income |
|
34 |
35 |
37 |
37 |
37 |
37 |
40 |
41 |
41 |
40 |
41 |
| Investment Securities Interest Income |
|
1.75 |
1.77 |
1.86 |
2.19 |
2.63 |
2.82 |
2.91 |
2.90 |
2.87 |
2.90 |
3.30 |
| Federal Funds Sold and Securities Borrowed Interest Income |
|
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
1.11 |
1.05 |
0.00 |
- |
0.57 |
1.51 |
| Total Interest Expense |
|
18 |
19 |
20 |
20 |
19 |
17 |
18 |
18 |
17 |
16 |
17 |
| Deposits Interest Expense |
|
15 |
15 |
16 |
17 |
16 |
14 |
15 |
15 |
14 |
13 |
14 |
| Long-Term Debt Interest Expense |
|
3.03 |
2.97 |
3.03 |
3.09 |
3.00 |
2.83 |
2.70 |
2.25 |
2.25 |
2.46 |
2.18 |
| Federal Funds Purchased and Securities Sold Interest Expense |
|
0.29 |
0.28 |
0.28 |
0.28 |
0.27 |
0.27 |
0.27 |
0.27 |
0.23 |
0.15 |
0.12 |
| Total Non-Interest Income |
|
3.79 |
3.95 |
3.72 |
3.96 |
4.05 |
4.16 |
3.94 |
4.36 |
4.68 |
5.00 |
5.43 |
| Other Service Charges |
|
-2.28 |
0.54 |
1.79 |
0.71 |
- |
2.27 |
2.17 |
0.67 |
5.72 |
2.60 |
2.69 |
| Net Realized & Unrealized Capital Gains on Investments |
|
0.23 |
0.11 |
0.36 |
0.22 |
0.22 |
0.23 |
0.26 |
0.44 |
0.32 |
0.23 |
0.68 |
| Other Non-Interest Income |
|
- |
3.30 |
1.57 |
3.04 |
3.72 |
1.67 |
1.50 |
3.24 |
-1.34 |
2.17 |
2.03 |
| Provision for Credit Losses |
|
0.47 |
-0.56 |
0.59 |
0.02 |
0.23 |
0.55 |
0.69 |
0.29 |
0.57 |
0.31 |
0.32 |
| Total Non-Interest Expense |
|
16 |
18 |
17 |
17 |
16 |
19 |
19 |
20 |
19 |
20 |
19 |
| Salaries and Employee Benefits |
|
8.20 |
10 |
9.70 |
9.83 |
9.17 |
10 |
9.83 |
10 |
10 |
11 |
11 |
| Net Occupancy & Equipment Expense |
|
3.34 |
2.88 |
2.85 |
2.87 |
2.26 |
3.03 |
3.55 |
3.75 |
3.37 |
3.73 |
3.30 |
| Marketing Expense |
|
0.40 |
0.53 |
0.52 |
0.60 |
0.50 |
0.50 |
0.36 |
0.67 |
0.67 |
0.47 |
0.36 |
| Property & Liability Insurance Claims |
|
0.59 |
0.58 |
0.51 |
0.52 |
0.51 |
0.47 |
0.45 |
0.43 |
0.38 |
0.40 |
0.39 |
| Other Operating Expenses |
|
2.83 |
3.22 |
3.13 |
2.96 |
2.51 |
3.90 |
4.40 |
3.48 |
3.14 |
3.73 |
3.86 |
| Amortization Expense |
|
1.07 |
0.61 |
0.63 |
0.66 |
1.14 |
0.57 |
0.68 |
1.03 |
1.08 |
0.83 |
0.63 |
| Other Special Charges |
|
0.09 |
0.00 |
- |
0.00 |
-0.02 |
- |
-0.02 |
0.00 |
- |
- |
-0.03 |
| Income Tax Expense |
|
1.33 |
1.42 |
1.48 |
1.59 |
2.15 |
1.81 |
1.99 |
2.38 |
3.04 |
2.76 |
2.97 |
| Basic Earnings per Share |
|
$0.41 |
$0.39 |
$0.42 |
$0.48 |
$0.61 |
$0.51 |
$0.56 |
$0.64 |
$0.72 |
$0.70 |
$0.86 |
| Weighted Average Basic Shares Outstanding |
|
13.66M |
13.68M |
13.68M |
13.70M |
13.70M |
13.72M |
13.72M |
13.75M |
13.75M |
13.77M |
13.77M |
| Diluted Earnings per Share |
|
$0.41 |
$0.39 |
$0.42 |
$0.48 |
$0.61 |
$0.51 |
$0.56 |
$0.64 |
$0.72 |
$0.70 |
$0.86 |
| Weighted Average Diluted Shares Outstanding |
|
13.66M |
13.68M |
13.68M |
13.70M |
13.70M |
13.72M |
13.72M |
13.75M |
13.75M |
13.77M |
13.77M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
13.66M |
13.68M |
13.68M |
13.70M |
13.70M |
13.72M |
13.72M |
13.75M |
13.75M |
13.77M |
13.77M |
| Cash Dividends to Common per Share |
|
$0.22 |
$0.22 |
$0.22 |
$0.22 |
$0.22 |
$0.22 |
$0.22 |
$0.23 |
$0.23 |
$0.23 |
$0.23 |
Annual Cash Flow Statements for Farmers & Merchants Bancorp
This table details how cash moves in and out of Farmers & Merchants Bancorp's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
-2.28 |
6.30 |
6.15 |
3.90 |
13 |
124 |
5.12 |
-96 |
58 |
34 |
-79 |
| Net Cash From Operating Activities |
|
15 |
12 |
18 |
11 |
24 |
27 |
35 |
41 |
22 |
32 |
37 |
| Net Cash From Continuing Operating Activities |
|
15 |
12 |
18 |
11 |
24 |
27 |
35 |
41 |
22 |
32 |
37 |
| Net Income / (Loss) Continuing Operations |
|
10 |
12 |
13 |
15 |
18 |
20 |
23 |
33 |
23 |
26 |
33 |
| Consolidated Net Income / (Loss) |
|
10 |
12 |
13 |
15 |
18 |
20 |
23 |
33 |
23 |
26 |
33 |
| Provision For Loan Losses |
|
0.63 |
1.12 |
0.22 |
- |
1.14 |
6.98 |
3.44 |
4.60 |
1.74 |
0.27 |
2.09 |
| Depreciation Expense |
|
1.37 |
1.46 |
1.55 |
1.71 |
2.31 |
2.53 |
2.61 |
2.74 |
3.38 |
3.77 |
3.62 |
| Amortization Expense |
|
1.94 |
1.89 |
1.70 |
1.49 |
0.66 |
3.06 |
4.63 |
3.48 |
4.01 |
3.80 |
3.52 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-0.73 |
-2.96 |
1.89 |
-0.42 |
-4.52 |
-4.71 |
-4.03 |
2.06 |
-3.19 |
-5.09 |
-4.35 |
| Changes in Operating Assets and Liabilities, net |
|
1.28 |
-0.74 |
-0.44 |
-7.00 |
5.95 |
-0.57 |
4.59 |
-4.73 |
-6.59 |
3.78 |
-1.45 |
| Net Cash From Investing Activities |
|
-54 |
-64 |
-48 |
1.47 |
-149 |
-178 |
-266 |
-390 |
-194 |
-44 |
-139 |
| Net Cash From Continuing Investing Activities |
|
-54 |
-64 |
-48 |
1.47 |
-149 |
-178 |
-266 |
-390 |
-194 |
-44 |
-139 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-1.72 |
-2.41 |
-1.89 |
-2.63 |
-3.51 |
-3.22 |
-1.97 |
-2.60 |
-11 |
-1.87 |
-1.77 |
| Purchase of Investment Securities |
|
-125 |
-189 |
-83 |
-36 |
-225 |
-278 |
-331 |
-420 |
-12 |
-101 |
-69 |
| Sale and/or Maturity of Investments |
|
73 |
128 |
37 |
40 |
79 |
104 |
68 |
33 |
-171 |
58 |
-67 |
| Net Cash From Financing Activities |
|
37 |
58 |
37 |
-8.31 |
138 |
275 |
236 |
253 |
230 |
46 |
23 |
| Net Cash From Continuing Financing Activities |
|
37 |
58 |
37 |
-8.31 |
138 |
275 |
236 |
253 |
240 |
46 |
23 |
| Net Change in Deposits |
|
8.78 |
71 |
77 |
9.45 |
153 |
308 |
171 |
166 |
139 |
79 |
44 |
| Issuance of Debt |
|
10 |
- |
- |
- |
0.00 |
0.00 |
34 |
110 |
324 |
15 |
40 |
| Repayment of Debt |
|
- |
- |
-5.00 |
-5.00 |
-24 |
-7.49 |
40 |
-37 |
-186 |
-35 |
-59 |
| Repurchase of Common Equity |
|
-0.80 |
-0.19 |
-0.20 |
-0.49 |
-0.38 |
-0.38 |
-0.34 |
-0.31 |
-0.22 |
-0.66 |
-0.36 |
| Payment of Dividends |
|
-3.94 |
-4.12 |
-4.44 |
-4.96 |
-6.35 |
-7.19 |
-7.67 |
-10 |
-11 |
-12 |
-12 |
| Other Financing Activities, Net |
|
23 |
-8.49 |
-31 |
-7.31 |
16 |
-18 |
-0.97 |
25 |
-26 |
-1.00 |
11 |
| Cash Interest Paid |
|
3.61 |
4.15 |
5.06 |
6.47 |
14 |
10 |
7.05 |
14 |
55 |
76 |
70 |
| Cash Income Taxes Paid |
|
3.08 |
5.01 |
5.10 |
5.16 |
3.95 |
6.47 |
6.15 |
7.70 |
5.42 |
3.10 |
8.91 |
Quarterly Cash Flow Statements for Farmers & Merchants Bancorp
This table details how cash moves in and out of Farmers & Merchants Bancorp's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Change in Cash & Equivalents |
|
-11 |
46 |
5.29 |
52 |
-69 |
-3.31 |
-85 |
29 |
-19 |
76 |
-17 |
| Net Cash From Operating Activities |
|
11 |
1.48 |
9.72 |
19 |
2.61 |
11 |
1.10 |
11 |
13 |
7.65 |
11 |
| Net Cash From Continuing Operating Activities |
|
11 |
1.48 |
9.72 |
19 |
2.61 |
11 |
1.10 |
11 |
13 |
7.65 |
11 |
| Net Income / (Loss) Continuing Operations |
|
5.54 |
5.36 |
5.68 |
6.52 |
8.38 |
6.95 |
7.71 |
8.85 |
9.79 |
9.58 |
12 |
| Consolidated Net Income / (Loss) |
|
5.54 |
5.36 |
5.68 |
6.52 |
8.38 |
6.95 |
7.71 |
8.85 |
9.79 |
9.58 |
12 |
| Provision For Loan Losses |
|
0.47 |
-0.56 |
0.59 |
0.02 |
0.23 |
0.55 |
0.69 |
0.29 |
0.57 |
0.31 |
0.32 |
| Depreciation Expense |
|
0.80 |
0.99 |
0.99 |
1.07 |
0.72 |
0.99 |
0.99 |
1.03 |
0.63 |
0.98 |
0.98 |
| Amortization Expense |
|
1.01 |
0.96 |
0.97 |
0.97 |
0.90 |
0.69 |
0.73 |
1.04 |
1.06 |
0.78 |
0.53 |
| Non-Cash Adjustments to Reconcile Net Income |
|
1.05 |
-1.36 |
0.18 |
-1.15 |
-2.75 |
-0.05 |
-4.55 |
2.48 |
-2.23 |
-2.30 |
1.60 |
| Changes in Operating Assets and Liabilities, net |
|
1.72 |
-3.92 |
1.32 |
11 |
-4.87 |
1.87 |
-4.46 |
-2.48 |
3.61 |
-1.70 |
-4.43 |
| Net Cash From Investing Activities |
|
-48 |
42 |
-29 |
-3.69 |
-54 |
-24 |
-36 |
-15 |
-63 |
24 |
-34 |
| Net Cash From Continuing Investing Activities |
|
-48 |
42 |
-29 |
-3.69 |
-54 |
-24 |
-36 |
-15 |
-63 |
24 |
-34 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-1.93 |
-0.22 |
-0.57 |
-0.36 |
-0.73 |
-0.39 |
-0.72 |
-0.48 |
-0.19 |
-0.66 |
-0.21 |
| Purchase of Investment Securities |
|
-53 |
-0.85 |
-39 |
-11 |
-67 |
-14 |
-16 |
-3.05 |
-37 |
-35 |
-39 |
| Sale and/or Maturity of Investments |
|
7.18 |
43 |
11 |
7.68 |
14 |
-10 |
-19 |
-12 |
-26 |
60 |
5.62 |
| Net Cash From Financing Activities |
|
26 |
1.75 |
25 |
37 |
-18 |
9.96 |
-50 |
33 |
30 |
44 |
6.04 |
| Net Cash From Continuing Financing Activities |
|
26 |
1.75 |
25 |
37 |
-18 |
9.96 |
-50 |
33 |
30 |
44 |
6.04 |
| Net Change in Deposits |
|
32 |
14 |
20 |
44 |
1.95 |
14 |
10 |
42 |
-21 |
79 |
60 |
| Repayment of Debt |
|
30 |
-9.11 |
-5.52 |
-3.03 |
-17 |
-0.59 |
-57 |
-0.54 |
-0.54 |
-41 |
-51 |
| Repurchase of Common Equity |
|
-0.02 |
-0.09 |
-0.24 |
-0.33 |
- |
-0.02 |
- |
-0.34 |
-0.00 |
-0.06 |
-0.04 |
| Payment of Dividends |
|
-2.84 |
-2.97 |
-2.98 |
-2.98 |
-3.00 |
-3.00 |
-3.00 |
-3.00 |
-3.09 |
-3.13 |
-3.13 |
| Other Financing Activities, Net |
|
-2.31 |
0.00 |
-1.00 |
0.07 |
-0.07 |
0.04 |
0.30 |
-4.84 |
15 |
-23 |
0.01 |
| Cash Interest Paid |
|
18 |
19 |
-19 |
58 |
19 |
18 |
17 |
18 |
17 |
17 |
17 |
| Cash Income Taxes Paid |
|
0.42 |
0.00 |
- |
1.90 |
1.20 |
2.21 |
2.38 |
2.10 |
2.23 |
0.00 |
5.64 |
Annual Balance Sheets for Farmers & Merchants Bancorp
This table presents Farmers & Merchants Bancorp's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
989 |
1,056 |
1,107 |
1,116 |
1,607 |
1,910 |
2,638 |
3,015 |
3,283 |
3,365 |
3,434 |
| Cash and Due from Banks |
|
21 |
27 |
33 |
37 |
50 |
98 |
135 |
83 |
141 |
175 |
97 |
| Federal Funds Sold |
|
0.69 |
0.97 |
0.99 |
0.87 |
1.16 |
77 |
45 |
1.32 |
1.28 |
1.50 |
0.47 |
| Interest Bearing Deposits at Other Banks |
|
- |
1.92 |
4.02 |
4.02 |
4.31 |
4.65 |
11 |
4.44 |
2.74 |
2.48 |
1.50 |
| Trading Account Securities |
|
239 |
224 |
201 |
173 |
232 |
321 |
446 |
401 |
377 |
444 |
439 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
21 |
21 |
22 |
23 |
26 |
27 |
27 |
28 |
36 |
34 |
32 |
| Goodwill |
|
4.07 |
4.07 |
4.07 |
4.07 |
47 |
47 |
80 |
86 |
86 |
86 |
86 |
| Other Assets |
|
24 |
25 |
25 |
35 |
34 |
44 |
52 |
74 |
2,639 |
2,628 |
2,778 |
| Total Liabilities & Shareholders' Equity |
|
989 |
1,056 |
1,107 |
1,116 |
1,607 |
1,910 |
2,638 |
3,015 |
3,283 |
3,365 |
3,434 |
| Total Liabilities |
|
869 |
930 |
973 |
973 |
1,377 |
1,660 |
2,341 |
2,717 |
2,967 |
3,030 |
3,064 |
| Non-Interest Bearing Deposits |
|
171 |
186 |
199 |
215 |
265 |
351 |
474 |
533 |
528 |
517 |
527 |
| Interest Bearing Deposits |
|
600 |
656 |
720 |
713 |
1,023 |
1,245 |
1,720 |
1,936 |
2,079 |
2,170 |
2,203 |
| Short-Term Debt |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
38 |
| Other Short-Term Payables |
|
1.01 |
1.05 |
1.19 |
1.38 |
1.77 |
1.89 |
2.46 |
2.83 |
2.97 |
3.00 |
3.13 |
| Long-Term Debt |
|
10 |
10 |
5.00 |
0.00 |
25 |
18 |
99 |
172 |
300 |
281 |
262 |
| Other Long-Term Liabilities |
|
7.81 |
6.74 |
7.84 |
11 |
14 |
14 |
17 |
19 |
28 |
32 |
30 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
120 |
126 |
134 |
143 |
230 |
249 |
297 |
298 |
317 |
335 |
371 |
| Total Preferred & Common Equity |
|
120 |
126 |
134 |
143 |
230 |
249 |
297 |
298 |
317 |
335 |
371 |
| Total Common Equity |
|
120 |
126 |
134 |
143 |
230 |
249 |
297 |
298 |
317 |
335 |
371 |
| Common Stock |
|
12 |
12 |
12 |
11 |
82 |
82 |
123 |
135 |
136 |
136 |
136 |
| Retained Earnings |
|
120 |
128 |
137 |
148 |
160 |
174 |
189 |
212 |
221 |
236 |
258 |
| Treasury Stock |
|
-12 |
-12 |
-12 |
-12 |
-12 |
-12 |
-12 |
-12 |
-11 |
-11 |
-11 |
| Accumulated Other Comprehensive Income / (Loss) |
|
0.21 |
-1.97 |
-1.83 |
-3.01 |
1.10 |
5.70 |
-3.18 |
-38 |
-29 |
-25 |
-12 |
Quarterly Balance Sheets for Farmers & Merchants Bancorp
This table presents Farmers & Merchants Bancorp's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
3,070 |
3,147 |
3,235 |
3,288 |
3,323 |
3,389 |
3,389 |
3,346 |
3,391 |
3,486 |
3,502 |
| Cash and Due from Banks |
|
63 |
70 |
152 |
187 |
192 |
245 |
173 |
88 |
116 |
173 |
156 |
| Federal Funds Sold |
|
1.55 |
1.43 |
1.47 |
1.24 |
1.28 |
0.93 |
0.43 |
0.64 |
0.58 |
0.62 |
0.51 |
| Interest Bearing Deposits at Other Banks |
|
4.44 |
3.49 |
2.99 |
2.74 |
3.22 |
2.73 |
1.99 |
1.99 |
1.50 |
1.25 |
0.52 |
| Trading Account Securities |
|
385 |
382 |
366 |
365 |
382 |
422 |
455 |
451 |
437 |
448 |
455 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
29 |
30 |
32 |
35 |
35 |
34 |
33 |
33 |
32 |
32 |
30 |
| Goodwill |
|
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
| Other Assets |
|
79 |
83 |
90 |
94 |
2,624 |
2,599 |
2,639 |
2,685 |
2,716 |
2,745 |
2,774 |
| Total Liabilities & Shareholders' Equity |
|
3,070 |
3,147 |
3,235 |
3,288 |
3,323 |
3,389 |
3,389 |
3,346 |
3,391 |
3,486 |
3,502 |
| Total Liabilities |
|
2,764 |
2,843 |
2,931 |
2,970 |
3,000 |
3,054 |
3,044 |
2,995 |
3,029 |
3,110 |
3,117 |
| Non-Interest Bearing Deposits |
|
520 |
489 |
505 |
511 |
479 |
481 |
502 |
498 |
501 |
520 |
506 |
| Interest Bearing Deposits |
|
1,993 |
1,980 |
2,070 |
2,111 |
2,162 |
2,203 |
2,198 |
2,213 |
2,251 |
2,289 |
2,363 |
| Short-Term Debt |
|
- |
- |
- |
28 |
27 |
27 |
27 |
28 |
23 |
15 |
15 |
| Other Short-Term Payables |
|
2.83 |
2.83 |
2.84 |
2.98 |
2.98 |
3.00 |
3.00 |
3.00 |
3.09 |
3.13 |
3.13 |
| Long-Term Debt |
|
199 |
301 |
301 |
291 |
301 |
298 |
280 |
223 |
223 |
254 |
203 |
| Other Long-Term Liabilities |
|
19 |
18 |
22 |
26 |
28 |
41 |
33 |
31 |
28 |
28 |
27 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
306 |
305 |
303 |
318 |
323 |
335 |
345 |
351 |
362 |
376 |
385 |
| Total Preferred & Common Equity |
|
306 |
305 |
303 |
318 |
323 |
335 |
345 |
351 |
362 |
376 |
385 |
| Total Common Equity |
|
306 |
305 |
303 |
318 |
323 |
335 |
345 |
351 |
362 |
376 |
385 |
| Common Stock |
|
135 |
136 |
135 |
135 |
136 |
135 |
135 |
136 |
135 |
135 |
136 |
| Retained Earnings |
|
213 |
216 |
219 |
224 |
226 |
230 |
240 |
245 |
251 |
265 |
273 |
| Treasury Stock |
|
-11 |
-11 |
-11 |
-11 |
-11 |
-11 |
-11 |
-11 |
-11 |
-10 |
-10 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-31 |
-36 |
-39 |
-31 |
-29 |
-19 |
-20 |
-19 |
-14 |
-14 |
-14 |
Annual Metrics And Ratios for Farmers & Merchants Bancorp
This table displays calculated financial ratios and metrics derived from Farmers & Merchants Bancorp's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
4,624,353.00 |
4,620,725.00 |
9,266,676.00 |
9,285,261.00 |
11,137,014.00 |
11,158,701.00 |
13,066,233.00 |
- |
- |
- |
13,749,944.00 |
| DEI Adjusted Shares Outstanding |
|
9,248,706.00 |
9,241,450.00 |
9,266,676.00 |
9,285,261.00 |
11,137,014.00 |
11,158,701.00 |
13,066,233.00 |
- |
- |
- |
13,749,944.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
1.12 |
1.26 |
1.37 |
1.61 |
1.65 |
1.80 |
1.80 |
- |
- |
- |
2.42 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
2.33% |
9.84% |
4.42% |
8.25% |
28.88% |
17.13% |
13.77% |
17.77% |
-5.15% |
4.35% |
19.59% |
| EBITDA Growth |
|
2.32% |
12.67% |
7.55% |
1.40% |
19.91% |
19.70% |
19.31% |
27.10% |
-23.46% |
12.32% |
23.70% |
| EBIT Growth |
|
4.75% |
15.26% |
9.70% |
1.94% |
24.72% |
10.74% |
17.02% |
37.22% |
-29.95% |
14.88% |
30.55% |
| NOPAT Growth |
|
7.19% |
12.80% |
9.05% |
17.52% |
23.10% |
9.20% |
16.92% |
38.39% |
-29.92% |
13.83% |
28.42% |
| Net Income Growth |
|
7.19% |
12.80% |
9.05% |
17.52% |
23.10% |
9.20% |
16.92% |
38.39% |
-29.92% |
13.83% |
28.42% |
| EPS Growth |
|
7.19% |
12.80% |
8.66% |
16.67% |
3.11% |
8.43% |
11.67% |
22.39% |
-32.11% |
13.77% |
27.89% |
| Operating Cash Flow Growth |
|
-22.72% |
-16.06% |
41.99% |
-39.16% |
122.88% |
14.42% |
26.88% |
17.06% |
-45.55% |
46.64% |
13.13% |
| Free Cash Flow Firm Growth |
|
-163.65% |
217.48% |
48.12% |
17.89% |
-964.66% |
108.72% |
-1,392.54% |
60.08% |
-195.28% |
121.65% |
-180.07% |
| Invested Capital Growth |
|
13.63% |
4.21% |
2.63% |
2.98% |
78.01% |
4.69% |
48.19% |
18.83% |
31.22% |
-0.15% |
8.90% |
| Revenue Q/Q Growth |
|
0.78% |
2.39% |
1.48% |
1.40% |
5.43% |
12.31% |
-0.18% |
2.40% |
-2.96% |
3.06% |
4.86% |
| EBITDA Q/Q Growth |
|
0.13% |
4.52% |
0.86% |
-3.45% |
9.56% |
21.26% |
-2.37% |
-2.08% |
-4.55% |
9.47% |
5.01% |
| EBIT Q/Q Growth |
|
0.34% |
4.35% |
2.98% |
-4.78% |
8.85% |
27.75% |
-5.59% |
-1.91% |
-6.65% |
12.63% |
5.73% |
| NOPAT Q/Q Growth |
|
1.10% |
3.75% |
1.94% |
-1.60% |
9.07% |
11.38% |
4.02% |
-1.50% |
-6.73% |
12.29% |
4.43% |
| Net Income Q/Q Growth |
|
1.10% |
3.75% |
1.94% |
-1.60% |
9.07% |
33.26% |
-8.04% |
-1.50% |
-6.73% |
12.29% |
4.43% |
| EPS Q/Q Growth |
|
1.10% |
3.75% |
-14.29% |
17.52% |
9.93% |
10.43% |
0.00% |
-2.77% |
-6.70% |
11.76% |
4.74% |
| Operating Cash Flow Q/Q Growth |
|
-5.91% |
-16.05% |
18.31% |
-28.94% |
13.01% |
34.17% |
-8.97% |
38.17% |
-26.82% |
-19.71% |
41.72% |
| Free Cash Flow Firm Q/Q Growth |
|
-108.10% |
199.61% |
40.23% |
-21.37% |
-2.77% |
-9.32% |
-351.02% |
51.85% |
18.65% |
180.63% |
-125.25% |
| Invested Capital Q/Q Growth |
|
8.87% |
-1.00% |
-2.63% |
-0.73% |
1.19% |
2.25% |
28.87% |
10.05% |
2.13% |
-6.73% |
10.47% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
42.74% |
43.84% |
45.16% |
42.30% |
39.36% |
40.22% |
42.18% |
45.52% |
36.74% |
39.54% |
40.90% |
| EBIT Margin |
|
34.66% |
36.37% |
38.21% |
35.98% |
34.82% |
32.92% |
33.86% |
39.46% |
29.14% |
32.08% |
35.02% |
| Profit (Net Income) Margin |
|
25.31% |
25.99% |
27.15% |
29.47% |
28.15% |
26.25% |
26.97% |
31.70% |
23.42% |
25.55% |
27.43% |
| Tax Burden Percent |
|
73.03% |
71.47% |
71.05% |
81.91% |
80.85% |
79.72% |
79.65% |
80.33% |
80.37% |
79.63% |
78.33% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
26.97% |
28.53% |
28.95% |
18.09% |
19.15% |
20.28% |
20.35% |
19.67% |
19.63% |
20.37% |
21.67% |
| Return on Invested Capital (ROIC) |
|
8.46% |
8.78% |
9.26% |
10.59% |
9.24% |
7.70% |
7.09% |
7.51% |
4.19% |
4.21% |
5.18% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.46% |
8.78% |
9.26% |
10.59% |
9.24% |
7.70% |
7.09% |
7.51% |
4.19% |
4.21% |
5.18% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.36% |
0.71% |
0.53% |
0.19% |
0.61% |
0.69% |
1.51% |
3.41% |
3.22% |
3.75% |
4.26% |
| Return on Equity (ROE) |
|
8.82% |
9.50% |
9.80% |
10.78% |
9.85% |
8.38% |
8.60% |
10.92% |
7.41% |
7.96% |
9.44% |
| Cash Return on Invested Capital (CROIC) |
|
-4.30% |
4.66% |
6.67% |
7.65% |
-46.88% |
3.12% |
-31.74% |
-9.70% |
-22.81% |
4.35% |
-3.34% |
| Operating Return on Assets (OROA) |
|
1.47% |
1.60% |
1.66% |
1.64% |
1.67% |
1.43% |
1.30% |
1.43% |
0.90% |
0.98% |
1.25% |
| Return on Assets (ROA) |
|
1.07% |
1.14% |
1.18% |
1.34% |
1.35% |
1.14% |
1.03% |
1.15% |
0.72% |
0.78% |
0.98% |
| Return on Common Equity (ROCE) |
|
8.82% |
9.50% |
9.80% |
10.78% |
9.85% |
8.38% |
8.60% |
10.92% |
7.41% |
7.96% |
9.44% |
| Return on Equity Simple (ROE_SIMPLE) |
|
8.61% |
9.29% |
9.48% |
10.43% |
7.99% |
8.07% |
7.91% |
10.91% |
7.20% |
7.74% |
8.98% |
| Net Operating Profit after Tax (NOPAT) |
|
10 |
12 |
13 |
15 |
18 |
20 |
23 |
33 |
23 |
26 |
33 |
| NOPAT Margin |
|
25.31% |
25.99% |
27.15% |
29.47% |
28.15% |
26.25% |
26.97% |
31.70% |
23.42% |
25.55% |
27.43% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
45.88% |
45.16% |
46.02% |
47.21% |
47.58% |
42.58% |
43.57% |
40.92% |
50.40% |
50.94% |
46.79% |
| Operating Expenses to Revenue |
|
63.81% |
61.13% |
61.32% |
63.38% |
63.44% |
57.96% |
62.18% |
56.06% |
69.07% |
67.65% |
63.26% |
| Earnings before Interest and Taxes (EBIT) |
|
14 |
16 |
18 |
18 |
23 |
25 |
29 |
40 |
28 |
33 |
43 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
17 |
20 |
21 |
21 |
26 |
31 |
37 |
47 |
36 |
40 |
50 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.78 |
0.75 |
2.36 |
2.12 |
1.26 |
0.92 |
1.33 |
1.15 |
1.03 |
1.20 |
0.91 |
| Price to Tangible Book Value (P/TBV) |
|
0.81 |
0.77 |
2.43 |
2.18 |
1.59 |
1.14 |
1.82 |
1.62 |
1.42 |
1.62 |
1.18 |
| Price to Revenue (P/Rev) |
|
2.29 |
2.09 |
6.75 |
5.98 |
4.45 |
2.99 |
4.53 |
3.35 |
3.36 |
3.97 |
2.77 |
| Price to Earnings (P/E) |
|
9.06 |
8.03 |
24.88 |
20.28 |
15.82 |
11.41 |
16.78 |
10.57 |
14.35 |
15.55 |
10.11 |
| Dividend Yield |
|
0.00% |
0.00% |
1.13% |
1.72% |
2.33% |
3.21% |
2.35% |
3.17% |
3.55% |
3.00% |
3.67% |
| Earnings Yield |
|
11.03% |
12.45% |
4.02% |
4.93% |
6.32% |
8.76% |
5.96% |
9.46% |
6.97% |
6.43% |
9.89% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.63 |
0.54 |
2.03 |
1.82 |
1.02 |
0.25 |
0.76 |
0.91 |
0.78 |
0.82 |
0.80 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.00 |
1.64 |
6.04 |
5.14 |
3.98 |
0.87 |
3.46 |
4.16 |
4.96 |
4.98 |
4.43 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
4.68 |
3.73 |
13.37 |
12.15 |
10.12 |
2.17 |
8.20 |
9.14 |
13.50 |
12.59 |
10.83 |
| Enterprise Value to EBIT (EV/EBIT) |
|
5.77 |
4.50 |
15.80 |
14.29 |
11.44 |
2.65 |
10.21 |
10.55 |
17.02 |
15.52 |
12.64 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
7.90 |
6.29 |
22.24 |
17.44 |
14.15 |
3.32 |
12.82 |
13.13 |
21.18 |
19.49 |
16.14 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.52 |
5.91 |
16.03 |
24.29 |
10.88 |
2.44 |
8.67 |
10.50 |
21.79 |
15.57 |
14.64 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
11.87 |
30.89 |
24.15 |
0.00 |
8.21 |
0.00 |
0.00 |
0.00 |
18.83 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.08 |
0.08 |
0.04 |
0.00 |
0.11 |
0.07 |
0.33 |
0.58 |
0.95 |
0.84 |
0.81 |
| Long-Term Debt to Equity |
|
0.08 |
0.08 |
0.04 |
0.00 |
0.11 |
0.07 |
0.33 |
0.58 |
0.95 |
0.84 |
0.71 |
| Financial Leverage |
|
0.04 |
0.08 |
0.06 |
0.02 |
0.07 |
0.09 |
0.21 |
0.45 |
0.77 |
0.89 |
0.82 |
| Leverage Ratio |
|
8.23 |
8.32 |
8.33 |
8.01 |
7.29 |
7.34 |
8.32 |
9.50 |
10.25 |
10.20 |
9.63 |
| Compound Leverage Factor |
|
8.23 |
8.32 |
8.33 |
8.01 |
7.29 |
7.34 |
8.32 |
9.50 |
10.25 |
10.20 |
9.63 |
| Debt to Total Capital |
|
7.69% |
7.38% |
3.59% |
0.00% |
9.73% |
6.69% |
24.90% |
36.59% |
48.70% |
45.59% |
44.72% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.62% |
| Long-Term Debt to Total Capital |
|
7.69% |
7.38% |
3.59% |
0.00% |
9.73% |
6.69% |
24.90% |
36.59% |
48.70% |
45.59% |
39.10% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
92.31% |
92.62% |
96.41% |
100.00% |
90.27% |
93.31% |
75.10% |
63.41% |
51.30% |
54.41% |
55.28% |
| Debt to EBITDA |
|
0.57 |
0.51 |
0.24 |
0.00 |
0.96 |
0.58 |
2.68 |
3.68 |
8.41 |
7.00 |
6.04 |
| Net Debt to EBITDA |
|
-0.69 |
-1.03 |
-1.58 |
0.00 |
-1.20 |
-5.28 |
-2.54 |
1.78 |
4.35 |
2.54 |
4.04 |
| Long-Term Debt to EBITDA |
|
0.57 |
0.51 |
0.24 |
0.00 |
0.96 |
0.58 |
2.68 |
3.68 |
8.41 |
7.00 |
5.28 |
| Debt to NOPAT |
|
0.97 |
0.86 |
0.39 |
0.00 |
1.35 |
0.89 |
4.19 |
5.29 |
13.19 |
10.83 |
9.01 |
| Net Debt to NOPAT |
|
-1.16 |
-1.74 |
-2.63 |
0.00 |
-1.67 |
-8.09 |
-3.97 |
2.56 |
6.82 |
3.93 |
6.03 |
| Long-Term Debt to NOPAT |
|
0.97 |
0.86 |
0.39 |
0.00 |
1.35 |
0.89 |
4.19 |
5.29 |
13.19 |
10.83 |
7.88 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-5.26 |
6.18 |
9.16 |
11 |
-93 |
8.14 |
-105 |
-42 |
-124 |
27 |
-21 |
| Operating Cash Flow to CapEx |
|
896.43% |
516.63% |
934.80% |
408.56% |
681.79% |
849.84% |
1,767.99% |
1,564.19% |
202.64% |
1,735.65% |
2,079.17% |
| Free Cash Flow to Firm to Interest Expense |
|
-1.47 |
1.46 |
1.79 |
1.64 |
-6.33 |
0.78 |
-14.33 |
-2.92 |
-2.12 |
0.35 |
-0.31 |
| Operating Cash Flow to Interest Expense |
|
4.13 |
2.94 |
3.44 |
1.63 |
1.62 |
2.63 |
4.73 |
2.83 |
0.38 |
0.42 |
0.53 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.67 |
2.37 |
3.07 |
1.23 |
1.38 |
2.32 |
4.46 |
2.65 |
0.19 |
0.39 |
0.51 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
| Fixed Asset Turnover |
|
2.00 |
2.13 |
2.18 |
2.29 |
2.67 |
2.87 |
3.23 |
3.71 |
3.03 |
2.92 |
3.70 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
130 |
136 |
139 |
143 |
255 |
267 |
396 |
470 |
617 |
616 |
671 |
| Invested Capital Turnover |
|
0.33 |
0.34 |
0.34 |
0.36 |
0.33 |
0.29 |
0.26 |
0.24 |
0.18 |
0.16 |
0.19 |
| Increase / (Decrease) in Invested Capital |
|
16 |
5.48 |
3.56 |
4.15 |
112 |
12 |
129 |
75 |
147 |
-0.91 |
55 |
| Enterprise Value (EV) |
|
82 |
73 |
283 |
261 |
260 |
67 |
301 |
427 |
483 |
505 |
538 |
| Market Capitalization |
|
94 |
94 |
316 |
303 |
291 |
229 |
394 |
344 |
327 |
403 |
337 |
| Book Value per Share |
|
$25.97 |
$27.18 |
$14.48 |
$15.43 |
$20.68 |
$22.33 |
$22.74 |
$21.91 |
$23.16 |
$24.47 |
$26.97 |
| Tangible Book Value per Share |
|
$25.09 |
$26.30 |
$14.04 |
$14.99 |
$16.42 |
$18.09 |
$16.59 |
$15.56 |
$16.84 |
$18.17 |
$20.69 |
| Total Capital |
|
130 |
136 |
139 |
143 |
255 |
267 |
396 |
470 |
617 |
616 |
671 |
| Total Debt |
|
10 |
10 |
5.00 |
0.00 |
25 |
18 |
99 |
172 |
300 |
281 |
300 |
| Total Long-Term Debt |
|
10 |
10 |
5.00 |
0.00 |
25 |
18 |
99 |
172 |
300 |
281 |
262 |
| Net Debt |
|
-12 |
-20 |
-33 |
-42 |
-31 |
-162 |
-93 |
83 |
156 |
102 |
201 |
| Capital Expenditures (CapEx) |
|
1.65 |
2.41 |
1.89 |
2.63 |
3.51 |
3.22 |
1.97 |
2.60 |
11 |
1.87 |
1.77 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
10 |
10 |
5.00 |
0.00 |
25 |
18 |
99 |
172 |
300 |
281 |
300 |
| Total Depreciation and Amortization (D&A) |
|
3.30 |
3.35 |
3.26 |
3.21 |
2.96 |
5.59 |
7.24 |
6.22 |
7.39 |
7.58 |
7.14 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.12 |
$1.27 |
$1.38 |
$1.61 |
$1.66 |
$1.80 |
$2.01 |
$2.46 |
$1.67 |
$1.90 |
$2.43 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
9.23M |
9.24M |
9.27M |
11.11M |
11.13M |
11.20M |
13.07M |
13.61M |
13.66M |
13.70M |
13.75M |
| Adjusted Diluted Earnings per Share |
|
$1.12 |
$1.27 |
$1.38 |
$1.61 |
$1.66 |
$1.80 |
$2.01 |
$2.46 |
$1.67 |
$1.90 |
$2.43 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
9.23M |
9.24M |
9.27M |
11.11M |
11.13M |
11.20M |
13.07M |
13.61M |
13.66M |
13.70M |
13.75M |
| Adjusted Basic & Diluted Earnings per Share |
|
$1.12 |
$1.27 |
$1.38 |
$1.61 |
$1.66 |
$1.80 |
$2.01 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
9.23M |
9.24M |
9.27M |
11.11M |
11.13M |
11.20M |
13.07M |
13.61M |
13.66M |
13.70M |
13.75M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
10 |
12 |
13 |
15 |
18 |
20 |
24 |
33 |
23 |
26 |
33 |
| Normalized NOPAT Margin |
|
25.31% |
26.12% |
27.19% |
29.54% |
28.25% |
26.25% |
27.37% |
31.70% |
23.53% |
25.49% |
27.43% |
| Pre Tax Income Margin |
|
34.66% |
36.37% |
38.21% |
35.98% |
34.82% |
32.92% |
33.86% |
39.46% |
29.14% |
32.08% |
35.02% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.95 |
3.86 |
3.49 |
2.78 |
1.54 |
2.43 |
4.02 |
2.82 |
0.49 |
0.42 |
0.61 |
| NOPAT to Interest Expense |
|
2.88 |
2.76 |
2.48 |
2.27 |
1.25 |
1.93 |
3.20 |
2.26 |
0.39 |
0.33 |
0.48 |
| EBIT Less CapEx to Interest Expense |
|
3.49 |
3.29 |
3.12 |
2.38 |
1.30 |
2.12 |
3.75 |
2.64 |
0.30 |
0.40 |
0.59 |
| NOPAT Less CapEx to Interest Expense |
|
2.42 |
2.19 |
2.11 |
1.87 |
1.01 |
1.62 |
2.93 |
2.08 |
0.20 |
0.31 |
0.46 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
38.13% |
35.28% |
34.93% |
33.15% |
34.48% |
35.76% |
32.65% |
31.60% |
49.74% |
45.96% |
36.28% |
| Augmented Payout Ratio |
|
45.90% |
36.94% |
36.47% |
36.43% |
36.55% |
37.67% |
34.08% |
32.55% |
50.70% |
48.52% |
37.37% |
Quarterly Metrics And Ratios for Farmers & Merchants Bancorp
This table displays calculated financial ratios and metrics derived from Farmers & Merchants Bancorp's official financial filings.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
13,700,311.00 |
13,718,086.00 |
13,724,036.00 |
13,749,944.00 |
13,748,074.00 |
13,768,188.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
13,700,311.00 |
13,718,086.00 |
13,724,036.00 |
13,749,944.00 |
13,748,074.00 |
13,768,188.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
0.51 |
0.56 |
0.65 |
0.71 |
0.70 |
0.86 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-11.99% |
-6.94% |
2.67% |
9.53% |
13.28% |
16.65% |
18.15% |
22.35% |
20.96% |
15.58% |
15.87% |
| EBITDA Growth |
|
-17.56% |
-11.92% |
-2.87% |
30.67% |
40.01% |
19.56% |
25.19% |
30.98% |
19.49% |
35.03% |
42.66% |
| EBIT Growth |
|
-22.70% |
-15.79% |
-4.95% |
37.49% |
53.12% |
29.24% |
35.47% |
38.54% |
21.91% |
40.81% |
52.25% |
| NOPAT Growth |
|
-22.89% |
-17.12% |
-5.32% |
36.40% |
51.20% |
29.73% |
35.69% |
35.88% |
16.85% |
37.77% |
53.01% |
| Net Income Growth |
|
-22.89% |
-17.12% |
-5.32% |
36.40% |
51.20% |
29.73% |
35.69% |
35.88% |
16.85% |
37.77% |
53.01% |
| EPS Growth |
|
-22.64% |
-17.02% |
-4.55% |
37.14% |
48.78% |
30.77% |
33.33% |
33.33% |
18.03% |
37.25% |
53.57% |
| Operating Cash Flow Growth |
|
-43.41% |
-51.77% |
163.36% |
288.89% |
-75.34% |
642.35% |
-88.64% |
-39.99% |
414.41% |
-30.50% |
878.35% |
| Free Cash Flow Firm Growth |
|
-109.81% |
-11.00% |
83.92% |
71.01% |
106.58% |
93.74% |
245.83% |
224.45% |
-584.47% |
314.80% |
-81.43% |
| Invested Capital Growth |
|
31.22% |
26.27% |
7.36% |
9.34% |
-0.15% |
2.34% |
-7.54% |
-8.06% |
8.90% |
-1.15% |
0.21% |
| Revenue Q/Q Growth |
|
1.72% |
0.85% |
4.06% |
2.02% |
5.20% |
4.63% |
5.61% |
5.44% |
3.82% |
-0.02% |
5.87% |
| EBITDA Q/Q Growth |
|
11.69% |
0.61% |
4.39% |
11.40% |
19.67% |
-14.08% |
9.30% |
16.55% |
9.17% |
-2.91% |
15.48% |
| EBIT Q/Q Growth |
|
16.56% |
-1.41% |
5.62% |
13.27% |
29.82% |
-16.79% |
10.71% |
15.84% |
14.23% |
-3.88% |
19.70% |
| NOPAT Q/Q Growth |
|
16.04% |
-3.32% |
6.03% |
14.68% |
28.62% |
-17.05% |
10.90% |
14.84% |
10.61% |
-2.20% |
23.17% |
| Net Income Q/Q Growth |
|
16.04% |
-3.32% |
6.03% |
14.68% |
28.62% |
-17.05% |
10.90% |
14.84% |
10.61% |
-2.20% |
23.17% |
| EPS Q/Q Growth |
|
17.14% |
-4.88% |
7.69% |
14.29% |
27.08% |
-16.39% |
9.80% |
14.29% |
12.50% |
-2.78% |
22.86% |
| Operating Cash Flow Q/Q Growth |
|
120.50% |
-85.99% |
555.29% |
92.05% |
-86.02% |
321.80% |
-89.97% |
914.49% |
19.88% |
-43.01% |
41.17% |
| Free Cash Flow Firm Q/Q Growth |
|
17.92% |
24.93% |
69.39% |
-28.12% |
118.63% |
-185.67% |
813.30% |
9.34% |
-172.51% |
137.99% |
-38.32% |
| Invested Capital Q/Q Growth |
|
2.13% |
-1.23% |
2.11% |
1.51% |
-6.73% |
5.86% |
-7.74% |
0.94% |
10.47% |
-3.91% |
-6.47% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
36.57% |
36.28% |
36.39% |
39.74% |
45.20% |
37.19% |
38.49% |
42.54% |
44.74% |
43.45% |
47.39% |
| EBIT Margin |
|
28.98% |
28.17% |
28.59% |
31.74% |
39.17% |
31.21% |
32.71% |
35.94% |
39.54% |
38.02% |
42.98% |
| Profit (Net Income) Margin |
|
23.36% |
22.27% |
22.69% |
25.50% |
31.18% |
24.77% |
26.01% |
28.33% |
30.18% |
29.52% |
34.34% |
| Tax Burden Percent |
|
80.63% |
79.06% |
79.37% |
80.36% |
79.61% |
79.36% |
79.50% |
78.81% |
76.31% |
77.65% |
79.90% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
19.37% |
20.94% |
20.63% |
19.64% |
20.39% |
20.64% |
20.50% |
21.19% |
23.69% |
22.35% |
20.10% |
| Return on Invested Capital (ROIC) |
|
4.18% |
3.73% |
3.48% |
3.97% |
5.14% |
4.05% |
4.57% |
5.17% |
5.69% |
5.73% |
7.44% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.18% |
3.73% |
3.48% |
3.97% |
5.14% |
4.05% |
4.57% |
5.17% |
5.69% |
5.73% |
7.44% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.21% |
3.10% |
3.49% |
3.90% |
4.58% |
3.84% |
3.93% |
4.24% |
4.68% |
4.58% |
4.75% |
| Return on Equity (ROE) |
|
7.40% |
6.83% |
6.97% |
7.87% |
9.72% |
7.89% |
8.50% |
9.41% |
10.38% |
10.31% |
12.19% |
| Cash Return on Invested Capital (CROIC) |
|
-22.81% |
-19.42% |
-3.70% |
-5.27% |
4.35% |
1.96% |
12.56% |
13.43% |
-3.34% |
6.70% |
6.44% |
| Operating Return on Assets (OROA) |
|
0.90% |
0.85% |
0.85% |
0.94% |
1.20% |
0.99% |
1.08% |
1.23% |
1.41% |
1.39% |
1.64% |
| Return on Assets (ROA) |
|
0.72% |
0.67% |
0.68% |
0.76% |
0.95% |
0.78% |
0.86% |
0.97% |
1.08% |
1.08% |
1.31% |
| Return on Common Equity (ROCE) |
|
7.40% |
6.83% |
6.97% |
7.87% |
9.72% |
7.89% |
8.50% |
9.41% |
10.38% |
10.31% |
12.19% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
6.82% |
6.62% |
6.89% |
0.00% |
7.99% |
8.43% |
8.82% |
0.00% |
9.56% |
10.40% |
| Net Operating Profit after Tax (NOPAT) |
|
5.54 |
5.36 |
5.68 |
6.52 |
8.38 |
6.95 |
7.71 |
8.85 |
9.79 |
9.58 |
12 |
| NOPAT Margin |
|
23.36% |
22.27% |
22.69% |
25.50% |
31.18% |
24.77% |
26.01% |
28.33% |
30.18% |
29.52% |
34.34% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
50.31% |
55.80% |
52.21% |
52.01% |
44.39% |
49.23% |
46.33% |
47.35% |
44.55% |
45.76% |
41.88% |
| Operating Expenses to Revenue |
|
69.06% |
74.14% |
69.07% |
68.20% |
59.99% |
66.83% |
64.97% |
63.15% |
58.71% |
61.03% |
56.08% |
| Earnings before Interest and Taxes (EBIT) |
|
6.88 |
6.78 |
7.16 |
8.11 |
11 |
8.76 |
9.70 |
11 |
13 |
12 |
15 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
8.68 |
8.73 |
9.11 |
10 |
12 |
10 |
11 |
13 |
15 |
14 |
16 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.03 |
0.00 |
0.97 |
1.12 |
1.20 |
0.91 |
0.98 |
0.94 |
0.91 |
0.93 |
1.09 |
| Price to Tangible Book Value (P/TBV) |
|
1.42 |
0.00 |
1.33 |
1.51 |
1.62 |
1.21 |
1.30 |
1.23 |
1.18 |
1.21 |
1.40 |
| Price to Revenue (P/Rev) |
|
3.36 |
0.00 |
3.27 |
3.81 |
3.97 |
2.97 |
3.13 |
2.94 |
2.77 |
2.78 |
3.20 |
| Price to Earnings (P/E) |
|
14.35 |
0.00 |
14.73 |
16.24 |
15.55 |
11.38 |
11.64 |
10.66 |
10.11 |
9.73 |
10.44 |
| Dividend Yield |
|
3.55% |
3.90% |
3.74% |
3.17% |
3.00% |
3.86% |
3.52% |
3.57% |
3.67% |
3.54% |
2.99% |
| Earnings Yield |
|
6.97% |
0.00% |
6.79% |
6.16% |
6.43% |
8.79% |
8.59% |
9.38% |
9.89% |
10.27% |
9.58% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.78 |
0.00 |
0.69 |
0.68 |
0.82 |
0.68 |
0.84 |
0.77 |
0.80 |
0.69 |
0.79 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.96 |
0.00 |
4.64 |
4.59 |
4.98 |
4.22 |
4.58 |
4.03 |
4.43 |
3.53 |
3.67 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
13.50 |
0.00 |
13.02 |
12.32 |
12.59 |
10.65 |
11.43 |
9.88 |
10.83 |
8.32 |
8.23 |
| Enterprise Value to EBIT (EV/EBIT) |
|
17.02 |
0.00 |
16.71 |
15.63 |
15.52 |
12.90 |
13.61 |
11.61 |
12.64 |
9.63 |
9.36 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
21.18 |
0.00 |
20.90 |
19.57 |
19.49 |
16.19 |
17.08 |
14.64 |
16.14 |
12.35 |
11.97 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
21.79 |
0.00 |
16.79 |
11.18 |
15.57 |
10.61 |
15.12 |
18.02 |
14.64 |
13.29 |
11.12 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
18.83 |
35.32 |
6.42 |
5.49 |
0.00 |
10.21 |
12.36 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.95 |
1.01 |
1.02 |
0.97 |
0.84 |
0.89 |
0.72 |
0.68 |
0.81 |
0.71 |
0.57 |
| Long-Term Debt to Equity |
|
0.95 |
0.92 |
0.93 |
0.89 |
0.84 |
0.81 |
0.64 |
0.62 |
0.71 |
0.68 |
0.53 |
| Financial Leverage |
|
0.77 |
0.83 |
1.00 |
0.98 |
0.89 |
0.95 |
0.86 |
0.82 |
0.82 |
0.80 |
0.64 |
| Leverage Ratio |
|
10.25 |
10.20 |
10.31 |
10.37 |
10.20 |
10.08 |
9.90 |
9.73 |
9.63 |
9.54 |
9.31 |
| Compound Leverage Factor |
|
10.25 |
10.20 |
10.31 |
10.37 |
10.20 |
10.08 |
9.90 |
9.73 |
9.63 |
9.54 |
9.31 |
| Debt to Total Capital |
|
48.70% |
50.15% |
50.42% |
49.23% |
45.59% |
47.16% |
41.70% |
40.43% |
44.72% |
41.68% |
36.19% |
| Short-Term Debt to Total Capital |
|
0.00% |
4.43% |
4.18% |
4.13% |
0.00% |
4.18% |
4.58% |
3.74% |
5.62% |
2.29% |
2.45% |
| Long-Term Debt to Total Capital |
|
48.70% |
45.72% |
46.23% |
45.09% |
45.59% |
42.98% |
37.12% |
36.69% |
39.10% |
39.39% |
33.74% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
51.30% |
49.85% |
49.58% |
50.77% |
54.41% |
52.84% |
58.30% |
59.57% |
55.28% |
58.32% |
63.81% |
| Debt to EBITDA |
|
8.41 |
9.25 |
9.57 |
8.87 |
7.00 |
7.35 |
5.68 |
5.19 |
6.04 |
5.04 |
3.75 |
| Net Debt to EBITDA |
|
4.35 |
3.73 |
3.84 |
2.10 |
2.54 |
3.17 |
3.64 |
2.69 |
4.04 |
1.76 |
1.05 |
| Long-Term Debt to EBITDA |
|
8.41 |
8.43 |
8.77 |
8.12 |
7.00 |
6.70 |
5.06 |
4.71 |
5.28 |
4.76 |
3.50 |
| Debt to NOPAT |
|
13.19 |
14.74 |
15.36 |
14.08 |
10.83 |
11.17 |
8.49 |
7.70 |
9.01 |
7.48 |
5.45 |
| Net Debt to NOPAT |
|
6.82 |
5.95 |
6.17 |
3.33 |
3.93 |
4.81 |
5.44 |
3.98 |
6.03 |
2.62 |
1.53 |
| Long-Term Debt to NOPAT |
|
13.19 |
13.44 |
14.08 |
12.89 |
10.83 |
10.18 |
7.56 |
6.99 |
7.88 |
7.07 |
5.08 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-141 |
-127 |
-39 |
-50 |
9.29 |
-7.96 |
57 |
62 |
-45 |
17 |
11 |
| Operating Cash Flow to CapEx |
|
547.16% |
677.17% |
1,716.96% |
5,227.73% |
358.02% |
2,852.07% |
153.55% |
2,357.89% |
7,179.68% |
1,154.00% |
5,167.94% |
| Free Cash Flow to Firm to Interest Expense |
|
-7.70 |
-6.86 |
-1.97 |
-2.46 |
0.49 |
-0.47 |
3.19 |
3.53 |
-2.68 |
1.08 |
0.63 |
| Operating Cash Flow to Interest Expense |
|
0.58 |
0.08 |
0.49 |
0.92 |
0.14 |
0.64 |
0.06 |
0.64 |
0.80 |
0.48 |
0.65 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.47 |
0.07 |
0.46 |
0.90 |
0.10 |
0.62 |
0.02 |
0.61 |
0.79 |
0.44 |
0.63 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
| Fixed Asset Turnover |
|
3.03 |
3.00 |
2.97 |
3.01 |
2.92 |
3.10 |
3.27 |
3.50 |
3.70 |
3.89 |
4.13 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
617 |
637 |
651 |
661 |
616 |
652 |
602 |
607 |
671 |
645 |
603 |
| Invested Capital Turnover |
|
0.18 |
0.17 |
0.15 |
0.16 |
0.16 |
0.16 |
0.18 |
0.18 |
0.19 |
0.19 |
0.22 |
| Increase / (Decrease) in Invested Capital |
|
147 |
133 |
45 |
56 |
-0.91 |
15 |
-49 |
-53 |
55 |
-7.52 |
1.25 |
| Enterprise Value (EV) |
|
483 |
0.00 |
446 |
452 |
505 |
446 |
505 |
467 |
538 |
444 |
479 |
| Market Capitalization |
|
327 |
0.00 |
315 |
375 |
403 |
313 |
344 |
340 |
337 |
350 |
418 |
| Book Value per Share |
|
$23.16 |
$23.22 |
$23.58 |
$24.52 |
$24.47 |
$25.15 |
$25.57 |
$26.36 |
$26.97 |
$27.35 |
$27.94 |
| Tangible Book Value per Share |
|
$16.84 |
$16.91 |
$17.27 |
$18.20 |
$18.17 |
$18.85 |
$19.28 |
$20.07 |
$20.69 |
$21.06 |
$21.67 |
| Total Capital |
|
617 |
637 |
651 |
661 |
616 |
652 |
602 |
607 |
671 |
645 |
603 |
| Total Debt |
|
300 |
320 |
328 |
325 |
281 |
308 |
251 |
246 |
300 |
269 |
218 |
| Total Long-Term Debt |
|
300 |
291 |
301 |
298 |
281 |
280 |
223 |
223 |
262 |
254 |
203 |
| Net Debt |
|
156 |
129 |
132 |
77 |
102 |
133 |
161 |
127 |
201 |
94 |
61 |
| Capital Expenditures (CapEx) |
|
1.93 |
0.22 |
0.57 |
0.36 |
0.73 |
0.39 |
0.72 |
0.48 |
0.19 |
0.66 |
0.21 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
300 |
320 |
328 |
325 |
281 |
308 |
251 |
246 |
300 |
269 |
218 |
| Total Depreciation and Amortization (D&A) |
|
1.80 |
1.95 |
1.96 |
2.04 |
1.62 |
1.68 |
1.71 |
2.06 |
1.69 |
1.76 |
1.51 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.41 |
$0.39 |
$0.42 |
$0.48 |
$0.61 |
$0.51 |
$0.56 |
$0.64 |
$0.72 |
$0.70 |
$0.86 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
13.66M |
13.68M |
13.68M |
13.70M |
13.70M |
13.72M |
13.72M |
13.75M |
13.75M |
13.77M |
13.77M |
| Adjusted Diluted Earnings per Share |
|
$0.41 |
$0.39 |
$0.42 |
$0.48 |
$0.61 |
$0.51 |
$0.56 |
$0.64 |
$0.72 |
$0.70 |
$0.86 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
13.66M |
13.68M |
13.68M |
13.70M |
13.70M |
13.72M |
13.72M |
13.75M |
13.75M |
13.77M |
13.77M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
13.66M |
13.68M |
13.68M |
13.70M |
13.70M |
13.72M |
13.72M |
13.75M |
13.75M |
13.77M |
13.77M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
5.61 |
5.36 |
5.64 |
6.52 |
8.36 |
6.95 |
7.70 |
8.85 |
9.79 |
9.58 |
12 |
| Normalized NOPAT Margin |
|
23.65% |
22.27% |
22.53% |
25.50% |
31.12% |
24.77% |
25.97% |
28.33% |
30.18% |
29.52% |
34.27% |
| Pre Tax Income Margin |
|
28.98% |
28.17% |
28.59% |
31.74% |
39.17% |
31.21% |
32.71% |
35.94% |
39.54% |
38.02% |
42.98% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.38 |
0.37 |
0.36 |
0.40 |
0.55 |
0.51 |
0.55 |
0.64 |
0.76 |
0.78 |
0.88 |
| NOPAT to Interest Expense |
|
0.30 |
0.29 |
0.29 |
0.32 |
0.44 |
0.41 |
0.43 |
0.50 |
0.58 |
0.60 |
0.71 |
| EBIT Less CapEx to Interest Expense |
|
0.27 |
0.35 |
0.33 |
0.38 |
0.52 |
0.49 |
0.51 |
0.61 |
0.75 |
0.74 |
0.87 |
| NOPAT Less CapEx to Interest Expense |
|
0.20 |
0.28 |
0.26 |
0.30 |
0.40 |
0.38 |
0.39 |
0.48 |
0.57 |
0.56 |
0.69 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
49.74% |
52.94% |
54.40% |
50.92% |
45.96% |
43.38% |
40.48% |
37.59% |
36.28% |
33.99% |
30.85% |
| Augmented Payout Ratio |
|
50.70% |
54.38% |
56.96% |
53.87% |
48.52% |
45.54% |
41.68% |
38.72% |
37.37% |
35.09% |
31.94% |
Key Financial Trends
Farmers & Merchants Bancorp’s Q2 2026 results show continued earnings momentum. Net income increased to $11.8 million from $7.7 million in Q2 2025 and $9.6 million in Q1 2026. Earnings per share rose to $0.86, compared with $0.56 a year earlier and $0.70 in the prior quarter.
Revenue reached $34.4 million, up approximately 16% year over year. Net interest income increased 12.5% to $28.9 million as total interest income grew and total interest expense declined from Q2 2025. Non-interest income also improved substantially, rising to $5.4 million from $3.9 million, helped by higher service charges and investment gains. Non-interest expense was essentially flat at $19.3 million, supporting stronger operating leverage.
The balance sheet expanded steadily. Total assets rose to $3.50 billion at June 30, 2026, compared with $3.35 billion a year earlier. Deposits increased approximately 5.7% year over year to $2.87 billion, while total common equity reached $384.7 million, up nearly 10%. Long-term debt declined both sequentially and year over year, although the company still has a highly leveraged banking balance sheet.
Cash flow was mixed. Operating cash flow improved sharply to $10.8 million in Q2 2026 from $1.1 million in Q2 2025, but substantial investment-security purchases and debt repayments resulted in a quarterly cash decrease of $17.1 million. Investors should also note that several historical statements were restated and that the standardized balance sheet reports zero net loans while placing a very large amount in “Other Assets.” Those classifications limit direct comparisons with traditional banks.
- Strong earnings growth: Q2 2026 net income rose approximately 53% year over year, while EPS increased from $0.56 to $0.86.
- Improving net interest income: Net interest income increased to $28.9 million from $25.7 million a year earlier, with total interest expense declining nearly 6% year over year.
- Better revenue diversification: Non-interest income increased approximately 38% year over year to $5.4 million, reducing reliance on spread income alone.
- Stable cost base: Non-interest expense was essentially unchanged from Q2 2025 despite higher revenue, suggesting improved operating leverage.
- Stronger operating cash flow: Cash generated from operations rose to $10.8 million in Q2 2026 from $1.1 million in Q2 2025.
- Balance-sheet and capital growth: Total assets, deposits and common equity all increased over the past year, while long-term debt declined by nearly 9% year over year.
- Consistent shareholder distributions: The quarterly dividend increased from $0.21 per share in 2023 to $0.23 in Q2 2026 and remained well supported by quarterly earnings.
- Cash levels remain adequate but volatile: Cash and due from banks totaled $155.9 million, up substantially from a year earlier but down from $172.8 million at the end of Q1 2026.
- Investment activity consumed cash: The company purchased $39.3 million of investment securities in Q2 2026 while selling or receiving maturities of only $5.6 million, contributing to negative quarterly cash flow.
- Data comparability and balance-sheet risk: Restated historical figures and the reported zero balance for net loans alongside unusually large “Other Assets” make asset quality, lending trends and leverage more difficult to evaluate from the standardized data alone.
10/12/26 02:14 AM ETAI Generated. May Contain Errors.