Skip to main content

Press Release

News Details

Farmers National Banc Corp. Announces Earnings for Fourth Quarter of 2025

Company Release - 1/28/2026 8:00 AM ET
  • 172 consecutive quarters of profitability
  • Net interest margin increased to 3.05% in the fourth quarter of 2025 from 3.00% in the third quarter of 2025 and 2.72% in the fourth quarter of 2024
  • Efficiency ratio of 57.11% in the fourth quarter of 2025, 55.0% excluding merger/core conversion costs (non-GAAP)
  • Customer deposit growth (excluding brokered CDs) was $151.0 million in 2025, or 3.6% growth
  • Nonperforming loans declined to $26.2 million in the fourth quarter 2025 from $35.3 million in third quarter 2025

Farmers National Banc Corp. (“Farmers” or the “Company”) (NASDAQ: FMNB) today announced net income of $14.6 million, or $0.39 per diluted share, for the fourth quarter of 2025 compared to $14.4 million, or $0.38 per diluted share, for the fourth quarter of 2024. Net income for the fourth quarter of 2025 included $925,000 related to merger and core conversion costs and $143,000 in pretax losses for the sale of investment securities and other assets. Excluding these items (non-GAAP), net income for the fourth quarter of 2025 was $15.1 million, or $0.40 per diluted share.

Kevin J. Helmick, President and CEO, stated: “I am pleased with our performance for the fourth quarter and full year 2025, reflecting the ongoing strength of the Company’s community banking platform. During the year, we added experienced team members, continued to invest in our platform, and remained focused on disciplined growth and prudent risk management. Most importantly, during the fourth quarter of 2025, we announced the merger with Middlefield Banc Corp., which we expect will close in the first quarter of 2026. I am excited about the direction we are headed and the opportunities ahead to create long-term value for our shareholders in 2026 and beyond.”

Balance Sheet

Total assets increased to $5.25 billion in the fourth quarter of 2025 from $5.24 billion at September 30, 2025 and $5.12 billion at December 31, 2024. Loans declined to $3.30 billion at December 31, 2025 from $3.34 billion at September 30, 2025 but were up $36.4 million from $3.27 billion at December 31, 2024. The decrease from the prior quarter was primarily due to greater payoffs seen in this quarter outpacing originations in the commercial portfolio.

Securities available for sale totaled $1.34 billion at December 31, 2025 compared to $1.30 billion as of September 30, 2025, and $1.27 billion at December 31, 2024. The mark to market adjustment has improved by $62.4 million since the beginning of 2025 as the Fed has resumed cutting interest rates. The Company anticipates continued rate volatility in the bond market in 2026, which will continue to affect the value of the portfolio.

Total deposits declined to $4.34 billion at December 31, 2025, from $4.40 billion at September 30, 2025 but are up $76.0 million since December 31, 2024. During the fourth quarter of 2025, the Company saw seasonal runoff of public funds totaling $93.4 million. Excluding public funds, the fourth quarter of 2025 saw deposit growth of $35.6 million compared to the third quarter of 2025. For the full year of 2025, excluding brokered CDs, the Company experienced strong deposit growth of $151.0 million, or 3.6%.

Total stockholders’ equity increased to $485.7 million at December 31, 2025, from $465.9 million at September 30, 2025, and $406.0 million at December 31, 2024. The increase was primarily due to an improvement in accumulated other comprehensive income along with increased retained earnings.

Credit Quality

Non-performing loans decreased from $35.3 million at September 30, 2025, to $26.2 million at December 31, 2025, but are up slightly from $22.8 million at December 31, 2024. A single loan relationship totaling $7.3 million that moved into nonaccrual during the third quarter of 2025 paid off during the fourth quarter of 2025. A charge-off of $2.5 million was recognized on the loan prior to the payoff. Nonperforming loans to total loans were 0.79% at December 31, 2025, 1.06% at September 30, 2025, and 0.70% at December 31, 2024. The Company’s loans which were 30-89 days delinquent were $16.9 million at December 31, 2025, or 0.51% of total loans, compared to $16.1 million at September 30, 2025, and $13.0 million at December 31, 2024.

The provision for credit losses and unfunded commitments totaled $2.3 million for the fourth quarter of 2025 compared to $295,000 for the fourth quarter of 2024. The provision in the fourth quarter of 2025 was negatively impacted by the charge-off mentioned above. Annualized net charge-offs as a percentage of average loans were 0.59% for the fourth quarter of 2025, compared to 0.07% for the third quarter of 2025 and 0.08% for the fourth quarter of 2024. In addition to the $2.5 million charge-off discussed previously, the Company had an additional $2.0 million charge-off in the fourth quarter that aided in the workout of another troubled relationship. This $2.0 million figure had been specifically reserved in prior periods. The allowance for credit losses to total loans was 1.11% at December 31, 2025 compared to 1.18% at September 30, 2025, and 1.10% at December 31, 2024.

Net Interest Income

Net interest income was of $37.0 million in the fourth quarter of 2025, compared to $32.7 million in the fourth quarter of 2024. Average interest earning assets increased to $4.94 billion in the fourth quarter of 2025 compared to $4.91 billion in the fourth quarter of 2024. The increase was primarily driven by a $46.4 million increase in average loan balances offset by a decrease in fed funds sold. The net interest margin improved to 3.05% in the fourth quarter of 2025 compared to 3.00% in the third quarter of 2025 and 2.72% in the fourth quarter of 2024. The year-over-year increase in net interest margin was due to higher yields on earning assets and lower funding costs on interest bearing liabilities. The Federal Reserve rate cuts in the back half of 2024 and 2025 have benefitted funding costs, while the lag effects of assets repricing continued to drive earning asset yields higher. The yield on interest earning assets increased from 4.77% in the fourth quarter of 2024 to 4.87% in the fourth quarter of 2025, while the cost of interest-bearing liabilities declined from 2.72% in the fourth quarter of 2024 to 2.43% in the fourth quarter of 2025. With additional cuts to the federal funds rate expected in 2026, the Company expects its net interest margin will continue to expand into 2026 as the Company remains liability sensitive and will benefit from falling interest rates. Excluding acquisition marks and PPP interest, non-GAAP, the Company’s net interest margin was 2.90% in the fourth quarter of 2025, 2.87% in the third quarter of 2025, and 2.56% in the fourth quarter of 2024.

Noninterest Income

Noninterest income increased to $12.1 million in the fourth quarter of 2025 from $11.4 million in the fourth quarter of 2024. The increase was driven by strong performance across multiple business lines. Bank owned life insurance (BOLI) income increased $278,000 during the fourth quarter of 2025 to $891,000 compared to $613,000 in the fourth quarter of 2024. The Company purchased an additional $15.0 million in policies during the first quarter of 2025 and policy crediting rates have increased over the last twelve months. Trust fees increased by $379,000 to $3.1 million in the fourth quarter of 2025 from $2.7 million in the fourth quarter of 2024. The Company continues to grow this line of business through deeper penetration in its acquired markets. Insurance agency commissions increased from $1.3 million in the fourth quarter of 2024 to $1.6 million in the fourth quarter of 2025. The Company received a one-time commission of $94,000 during the quarter and fixed annuity sales increased $174,000 as strong annuity activity continues. Retirement plan commissions increased to $1.0 million in the fourth quarter of 2025 from $719,000 in the fourth quarter of 2024 primarily due to the acquisition of Crest Retirement Advisors LLC in late December of 2024. Net gains on the sale of loans increased to $436,000 in the fourth quarter of 2025 from $282,000 in the fourth quarter of 2024 due to additional mortgage volume compared to the year ago period. Other mortgage banking income declined $179,000 in the fourth quarter of 2025 compared to the fourth quarter of 2024. This was primarily due to the Company incurring $58,000 mortgage servicing impairment in the fourth quarter of 2025. Debit card income declined $208,000 to $2.0 million in the fourth quarter of 2025 compared to the fourth quarter of 2024 primarily due to slightly lower commission income recognized from Mastercard in 2025 compared to 2024. Other noninterest income declined to $523,000 in the fourth quarter of 2025 compared to $856,000 in the fourth quarter of 2024 due to lower SBIC income.

Noninterest Expense

Noninterest expense increased to $29.1 million in the fourth quarter of 2025 from $26.2 million in the fourth quarter of 2024. Salaries and employee benefits increased to $15.4 million in the fourth quarter of 2025 from $14.4 million in the fourth quarter of 2024. The increase was primarily driven by annual raises, the acquisition of Crest Retirement in the fourth quarter of 2024 and higher commission expense from increased revenue in the fee-based businesses. Occupancy and equipment expense increased to $4.5 million in the fourth quarter of 2025 from $4.1 million in the fourth quarter of 2024 due to increased maintenance and software costs in 2025. Professional fees increased to $1.2 million in the fourth quarter of 2025 from $785,000 in the fourth quarter of 2024. Legal expenses were low in the fourth quarter of 2024 due to an accrual adjustment. Merger and core conversion expenses were $925,000 in the fourth quarter of 2025 compared to $92,000 in the fourth quarter of 2025. The Company announced the acquisition of Middlefield Banc Corp. in October of 2025 along with its intention to convert its core system to Jack Henry. The merger expense incurred in 2024 was related to the Company’s acquisition of Crest Retirement Advisors LLC. Advertising and marketing expense was down $257,000 from the figure reported for the quarter ended December 31, 2024, primarily due to accrual reductions in the fourth quarter of 2024. Core processing expense increased to $1.4 million for the quarter ended December 31, 2025, from $1.2 million for the quarter ended December 31, 2024. The increase was due to annual increases and timing differences.

Liquidity

The Company had access to an additional $552.2 million in FHLB borrowing capacity at December 31, 2025, along with $498.5 million in available for sale securities that are available for pledging. The Company’s loan to deposit ratio was 76.1% at December 31, 2025.

About Farmers National Banc Corp.

Founded in 1887, Farmers National Banc Corp. is a diversified financial services company headquartered in Canfield, Ohio, with $5.2 billion in banking assets. Farmers National Banc Corp.’s wholly-owned subsidiaries are comprised of The Farmers National Bank of Canfield, a full-service national bank engaged in commercial and retail banking with 62 banking locations in Mahoning, Trumbull, Columbiana, Portage, Stark, Wayne, Medina, Geauga and Cuyahoga Counties in Ohio and Beaver, Butler, Allegheny, Jefferson, Clarion, Venango, Clearfield, Mercer, Elk and Crawford Counties in Pennsylvania, and Farmers Trust Company, which operates trust offices and offers services in the same geographic markets. Total wealth management assets under care at December 31, 2025 are $4.7 billion. Farmers National Insurance, LLC, a wholly-owned subsidiary of The Farmers National Bank of Canfield, offers a variety of insurance products.

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 the United States (GAAP). A non-GAAP financial measure is a numerical measure of historical or future financial performance, financial position or cash flows that excludes or includes amounts that are required to be disclosed by GAAP. Farmers believes that these non-GAAP financial measures provide both management and investors a more complete understanding of the underlying operational results and trends and Farmers’ marketplace performance. The presentation of this additional information is not meant to be considered in isolation or as a substitute for the numbers prepared in accordance with GAAP. The reconciliations of non-GAAP financial measures to their GAAP equivalents are included in the tables following Consolidated Financial Highlights below.

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 U.S. economic conditions including those resulting from continued high rates of inflation, tightening monetary policy of the Board of Governors of the Federal Reserve, U.S. and foreign country tariff policies, and possibility of a recession; and the other factors contained in Farmers’ Annual Report on Form 10-K for the year ended December 31, 2024 and subsequent Quarterly Reports on Form 10-Q filed with the Securities and Exchange Commission (SEC) and available on Farmers’ website (www.farmersbankgroup.com) and on the SEC’s website (www.sec.gov). Forward-looking statements are not guarantees of future performance and should not be relied upon as representing management’s views as of any subsequent date. Farmers does not undertake any obligation to update the forward-looking statements to reflect the impact of circumstances or events that may arise after the date of the forward-looking statements.

Important Additional Information

In connection with the proposed merger with Middlefield Banc Corp. (“Middlefield”), the Company has filed relevant materials with the SEC, including a Registration Statement on Form S-4 that contains a definitive joint proxy statement/prospectus of the Company and Middlefield (the “joint proxy statement/prospectus”). The Registration Statement was declared effective on December 15, 2025 and the Company has filed or may file other documents regarding the proposed Merger with the SEC.

INVESTORS AND SECURITY HOLDERS ARE URGED TO READ THE JOINT PROXY STATEMENT/PROSPECTUS AND ANY OTHER RELEVANT DOCUMENTS FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THESE DOCUMENTS, CAREFULLY AND IN THEIR ENTIRETY BECAUSE THEY CONTAIN AND THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE COMPANY, MIDDLEFIELD, THE PROPOSED MERGER AND RELATED MATTERS THAT SHAREHOLDERS SHOULD CONSIDER BEFORE MAKING ANY DECISION REGARDING THE PROPOSED MERGER.

The joint proxy statement/prospectus has been mailed to Farmers’ shareholders. The joint proxy statement/prospectus and other documents filed by the Company with the SEC are available free of charge from the SEC’s website at www.sec.gov or through the Company’s website at www.farmersbankgroup.com or Middlefield’s website at www.middlefieldbank.bank. Before making any voting or investment decision, investors and shareholders of the Company are urged to read carefully the entire registration statement and definitive joint proxy statement/prospectus, including any amendments thereto, because they contain important information about the proposed transaction. This communication does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval, nor shall there be any sale of securities in any jurisdiction in which the offer, solicitation or sale is unlawful before registration or qualification of the securities under the securities laws of the jurisdiction. No offer of securities shall be made except by means of a prospectus satisfying the requirements of Section 10 of the Securities Act of 1933, as amended. This document is not a substitute for the joint proxy statement/prospectus or for any other document that the Company has filed or may file with the SEC in connection with the proposed Merger.

Participants in the Solicitation

The respective directors and executive officers of the Company and Middlefield and other persons may be deemed to be participants in the solicitation of proxies from the Company and Middlefield shareholders with respect to the Merger. Information regarding the directors of the Company is available in its proxy statement filed with the SEC on March 18, 2025 in connection with its 2025 Annual Meeting of Shareholders and information regarding the executive officers of the Company is available in its Form 10-K filed with the SEC on March 6, 2025. Information regarding the directors of Middlefield is available in its proxy statement filed with the SEC on April 4, 2025 in connection with its 2025 Annual Meeting of Shareholders and information regarding the executive officers of Middlefield is available in its Form 10-K filed with the SEC on March 13, 2025. Other information regarding the participants in the solicitation and a description of their direct and indirect interests, by security holdings or otherwise, will be contained in the proxy statement and prospectus to be included in the Registration Statement on Form S-4 and other relevant materials to be filed with the SEC when they become available.

Farmers National Banc Corp. and Subsidiaries
Consolidated Financial Highlights
(Amounts in thousands, except per share results) Unaudited
Consolidated Statements of Income

For the Three Months Ended

For the Year Ended

Dec. 31,

Sept. 30,

June 30,

March 31,

Dec. 31,

Dec. 31,

Dec. 31,

Percent

2025

2025

2025

2025

2024

2025

2024

Change

Total interest income

$

59,418

$

59,366

$

57,702

$

57,305

$

57,909

$

233,792

$

227,732

2.7

%

Total interest expense

22,398

23,059

22,781

23,110

25,170

91,348

99,364

-8.1

%

Net interest income

37,020

36,307

34,921

34,195

32,739

142,444

128,368

11.0

%

Provision (credit) for credit losses

2,306

1,419

3,548

(204

)

295

7,069

7,966

-11.3

%

Noninterest income

12,098

11,430

12,122

10,481

11,413

46,130

41,716

10.6

%

System conversion / Acquisition related costs

925

3,123

0

0

92

4,048

92

0.0

%

Other expense

28,153

28,556

27,175

28,526

26,082

112,411

106,599

5.5

%

Income before income taxes

17,734

14,639

16,320

16,354

17,683

65,046

55,427

17.4

%

Income taxes

3,096

2,178

2,410

2,776

3,292

10,460

9,478

10.4

%

Net income

$

14,638

$

12,461

$

13,910

$

13,578

$

14,391

$

54,586

$

45,949

18.8

%

Average diluted shares outstanding

37,705

37,677

37,622

37,626

37,616

37,633

37,512

Basic earnings per share

0.39

0.33

0.37

0.36

0.38

1.46

1.23

Diluted earnings per share

0.39

0.33

0.37

0.36

0.38

1.45

1.22

Cash dividends per share

0.17

0.17

0.17

0.17

0.17

0.68

0.68

Performance Ratios
Net Interest Margin (Annualized)

3.05

%

3.00

%

2.91

%

2.85

%

2.72

%

2.95

%

2.69

%

Efficiency Ratio (Tax equivalent basis)

57.11

%

62.66

%

56.66

%

59.60

%

56.42

%

59.02

%

59.26

%

Efficiency Ratio (Tax equivalent basis) excluding core conversion, acquisition costs and other extraordinary items (b)

55.00

%

56.43

%

55.66

%

59.57

%

56.10

%

56.63

%

59.19

%

Return on Average Assets (Annualized)

1.12

%

0.96

%

1.08

%

1.06

%

1.12

%

1.06

%

0.90

%

Return on Average Equity (Annualized)

12.17

%

11.26

%

13.08

%

13.12

%

13.43

%

12.38

%

11.28

%

Other Performance Ratios (Non-GAAP)
Return on Average Tangible Assets

1.16

%

1.00

%

1.13

%

1.10

%

1.16

%

1.10

%

0.94

%

Return on Average Tangible Equity

19.90

%

19.46

%

23.37

%

24.02

%

23.95

%

21.48

%

21.05

%

Consolidated Statements of Financial Condition

Dec. 31,

Sept. 30,

June 30,

March 31,

Dec. 31,

2025

2025

2025

2025

2024

Assets
Cash and cash equivalents

$

92,357

$

92,345

$

90,740

$

113,256

$

85,738

Debt securities available for sale

1,343,457

1,301,766

1,274,899

1,281,413

1,266,553

Other investments

45,397

44,245

42,410

40,334

45,405

Loans held for sale

1,516

4,975

2,174

2,973

5,005

Loans

3,304,713

3,337,780

3,303,359

3,251,391

3,268,346

Less allowance for credit losses

36,811

39,528

38,563

35,549

35,863

Net Loans

3,267,902

3,298,252

3,264,796

3,215,842

3,232,483

Other assets

495,241

493,992

503,409

503,222

483,740

Total Assets

$

5,245,870

$

5,235,575

$

5,178,428

$

5,157,040

$

5,118,924

Liabilities and Stockholders' Equity
Deposits
Noninterest-bearing

$

994,122

$

994,604

$

995,865

$

979,142

$

965,507

Interest-bearing

3,348,656

3,405,911

3,325,564

3,342,182

3,226,321

Brokered time deposits

0

0

74,988

159,964

74,951

Total deposits

4,342,778

4,400,515

4,396,417

4,481,288

4,266,779

Other interest-bearing liabilities

367,733

321,581

289,428

188,275

391,150

Other liabilities

49,634

47,530

54,835

58,343

54,967

Total liabilities

4,760,145

4,769,626

4,740,680

4,727,906

4,712,896

Stockholders' Equity

485,725

465,949

437,748

429,134

406,028

Total Liabilities
and Stockholders' Equity

$

5,245,870

$

5,235,575

$

5,178,428

$

5,157,040

$

5,118,924

Period-end shares outstanding

37,653

37,647

37,642

37,615

37,586

Book value per share

$

12.90

$

12.38

$

11.63

$

11.41

$

10.80

Tangible book value per share (Non-GAAP)*

7.98

7.44

6.67

6.42

5.80

* Tangible book value per share is calculated by dividing tangible common equity by outstanding shares

For the Three Months Ended

For the Year Ended

Dec. 31,

Sept. 30,

June 30,

March 31,

Dec. 31,

Dec. 31,

Dec. 31,

Capital and Liquidity

2025

2025

2025

2025

2024

2025

2024

Common Equity Tier 1 Capital Ratio (a)

11.94

%

11.62

%

11.56

%

11.44

%

11.14

%

Total Risk Based Capital Ratio (a)

15.32

%

15.08

%

15.04

%

14.87

%

14.55

%

Tier 1 Risk Based Capital Ratio (a)

12.42

%

12.10

%

12.05

%

11.92

%

11.62

%

Tier 1 Leverage Ratio (a)

8.92

%

8.75

%

8.67

%

8.52

%

8.36

%

Equity to Asset Ratio

9.26

%

8.90

%

8.45

%

8.32

%

7.93

%

Tangible Common Equity Ratio (b)

5.94

%

5.54

%

5.03

%

4.86

%

4.42

%

Net Loans to Assets

62.29

%

63.00

%

63.05

%

62.36

%

63.15

%

Loans to Deposits

76.10

%

75.85

%

75.14

%

72.55

%

76.60

%

Asset Quality
Non-performing loans

$

26,215

$

35,344

$

27,819

$

20,724

$

22,818

Non-performing assets

26,370

35,519

28,052

20,902

22,903

Loans 30 - 89 days delinquent

16,947

16,083

17,727

11,192

13,032

Charged-off loans

5,192

869

748

698

928

7,507

7,987

Recoveries

295

333

176

362

293

1,166

1,166

Net Charge-offs

4,897

536

572

336

635

6,341

6,821

Annualized Net Charge-offs to Average Net Loans

0.59

%

0.07

%

0.07

%

0.04

%

0.08

%

0.19

%

0.21

%

Allowance for Credit Losses to Total Loans

1.11

%

1.18

%

1.17

%

1.09

%

1.10

%

Non-performing Loans to Total Loans

0.79

%

1.06

%

0.84

%

0.64

%

0.70

%

Loans 30 - 89 Days Delinquent to Total Loans

0.51

%

0.48

%

0.54

%

0.34

%

0.40

%

Allowance to Non-performing Loans

140.42

%

111.84

%

138.62

%

171.54

%

157.17

%

Non-performing Assets to Total Assets

0.50

%

0.68

%

0.54

%

0.41

%

0.45

%

(a) September 30, 2025 ratio is estimated
(b) This is a non-GAAP financial measure. A reconciliation to GAAP is shown below

For the Three Months Ended

Dec. 31,

Sept. 30,

June 30,

March 31,

Dec. 31,

End of Period Loan Balances

2025

2025

2025

2025

2024

Commercial real estate

$

1,398,116

$

1,428,583

$

1,385,162

$

1,370,661

$

1,382,714

Commercial

340,224

351,213

363,009

336,600

349,966

Residential real estate

850,300

850,112

849,443

846,639

845,081

HELOC

181,544

176,609

171,312

161,991

158,014

Consumer

257,795

251,557

253,363

257,310

259,954

Agricultural loans

265,565

269,025

270,599

267,737

262,392

Total, excluding net deferred loan costs

$

3,293,544

$

3,327,099

$

3,292,888

$

3,240,938

$

3,258,121

For the Three Months Ended

Dec. 31,

Sept. 30,

June 30,

March 31,

Dec. 31,

End of Period Customer Deposit Balances

2025

2025

2025

2025

2024

Noninterest-bearing demand

$

994,122

$

994,604

$

995,866

$

979,142

$

965,507

Interest-bearing demand

1,377,520

1,443,422

1,388,596

1,468,424

1,366,255

Money market

795,631

761,788

748,770

718,083

682,558

Savings

408,743

410,165

416,795

416,162

414,796

Certificate of deposit

766,762

790,536

771,403

739,512

762,712

Total customer deposits

$

4,342,778

$

4,400,515

$

4,321,430

$

4,321,323

$

4,191,828

Memo: Public funds included in above numbers

$

773,896

$

867,253

$

801,561

$

873,200

$

766,853

For the Three Months Ended

For the Year Ended

Dec. 31,

Sept. 30,

June 30,

March 31,

Dec. 31,

Dec. 31,

Dec. 31,

Noninterest Income

2025

2025

2025

2025

2024

2025

2024

Service charges on deposit accounts

$

1,831

$

1,874

$

1,749

$

1,758

$

1,890

$

7,212

$

7,311

Bank owned life insurance income, including death benefits

891

852

832

810

613

3,385

2,659

Trust fees

3,079

2,745

2,596

2,641

2,700

11,061

10,099

Insurance agency commissions

1,567

1,395

1,828

1,741

1,273

6,531

5,472

Security gains (losses), including fair value changes for equity securities

(7

)

(927

)

36

(1,313

)

10

(2,211

)

(2,638

)

Retirement plan consulting fees

1,009

1,060

783

798

719

3,650

2,637

Investment commissions

706

658

721

529

621

2,614

2,007

Net gains on sale of loans

436

559

329

326

282

1,650

1,502

Other mortgage banking fee income (loss), net

106

192

27

147

285

472

435

Debit card and EFT fees

1,956

2,068

2,017

1,866

2,164

7,907

7,484

Other noninterest income

523

954

1,204

1,178

856

3,859

4,748

Total Noninterest Income

$

12,097

$

11,430

$

12,122

$

10,481

$

11,413

$

46,130

$

41,716

For the Three Months Ended

For the Year Ended

Dec. 31,

Sept. 30,

June 30,

March 31,

Dec. 31,

Dec. 31,

Dec. 31,

Noninterest Expense

2025

2025

2025

2025

2024

2025

2024

Salaries and employee benefits

$

15,397

$

15,992

$

14,722

$

16,166

$

14,424

$

62,277

$

58,925

Occupancy and equipment

4,456

4,370

4,119

4,138

4,075

17,083

15,588

FDIC insurance and state and local taxes

925

1,212

1,262

1,262

1,019

4,661

5,029

Professional fees

1,179

990

1,026

1,196

785

4,391

4,317

System conversion / Merger related costs

925

3,123

0

0

92

4,048

92

Advertising

449

466

454

456

192

1,825

1,503

Intangible amortization

711

718

735

735

914

2,899

2,861

Core processing charges

1,391

1,412

1,401

1,397

1,202

5,601

4,622

Other noninterest expenses

3,646

3,396

3,456

3,176

3,471

13,674

13,754

Total Noninterest Expense

$

29,079

$

31,679

$

27,175

$

28,526

$

26,174

$

116,459

$

106,691

Average Balance Sheets and Related Yields and Rates

(Dollar Amounts in Thousands)

Three Months Ended

Three Months Ended

December 31, 2025

December 31, 2024

AVERAGE

YIELD/

AVERAGE

YIELD/

BALANCE

INTEREST (1)

RATE (1)

BALANCE

INTEREST (1)

RATE (1)

EARNING ASSETS
Loans (2)

$

3,317,263

$

48,750

5.88

%

$

3,270,825

$

47,286

5.78

%

Taxable securities

1,149,570

7,546

2.63

1,119,391

6,850

2.45

Tax-exempt securities (2)

361,284

2,891

3.20

379,342

2,991

3.15

Other investments

41,956

467

4.45

38,855

420

4.32

Federal funds sold and other

66,943

397

2.37

104,289

987

3.79

Total earning assets

4,937,016

60,051

4.87

4,912,702

58,534

4.77

Nonearning assets

288,481

247,199

Total assets

$

5,225,497

$

5,159,901

INTEREST-BEARING LIABILITIES
Time deposits

$

773,558

$

6,657

3.44

%

$

765,674

$

7,463

3.90

%

Brokered time deposits

0

0

0.00

74,941

822

4.39

Savings deposits

1,195,948

4,718

1.58

1,091,547

4,056

1.49

Demand deposits - interest bearing

1,433,266

8,074

2.25

1,419,048

8,731

2.46

Total interest-bearing deposits

3,402,772

19,449

2.29

3,351,210

21,072

2.52

Short term borrowings

191,054

1,957

4.10

260,369

3,105

4.77

Long term borrowings

86,659

992

4.58

86,096

993

4.61

Total borrowed funds

277,713

2,949

4.25

346,465

4,098

4.73

Total interest-bearing liabilities

3,680,485

22,398

2.43

3,697,675

25,170

2.72

NONINTEREST-BEARING LIABILITIES AND STOCKHOLDERS' EQUITY
Demand deposits - noninterest bearing

1,014,374

973,788

Other liabilities

49,577

59,792

Stockholders' equity

481,061

428,646

TOTAL LIABILITIES AND
STOCKHOLDERS' EQUITY

$

5,225,497

$

5,159,901

Net interest income and interest rate spread

$

37,653

2.44

%

$

33,364

2.05

%

Net interest margin

3.05

%

2.72

%

(1) Interest and yields are calculated on a tax-equivalent basis where applicable.
(2) For 2025, adjustments of $110,000 and $523,000, respectively, were made to tax equate income on tax exempt loans and tax exempt securities. For 2024, adjustments of $71,000 and $536,000, respectively, were made to tax equate income on tax exempt loans and tax exempt securities. These adjustments were based on a marginal federal income tax rate of 21%, less disallowances.

For the Year Ended

For the Year Ended

December 31, 2025

December 31, 2024

AVERAGE

YIELD/

AVERAGE

YIELD/

BALANCE

INTEREST (1)

RATE (1)

BALANCE

INTEREST (1)

RATE (1)

EARNING ASSETS
Loans (2)

$

3,291,482

$

191,433

5.82

%

$

3,227,384

$

186,032

5.76

%

Taxable securities

1,140,462

29,491

2.59

1,110,905

26,838

2.42

Tax-exempt securities (2)

366,464

11,676

3.19

386,643

12,165

3.15

Other investments

41,809

1,930

4.62

35,402

1,450

4.10

Federal funds sold and other

69,534

1,802

2.59

96,288

3,727

3.87

Total earning assets

4,909,751

236,332

4.81

4,856,622

230,212

4.74

Nonearning assets

254,563

234,297

Total assets

$

5,164,314

$

5,090,919

INTEREST-BEARING LIABILITIES
Time deposits

$

753,803

$

26,699

3.54

%

$

745,945

$

29,329

3.93

%

Brokered time deposits

71,529

3,112

4.35

25,389

1,108

4.36

Savings deposits

1,158,663

17,578

1.52

1,095,470

16,144

1.47

Demand deposits - interest bearing

1,427,654

32,389

2.27

1,396,193

34,588

2.48

Total interest-bearing deposits

3,411,649

79,778

2.34

3,262,997

81,169

2.49

Short term borrowings

174,170

7,591

4.36

293,488

14,105

4.81

Long term borrowings

86,433

3,979

4.60

87,749

4,090

4.66

Total borrowed funds

260,603

11,570

4.44

381,237

18,195

4.77

Total interest-bearing liabilities

3,672,252

91,348

2.49

3,644,234

99,364

2.73

NONINTEREST-BEARING LIABILITIES
AND STOCKHOLDERS' EQUITY
Demand deposits - noninterest bearing

$

998,255

981,115

Other liabilities

52,896

58,134

Stockholders' equity

440,911

407,436

TOTAL LIABILITIES AND
STOCKHOLDERS' EQUITY

$

5,164,314

$

5,090,919

Net interest income and interest rate spread

$

144,984

2.32

%

$

130,848

2.01

%

Net interest margin

2.95

%

2.69

%

(1) Interest and yields are calculated on a tax-equivalent basis where applicable.
(2) For 2025, adjustments of $322,000 and $1.6 million, respectively, were made to tax equate income on tax exempt loans and tax exempt securities. For 2024, adjustments of $228,000 and $1.6 million, respectively, were made to tax equate income on tax exempt loans and tax exempt securities. These adjustments were based on a marginal federal income tax rate of 21%, less disallowances.
Reconciliation of Total Assets to Tangible Assets

For the Three Months Ended

For the Year Ended

Dec. 31,

Sept. 30,

June 30,

March 31,

Dec. 31,

Dec. 31,

Dec. 31,

2025

2025

2025

2025

2024

2025

2024

Total Assets

$

5,245,870

$

5,235,575

$

5,178,428

$

5,157,040

$

5,118,924

$

5,245,870

$

5,118,924

Less Goodwill and other intangibles

185,301

186,013

186,731

187,466

188,200

185,301

188,200

Tangible Assets

$

5,060,569

$

5,049,562

$

4,991,697

$

4,969,574

$

4,930,724

$

5,060,569

$

4,930,724

Average Assets

5,225,497

5,178,998

5,132,661

5,118,767

5,159,901

5,164,314

5,090,919

Less average Goodwill and other intangibles

186,844

186,479

187,209

187,947

188,256

186,844

189,105

Average Tangible Assets

$

5,038,653

$

4,992,519

$

4,945,452

$

4,930,820

$

4,971,645

$

4,977,470

$

4,901,814

Reconciliation of Common Stockholders' Equity to Tangible Common Equity

For the Three Months Ended

For the Year Ended

Dec. 31,

Sept. 30,

June 30,

March 31,

Dec. 31,

Dec. 31,

Dec. 31,

2025

2025

2025

2025

2024

2025

2024

Stockholders' Equity

$

485,725

$

465,949

$

437,748

$

429,134

$

406,028

$

485,725

$

406,028

Less Goodwill and other intangibles

185,301

186,013

186,731

187,466

188,200

185,301

188,200

Tangible Common Equity

$

300,424

$

279,936

$

251,017

$

241,668

$

217,828

$

300,424

$

217,828

Average Stockholders' Equity

481,061

442,556

425,249

414,021

428,646

440,911

407,436

Less average Goodwill and other intangibles

186,844

186,479

187,209

187,947

188,256

186,844

189,105

Average Tangible Common Equity

$

294,217

$

256,077

$

238,040

$

226,074

$

240,390

$

254,067

$

218,331

Reconciliation of Net Income, Less Merger and Certain Items

For the Three Months Ended

For the Year Ended

Dec. 31,

Sept. 30,

June 30,

March 31,

Dec. 31,

Dec. 31,

Dec. 31,

2025

2025

2025

2025

2024

2025

2024

Net income

$

14,638

$

12,461

$

13,910

$

13,578

$

14,391

$

54,586

$

45,949

System conversion / Acquisition related costs - after tax

398

2,467

0

0

82

2,666

82

Net loss (gain) on asset/security sales - after tax

113

760

(137

)

1,056

70

1,793

2,120

Net income - Adjusted

$

15,149

$

15,688

$

13,773

$

14,634

$

14,543

$

59,045

$

48,151

Diluted EPS excluding merger and certain items

$

0.40

$

0.42

$

0.37

$

0.39

$

0.39

$

1.57

$

1.28

Return on Average Assets excluding system conversion, merger and certain items (Annualized)

1.16

%

1.21

%

1.07

%

1.14

%

1.13

%

1.14

%

0.95

%

Return on Average Equity excluding system conversion, merger and certain items (Annualized)

12.60

%

14.18

%

12.96

%

14.14

%

13.57

%

13.39

%

11.82

%

Return on Average Tangible Equity excluding system conversion, merger costs and certain items (Annualized)

20.60

%

24.51

%

23.14

%

25.89

%

24.20

%

23.24

%

22.05

%

Efficiency ratio excluding certain items

For the Three Months Ended

For the Year Ended

Dec. 31,

Sept. 30,

June 30,

March 31,

Dec. 31,

Dec. 31,

Dec. 31,

2025

2025

2025

2025

2024

2025

2024

Net interest income, tax equated

$

37,653

$

36,940

$

35,554

$

34,837

$

33,364

$

144,984

$

130,848

Noninterest income

12,097

11,430

12,122

10,481

11,413

46,130

41,716

Net loss (gain) on asset/security sales

143

962

(173

)

1,337

89

2,269

2,684

Net interest income and noninterest income adjusted

49,893

49,332

47,503

46,655

44,866

193,383

175,248

Noninterest expense less intangible amortization

28,368

30,961

26,440

27,791

25,260

113,560

103,830

System conversion / Acquisition related costs

925

3,123

0

0

92

4,048

92

Noninterest expense adjusted

27,443

27,838

26,440

27,791

25,168

109,512

103,738

Efficiency ratio excluding certain items

55.00

%

56.43

%

55.66

%

59.57

%

56.10

%

56.63

%

59.19

%

Net interest margin excluding acquisition marks and PPP interest and fees

For the Three Months Ended

For the Year Ended

Dec. 31,

Sept. 30,

June 30,

March 31,

Dec. 31,

Dec. 31,

Dec. 31,

2025

2025

2025

2025

2024

2025

2024

Net interest income, tax equated

$

37,653

$

36,940

$

35,554

$

34,837

$

33,364

$

144,984

$

130,848

Acquisition marks

1,894

1,677

1,731

2,151

1,953

7,453

8,837

PPP interest and fees

0

0

0

0

0

2

2

Adjusted and annualized net interest income

143,036

141,052

135,292

130,744

125,644

137,529

122,009

Average earning assets

4,937,016

4,922,275

4,886,771

4,892,311

4,912,702

4,909,751

4,856,622

Less PPP average balances

87

89

95

105

112

95

153

Adjusted average earning assets

4,936,929

4,922,186

4,886,676

4,892,206

4,912,590

4,909,656

4,856,469

Net interest margin excluding marks and PPP interest and fees

2.90

%

2.87

%

2.77

%

2.67

%

2.56

%

2.80

%

2.51

%

Farmers National Banc Corp.
Kevin J. Helmick, President and CEO
20 South Broad Street, P.O. Box 555
Canfield, OH 44406
330.533.3341
Email: exec@farmersbankgroup.com

Source: Farmers National Banc Corp.
Top