FARMERS NATIONAL BANC CORP /OH/ FMNB
Farmers National Banc Corp.
Farmers National Banc Corp. (the "Company," "Farmers," "we," "our" or "us"), is a financial holding company that was organized as a one-bank holding company in 1983 under the laws of the State of Ohio and registered under the Bank Holding Company Act of 1956, as amended (the "BHCA"). Amendments to the BHCA in 1999 allowed for a bank holding company to declare itself a financial holding company and thereby engage in financial activities, including securities underwriting and dealing, insurance agency and underwriting activities, and merchant banking activities. The Company made the declaration to become a financial holding company in 2016. For a bank holding company to be eligible to declare itself a financial holding company, all of the depository institution subsidiaries must be well-capitalized and well-managed and have satisfactory or better ratings under the Community Reinvestment Act of 1977 (the "CRA"). The Company operates principally through its wholly-owned subsidiaries, The Farmers National Bank of Canfield (the "Bank" or "Farmers Bank") and Farmers Trust Company ("Farmers Trust"). A third subsidiary, Farmers National Captive, Inc. ("Captive"), was dissolved in November of 2023. Farmers National Insurance, LLC ("Farmers Insurance") and Farmers of Canfield Investment Co. ("Investments" or "Farmers Investments") are wholly-owned subsidiaries of the Bank. The Company and its subsidiaries operate in the domestic banking, trust, retirement consulting, insurance and financial management industries.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $279.9M | $269.4M | $255.2M | $186.3M | $116.5M | $112.3M | $102.0M | $91.8M | $80.5M | $72.5M |
| Total operating expenses | $214.9M | $214.0M | $196.5M | $113.5M | — | — | — | — | — | — |
| Interest expense | $142.4M | $128.4M | $137.8M | $124.2M | $8.5M | $16.1M | $19.6M | $13.3M | $6.9M | $4.4M |
| Pre-tax income | $65.0M | $55.4M | $58.7M | $72.8M | $62.1M | $50.3M | $43.1M | $38.3M | $33.2M | $28.0M |
| Income tax | $10.5M | $9.5M | $8.8M | $12.2M | $10.3M | $8.4M | $7.3M | $5.7M | $10.4M | $7.5M |
| Net income | $54.6M | $45.9M | $49.9M | $60.6M | $51.8M | $41.9M | $35.8M | $32.6M | $22.7M | $20.6M |
| EPS, basic | 1.46 | 1.23 | 1.34 | 1.79 | 1.78 | 1.48 | 1.29 | 1.18 | 0.82 | 0.76 |
| EPS, diluted | 1.45 | 1.22 | 1.33 | 1.79 | 1.77 | 1.47 | 1.28 | 1.16 | 0.82 | 0.76 |
| Shares, diluted (wtd. avg.) | $37.6M | $37.5M | $37.5M | $33.9M | $29.3M | $28.4M | $27.9M | $28.0M | $27.6M | $27.2M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $20.5M | $20.4M | $28.9M | $21.4M | $29.1M | $20.5M | $23.2M | $18.0M | $17.8M | $19.7M |
| Property, plant and equipment | $56.9M | $52.3M | $44.4M | $30.8M | $37.5M | $25.6M | $23.8M | $21.2M | $22.3M | $23.2M |
| Goodwill | $167.4M | $167.4M | $167.4M | $94.6M | $94.2M | $45.8M | $38.2M | $38.2M | $38.2M | $37.2M |
| Other intangibles | $17.9M | $20.8M | $22.8M | $7.0M | $8.4M | $3.8M | $4.4M | $5.8M | $7.2M | $8.0M |
| Total assets | $5.25B | $5.12B | $5.08B | $4.08B | $4.14B | $3.07B | $2.45B | $2.33B | $2.16B | $1.97B |
| Short-term debt | $281.0M | $305.0M | $355.0M | $95.0M | $0 | $2.5M | $77.0M | $244.8M | $289.6M | $198.5M |
| Long-term debt | $86.7M | $86.2M | $88.7M | $88.2M | $87.8M | $76.4M | $45.1M | $6.0M | $7.0M | $15.0M |
| Total liabilities | $4.76B | $4.71B | $4.67B | $3.79B | $3.67B | $2.72B | $2.15B | $2.07B | $1.92B | $1.75B |
| Retained earnings | $286.2M | $257.2M | $236.8M | $212.4M | $173.9M | $138.1M | $108.9M | $83.6M | $59.2M | $42.5M |
| Total equity | $485.7M | $406.0M | $404.4M | $292.3M | $472.4M | $350.1M | $299.3M | $262.3M | $242.1M | $213.2M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $60.0M | $66.6M | $62.9M | $81.5M | $54.9M | $49.1M | $38.8M | $38.8M | $30.6M | $24.5M |
| Depreciation and amortisation | $6.8M | $6.4M | $7.3M | $4.9M | $3.5M | $3.1M | $2.8M | $3.0M | $3.1M | $3.7M |
| Stock-based compensation | $2.5M | $2.6M | $2.6M | $1.8M | $1.2M | $1.4M | $1.4M | $1.7M | $2.4M | $892.0K |
| Capital expenditure | $7.9M | $11.7M | $3.9M | $2.6M | $1.4M | $3.7M | $1.5M | $450.0K | $956.0K | $788.0K |
| Investing cash flow | -$78.8M | -$95.1M | $77.9M | -$205.5M | -$423.6M | -$159.9M | -$93.1M | -$179.3M | -$137.1M | -$115.4M |
| Financing cash flow | $25.4M | $10.6M | -$112.8M | $86.8M | $226.8M | $294.7M | $67.2M | $140.9M | $122.4M | $76.7M |
| Dividends paid | $25.5M | $25.4M | $25.4M | $22.0M | $14.1M | $12.7M | $10.5M | $8.3M | $6.0M | $4.3M |
| Buybacks | $0 | $0 | $11.5M | $0 | $164.0K | $14.2M | $2.8M | $0 | $0 | $168.0K |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001437749-26-008599.
Others in SIC 6022
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| BNY | Bank of New York Mellon Corp | $111.84B | 22.3x | 7.8% |
| STT | STATE STREET CORP | $53.36B | 20.7x | 7.3% |
| FITB | FIFTH THIRD BANCORP | $49.76B | 15.5x | -5.0% |
| MTB | M&T BANK CORP | $34.64B | 14.1x | 7.5% |
| NTRS | NORTHERN TRUST CORP | $34.15B | 21.4x | 6.1% |
| CFG | CITIZENS FINANCIAL GROUP INC/RI | $29.81B | 18.3x | 6.7% |
| FCNCA | FIRST CITIZENS BANCSHARES INC /DE/ | $25.48B | 13.4x | -2.2% |
| EWBC | EAST WEST BANCORP INC | $17.92B | 13.7x | 2.4% |