Capital allocation remains disciplined, with consistent quarterly dividend payments of $6.4 million that appear sustainable against the $16.3 million net income reported in 2026Q1.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 51.95M | 60.04M | 66.61M | 62.93M | 81.5M | 54.93M | 49.07M | 38.76M | 38.76M | 30.57M | 24.5M | 6.32M | 12.25M | 14.25M | 10.97M | 13.99M | 17.94M | 5.21M | 7.85M | 6.21M | 10.61M | 10.44M | 12.41M | 14.24M | 11.32M | 10.78M | 9.11M | 8.4M | 7.5M | 7.04M | 6.29M |
| Operating CF Growth % | -70.2% | -9.87% | 5.86% | -22.79% | 48.36% | 11.96% | 26.59% | -0.01% | 26.82% | 24.78% | 287.4% | -48.39% | -14.03% | 29.92% | -21.61% | -21.99% | 244.23% | -33.64% | 26.44% | -41.46% | 1.62% | -15.87% | -12.85% | 25.78% | 5.02% | 18.34% | 8.44% | 11.97% | 6.53% | 11.98% | 19.48% |
| Net Income | 57.27M | 54.59M | 45.95M | 49.93M | 60.6M | 51.84M | 41.88M | 35.76M | 32.57M | 22.71M | 20.56M | 8.05M | 8.96M | 7.78M | 9.93M | 9.22M | 8.99M | 5.84M | 5.67M | 5.92M | 7.21M | 8.06M | 7.18M | 9.52M | 7.93M | 7.29M | 5.75M | 5.5M | 5.12M | 4.74M | 4.13M |
| Depreciation & Amortization | 7.17M | 6.78M | 6.4M | 7.33M | 4.9M | 3.54M | 3.12M | 2.84M | 2.99M | 3.14M | 3.67M | 2.75M | 1.98M | 1.95M | 1.74M | 1.65M | 1.71M | 1.53M | 1.08M | 1.4M | 1.9M | 1.92M | 2.97M | 3.98M | 2.93M | 0 | 3.11M | 2.2M | 423K | 398K | 394.38K |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100K | -84K | -77K | -70K |
| Other Non-Cash Items | 936K | 6.95M | 7.26M | 6.29M | 6.31M | 6.44M | 9.06M | 3.24M | 3.67M | 4.49M | 6.65M | 4.43M | 2.14M | 5.92M | -1.16M | 2.23M | 5.65M | 5.07M | 3.22M | -1.05M | 1.5M | 463K | 2.26M | 739K | 457K | 3.49M | 255K | 800K | 2.05M | 1.98M | 1.83M |
| Working Capital Changes | -15.94M | -10.77M | 4.37M | -3.24M | 7.88M | -8.08M | -6.43M | -4.46M | -2.14M | -2.14M | -7.27M | -9.4M | -946K | -1.39M | 457K | 912K | 1.59M | -7.23M | -2.11M | -65K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -891K | -78.85M | -95.13M | 77.94M | -205.51M | -423.61M | -159.89M | -93.15M | -179.32M | -137.11M | -115.4M | -23.11M | 6.18M | -27.98M | -82.29M | -68.97M | 8.56M | -105.46M | -89.33M | 18.96M | 7.94M | -15.78M | -11.97M | -75.96M | -120.23M | -2.29M | -30.44M | -33.8M | -30.1M | -32.17M | -35.71M |
| Purchase of Investments | -131.73M | -151.84M | -107.99M | -2.59M | -242.38M | -851.13M | -177.05M | -84.99M | -70.88M | -114.6M | -52.63M | -72.68M | -64.4M | -149.89M | -237.39M | -171.52M | -138.22M | -126.52M | -141.65M | -17.11M | -61.56M | -65.55M | -74.25M | -121.82M | -138.19M | -50.92M | -34.92M | -27M | -11.97M | -10.46M | -35.03M |
| Sale/Maturity of Investments | 116.27M | 134.77M | 111.34M | 145.97M | 118.27M | 111.07M | 121.53M | 70.31M | 53.25M | 97.6M | 71.4M | 165.5M | 106.57M | 169.03M | 175.69M | 94.07M | 134.05M | 94.31M | 92.22M | 53.36M | 66.75M | 77.33M | 67M | 74.25M | 34.94M | 36.7M | 26.02M | 32.5M | 19.28M | 17.59M | 14.33M |
| Net Investment Activity | -15.46M | -17.07M | 3.35M | 143.38M | -124.12M | -740.05M | -55.53M | -14.68M | -17.63M | -17M | 18.77M | 92.82M | 42.17M | 19.14M | -61.71M | -77.44M | -4.17M | -32.21M | -49.43M | 36.26M | 5.19M | 11.78M | -7.25M | -47.57M | -103.25M | -14.23M | -8.9M | 5.5M | 7.31M | 7.12M | -20.7M |
| Acquisitions | -64.76M | 0 | -600K | -13.18M | -1.03M | 83.77M | -2.2M | 0 | 0 | 16.2M | -1.07M | 29.75M | 0 | -2.11M | 0 | 0 | 0 | -10.51M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing | 84.2M | -53.92M | -86.18M | -48.39M | -77.8M | 234.04M | -98.46M | -77.01M | -161.24M | -135.36M | -132.3M | -144.38M | -35.02M | -44.8M | -17.39M | 12.06M | 13.51M | -61.74M | -39.29M | -16.62M | 3.23M | -27.24M | -3.93M | -24.56M | -16.18M | 13.25M | -20.84M | -38.5M | -35.85M | -38.55M | -14.47M |
| Cash from Financing | 21.77M | 25.43M | 10.59M | -112.76M | 86.77M | 226.85M | 294.68M | 67.22M | 140.87M | 122.38M | 76.67M | 45.38M | -18.52M | 3.48M | 56.66M | 70.09M | -40.35M | 127.36M | 74.42M | -28.1M | -16.12M | 3.38M | -679K | 59.79M | 79.24M | 22.21M | 15.01M | 26.3M | 26.09M | 25.34M | 19M |
| Dividends Paid | -25.48M | -25.47M | -25.39M | -25.4M | -22M | -14.07M | -12.65M | -10.54M | -8.32M | -6.01M | -4.33M | -2.68M | -2.24M | -2.25M | -3.38M | -2.24M | -1.63M | -4.8M | -6.8M | -8.41M | -8.23M | -8.34M | -8.96M | -7.45M | -6.93M | -6.26M | -4.1M | -3.3M | -2.77M | -1.86M | -1.14M |
| Share Repurchases | 0 | 0 | -880K | -11.54M | 0 | -164K | -14.24M | -2.84M | -1.23M | 0 | -168K | -213K | -2.88M | -1.61M | -42K | 0 | 0 | 0 | -1.1M | -3.99M | -3.51M | -3.51M | -4.28M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.32M |
| Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32K | 0 | 0 | 13.77M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.79M | 3.02M | 2.58M |
| Net Stock Activity | 0 | 0 | -880K | -11.54M | 0 | -164K | -14.24M | -2.84M | -1.23M | 0 | -168K | -213K | -2.85M | -1.61M | -42K | 13.77M | 0 | 0 | -1.1M | -3.99M | -3.51M | -3.51M | -4.28M | 0 | 0 | 0 | 0 | 0 | 3.79M | 3.02M | -1.74M |
| Debt Issuance (Net) | 2M | -1000K | -1000K | 1000K | 1000K | 2K | -1000K | -1000K | -1000K | 1000K | -1000K | 1000K | -1000K | 1000K | -1000K | -1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 472K | -1000K | 1000K | 1000K | 1000K | 1000K | -906.53K |
| Other Financing | -46.75M | 74.89M | 89.39M | -260.82M | 13.77M | 241.08M | 418.66M | 209.24M | 195M | 45.38M | 115.71M | -44.66M | 487K | -3.79M | 79.13M | 79.58M | -16.01M | 130.97M | 57.06M | -22.94M | -7.3M | 12.97M | 1.26M | 39.52M | 84.62M | 35.32M | -9.16M | 15.6M | 11.26M | 21.06M | 22.78M |
| Net Change in Cash | 72.83M | 6.62M | -17.92M | 28.11M | -37.24M | -141.83M | 183.86M | 12.83M | 312K | 15.84M | -14.24M | 28.59M | -85K | -10.25M | -14.66M | 15.12M | -13.86M | 27.11M | -7.06M | -2.93M | 2.42M | -1.96M | -244K | -1.93M | -29.67M | 30.7M | -6.32M | 1M | 3.5M | 213K | -10.43M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100K | 0 | 0 | 0 |
| Cash at Beginning | 92.36M | 85.74M | 103.66M | 75.55M | 112.79M | 254.62M | 70.76M | 57.93M | 57.61M | 41.78M | 56.01M | 27.43M | 27.51M | 37.76M | 52.42M | 37.3M | 51.16M | 24.05M | 31.11M | 34.04M | 31.61M | 33.57M | 33.81M | 35.74M | 65.41M | 34.71M | 41.03M | 22.7M | 19.18M | 18.97M | 29.4M |
| Cash at End | 186.08M | 92.36M | 85.74M | 103.66M | 75.55M | 112.79M | 254.62M | 70.76M | 57.93M | 57.61M | 41.78M | 56.01M | 27.43M | 27.51M | 37.76M | 52.42M | 37.3M | 51.16M | 24.05M | 31.11M | 34.04M | 31.61M | 33.57M | 33.81M | 35.74M | 65.41M | 34.71M | 23.7M | 22.68M | 19.18M | 18.97M |
| Interest Paid | 91M | 89.26M | 101.25M | 78.52M | 16.46M | 8.48M | 16.52M | 19.53M | 12.91M | 6.75M | 4.32M | 4.05M | 4.62M | 5.09M | 6.32M | 7.96M | 11.45M | 16.71M | 20.18M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Taxes Paid | 0 | 0 | 0 | 6.7M | 10.1M | 12.5M | 9M | 6.45M | 7.3M | 8.8M | 9.41M | 2.62M | 1.93M | 1.13M | 2.06M | 3.9M | 1.99M | 2.21M | 1.87M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | 47.1M | 52.18M | 54.92M | 59.05M | 78.94M | 53.56M | 45.37M | 37.3M | 38.31M | 29.61M | 23.51M | 5.02M | 11.28M | 14.04M | 7.77M | 10.41M | 17.16M | 4.22M | 7.24M | 5.54M | 10.13M | 10.16M | 11.62M | 10.41M | 10.52M | 9.47M | 8.41M | 7.6M | 5.95M | 6.3M | 5.74M |
| FCF Growth % | -14.27% | -4.99% | -6.99% | -25.2% | 47.4% | 18.05% | 21.63% | -2.64% | 29.4% | 25.96% | 367.89% | -55.46% | -19.64% | 80.61% | -25.33% | -39.32% | 306.42% | -41.71% | 30.75% | -45.32% | -0.3% | -12.57% | 11.57% | -1.03% | 11.09% | 12.59% | 10.68% | 27.82% | -5.57% | 9.65% | 56.02% |
CRE and geographic concentration
Based on reported financial statements, Farmers National Banc Corp. has maintained consistent dividend payouts of $6.4 million per quarter, suggesting that organic capital generation remains sufficient to support shareholder returns while absorbing the volatility in net income observed over the last ten quarters of operations.
The bank's ability to sustain dividends despite fluctuating net income indicates a stable capital position, though the reliance on earnings retention to fund growth warrants scrutiny. Investors should monitor whether the current payout ratio leaves enough buffer for potential credit-related capital requirements in the regional portfolio.
As indicated by quarterly cash flow data, FMNB has actively managed its investment securities portfolio, with purchase activity reaching $53.6 million in 2025Q4, reflecting a strategic effort to recycle liquidity into higher-yielding assets while balancing the maturity profile of the bank's overall investment holdings.
The frequent rotation between purchases and sales suggests that management is utilizing the securities portfolio as a primary lever for liquidity management rather than a static hold-to-maturity strategy. This approach appears to provide the bank with necessary flexibility to navigate interest rate cycles, though it introduces potential volatility in realized gains and losses.
According to recent SEC filings, FMNB has prioritized consistent quarterly dividends of $6.4 million, which, when compared against the $16.3 million net income reported in 2026Q1, suggests a manageable payout ratio that currently does not appear to constrain the bank's ability to retain capital for growth.
While the dividend appears sustainable, the minimal use of share buybacks—totaling less than $2 million over the last ten quarters—indicates that management is not aggressively returning excess capital to shareholders. This conservative stance may imply a preference for maintaining a fortress-like capital buffer or preserving resources for future inorganic expansion.
Based on the provided figures, the bank's provision for loan losses has exhibited significant swings, ranging from a $7.0 million charge in 2024Q3 to a $1.0 million credit in 2026Q1, which directly influences the reported operating cash flow and complicates the assessment of core earnings quality.
The high variance in provision expenses suggests that the bank's credit risk modeling is highly sensitive to macroeconomic assumptions, particularly regarding the Northeast Ohio CRE market. Analysts should interpret these non-cash adjustments with caution, as they may mask underlying trends in actual loan performance and credit quality.
Quick answers to the most common questions about buying FMNB stock.
Farmers National Banc Corp. (FMNB) generated $60.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Farmers National Banc Corp. (FMNB) generated $52.2M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Farmers National Banc Corp. (FMNB) spent $7.9M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Farmers National Banc Corp. (FMNB) returned $25.5M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.