Operating cash flow covered net income by 1.63x in Q2 2026, with $113.9M in securities sales generating inflows, but dividend payments rose to $10.0M and buybacks were absent, suggesting a focus on shareholder returns over capital reinvestment.
Farmers National Banc Corp. (FMNB) cash flow statement — 30-year operating, investing & financing cash flows
| 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 | 64.45M | 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 % | 31.03% | -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 | 59.63M | 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 | 8.12M | 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 | 3.04M | 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 | -15.68M | -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 | 77.83M | -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 | -183.47M | -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 | 210.62M | 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 | 27.15M | -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 | -10.23M | -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 | -68.27M | 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 | -29.14M | -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 | -137.13M | 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 | 74.01M | 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 | 186.08M | 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 | 164.75M | 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 | 42.6M | 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 | 60.61M | 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 % | 12.96% | -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% |
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.
Key Metrics
Top Statement Risk
Deposit cost pressure and EPS miss
Metrics are mathematically derived from official filings.
Earnings Retention Supports Organic Growth
According to recent quarterly filings, FMNB's operating cash flow covered net income by 1.63x in Q2 2026, indicating strong earnings retention and internal capital generation for loan growth.
The OCF/NI ratio of 1.63 in Q2 2026, up from 0.47 in Q1 2026, suggests that operating cash flows are more than sufficient to cover net income, likely due to favorable working capital movements. This implies the bank can fund organic loan growth without relying heavily on external capital, supporting its regulatory capital ratios. However, the volatility in this ratio across quarters warrants monitoring, as it may reflect timing differences in cash flows rather than a sustained trend.
Securities Portfolio Cash Flows Turn Positive
As reported in financial statements, FMNB sold $113.9M in investment securities in Q2 2026 versus $64.2M purchased, generating net cash inflows that may indicate portfolio repositioning or duration management.
The net sale of securities in Q2 2026 contrasts with the prior quarter's net purchases, suggesting management may be taking advantage of higher yields or reducing duration risk. This activity could boost near-term liquidity but may also signal a shift in the investment strategy. Investors should monitor whether this trend continues, as it could affect future interest income and the bank's interest rate sensitivity.
Loan Growth Outpaces Deposit Inflows
Based on reported figures, FMNB's accelerated commercial fundings of $175M in Q2 2026 appear to be driving loan growth, yet deposit inflows are not explicitly shown in cash flow data, suggesting potential reliance on wholesale funding.
The cash flow statement does not directly disclose loan originations, but the $175M commercial funding acceleration reported in Q2 2026 indicates robust pipeline execution. However, without corresponding deposit growth, this may imply increased reliance on non-core funding sources, which could pressure net interest margins if deposit costs rise. The bank's loan-to-deposit ratio and funding mix warrant close scrutiny to assess liquidity risk.
Dividend Payout Remains Stable
According to recent SEC filings, FMNB paid $10.0M in dividends in Q2 2026, up from $6.4M in the prior quarter, while buybacks were absent, indicating a consistent shareholder return policy.
The increase in dividends in Q2 2026 may reflect a special dividend or a regular quarterly distribution, but the absence of buybacks suggests management prioritizes returning cash via dividends. Given the bank's stable earnings, the payout appears sustainable, but the jump in dividends could be a one-time event. Investors should monitor whether the dividend growth aligns with earnings growth over time.
Deposit Costs Pressure Cash Flow
As per quarterly data, FMNB's operating cash flow in Q2 2026 was $26.5M, but rising cost of funds in the community banking sector may be eroding net interest margins, as evidenced by the EPS miss.
The cash flow statement does not break down deposit flows, but the rising cost of funds is a known industry trend that likely affects FMNB's interest expense. The Q2 2026 EPS miss of $0.39 versus $0.41 estimate suggests margin pressure, possibly due to higher deposit costs. This could lead to lower net interest income and reduced cash generation if not offset by loan repricing. Monitoring deposit betas and the mix of interest-bearing versus non-interest-bearing deposits is crucial.
Provision Releases Boost Cash Flow
Based on reported figures, FMNB recorded a negative loan loss provision of $1.0M in Q2 2026, releasing reserves and boosting operating cash flow, though this may not be sustainable.
The negative provision in Q2 2026, following a positive provision in Q4 2025, indicates that credit conditions are currently favorable, allowing the bank to release reserves. This boosts net income and operating cash flow, but such releases are finite and could reverse if credit quality deteriorates. The bank's allowance for credit losses should be monitored for adequacy relative to potential losses in the local economy.
What Could Invalidate the Base Case
The cash flow statement may obscure the impact of purchase accounting accretion and off-balance-sheet commitments, which could distort the true cash-generative capacity of FMNB's core operations.
The reported operating cash flow may be flattered by non-cash items such as accretion from purchase accounting, which can inflate interest income without corresponding cash inflows. Additionally, undrawn credit commitments and other off-balance-sheet exposures are not visible in the cash flow statement, potentially masking future liquidity needs. Investors should adjust for these items to assess the sustainability of cash generation and the bank's ability to fund growth without external capital.