Cautionary Note Regarding Forward Looking Statements



This Quarterly Report on Form 10-Q contains "forward-looking statements" within
the meaning of the safe harbor provisions of the U.S. Private Securities
Litigation Reform Act of 1995. These forward-looking statements are not
statements of historical fact, but rather statements based on the Company's
current expectations, beliefs and assumptions regarding the future of Farmers'
business, future plans and strategies, projections, anticipated events and
trends, its intended results and future performance, the economy and other
future conditions. Forward-looking statements are preceded by terms such as
"will," "would," "should," "could," "may," "expect," "estimate," "believe,"
"anticipate," "intend," "plan," "project," or variations of these words, or
similar expressions. Forward-looking statements are not a guarantee of future
performance and actual future results could differ materially from those
contained in forward-looking information. Because forward-looking statements
relate to the future, they are subject to inherent uncertainties, risks and
changes in circumstances that are difficult to predict and many of which are
outside of our control. Numerous uncertainties, risks, and changes could cause
or contribute to Farmers' actual results, performance, and achievements to be
materially different from those expressed or implied by the forward-looking
statements.

Factors that could cause or contribute to such differences include, without limitation, risks and uncertainties detailed from time to time in the Company's filings with the Securities and Exchange Commission (the "Commission"), including without limitation, the risk factors disclosed in Item 1A, "Risk Factors," in the Company's 2022 Form 10-K, as updated in Item 1A, "Risk Factors," in this Quarterly Report on Form 10-Q.



Many of these factors are beyond the Company's ability to control or predict,
and readers are cautioned not to put undue reliance on those forward-looking
statements. The following, which is not intended to be an all-encompassing list,
summarizes several factors that could cause the Company's actual results to
differ materially from those anticipated or expected in any forward-looking
statement:

general economic conditions in markets where the Company conducts business, which could materially impact credit quality trends;

the length and extent of the economic impacts of the COVID-19 pandemic;

actions by the Federal Reserve Board, U.S. Treasury and other government agencies, including those that impact money supply, market interest rates and inflation;


disruptions in the mortgage and lending markets and significant or unexpected
fluctuations in interest rates related to governmental responses to inflation,
including financial stimulus packages and interest rate changes;

general business conditions in the banking industry;

the regulatory environment;

general fluctuations in interest rates;

demand for loans in the market areas where the Company conducts business;

rapidly changing technology and evolving banking industry standards;

competitive factors, including increased competition with regional and national financial institutions;

Farmers' ability to attract, recruit and retain skilled employees; and

new service and product offerings by competitors and price pressures.



Other factors not currently anticipated may also materially and adversely affect
the Company's results of operations, cash flows and financial position. There
can be no assurance that future results will meet expectations. While the
Company believes that the forward-looking statements in the presentation are
reasonable, you should not place undue reliance on any forward-looking
statement. In addition, these statements speak only as of the date made. The
Company does not undertake, and expressly disclaims, any obligation to update or
alter any statements whether as a result of new information, future events or
otherwise, except as may be required by applicable law.

Results of Operations. The results of operation, and comparisons to results from the first quarter of 2022, are materially impacted by the acquisition of Emlenton which closed on January 1, 2023.


                                       37
--------------------------------------------------------------------------------

The following is a comparison of selected financial ratios and other results at or for the three month periods ended March 31, 2023 and 2022:



                                          At or for the Three Months
                                                Ended March 31,
(In Thousands, except Per Share Data)        2023              2022
Total assets                            $    5,109,886      $ 4,205,855
Net income                              $        7,075      $    15,844
Diluted earnings per share              $         0.19      $      0.47
Return on average assets (annualized)             0.56 %           1.52 %
Return on average equity (annualized)             7.71 %          13.89 %
Equity to asset ratio                             7.33 %           9.37 %
Dividends to net income                          90.50 %          34.18 %
Net loans to assets                              60.99 %          54.16 %
Loans to deposits                                71.71 %          62.40 %




Net Income. The Company's net income for the quarter ended March 31, 2023
totaled $7.1 million, or $0.19 per diluted share, compared to $15.8 million, or
$0.47 per diluted share, for the three months ended March 31, 2022. The change
in net income during the first quarter of 2023, compared with the first quarter
of 2022, was impacted by acquisition-related expenses for the Emclaire
transaction that closed on January 1, 2023. The first quarter of 2023 results of
operations included merger-related expenses of $4.3 million compared to merger
related costs of $1.9 million for the first quarter of 2022. The first quarter
of 2023 also included Day 1 provision for credit losses and provision for
unfunded loans under the CECL model of $7.7 million.



Net Interest Income. The following schedule details the various components of
net interest income for the periods indicated. All asset yields are calculated
on a tax-equivalent basis where applicable. Security yields are based on
amortized cost.



                                       38

--------------------------------------------------------------------------------

              Average Balance Sheets and Related Yields and Rates
                         (Dollar Amounts in Thousands)
                                         Three Months Ended                           Three Months Ended
                                           March 31, 2023                               March 31, 2022
                                AVERAGE                                      AVERAGE
                                BALANCE       INTEREST       RATE (1)        BALANCE       INTEREST       RATE (1)
EARNING ASSETS
Loans (2) (3)                 $ 3,136,494     $  40,942           5.22 %   $ 2,312,712     $  25,646           4.44 %
Taxable securities (2)          1,171,596         6,550           2.24       1,007,963         4,587           1.82
Tax-exempt securities (2) (3)     438,614         3,519           3.21         461,793         3,726           3.23
Other investments                  36,564           376           4.11          31,122           130           1.67
Federal funds sold and other       82,995           610           2.94         117,916            48           0.16
TOTAL EARNING ASSETS            4,866,263        51,997           4.27       3,931,506        34,137           3.47
NONEARNING ASSETS
Cash and due from banks            27,198                                       28,772
Premises and equipment             54,681                                       37,573
Allowance for credit losses       (33,298 )                                    (29,008 )
Unrealized gains (losses) on
securities                       (247,231 )                                    (17,673 )
Other assets                      417,396                                      227,448
TOTAL ASSETS                  $ 5,085,009                                  $ 4,178,618

INTEREST-BEARING LIABILITIES
Time deposits                 $   590,412     $   3,339           2.26 %   $   378,675     $     643           0.68 %
Brokered time deposits            231,040         2,321           4.02          15,555            15           0.39
Savings deposits                1,153,588         1,954           0.68         843,371           167           0.08
Demand deposits - interest
bearing                         1,417,955         5,093           1.44       1,412,291           418           0.12
Short term borrowings              80,589           921           4.57           2,222             1           0.18
Long term borrowings               88,269           995           4.51          87,798           793           3.61
TOTAL INTEREST-BEARING
LIABILITIES                     3,561,853        14,623           1.64       2,739,912         2,037           0.30

© Edgar Online, source Glimpses