fmao-8k_20210721.htm
false 0000792966 0000792966 2021-07-21 2021-07-21

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C.  20549

 

FORM 8-K

 

CURRENT REPORT Pursuant

to Section 13 or 15(d) of the

Securities Exchange Act of 1934

Date of Report (Date of earliest event reported) July 21, 2021

 

Farmers & Merchants Bancorp, Inc.

(Exact Name of Registrant as Specified in its Charter)

 

 

Ohio

001-38084

34-1469491

(State or Other Jurisdiction

(Commission

(IRS Employer

of Incorporation)

File Number)

Identification No.)

 

307 North Defiance Street, Archbold, Ohio

43502

(Address of Principal Executive Offices)

(Zip Code)

Registrant's Telephone Number, including Area Code (419) 446-2501

N/A

(Former Name or Former Address, if Changed Since Last Report)

 

 

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol(s)

Name of Each Exchange

Common Stock, No Par Value

FMAO

NASDAQ Capital Market

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17-CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter)

Emerging growth company  

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  

 


 

ITEM 2.02.Results of Operation and Financial Condition

On July 21, 2021, Farmers & Merchants Bancorp, Inc. issued a press release announcing its earnings for the three and six months ended June 30, 2021.  A copy of the press release is attached hereto as Exhibit 99 and is incorporated by reference herein.

ITEM 9.01.Financial Statements and Exhibits

 

(d)

Exhibits.

 

Exhibit

Number

Exhibit

 

 

99

Corrected Company Press Release dated July 21, 2021

 

104

The Cover Page Interactive Data File (embedded within the Inline XBRL document)

 


 

Signatures

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto authorized.

 

 

FARMERS & MERCHANTS BANCORP, INC.

 

(Registrant)

 

 

Dated: July 21, 2021

/s/ Lars B. Eller

 

Lars B. Eller

 

President and Chief Executive Officer

 

 

 

/s/ Barbara J. Britenriker

 

Barbara J. Britenriker

 

Executive Vice President and Chief Financial Officer

 

fmao-ex99_6.htm

Exhibit 99

Post Office Box 216

307 North Defiance Street

Archbold, Ohio 43502

NEWS RELEASE

 

 

Company Contact:

Investor and Media Contact:

Lars B. Eller

President and Chief Executive Officer Farmers & Merchants Bancorp, Inc.

(419) 446-2501

leller@fm.bank

Andrew M. Berger

Managing Director

SM Berger & Company, Inc.

(216) 464-6400

andrew@smberger.com

 

Farmers & Merchants Bancorp, Inc. Reports

2021 Second-Quarter and Year-to-Date Financial Results

 

ARCHBOLD, OHIO, July 21, 2021, Farmers & Merchants Bancorp, Inc. (Nasdaq: FMAO) today reported financial results for the 2021 second quarter and year-to-date June 30, 2021.

 

2021 Second Quarter Financial and Operating Highlights

(compared to the 2020 second quarter period unless noted):

 

Net income increased 3.7% to $5.0 million, and included one-time acquisition costs of $1.0 million

 

Earnings increased 2.3% to $0.44 per basic and diluted share, and included one-time acquisition costs of $0.08 per basic and diluted share

 

Net interest income after provision for loan losses increased by 17.9% to $15.3 million

 

Noninterest income increased 21.1% to $4.0 million

 

Second quarter after-tax income benefited from $0.35 million of accelerated fees associated with the Paycheck Protection Program (“PPP”)

 

Loans have increased 3.9% organically year-to-date, not including recent acquisitions or PPP loans

 

Net charge-offs to average loans were 0.00%, compared to 0.01%

 

Adjusted return on average tangible equity increased to 11.28% from 9.98%

 

Completed the acquisition of Ossian Financial

 

Announced the acquisition of Perpetual Federal Savings Bank

 

Appointed Frank R. Simon to the Board of Directors

 

Opened a new full-service office in Fort Wayne, IN

 

“I am excited by the progress F&M is making as we continue to achieve strong execution across all of our key business strategies, while deepening customer relationships, expanding into new markets, and delivering robust operating and financial results,” stated Lars B. Eller, President and Chief Executive Officer.  “In 2019 we created a strategic plan aimed at growing earnings and creating value for shareholders by increasing total assets from $1.6 billion to $3.0 billion by 2023.  We expect earnings growth will accelerate in the coming quarters as we benefit from the progress we are making on executing our strategic growth plan.”

 

On April 30, 2021, F&M successfully closed the acquisition of Ossian Financial Services, Inc (“OFSI”).  OFSI is F&M’s third recent acquisition in Northeast Indiana and immediately enhances the Company’s growing franchise within the state.  The integration and conversion were completed during the second quarter, and OFSI’s offices and online portal have transitioned to F&M.  Also, in the 2021 second quarter, the Company announced the upcoming acquisition of Perpetual Federal Savings Bank (“PFSB”), expanding F&M’s community banking franchise into the compelling Urbana, Columbus, Dayton, Springfield, Piqua, Tipp City, Troy, and Sidney markets.  The Company expects the PFSB acquisition to close in October 2021.  

 

Mr. Eller continued, “Acquisition growth is an important component of our strategic growth plan and over the past 12 months we have announced two bank acquisitions and acquired an Indiana based wealth management company.  Through the OFSI and PFSB acquisitions, we expect to add a combined $513 million in new assets and $413 million


in new deposits.  F&M will also see expense benefits as we re-align our footprint and add new customers to a single platform, which will help to contribute to earnings and allow us to further invest in technology to improve the experience for our customers and employees.”  

 

Mr. Eller continued, “Despite our recent growth and expansion, we remain committed to honoring the community banking values that are responsible for our accomplishments over the past 124 years and continue to drive our success today.  As a result, F&M has continued to experience strong organic loan growth outside of PPP and acquired loans during the first half of 2021.  Organic loans have increased 3.9% year-to-date.  In addition, our credit portfolio remains strong and 30+ days past due accounts as of June 30, 2021 were 0.12%, the lowest level since 2018.”  

 

Income Statement

Net income for the 2021 second quarter ended June 30, 2021, was $5.0 million, compared to $4.8 million for the same period last year.  Net income per basic and diluted share for the 2021 second quarter was $0.44, compared to $0.43 for the same period last year.  Net income for the 2021 first half ended June 30, 2021, was $9.9 million, compared to $8.9 million for the same period last year.  Net income per basic and diluted share for the 2021 first half was $0.88, compared to $0.80 for the same period last year.  

 

Net income for the 2021 second quarter and first half included one-time tax adjusted expenses of $0.8 million and $1.0 million, respectively.  On a per share basis, for the 2021 second quarter and first half, net income included one-time tax adjusted expenses of $0.08 or $0.11, respectively, per basic and diluted share.  

 

Mr. Eller continued, “F&M’s larger size and expanded footprint have helped establish diversity within our revenue streams and insulated our earnings.  For the 2021 first half, noninterest income as a percent of total revenue has increased to 20.8%, compared to 15.7% for the same period last year.  In addition, during the 2021 first half, we have incurred several one-time costs due to our strategic growth focus, which has reduced the level of profitability we are accustomed to seeing.  However, we expect to realize significant long-term benefits from our strategies and we believe we will experience an acceleration in profitability in the coming quarters.”

 

Deposits

At June 30, 2021, total deposits were $1.854 billion, an increase of 25.5% from June 30, 2020, and an increase of 16.2% from December 31, 2020.  The significant organic deposit growth being experienced is a result of continued strength in expanding relationships with new and existing customers, the benefits of PPP activity, and the completion of the Ossian Financial Services, Inc. acquisition. In addition, we continue to see growing customer preferences to more stable and secure saving instruments as deposits have increased since the COVID-19 crisis began.

 

Loan Portfolio and Asset Quality

Total loans, net at June 30, 2021, increased 8.4%, or by $113.7 million to $1.458 billion, compared to $1.345 billion at June 30, 2020, and up from $1.303 billion at December 31, 2020. The year-over-year improvement resulted primarily from the contribution of continued organic loan growth and the completion of the Ossian Financial Services, Inc. acquisition.  In addition, during the 2021 second quarter, the Company processed $12.9 million of PPP loan forgiveness and principal payments received, resulting in a total of $47.0 million of PPP loans within F&M’s loan portfolio at June 30, 2021.  

 

Mr. Eller continued: “At June 30, 2021, there were only two loans totaling $0.6 million of COVID-related payment modifications, all of which are interest-only modifications and secured by real estate.  This compares to 190 loans representing a balance of $165 million in deferrals at the peak last year.  As economic activity stabilizes, and our loan performance improves better than pre-pandemic levels, we expect contributions to our allowance for loan losses will also stabilize and align with loan growth in future periods.”    

 

F&M continues to closely monitor its loan portfolio with a particular emphasis on higher risk sectors.  Nonperforming loans were $7.0 million, or 0.48% of total loans at June 30, 2021, compared to $8.5 million, or 0.63% at June 30, 2020.  

 

Mr. Eller continued, “As we work to integrate and close our recent acquisitions, we remain focused on operational excellence, investments in technology, supporting our communities, and ensuring a best-in-class experience for our customers.  In addition, we are committed to attracting and retaining experienced professionals across our organization, and I am encouraged with the addition of Frank R. Simon to our Board of Directors.  We continue to


believe 2021 will be a transformative year for F&M and we expect our enhanced scale and operating platform will magnify shareholder value.”

 

Stockholders’ Equity and Dividends

Total stockholders’ equity increased 4.3% to $250.6 million at June 30, 2021, from $240.3 million at June 30, 2020. At June 30, 2021, the Company had a Tier 1 leverage ratio of 8.78%, compared to 10.70% at June 30, 2020.

 

Tangible stockholders’ equity increased to $189.6 million at June 30, 2021, compared to $181.7 million at June 30, 2020. On a per share basis, tangible stockholders’ equity at June 30, 2021, was $16.94 per share, compared to $16.33 per share at June 30, 2020.

 

For the six months ended June 30, 2021, the Company has declared cash dividends of $0.34 per share, which is a 6.3% increase over the 2020 six-month declared dividend payment. F&M is committed to returning capital to shareholders and has increased the annual cash dividend for over 26 consecutive years. For the six months ended June 30, 2021, the dividend payout ratio was 38.18% compared to 39.69% for the same period last year.

 

About Farmers & Merchants State Bank:  

The Farmers & Merchants State Bank is a local independent community bank that has been serving Northwest Ohio and Northeast Indiana since 1897. The Farmers & Merchants State Bank provides commercial banking, retail banking and other financial services. Our locations are in Fulton, Defiance, Hancock, Henry, Lucas, Williams, and Wood counties in Northwest Ohio. In Northeast Indiana, we have offices located in Adams, Allen, DeKalb, Jay, and Steuben counties.

 

Safe harbor statement

Farmers & Merchants Bancorp, Inc. (“F&M”) wishes to take advantage of the Safe Harbor provisions included in the Private Securities Litigation Reform Act of 1995. Statements by F&M, including management’s expectations and comments, may not be based on historical facts and are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21B of the Securities Exchange Act of 1934, as amended.  Actual results could vary materially depending on risks and uncertainties inherent in general and local banking conditions, competitive factors specific to markets in which F&M and its subsidiaries operate, future interest rate levels, legislative and regulatory decisions, capital market conditions, or the effects of the COVID-19 pandemic, and its impacts on our credit quality and business operations, as well as its impact on general economic and financial market conditions. F&M assumes no responsibility to update this information.  For more details, please refer to F&M’s SEC filing, including its most recent Annual Report on Form 10-K and quarterly reports on Form 10-Q. Such filings can be viewed at the SEC’s website, www.sec.gov or through F&M’s website www.fm.bank.

 

Non-GAAP Financial Measures  

This press release includes disclosure of 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 & Merchants Bancorp, Inc. 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 & Merchants Bancorp, Inc.’s 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.  A reconciliation of GAAP to non-GAAP financial measures is included within this press release.  

 


 

FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME & COMPREHENSIVE INCOME

(Unaudited) (in thousands of dollars, except per share data)

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June
30, 2021

 

 

March
31, 2021

 

 

December
31, 2020

 

 

September
30, 2020

 

 

June
30, 2020

 

 

June
30, 2021

 

 

June
30, 2020

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

16,259

 

 

$

15,612

 

 

$

17,061

 

 

$

16,181

 

 

$

16,192

 

 

$

31,871

 

 

$

32,075

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and

   government

   agencies

 

 

857

 

 

 

751

 

 

 

695

 

 

 

761

 

 

 

767

 

 

 

1,608

 

 

 

1,913

 

Municipalities

 

 

289

 

 

 

308

 

 

 

295

 

 

 

279

 

 

 

243

 

 

 

597

 

 

 

505

 

Dividends

 

 

31

 

 

 

50

 

 

 

35

 

 

 

36

 

 

 

26

 

 

 

81

 

 

 

71

 

Federal funds sold

 

 

6

 

 

 

5

 

 

 

5

 

 

 

4

 

 

 

5

 

 

 

11

 

 

 

11

 

Other

 

 

88

 

 

 

39

 

 

 

48

 

 

 

32

 

 

 

40

 

 

 

127

 

 

 

162

 

Total interest income

 

 

17,530

 

 

 

16,765

 

 

 

18,139

 

 

 

17,293

 

 

 

17,273

 

 

 

34,295

 

 

 

34,737

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

1,276

 

 

 

1,340

 

 

 

1,619

 

 

 

1,864

 

 

 

2,254

 

 

 

2,616

 

 

 

5,155

 

Federal funds purchased

   and securities sold

   under agreement to

   repurchase

 

 

163

 

 

 

166

 

 

 

170

 

 

 

174

 

 

 

187

 

 

 

329

 

 

 

431

 

Borrowed funds

 

 

115

 

 

 

222

 

 

 

226

 

 

 

231

 

 

 

257

 

 

 

337

 

 

 

523

 

Total interest

   expense

 

 

1,554

 

 

 

1,728

 

 

 

2,015

 

 

 

2,269

 

 

 

2,698

 

 

 

3,282

 

 

 

6,109

 

Net Interest Income -

   Before Provision for

   Loan Losses

 

 

15,976

 

 

 

15,037

 

 

 

16,124

 

 

 

15,024

 

 

 

14,575

 

 

 

31,013

 

 

 

28,628

 

Provision for Loan Losses

 

 

641

 

 

 

1,700

 

 

 

1,995

 

 

 

1,987

 

 

 

1,569

 

 

 

2,341

 

 

 

2,999

 

Net Interest Income After

   Provision For Loan

   Losses

 

 

15,335

 

 

 

13,337

 

 

 

14,129

 

 

 

13,037

 

 

 

13,006

 

 

 

28,672

 

 

 

25,629

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer service fees

 

 

2,198

 

 

 

2,814

 

 

 

2,750

 

 

 

2,299

 

 

 

2,258

 

 

 

5,012

 

 

 

3,844

 

Other service charges

   and fees

 

 

874

 

 

 

838

 

 

 

980

 

 

 

879

 

 

 

704

 

 

 

1,712

 

 

 

1,743

 

Net gain on sale of loans

 

 

955

 

 

 

1,046

 

 

 

1,894

 

 

 

1,537

 

 

 

364

 

 

 

2,001

 

 

 

591

 

Net gain on sale of

   available-for-sale

   securities

 

 

-

 

 

 

293

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

293

 

 

 

270

 

Total noninterest

   income

 

 

4,027

 

 

 

4,991

 

 

 

5,624

 

 

 

4,715

 

 

 

3,326

 

 

 

9,018

 

 

 

6,448

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

4,591

 

 

 

4,390

 

 

 

5,068

 

 

 

5,102

 

 

 

4,095

 

 

 

8,981

 

 

 

8,266

 

Employee benefits

 

 

1,915

 

 

 

1,994

 

 

 

1,140

 

 

 

1,566

 

 

 

1,218

 

 

 

3,909

 

 

 

2,895

 

Net occupancy expense

 

 

546

 

 

 

577

 

 

 

585

 

 

 

558

 

 

 

564

 

 

 

1,123

 

 

 

1,128

 

Furniture and equipment

 

 

848

 

 

 

791

 

 

 

760

 

 

 

875

 

 

 

750

 

 

 

1,639

 

 

 

1,508

 

Data processing

 

 

428

 

 

 

505

 

 

 

428

 

 

 

490

 

 

 

408

 

 

 

933

 

 

 

850

 

Franchise taxes

 

 

294

 

 

 

446

 

 

 

241

 

 

 

368

 

 

 

369

 

 

 

740

 

 

 

737

 

ATM expense

 

 

459

 

 

 

449

 

 

 

456

 

 

 

444

 

 

 

376

 

 

 

908

 

 

 

790

 

Advertising

 

 

331

 

 

 

235

 

 

 

353

 

 

 

411

 

 

 

265

 

 

 

566

 

 

 

568

 

Net (gain) loss on sale

   of other assets owned

 

 

227

 

 

 

(25

)

 

 

20

 

 

 

(7

)

 

 

(7

)

 

 

202

 

 

 

(6

)

FDIC assessment

 

 

276

 

 

 

236

 

 

 

223

 

 

 

194

 

 

 

144

 

 

 

512

 

 

 

216

 

Mortgage servicing

   rights amortization

 

 

524

 

 

 

505

 

 

 

247

 

 

 

296

 

 

 

356

 

 

 

1,029

 

 

 

488

 

Consulting fees

 

 

394

 

 

 

223

 

 

 

407

 

 

 

205

 

 

 

217

 

 

 

617

 

 

 

356

 

Other general and

   administrative

 

 

2,227

 

 

 

2,033

 

 

 

1,358

 

 

 

1,553

 

 

 

1,612

 

 

 

4,260

 

 

 

3,293

 


Total noninterest

   expense

 

 

13,060

 

 

 

12,359

 

 

 

11,286

 

 

 

12,055

 

 

 

10,367

 

 

 

25,419

 

 

 

21,089

 

Income Before Income

   Taxes

 

 

6,302

 

 

 

5,969

 

 

 

8,467

 

 

 

5,697

 

 

 

5,965

 

 

 

12,271

 

 

 

10,988

 

Income Taxes

 

 

1,319

 

 

 

1,060

 

 

 

1,691

 

 

 

1,287

 

 

 

1,161

 

 

 

2,379

 

 

 

2,079

 

Net Income

 

 

4,983

 

 

 

4,909

 

 

 

6,776

 

 

 

4,410

 

 

 

4,804

 

 

 

9,892

 

 

 

8,909

 

Other Comprehensive

   Income (Loss) (Net of

   Tax):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gain

   (loss) on available-for-

   sale securities

 

 

786

 

 

 

(6,737

)

 

 

(207

)

 

 

639

 

 

 

661

 

 

 

(5,951

)

 

 

5,659

 

Reclassification

   adjustment for realized

   gain on sale of

   available-for-sale

   securities

 

-

 

 

 

(293

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(293

)

 

 

(270

)

Net unrealized gain

   (loss) on available-for-

   sale securities

 

 

786

 

 

 

(7,030

)

 

 

(207

)

 

 

639

 

 

 

661

 

 

 

(6,244

)

 

 

5,389

 

Tax expense (benefit)

 

 

165

 

 

 

(1,476

)

 

 

(44

)

 

 

134

 

 

 

139

 

 

 

(1,311

)

 

 

1,132

 

Other comprehensive

   income (loss)

 

 

621

 

 

 

(5,554

)

 

 

(163

)

 

 

505

 

 

 

522

 

 

 

(4,933

)

 

 

4,257

 

Comprehensive Income (Loss)

 

$

5,604

 

 

$

(645

)

 

$

6,613

 

 

$

4,915

 

 

$

5,326

 

 

$

4,959

 

 

$

13,166

 

Basic and Diluted

   Earnings Per Share

 

$

0.44

 

 

$

0.44

 

 

$

0.60

 

 

$

0.40

 

 

$

0.43

 

 

$

0.88

 

 

$

0.80

 

Dividends Declared

 

$

0.17

 

 

$

0.17

 

 

$

0.17

 

 

$

0.17

 

 

$

0.16

 

 

$

0.34

 

 

$

0.32

 


 

FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited) (in thousands of dollars, except share data)

 

 

 

June
30, 2021

 

 

March
31, 2021

 

 

December
31, 2020

 

 

September
30, 2020

 

 

June
30, 2020

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

 

 

 

 

(Unaudited)

 

 

(Unaudited)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

93,636

 

 

$

118,139

 

 

$

98,279

 

 

$

46,395

 

 

$

54,336

 

Federal funds sold

 

 

57,483

 

 

 

57,361

 

 

 

77,427

 

 

 

41,358

 

 

 

31,105

 

Total cash and cash equivalents

 

 

151,119

 

 

 

175,500

 

 

 

175,706

 

 

 

87,753

 

 

 

85,441

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing time deposits

 

 

18,597

 

 

 

4,405

 

 

 

4,653

 

 

 

4,657

 

 

 

4,636

 

Securities - available-for-sale

 

 

407,500

 

 

 

352,974

 

 

 

307,812

 

 

 

259,041

 

 

 

236,292

 

Other securities, at cost

 

 

6,419

 

 

 

5,939

 

 

 

5,939

 

 

 

5,827

 

 

 

5,810

 

Loans held for sale

 

 

8,041

 

 

 

7,511

 

 

 

7,740

 

 

 

7,621

 

 

 

11,445

 

Loans, net

 

 

1,443,336

 

 

 

1,327,254

 

 

 

1,289,318

 

 

 

1,351,979

 

 

 

1,334,790

 

Premises and equipment

 

 

26,915

 

 

 

26,703

 

 

 

27,063

 

 

 

26,776

 

 

 

26,049

 

Goodwill

 

 

56,066

 

 

 

47,340

 

 

 

47,340

 

 

 

47,340

 

 

 

47,340

 

Mortgage servicing rights

 

 

3,146

 

 

 

3,444

 

 

 

3,320

 

 

 

3,027

 

 

 

2,740

 

Other real estate owned

 

 

198

 

 

 

148

 

 

 

71

 

 

 

206

 

 

 

135

 

Bank owned life insurance

 

 

27,218

 

 

 

25,347

 

 

 

25,208

 

 

 

15,501

 

 

 

15,399

 

Other assets

 

 

18,310

 

 

 

16,720

 

 

 

15,374

 

 

 

16,872

 

 

 

14,370

 

Total Assets

 

$

2,166,865

 

 

$

1,993,285

 

 

$

1,909,544

 

 

$

1,826,600

 

 

$

1,784,447

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

443,863

 

 

$

384,558

 

 

$

351,147

 

 

$

330,845

 

 

$

336,027

 

Interest-bearing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

 

 

652,078

 

 

 

605,533

 

 

 

542,317

 

 

 

534,792

 

 

 

504,846

 

Savings

 

 

501,687

 

 

 

451,043

 

 

 

455,145

 

 

 

392,059

 

 

 

374,871

 

Time

 

 

256,445

 

 

 

242,717

 

 

 

247,553

 

 

 

261,177

 

 

 

261,631

 

Total deposits

 

 

1,854,073

 

 

 

1,683,851

 

 

 

1,596,162

 

 

 

1,518,873

 

 

 

1,477,375

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds purchased and securities

   sold under agreements to repurchase

 

 

29,882

 

 

 

30,072

 

 

 

30,239

 

 

 

29,859

 

 

 

30,949

 

Federal Home Loan Bank (FHLB)

   advances

 

 

17,868

 

 

 

17,840

 

 

 

17,861

 

 

 

17,724

 

 

 

19,087

 

Dividend payable

 

 

1,888

 

 

 

1,889

 

 

 

1,889

 

 

 

1,882

 

 

 

1,768

 

Accrued expenses and other liabilities

 

 

12,569

 

 

 

12,805

 

 

 

14,233

 

 

 

14,841

 

 

 

14,971

 

Total liabilities

 

 

1,916,280

 

 

 

1,746,457

 

 

 

1,660,384

 

 

 

1,583,179

 

 

 

1,544,150

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and Contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock - No par value 20,000,000

   shares authorized; issued and outstanding

   12,230,000 shares 6/30/21 and 12/31/20

 

 

82,259

 

 

 

82,030

 

 

 

81,804

 

 

 

81,577

 

 

 

82,134

 

Treasury stock - 1,040,948 shares 6/30/21,

   1,032,456 shares 12/31/20

 

 

(12,172

)

 

 

(11,962

)

 

 

(11,932

)

 

 

(12,397

)

 

 

(12,668

)

Retained earnings

 

 

179,734

 

 

 

176,617

 

 

 

173,591

 

 

 

168,381

 

 

 

165,476

 

Accumulated other comprehensive

   income

 

 

764

 

 

 

143

 

 

 

5,697

 

 

 

5,860

 

 

 

5,355

 

Total stockholders' equity

 

 

250,585

 

 

 

246,828

 

 

 

249,160

 

 

 

243,421

 

 

 

240,297

 

Total Liabilities and Stockholders' Equity

 

$

2,166,865

 

 

$

1,993,285

 

 

$

1,909,544

 

 

$

1,826,600

 

 

$

1,784,447

 

 

 

 


 

FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

SELECT FINANCIAL DATA

 

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

Selected financial data

 

June
30, 2021

 

 

March
31, 2021

 

 

December
31, 2020

 

 

September
30, 2020

 

 

June
30, 2020

 

 

June
30, 2021

June
30, 2020

 

Return on average assets

 

 

 

0.90

%

 

 

 

1.01

%

 

 

 

1.43

%

 

 

 

0.98

%

 

 

 

1.10

%

 

 

0.98

%

 

 

1.06

%

Return on average equity

 

 

 

8.00

%

 

 

 

7.87

%

 

 

 

11.04

%

 

 

 

7.28

%

 

 

 

8.07

%

 

 

7.94

%

 

 

7.57

%

Yield on earning assets

 

 

 

3.53

%

 

 

 

3.71

%

 

 

 

4.09

%

 

 

 

4.04

%

 

 

 

4.25

%

 

 

3.61

%

 

 

4.44

%

Cost of interest bearing

  liabilities

 

 

 

0.44

%

 

 

 

0.53

%

 

 

 

0.64

%

 

 

 

0.74

%

 

 

 

0.91

%

 

 

0.48

%

 

 

1.06

%

Net interest spread

 

 

 

3.09

%

 

 

 

3.18

%

 

 

 

3.45

%

 

 

 

3.30

%

 

 

 

3.34

%

 

 

3.13

%

 

 

3.38

%

Net interest margin

 

 

 

3.21

%

 

 

 

3.33

%

 

 

 

3.63

%

 

 

 

3.51

%

 

 

 

3.59

%

 

 

3.27

%

 

 

3.67

%

Efficiency

 

 

 

64.98

%

 

 

 

62.57

%

 

 

 

52.20

%

 

 

 

62.11

%

 

 

 

57.91

%

 

 

63.72

%

 

 

60.43

%

Dividend payout ratio

 

 

 

37.89

%

 

 

 

38.48

%

 

 

 

27.77

%

 

 

 

42.66

%

 

 

 

36.80

%

 

 

38.18

%

 

 

39.69

%

Tangible book value

   per share (1)

 

$

 

16.94

 

 

$

 

17.50

 

 

$

 

17.19

 

 

$

 

16.78

 

 

$

 

16.33

 

 

 

 

 

 

 

 

 

Tier 1 capital to

   average assets

 

 

 

8.78

%

 

 

 

10.39

%

 

 

 

10.46

%

 

 

 

10.65

%

 

 

 

10.70

%

 

 

 

 

 

 

 

 

Average Shares Outstanding

 

 

 

11,191,043

 

 

 

 

11,197,012

 

 

 

 

11,177,765

 

 

 

 

11,142,797

 

 

 

 

11,129,341

 

 

 

11,194,011

 

 

 

11,132,105

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)  Tangible Equity = Stockholder Equity less goodwill and other intangibles (core deposit intangible, mortgage servicing rights and unrealized gain/loss on securities)

 

 

Loans

 

June
30, 2021

 

 

March
31, 2021

 

 

December
31, 2020

 

 

September
30, 2020

 

 

June
30, 2020

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

691,122

 

 

$

 

618,754

 

 

$

 

588,825

 

 

$

 

595,146

 

 

$

 

589,382

 

Agricultural real estate

 

 

 

189,742

 

 

 

 

179,945

 

 

 

 

189,159

 

 

 

 

192,883

 

 

 

 

194,606

 

Consumer real estate

 

 

 

194,715

 

 

 

 

175,675

 

 

 

 

175,588

 

 

 

 

175,963

 

 

 

 

174,069

 

Commercial and industrial

 

 

 

216,609

 

 

 

 

202,958

 

 

 

 

189,246

 

 

 

 

238,175

 

 

 

 

223,842

 

Agricultural

 

 

 

100,756

 

 

 

 

100,022

 

 

 

 

94,358

 

 

 

 

103,330

 

 

 

 

107,458

 

Consumer

 

 

 

56,427

 

 

 

 

54,445

 

 

 

 

52,540

 

 

 

 

53,320

 

 

 

 

50,108

 

Other

 

 

 

13,549

 

 

 

 

14,088

 

 

 

 

15,757

 

 

 

 

9,030

 

 

 

 

9,714

 

  Less: Net deferred loan fees

      and costs

 

 

 

(4,497

)

 

 

 

(4,208

)

 

 

 

(2,483

)

 

 

 

(3,985

)

 

 

 

(4,456

)

Total loans, net

 

$

 

1,458,423

 

 

$

 

1,341,679

 

 

$

 

1,302,990

 

 

$

 

1,363,862

 

 

$

 

1,344,723

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Asset quality data

 

June
30, 2021

 

 

March
31, 2021

 

 

December
31, 2020

 

 

September
30, 2020

 

 

June
30, 2020

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

 

7,031

 

 

$

 

8,139

 

 

$

 

9,404

 

 

$

 

7,870

 

 

$

 

8,473

 

Troubled debt restructuring

 

$

 

5,492

 

 

$

 

5,774

 

 

$

 

6,514

 

 

$

 

7,028

 

 

$

 

7,034

 

90 day past due and accruing

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

Nonperforming loans

 

$

 

7,031

 

 

$

 

8,139

 

 

$

 

9,404

 

 

$

 

7,870

 

 

$

 

8,473

 

Other real estate owned

 

$

 

198

 

 

$

 

148

 

 

$

 

71

 

 

$

 

206

 

 

$

 

135

 

Non-performing assets

 

$

 

7,229

 

 

$

 

8,287

 

 

$

 

9,475

 

 

$

 

8,076

 

 

$

 

8,608

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses

 

$

 

15,087

 

 

$

 

14,425

 

 

$

 

13,672

 

 

$

 

11,883

 

 

$

 

10,538

 

Allowance for loan and lease

   losses/total loans

 

 

 

1.03

%

 

 

 

1.08

%

 

 

 

1.05

%

 

 

 

0.87

%

 

 

 

0.78

%

Net charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Quarter-to-date

 

$

 

(21

)

 

$

 

947

 

 

$

 

205

 

 

$

 

37

 

 

$

 

169

 

   Year-to-date

 

$

 

926

 

 

$

 

947

 

 

$

 

537

 

 

$

 

331

 

 

$

 

294

 

Net charge-offs to average loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Quarter-to-date

 

 

 

0.00

%

 

 

 

0.07

%

 

 

 

0.02

%

 

 

 

0.00

%

 

 

 

0.01

%

   Year-to-date

 

 

 

0.07

%

 

 

 

0.07

%

 

 

 

0.04

%

 

 

 

0.03

%

 

 

 

0.02

%

Non-performing loans/total loans

 

 

 

0.48

%

 

 

 

0.61

%

 

 

 

0.72

%

 

 

 

0.58

%

 

 

 

0.63

%

Allowance for loan and lease

   losses/nonperforming loans

 

 

 

214.58

%

 

 

 

177.24

%

 

 

 

177.96

%

 

 

 

151.01

%

 

 

 

117.24

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCE SHEETS AND RELATED YIELDS AND RATES

(in thousands of dollars, except percentages)

 

 

 

For the Three Months Ended

 

 

For the Three Months Ended

 

 

 

June 30, 2021

 

 

June 30, 2020

 

Interest Earning Assets:

 

Average

Balance

 

 

Interest/

Dividends

 

 

Annualized

Yield/Rate

 

 

Average

Balance

 

 

Interest/

Dividends

 

 

Annualized

Yield/Rate

 

Loans

 

$

1,419,531

 

 

$

16,259

 

 

 

4.58

%

 

$

1,321,405

 

 

$

16,192

 

 

 

4.90

%

Taxable investment securities

 

 

367,249

 

 

 

1,100

 

 

 

1.20

%

 

 

189,977

 

 

 

931

 

 

 

1.96

%

Tax-exempt investment securities

 

 

17,497

 

 

 

77

 

 

 

2.23

%

 

 

21,915

 

 

 

105

 

 

 

2.43

%

Fed funds sold & other

 

 

187,583

 

 

 

94

 

 

 

20.00

%

 

 

93,041

 

 

 

45

 

 

 

0.19

%

Total Interest Earning Assets

 

 

1,991,860

 

 

$

17,530

 

 

 

3.53

%

 

 

1,626,338

 

 

$

17,273

 

 

 

4.25

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonearning Assets

 

 

228,036

 

 

 

 

 

 

 

 

 

 

 

125,730

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

2,219,896

 

 

 

 

 

 

 

 

 

 

$

1,752,068

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings deposits

 

$

1,123,157

 

 

$

566

 

 

 

0.20

%

 

$

859,644

 

 

$

954

 

 

 

0.44

%

Other time deposits

 

 

250,277

 

 

 

710

 

 

 

1.13

%

 

 

269,897

 

 

 

1,300

 

 

 

1.93

%

Other borrowed money

 

 

17,859

 

 

 

115

 

 

 

2.58

%

 

 

23,496

 

 

 

257

 

 

 

4.38

%

Fed funds purchased & securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  sold under agreement to repurchase

 

 

29,980

 

 

 

163

 

 

 

2.17

%

 

 

30,300

 

 

 

187

 

 

 

2.47

%

Total Interest Bearing Liabilities

 

$

1,421,273

 

 

$

1,554

 

 

 

0.44

%

 

$

1,183,337

 

 

$

2,698

 

 

 

0.91

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing Liabilities

 

 

549,610

 

 

 

 

 

 

 

 

 

 

 

330,611

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders Equity

 

$

249,013

 

 

 

 

 

 

 

 

 

 

$

238,120

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and

   Interest Rate Spread

 

 

 

 

 

$

15,976

 

 

 

3.09

%

 

 

 

 

 

$

14,575

 

 

 

3.34

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

 

 

3.21

%

 

 

 

 

 

 

 

 

 

 

3.59

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Yields on Tax exempt securities and the portion of the tax-exempt IDB loans included in loans have been tax adjusted based on a 21% tax rate in the charts

 

 

 

 



 

FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCE SHEETS AND RELATED YIELDS AND RATES

(in thousands of dollars, except percentages)

 

 

 

For the Six Months Ended

 

 

For the Six Months Ended

 

 

 

June 30, 2021

 

 

June 30, 2020

 

Interest Earning Assets:

 

Average

Balance

 

 

Interest/

Dividends

 

 

Annualized

Yield/Rate

 

 

Average

Balance

 

 

Interest/

Dividends

 

 

Annualized

Yield/Rate

 

Loans

 

$

1,374,302

 

 

$

31,871

 

 

 

4.64

%

 

$

1,279,127

 

 

$

32,075

 

 

 

5.02

%

Taxable investment securities

 

 

345,893

 

 

 

2,109

 

 

 

1.22

%

 

 

190,067

 

 

 

2,252

 

 

 

2.37

%

Tax-exempt investment securities

 

 

18,936

 

 

 

177

 

 

 

2.37

%

 

 

25,374

 

 

 

237

 

 

 

2.36

%

Fed funds sold & other

 

 

162,646

 

 

 

138

 

 

 

0.17

%

 

 

71,927

 

 

 

173

 

 

 

0.48

%

Total Interest Earning Assets

 

 

1,901,777

 

 

$

34,295

 

 

 

3.61

%

 

 

1,566,495

 

 

$

34,737

 

 

 

4.44

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonearning Assets

 

 

126,533

 

 

 

 

 

 

 

 

 

 

 

117,818

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

2,028,310

 

 

 

 

 

 

 

 

 

 

$

1,684,313

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings deposits

 

$

1,069,179

 

 

$

1,140

 

 

 

0.21

%

 

$

816,610

 

 

$

2,439

 

 

 

0.60

%

Other time deposits

 

 

246,155

 

 

 

1,476

 

 

 

1.20

%

 

 

273,738

 

 

 

2,716

 

 

 

1.98

%

Other borrowed money

 

 

17,854

 

 

 

337

 

 

 

3.78

%

 

 

24,141

 

 

 

523

 

 

 

4.33

%

Fed funds purchased & securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  sold under agreement to repurchase

 

 

30,095

 

 

 

329

 

 

 

2.19

%

 

 

34,627

 

 

 

431

 

 

 

2.49

%

Total Interest Bearing Liabilities

 

$

1,363,283

 

 

$

3,282

 

 

 

0.48

%

 

$

1,149,116

 

 

$

6,109

 

 

 

1.06

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing Liabilities

 

 

415,722

 

 

 

 

 

 

 

 

 

 

 

299,859

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders Equity

 

$

249,305

 

 

 

 

 

 

 

 

 

 

$

235,338

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and

   Interest Rate Spread

 

 

 

 

 

$

31,013

 

 

 

3.13

%

 

 

 

 

 

$

28,628

 

 

 

3.38

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

 

 

3.27

%

 

 

 

 

 

 

 

 

 

 

3.67

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Yields on Tax exempt securities and the portion of the tax-exempt IDB loans included in loans have been tax adjusted based on a 21% tax rate in the charts

 

 



 

FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

 

Non-GAAP Allowance for Loan Losses, excluding PPP Loans

 

 

 

 

(in thousands of dollars, except percentages)

 

 

 

 

 

 

 

 

 

 

 

June 30, 2021

 

 

 

 

 

 

Allowance for Loan Losses

 

$

15,087

 

Credit Mark

 

 

2,172

 

Total Credit Mark and Allowance for Loan Losses

 

 

17,259

 

 

 

 

 

 

Loans

 

$

1,458,423

 

Adjustments

 

 

 

 

PPP Loans

 

 

(47,041

)

Loans excluding PPP Loans

 

$

1,411,382

 

 

 

 

 

 

Allowance for Loan Losses

 

 

1.03

%

Effect of Credit Mark

 

 

0.15

%

Effect of PPP Loans

 

 

0.04

%

Allowance for Loan Losses, excluding PPP Loans

 

 

1.22

%

 

 

 

FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

NON-GAAP RECONCILIATION OF NET INCOME

 

 

 

 

(in thousands of dollars)

 

 

 

(in thousands of dollars)

 

Non-GAAP Reconciliation of Net Income

 

Three Months Ended

 

 

 

Six Months Ended

 

 

 

June 30, 2021

 

 

June 30, 2020

 

 

 

June 30, 2021

 

 

June 30, 2020

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

Net income

 

$

4,983

 

 

$

4,804

 

 

 

$

9,892

 

 

$

8,900

 

Net income from Ossian Financial Services, Inc.

    prior to acquisition

 

 

54

 

 

 

-

 

 

 

 

269

 

 

 

-

 

Acquisition expenses

 

 

1,092

 

 

 

-

 

 

 

 

1,248

 

 

 

-

 

Tax effect

 

 

(224

)

 

 

-

 

 

 

 

(295

)

 

 

-

 

Net income excluding acquisition expenses

 

 

5,905

 

 

 

4,804

 

 

 

 

11,114

 

 

 

8,900