fmao-8k_20211020.htm
false 0000792966 0000792966 2021-10-20 2021-10-20

 

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) October 20, 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 October 20, 2021, Farmers & Merchants Bancorp, Inc. issued a press release announcing its earnings for the three and nine months ended September 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

Company Press Release dated October 20, 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: October 20, 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 Third-Quarter and Year-to-Date Financial Results

 

ARCHBOLD, OHIO, October 20, 2021, Farmers & Merchants Bancorp, Inc. (Nasdaq: FMAO) today reported financial results for the 2021 third quarter and year-to-date September 30, 2021.

 

2021 Third Quarter Financial Highlights Include

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

 

Net income increased 34.2% to $5.9 million

 

Earnings increased 32.5% to $0.53 per basic and diluted share

 

Adjusted net income, excluding one-time tax adjusted acquisition expenses, increased 60.8% to $7.1 million

 

Adjusted earnings increased 57.5% to $0.63 per basic and diluted share

 

Net interest income, after provision for loan losses, increased by 36.5% to a quarterly record of $17.8 million

 

Net interest margin increased slightly to 3.53%, from 3.51% for the same period last year

 

Third quarter after-tax income benefited from $1.98 million of accelerated fees associated with the Paycheck Protection Program (“PPP”) compared to $329.4 thousand in same quarter 2020.

 

Loans have increased 13.6% organically year-to-date, not including recent acquisitions or PPP loans

 

Third quarter net charge-offs to average loans were 0.00% for the second consecutive quarter

 

Adjusted return on average tangible equity increased to 10.94% from 9.68% on a year over year basis

 

Increased the regular quarterly cash dividend payment by 5.9% to $0.18 per share, representing the 27th consecutive annual dividend increase

 

Completed a $35.0 million subordinated note offering, increasing F&M’s Total Risk Based Capital Ratio to 15.57%

 

Added two new strong Board members to Farmers & Merchants’ Board of Directors representing our expansion into the Detroit and Urbana markets

 

F&M’s fourth annual Charity Golf Classic raised over $32,000 in support for its local communities

 

“2021 is shaping up to be a transformative year as we focus on bringing our individualized, local, and comprehensive financial products and services to more customers across Ohio, Indiana, and Michigan,” stated Lars B. Eller, President and Chief Executive Officer.  “We are well on our way to becoming a $3.0 billion asset bank, and when including Perpetual’s assets, we will have almost $2.6 billion in total assets.  Our success is a testament to our strategic growth plan, the value we provide our local communities, and the commitment of F&M’s team members.”

 

On October 1, 2021, F&M successfully closed the acquisition of Perpetual Federal Savings Bank, Inc. (“PFSB”).  PFSB is F&M’s third acquisition within the last twelve months and immediately enhances the Company’s growing franchise within compelling Ohio markets including Urbana, Columbus, Dayton, Springfield, Piqua, Tipp City, Troy, and Sidney.  The integration and system conversions were completed on October 18, 2021, and PFSB’s financial metrics will be included in F&M’s fourth-quarter results.  

Mr. Eller continued, “These three acquisitions, combined with our Michigan LPO and expansion plans have increased our presence in Indiana, Michigan, and Ohio, while diversifying our revenue streams and immediately contributing to earnings.  I am proud of our team’s ability to quickly complete and successfully integrate these acquisitions.  In


addition, we have simultaneously been growing organically and I am encouraged by the 8.3%  organic loan growth F&M produced during the quarter which is evidence of our talented local lenders, and the success of our recently opened offices and LPOs.”  

 

Income Statement

Net income for the 2021 third quarter ended September 30, 2021, was $5.9 million, compared to $4.4 million for the same period last year.  Net income per basic and diluted share for the 2021 third quarter was $0.53, compared to $0.40 for the same period last year.  Net income for the 2021 nine months ended September 30, 2021, was $15.8 million, compared to $13.3 million for the same period last year.  Net income per basic and diluted share for the 2021 nine months was $1.41, compared to $1.20 for the same period last year.  

 

Adjusted net income, excluding one-time tax adjusted acquisition expenses, was $7.1 million, or $0.63 per share for the 2021 third quarter, compared to $4.4 million, or $0.40 per share for the 2020 third quarter.  Adjusted net income was $18.2 million, or $1.62 per share for the 2021 nine months, compared to $13.3 million, or $1.20 per share for the 2020 nine months.  Included in the financial table section of this press release is a non-GAAP reconciliation.  

 

Mr. Eller continued, “We ended the quarter with record quarterly net income and earnings per share, when adjusted for one-time acquisition expenses.  Adjusted ROACE was 9.78%, compared to 7.28% for the same period last year, while adjusted ROA was 1.17% during the 2021 third quarter, and 1.11% year-to-date.  In addition, the Bank has had 16 consecutive months with an operating efficiency ratio in the 50% range when removing affiliate and acquisition expenses.  Our strong third-quarter financial results and profitability reflect the benefits of our larger scale, diverse revenue streams, strong asset quality, and prudent expense management, and we believe earnings growth will accelerate in the coming quarters.”  

 

Deposits

At September 30, 2021, total deposits were $1.87 billion, an increase of 22.9% from September 30, 2020, and an increase of 16.9% 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, 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 net loans, at September 30, 2021, increased 48.2%, or by $656.8 million to $2.02 billion, compared to $1.36 billion at September 30, 2020, and up 55.1% from $1.30 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.  Not including the Ossian acquisition and PPP, loans increased 12.6% organically from the same period a year ago.  In addition, during the 2021 third quarter, the Company processed $37.3 million of PPP loan forgiveness and principal payments received, resulting in a total of $9.8 million of PPP loans within F&M’s loan portfolio at September 30, 2021.  

 

Mr. Eller continued, “At September 30, 2021, there were only two loans totaling $3.4 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.  Overall asset quality continues to improve.  We ended the third quarter with no charge-offs, and the lowest level of nonperforming assets in five quarters.  As economic activity stabilizes, and F&M’s 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 $6.2 million, or 0.42% of total loans at September 30, 2021, compared to $7.9 million, or 0.58% at September 30, 2020.  

 

“We remain focused on operational excellence, investments in technology, supporting our communities, and ensuring a best-in-class experience for our customers.  I am pleased with the Board’s decision to increase our quarterly dividend because of our strong year-to-date financial results and positive outlook.  Across F&M, we are working hard to execute our strategic growth plan, and create lasting value for our customers, employees, and shareholders,” concluded Mr. Eller.

 


 

Stockholders’ Equity and Dividends

Total stockholders’ equity increased 4.7% to $254.7 million at September 30, 2021, from $243.4 million at September 30, 2020. At September 30, 2021, the Company had a Tier 1 leverage ratio of 9.45%, compared to 10.65% at September 30, 2020.  

 

In August 2021, F&M completed a $35.0 million private placement of 3.25% fixed-to-floating rate subordinated notes due July 30, 2031 (the “Notes”) to various accredited investors (the “Offering”). The Notes are intended to qualify as Tier 2 capital for regulatory purposes. The Company intends to use the net proceeds from the Offering for general corporate purposes, including financing acquisitions and organic growth.

 

Tangible stockholders’ equity increased to $194.6 million at September 30, 2021, compared to $187.2 million at September 30, 2020. On a per share basis, tangible stockholders’ equity at September 30, 2021, was $17.33 per share, compared to $16.78 per share at September 30, 2020.

 

For the nine months ended September 30, 2021, the Company has declared cash dividends of $0.52 per share, which is a 6.1% increase over the 2020 nine-month declared dividend payment. F&M is committed to returning capital to shareholders and has increased the annual cash dividend for over 27 consecutive years. For the three months ended September 30, 2021, the dividend payout ratio was 33.81% compared to 42.66% 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 Champaign, Fulton, Defiance, Hancock, Henry, Lucas, Williams, and Wood counties in Western Ohio. In Northeast Indiana, we have offices located in Adams, Allen, DeKalb, Jay, Steuben and Wells counties, and we have a Loan Production Office in West Bloomfield, Michigan.  

 

Safe harbor statement

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

 

 

Nine Months Ended

 

 

 

September 30, 2021

 

 

June 30, 2021

 

 

March 31, 2021

 

 

December 31, 2020

 

 

September 30, 2020

 

 

September 30, 2021

 

 

September 30, 2020

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

18,766

 

 

$

16,259

 

 

$

15,612

 

 

$

17,061

 

 

$

16,181

 

 

$

50,637

 

 

$

48,256

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and

   government

   agencies

 

 

924

 

 

 

857

 

 

 

751

 

 

 

695

 

 

 

761

 

 

 

2,532

 

 

 

2,674

 

Municipalities

 

 

284

 

 

 

289

 

 

 

308

 

 

 

295

 

 

 

279

 

 

 

881

 

 

 

784

 

Dividends

 

 

44

 

 

 

31

 

 

 

50

 

 

 

35

 

 

 

36

 

 

 

125

 

 

 

107

 

Federal funds sold

 

 

10

 

 

 

6

 

 

 

5

 

 

 

5

 

 

 

4

 

 

 

21

 

 

 

15

 

Other

 

 

94

 

 

 

88

 

 

 

39

 

 

 

48

 

 

 

32

 

 

 

221

 

 

 

194

 

Total interest income

 

 

20,122

 

 

 

17,530

 

 

 

16,765

 

 

 

18,139

 

 

 

17,293

 

 

 

54,417

 

 

 

52,030

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

1,221

 

 

 

1,276

 

 

 

1,340

 

 

 

1,619

 

 

 

1,864

 

 

 

3,837

 

 

 

7,019

 

Federal funds purchased

   and securities sold

   under agreement to

   repurchase

 

 

165

 

 

 

163

 

 

 

166

 

 

 

170

 

 

 

174

 

 

 

494

 

 

 

605

 

Borrowed funds

 

 

87

 

 

 

115

 

 

 

222

 

 

 

226

 

 

 

231

 

 

 

424

 

 

 

754

 

Subordinated notes

 

 

199

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

199

 

 

 

-

 

Total interest

   expense

 

 

1,672

 

 

 

1,554

 

 

 

1,728

 

 

 

2,015

 

 

 

2,269

 

 

 

4,954

 

 

 

8,378

 

Net Interest Income -

   Before Provision for

   Loan Losses

 

 

18,450

 

 

 

15,976

 

 

 

15,037

 

 

 

16,124

 

 

 

15,024

 

 

 

49,463

 

 

 

43,652

 

Provision for Loan Losses

 

 

659

 

 

 

641

 

 

 

1,700

 

 

 

1,995

 

 

 

1,987

 

 

 

3,000

 

 

 

4,986

 

Net Interest Income After

   Provision For Loan

   Losses

 

 

17,791

 

 

 

15,335

 

 

 

13,337

 

 

 

14,129

 

 

 

13,037

 

 

 

46,463

 

 

 

38,666

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer service fees

 

 

2,242

 

 

 

2,198

 

 

 

2,814

 

 

 

2,750

 

 

 

2,299

 

 

 

7,254

 

 

 

6,143

 

Other service charges

   and fees

 

 

1,010

 

 

 

874

 

 

 

838

 

 

 

980

 

 

 

879

 

 

 

2,722

 

 

 

2,622

 

Net gain on sale of loans

 

 

822

 

 

 

955

 

 

 

1,046

 

 

 

1,894

 

 

 

1,537

 

 

 

2,823

 

 

 

2,128

 

Net gain on sale of

   available-for-sale

   securities

 

 

-

 

 

 

-

 

 

 

293

 

 

 

-

 

 

 

-

 

 

 

293

 

 

 

270

 

Total noninterest

   income

 

 

4,074

 

 

 

4,027

 

 

 

4,991

 

 

 

5,624

 

 

 

4,715

 

 

 

13,092

 

 

 

11,163

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

5,442

 

 

 

4,591

 

 

 

4,390

 

 

 

5,068

 

 

 

5,102

 

 

 

14,423

 

 

 

13,420

 

Employee benefits

 

 

1,621

 

 

 

1,915

 

 

 

1,994

 

 

 

1,140

 

 

 

1,566

 

 

 

5,530

 

 

 

4,461

 

Net occupancy expense

 

 

529

 

 

 

546

 

 

 

577

 

 

 

585

 

 

 

558

 

 

 

1,652

 

 

 

1,686

 

Furniture and equipment

 

 

903

 

 

 

848

 

 

 

791

 

 

 

760

 

 

 

875

 

 

 

2,542

 

 

 

2,383

 

Data processing

 

 

1,548

 

 

 

428

 

 

 

505

 

 

 

428

 

 

 

490

 

 

 

2,481

 

 

 

1,340

 

Franchise taxes

 

 

372

 

 

 

294

 

 

 

446

 

 

 

241

 

 

 

368

 

 

 

1,112

 

 

 

1,105

 

ATM expense

 

 

460

 

 

 

459

 

 

 

449

 

 

 

456

 

 

 

444

 

 

 

1,368

 

 

 

1,234

 

Advertising

 

 

439

 

 

 

331

 

 

 

235

 

 

 

353

 

 

 

411

 

 

 

1,005

 

 

 

979

 


Net (gain) loss on sale

   of other assets owned

 

 

219

 

 

 

227

 

 

 

(25

)

 

 

20

 

 

 

(7

)

 

 

421

 

 

 

(13

)

FDIC assessment

 

 

296

 

 

 

276

 

 

 

236

 

 

 

223

 

 

 

194

 

 

 

808

 

 

 

410

 

Mortgage servicing

   rights amortization

 

 

285

 

 

 

524

 

 

 

505

 

 

 

247

 

 

 

296

 

 

 

1,314

 

 

 

784

 

Consulting fees

 

 

256

 

 

 

394

 

 

 

223

 

 

 

407

 

 

 

205

 

 

 

873

 

 

 

561

 

Other general and

   administrative

 

 

1,951

 

 

 

2,227

 

 

 

2,033

 

 

 

1,358

 

 

 

1,553

 

 

 

6,211

 

 

 

4,740

 

Total noninterest

   expense

 

 

14,321

 

 

 

13,060

 

 

 

12,359

 

 

 

11,286

 

 

 

12,055

 

 

 

39,740

 

 

 

33,090

 

Income Before Income

   Taxes

 

 

7,544

 

 

 

6,302

 

 

 

5,969

 

 

 

8,467

 

 

 

5,697

 

 

 

19,815

 

 

 

16,739

 

Income Taxes

 

 

1,624

 

 

 

1,319

 

 

 

1,060

 

 

 

1,691

 

 

 

1,287

 

 

 

4,003

 

 

 

3,420

 

Net Income

 

 

5,920

 

 

 

4,983

 

 

 

4,909

 

 

 

6,776

 

 

 

4,410

 

 

 

15,812

 

 

 

13,319

 

Other Comprehensive

   Income (Loss) (Net of

   Tax):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gain

   (loss) on available-for-

   sale securities

 

 

173

 

 

 

786

 

 

 

(6,737

)

 

 

(207

)

 

 

639

 

 

 

(5,778

)

 

 

6,298

 

Reclassification

   adjustment for realized

   gain on sale of

   available-for-sale

   securities

 

-

 

 

 

-

 

 

 

(293

)

 

 

-

 

 

 

-

 

 

 

(293

)

 

 

(270

)

Net unrealized gain

   (loss) on available-for-

   sale securities

 

 

173

 

 

 

786

 

 

 

(7,030

)

 

 

(207

)

 

 

639

 

 

 

(6,071

)

 

 

6,028

 

Tax expense (benefit)

 

 

36

 

 

 

165

 

 

 

(1,476

)

 

 

(44

)

 

 

134

 

 

 

(1,275

)

 

 

1,266

 

Other comprehensive

   income (loss)

 

 

137

 

 

 

621

 

 

 

(5,554

)

 

 

(163

)

 

 

505

 

 

 

(4,796

)

 

 

4,762

 

Comprehensive Income (Loss)

 

$

6,057

 

 

$

5,604

 

 

$

(645

)

 

$

6,613

 

 

$

4,915

 

 

$

11,016

 

 

$

18,081

 

Basic and Diluted

   Earnings Per Share

 

$

0.53

 

 

$

0.44

 

 

$

0.44

 

 

$

0.60

 

 

$

0.40

 

 

$

1.41

 

 

$

1.20

 

Dividends Declared

 

$

0.18

 

 

$

0.17

 

 

$

0.17

 

 

$

0.17

 

 

$

0.17

 

 

$

0.52

 

 

$

0.49

 


 

FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

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

 

 

 

September 30, 2021

 

 

June 30, 2021

 

 

March 31, 2021

 

 

December 31, 2020

 

 

September 30, 2020

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

 

 

 

 

(Unaudited)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

112,875

 

 

$

93,636

 

 

$

118,139

 

 

$

98,279

 

 

$

46,395

 

Federal funds sold

 

 

45,203

 

 

 

57,483

 

 

 

57,361

 

 

 

77,427

 

 

 

41,358

 

Total cash and cash equivalents

 

 

158,078

 

 

 

151,119

 

 

 

175,500

 

 

 

175,706

 

 

 

87,753

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing time deposits

 

 

14,622

 

 

 

18,597

 

 

 

4,405

 

 

 

4,653

 

 

 

4,657

 

Securities - available-for-sale

 

 

426,717

 

 

 

407,500

 

 

 

352,974

 

 

 

307,812

 

 

 

259,041

 

Other securities, at cost

 

 

4,905

 

 

 

6,419

 

 

 

5,939

 

 

 

5,939

 

 

 

5,827

 

Loans held for sale

 

 

3,735

 

 

 

8,041

 

 

 

7,511

 

 

 

7,740

 

 

 

7,621

 

Loans, net

 

 

1,479,864

 

 

 

1,443,336

 

 

 

1,327,254

 

 

 

1,289,318

 

 

 

1,351,979

 

Premises and equipment

 

 

26,476

 

 

 

26,915

 

 

 

26,703

 

 

 

27,063

 

 

 

26,776

 

Goodwill

 

 

55,214

 

 

 

56,066

 

 

 

47,340

 

 

 

47,340

 

 

 

47,340

 

Mortgage servicing rights

 

 

3,097

 

 

 

3,146

 

 

 

3,444

 

 

 

3,320

 

 

 

3,027

 

Other real estate owned

 

 

167

 

 

 

198

 

 

 

148

 

 

 

71

 

 

 

206

 

Bank owned life insurance

 

 

27,397

 

 

 

27,218

 

 

 

25,347

 

 

 

25,208

 

 

 

15,501

 

Other assets

 

 

18,711

 

 

 

18,310

 

 

 

16,720

 

 

 

15,374

 

 

 

16,872

 

Total Assets

 

$

2,218,983

 

 

$

2,166,865

 

 

$

1,993,285

 

 

$

1,909,544

 

 

$

1,826,600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

438,076

 

 

$

443,863

 

 

$

384,558

 

 

$

351,147

 

 

$

330,845

 

Interest-bearing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

 

 

646,237

 

 

 

652,078

 

 

 

605,533

 

 

 

542,317

 

 

 

534,792

 

Savings

 

 

529,532

 

 

 

501,687

 

 

 

451,043

 

 

 

455,145

 

 

 

392,059

 

Time

 

 

252,383

 

 

 

256,445

 

 

 

242,717

 

 

 

247,553

 

 

 

261,177

 

Total deposits

 

 

1,866,228

 

 

 

1,854,073

 

 

 

1,683,851

 

 

 

1,596,162

 

 

 

1,518,873

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds purchased and securities

   sold under agreements to repurchase

 

 

29,601

 

 

 

29,882

 

 

 

30,072

 

 

 

30,239

 

 

 

29,859

 

Federal Home Loan Bank (FHLB)

   advances

 

 

17,868

 

 

 

17,868

 

 

 

17,840

 

 

 

17,861

 

 

 

17,724

 

Subordinated notes, net of unamortized

   issuance costs

 

 

34,441

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Dividend payable

 

 

2,002

 

 

 

1,888

 

 

 

1,889

 

 

 

1,889

 

 

 

1,882

 

Accrued expenses and other liabilities

 

 

14,097

 

 

 

12,569

 

 

 

12,805

 

 

 

14,233

 

 

 

14,841

 

Total liabilities

 

 

1,964,237

 

 

 

1,916,280

 

 

 

1,746,457

 

 

 

1,660,384

 

 

 

1,583,179

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and Contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock - No par value 20,000,000

   shares authorized; issued and outstanding

   12,230,000 shares 9/30/21 and 12/31/20

 

 

81,382

 

 

 

82,259

 

 

 

82,030

 

 

 

81,804

 

 

 

81,577

 

Treasury stock - 997,680 shares 9/30/21,

   1,032,456 shares 12/31/20

 

 

(11,718

)

 

 

(12,172

)

 

 

(11,962

)

 

 

(11,932

)

 

 

(12,397

)

Retained earnings

 

 

184,181

 

 

 

179,734

 

 

 

176,617

 

 

 

173,591

 

 

 

168,381

 

Accumulated other comprehensive

   income

 

 

901

 

 

 

764

 

 

 

143

 

 

 

5,697

 

 

 

5,860

 

Total stockholders' equity

 

 

254,746

 

 

 

250,585

 

 

 

246,828

 

 

 

249,160

 

 

 

243,421

 

Total Liabilities and Stockholders' Equity

 

$

2,218,983

 

 

$

2,166,865

 

 

$

1,993,285

 

 

$

1,909,544

 

 

$

1,826,600

 

 


 

FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

SELECT FINANCIAL DATA

 

 

 

For the Three Months Ended

 

 

For the Nine Months Ended

 

Selected financial data

 

September 30, 2021

 

 

June 30, 2021

 

 

March 31, 2021

 

 

December 31, 2020

 

 

September 30, 2020

 

 

September 30, 2021

September 30, 2020

 

Return on average assets

 

 

 

1.12

%

 

 

 

0.90

%

 

 

 

1.01

%

 

 

 

1.43

%

 

 

 

0.98

%

 

 

1.00

%

 

 

1.03

%

Return on average equity

 

 

 

9.32

%

 

 

 

8.00

%

 

 

 

7.87

%

 

 

 

11.04

%

 

 

 

7.28

%

 

 

8.40

%

 

 

7.45

%

Yield on earning assets

 

 

 

3.85

%

 

 

 

3.53

%

 

 

 

3.71

%

 

 

 

4.09

%

 

 

 

4.04

%

 

 

3.70

%

 

 

4.30

%

Cost of interest bearing

  liabilities

 

 

 

0.45

%

 

 

 

0.44

%

 

 

 

0.53

%

 

 

 

0.64

%

 

 

 

0.74

%

 

 

0.47

%

 

 

0.95

%

Net interest spread

 

 

 

3.40

%

 

 

 

3.09

%

 

 

 

3.18

%

 

 

 

3.45

%

 

 

 

3.30

%

 

 

3.23

%

 

 

3.35

%

Net interest margin

 

 

 

3.53

%

 

 

 

3.21

%

 

 

 

3.33

%

 

 

 

3.63

%

 

 

 

3.51

%

 

 

3.36

%

 

 

3.61

%

Efficiency

 

 

 

63.50

%

 

 

 

64.98

%

 

 

 

62.57

%

 

 

 

52.20

%

 

 

 

62.11

%

 

 

63.70

%

 

 

61.05

%

Dividend payout ratio

 

 

 

33.81

%

 

 

 

37.89

%

 

 

 

38.48

%

 

 

 

27.77

%

 

 

 

42.66

%

 

 

36.55

%

 

 

40.68

%

Tangible book value

   per share (1)

 

$

 

17.33

 

 

$

 

16.94

 

 

$

 

17.50

 

 

$

 

17.19

 

 

$

 

16.78

 

 

 

 

 

 

 

 

 

Tier 1 capital to

   average assets

 

 

 

9.45

%

 

 

 

8.78

%

 

 

 

10.39

%

 

 

 

10.46

%

 

 

 

10.65

%

 

 

 

 

 

 

 

 

Average Shares Outstanding

 

 

 

11,209,732

 

 

 

 

11,191,043

 

 

 

 

11,197,012

 

 

 

 

11,177,765

 

 

 

 

11,142,797

 

 

 

11,199,309

 

 

 

11,135,695

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

Loans

 

September 30, 2021

 

 

June 30, 2021

 

 

March 31, 2021

 

 

December 31, 2020

 

 

September 30, 2020

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

728,852

 

 

$

 

691,122

 

 

$

 

618,754

 

 

$

 

588,825

 

 

$

 

595,146

 

Agricultural real estate

 

 

 

170,374

 

 

 

 

189,742

 

 

 

 

179,945

 

 

 

 

189,159

 

 

 

 

192,883

 

Consumer real estate

 

 

 

202,454

 

 

 

 

194,715

 

 

 

 

175,675

 

 

 

 

175,588

 

 

 

 

175,963

 

Commercial and industrial

 

 

 

728,852

 

 

 

 

216,609

 

 

 

 

202,958

 

 

 

 

189,246

 

 

 

 

238,175

 

Agricultural

 

 

 

105,580

 

 

 

 

100,756

 

 

 

 

100,022

 

 

 

 

94,358

 

 

 

 

103,330

 

Consumer

 

 

 

55,521

 

 

 

 

56,427

 

 

 

 

54,445

 

 

 

 

52,540

 

 

 

 

53,320

 

Other

 

 

 

31,096

 

 

 

 

13,549

 

 

 

 

14,088

 

 

 

 

15,757

 

 

 

 

9,030

 

  Less: Net deferred loan fees

      and costs

 

 

 

(2,082

)

 

 

 

(4,497

)

 

 

 

(4,208

)

 

 

 

(2,483

)

 

 

 

(3,985

)

Total loans, net

 

$

 

2,020,647

 

 

$

 

1,458,423

 

 

$

 

1,341,679

 

 

$

 

1,302,990

 

 

$

 

1,363,862

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Asset quality data

 

September 30, 2021

 

 

June 30, 2021

 

 

March 31, 2021

 

 

December 31, 2020

 

 

September 30, 2020

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

 

6,248

 

 

$

 

7,031

 

 

$

 

8,139

 

 

$

 

9,404

 

 

$

 

7,870

 

Troubled debt restructuring

 

$

 

6,035

 

 

$

 

5,492

 

 

$

 

5,774

 

 

$

 

6,514

 

 

$

 

7,028

 

90 day past due and accruing

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

Nonperforming loans

 

$

 

6,248

 

 

$

 

7,031

 

 

$

 

8,139

 

 

$

 

9,404

 

 

$

 

7,870

 

Other real estate owned

 

$

 

167

 

 

$

 

198

 

 

$

 

148

 

 

$

 

71

 

 

$

 

206

 

Non-performing assets

 

$

 

6,415

 

 

$

 

7,229

 

 

$

 

8,287

 

 

$

 

9,475

 

 

$

 

8,076

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses

 

$

 

15,698

 

 

$

 

15,087

 

 

$

 

14,425

 

 

$

 

13,672

 

 

$

 

11,883

 

Allowance for loan and lease

   losses/total loans

 

 

 

1.05

%

 

 

 

1.03

%

 

 

 

1.08

%

 

 

 

1.05

%

 

 

 

0.87

%

Net charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Quarter-to-date

 

$

 

48

 

 

$

 

(21

)

 

$

 

947

 

 

$

 

205

 

 

$

 

37

 

   Year-to-date

 

$

 

974

 

 

$

 

926

 

 

$

 

947

 

 

$

 

537

 

 

$

 

331

 

Net charge-offs to average loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Quarter-to-date

 

 

 

0.00

%

 

 

 

0.00

%

 

 

 

0.07

%

 

 

 

0.02

%

 

 

 

0.00

%

   Year-to-date

 

 

 

0.07

%

 

 

 

0.07

%

 

 

 

0.07

%

 

 

 

0.04

%

 

 

 

0.03

%

Non-performing loans/total loans

 

 

 

0.42

%

 

 

 

0.48

%

 

 

 

0.61

%

 

 

 

0.72

%

 

 

 

0.58

%

Allowance for loan and lease

   losses/nonperforming loans

 

 

 

251.26

%

 

 

 

214.58

%

 

 

 

177.24

%

 

 

 

177.96

%

 

 

 

151.01

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

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

 

 

 

September 30, 2021

 

 

September 30, 2020

 

Interest Earning Assets:

 

Average

Balance

 

 

Interest/

Dividends

 

 

Annualized

Yield/Rate

 

 

Average

Balance

 

 

Interest/

Dividends

 

 

Annualized

Yield/Rate

 

Loans

 

$

1,490,988

 

 

$

18,766

 

 

 

5.04

%

 

$

1,359,156

 

 

$

16,181

 

 

 

4.76

%

Taxable investment securities

 

 

398,060

 

 

 

1,177

 

 

 

1.18

%

 

 

245,274

 

 

 

968

 

 

 

1.58

%

Tax-exempt investment securities

 

 

17,293

 

 

 

75

 

 

 

2.20

%

 

 

26,032

 

 

 

108

 

 

 

2.10

%

Fed funds sold & other

 

 

187,398

 

 

 

104

 

 

 

0.22

%

 

 

83,760

 

 

 

36

 

 

 

0.17

%

Total Interest Earning Assets

 

 

2,093,739

 

 

$

20,122

 

 

 

3.85

%

 

 

1,714,222

 

 

$

17,293

 

 

 

4.04

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonearning Assets

 

 

126,157

 

 

 

 

 

 

 

 

 

 

 

93,778

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

2,219,896

 

 

 

 

 

 

 

 

 

 

$

1,808,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings deposits

 

$

1,181,103

 

 

$

560

 

 

 

0.19

%

 

$

915,367

 

 

$

798

 

 

 

0.35

%

Other time deposits

 

 

252,966

 

 

 

661

 

 

 

1.05

%

 

 

258,809

 

 

 

1,066

 

 

 

1.65

%

Other borrowed money

 

 

17,868

 

 

 

87

 

 

 

1.95

%

 

 

18,920

 

 

 

231

 

 

 

4.88

%

Fed funds purchased & securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  sold under agreement to repurchase

 

 

29,729

 

 

 

165

 

 

 

2.22

%

 

 

30,100

 

 

 

174

 

 

 

2.31

%

Subordinated notes

 

 

23,807

 

 

 

199

 

 

 

3.34

%

 

 

-

 

 

 

-

 

 

 

0.00

%

Total Interest Bearing Liabilities

 

$

1,505,473

 

 

$

1,672

 

 

 

0.45

%

 

$

1,223,196

 

 

$

2,269

 

 

 

0.74

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing Liabilities

 

 

460,249

 

 

 

 

 

 

 

 

 

 

 

342,388

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders Equity

 

$

254,174

 

 

 

 

 

 

 

 

 

 

$

242,416

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and

   Interest Rate Spread

 

 

 

 

 

$

18,450

 

 

 

3.40

%

 

 

 

 

 

$

15,024

 

 

 

3.30

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

 

 

3.53

%

 

 

 

 

 

 

 

 

 

 

3.51

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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 Nine Months Ended

 

 

For the Nine Months Ended

 

 

 

September 30, 2021

 

 

September 30, 2020

 

Interest Earning Assets:

 

Average

Balance

 

 

Interest/

Dividends

 

 

Annualized

Yield/Rate

 

 

Average

Balance

 

 

Interest/

Dividends

 

 

Annualized

Yield/Rate

 

Loans

 

$

1,413,625

 

 

$

50,637

 

 

 

4.78

%

 

$

1,305,998

 

 

$

48,256

 

 

 

4.93

%

Taxable investment securities

 

 

363,284

 

 

 

3,286

 

 

 

1.21

%

 

 

208,499

 

 

 

3,220

 

 

 

2.06

%

Tax-exempt investment securities

 

 

18,387

 

 

 

252

 

 

 

2.31

%

 

 

25,564

 

 

 

345

 

 

 

2.28

%

Fed funds sold & other

 

 

171,015

 

 

 

242

 

 

 

0.19

%

 

 

75,917

 

 

 

209

 

 

 

0.37

%

Total Interest Earning Assets

 

 

1,966,311

 

 

$

54,417

 

 

 

3.70

%

 

 

1,615,978

 

 

$

52,030

 

 

 

4.30

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonearning Assets

 

 

134,108

 

 

 

 

 

 

 

 

 

 

 

109,564

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

2,100,419

 

 

 

 

 

 

 

 

 

 

$

1,725,542

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings deposits

 

$

1,106,674

 

 

$

1,700

 

 

 

0.20

%

 

$

849,748

 

 

$

3,237

 

 

 

0.51

%

Other time deposits

 

 

248,426

 

 

 

2,137

 

 

 

1.15

%

 

 

268,762

 

 

 

3,782

 

 

 

1.88

%

Other borrowed money

 

 

17,859

 

 

 

424

 

 

 

3.17

%

 

 

22,401

 

 

 

754

 

 

 

4.49

%

Fed funds purchased & securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  sold under agreement to repurchase

 

 

29,973

 

 

 

494

 

 

 

2.20

%

 

 

33,118

 

 

 

605

 

 

 

2.44

%

Subordinated notes

 

 

8,023

 

 

 

199

 

 

 

3.31

%

 

 

-

 

 

 

-

 

 

 

0.00

%

Total Interest Bearing Liabilities

 

$

1,410,955

 

 

$

4,954

 

 

 

0.47

%

 

$

1,174,029

 

 

$

8,378

 

 

 

0.95

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing Liabilities

 

 

438,518

 

 

 

 

 

 

 

 

 

 

 

313,224

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders Equity

 

$

250,946

 

 

 

 

 

 

 

 

 

 

$

238,289

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and

   Interest Rate Spread

 

 

 

 

 

$

49,463

 

 

 

3.23

%

 

 

 

 

 

$

43,652

 

 

 

3.35

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

 

 

3.36

%

 

 

 

 

 

 

 

 

 

 

3.61

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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)

 

 

 

 

 

 

 

 

 

 

 

September 30, 2021

 

 

 

 

 

 

Allowance for Loan Losses

 

$

15,698

 

Credit Mark

 

 

2,348

 

Total Credit Mark and Allowance for Loan Losses

 

 

18,046

 

 

 

 

 

 

Loans

 

$

1,495,562

 

Adjustments

 

 

 

 

PPP Loans

 

 

(9,806

)

Loans excluding PPP Loans

 

$

1,485,756

 

 

 

 

 

 

Allowance for Loan Losses

 

 

1.05

%

Effect of Credit Mark

 

 

0.15

%

Effect of PPP Loans

 

 

0.01

%

Allowance for Loan Losses, excluding PPP Loans

 

 

1.21

%

 

 

 

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

 

 

 

Nine Months Ended

 

 

 

September 30, 2021

 

 

September 30, 2020

 

 

 

September 30, 2021

 

 

September 30, 2020

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

Net income

 

$

5,920

 

 

$

4,410

 

 

 

$

15,812

 

 

$

13,319

 

Net income from Ossian Financial Services, Inc.

    prior to acquisition

 

 

-

 

 

 

-

 

 

 

 

269

 

 

 

-

 

Acquisition expenses from F&M and Ossian

 

 

1,441

 

 

 

-

 

 

 

 

2,689

 

 

 

-

 

Tax effect on net income and acquisition expenses

 

 

(268

)

 

 

-

 

 

 

 

(563

)

 

 

-

 

Net income excluding acquisition expenses

 

 

7,093

 

 

 

4,410

 

 

 

 

18,207

 

 

 

13,319