8-K
false000079296600007929662023-07-262023-07-26

 

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 26, 2023

 

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 26, 2023, Farmers & Merchants Bancorp, Inc. issued a press release (the “Release”) announcing its earnings for the three and six months ended June 30, 2023. 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 July 26, 2023

 

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 26, 2023

/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

 


EX-99

Exhibit 99

https://cdn.kscope.io/87b48d275992af6ec2c329689ab057bc-img27245342_0.jpg 

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

2023 Second-Quarter and Year-to-Date Financial Results

 

ARCHBOLD, OHIO, July 26, 2023, Farmers & Merchants Bancorp, Inc. (Nasdaq: FMAO) the holding company of F&M Bank, today reported financial results for the 2023 second quarter and year-to-date June 30, 2023.

2023 Second Quarter Financial and Operating Highlights (on a year-over-year basis unless noted):

81 consecutive quarters of profitability
Net income was $6.0 million, or $0.44 per basic and diluted share
Stockholders’ equity increased 8.5% to $304.7 million
Regulatory tangible book value per share increased 4.5% to $18.21 per share
Organic loan growth of 18.5%, excluding PPP loans and the Peoples-Sidney Financial Corporation acquisition
Total loans were a record of $2.52 billion and increased 6.8% from $2.36 billion at December 31, 2022
Total assets increased 17.7% to a record $3.15 billion
Deposits increased 11.0% to $2.50 billion
Uninsured deposits to total deposits of approximately 18% at June 30, 2023
Strong asset quality continues as nonperforming loans were 0.25% of total loans
Net charge-offs to average loans were -0.01%
Allowance for credit losses was 395.71% of nonperforming loans
Tier 1 leverage ratio increased to 9.85% from 8.75% last year
Strategic investments to support long-term growth continue as F&M has unveiled new branding and logo, opened two new offices, launched new deposit products, and started construction on a new regional headquarters in Fort Wayne, Indiana and the first full-service office in Michigan

 

Lars B. Eller, President and Chief Executive Officer, stated, “Our second quarter results demonstrate the power of F&M’s operating platform as we ended the quarter with strong capital levels, robust asset quality, and record loans and assets. These trends provide us with the flexibility to navigate a challenging banking landscape, while supporting our communities, investing in our multi-year strategic growth plan, and returning capital back to our shareholders. Most importantly, our longstanding financial success and operating growth reflects the continued commitment, experience, and hard work of our team members across our Ohio, Indiana, and Michigan markets.”

“I am pleased to report that we continue to make meaningful progress investing in our business to support our growth, enhance our operations, and execute against our recently developed three-year strategic growth plan. During the second quarter we unveiled our new branding and forward-looking logo, which was the culmination of a multi-year brand exploration process. All updates to office signage are expected to be completed by September 2023. In addition, we relocated our Auburn, Indiana office and opened new offices in downtown Toledo, Ohio, and Oxford, Ohio. Construction


began on our new regional facility in Fort Wayne, and we added a highly experienced lending team in our Fort Wayne region, which will greatly expand our commitment to Eastern Indiana. We also broke ground on our first full-service office in Birmingham, Michigan following our hugely successful loan production office in Southeast Michigan. Finally, we launched new deposit products to enhance our offerings to current and prospective customers,” continued Mr. Eller.

 

Income Statement

Net income for the 2023 second quarter ended June 30, 2023, was $6.0 million, compared to $8.3 million for the same period last year. Net income per basic and diluted share for the 2023 second quarter was $0.44, compared to $0.63 for the same period last year. Net income for the 2023 first half ended June 30, 2023, was $12.5 million, compared to $16.4 million for the same period last year. Net income per basic and diluted share for the 2023 first half was $0.92, compared to $1.25 for the same period last year.

Mr. Eller commented: “F&M is not immune from the rapid rise in the Federal Funds Rate and the impact this has had on cost of funds and the competition for deposits it has created over the past 12 months. As a result, our cost of interest-bearing liabilities has increased by over 430% to 2.35% at June 30, 2023. In addition, year-to-date profitability has been impacted by several strategic one-time expenses including the conversion of our credit card platform, an opportunistic sale of investments, and the investments we are making in our infrastructure. Despite these near-term impacts, we believe we are well positioned for net income growth to re-accelerate in 2024 and beyond, as we benefit from continued strong asset quality, the contribution of our growth initiatives, and controlled operating expenses,” continued Mr. Eller.

Deposits

At June 30, 2023, total deposits were $2.47 billion, an increase of 11.0% from June 30, 2022. The Company’s cost of interest-bearing liabilities was 2.35% for the quarter ended June 30, 2023, compared to 0.44% for the quarter ended June 30, 2022, and 1.32% for the quarter ended December 31, 2022.

At June 30, 2023, F&M’s average deposit account had an average balance of $25,009. In addition, uninsured deposits to total deposits were approximately 18% for the quarter ended June 30, 2023, compared to approximately 21% at December 31, 2022.

Loan Portfolio and Asset Quality

Total loans, net at June 30, 2023, increased 23.6%, or by $481.0 million to a record $2.52 billion, compared to $2.03 billion at June 30, 2022, and up from $2.36 billion at December 31, 2022. The year-over-year improvement resulted primarily from the contribution of continued organic loan growth and the completion of the Peoples acquisition. Not including the Peoples acquisition, total net loans increased 18.5% organically, or by $376.3 million from the same period a year ago.

F&M continues to closely monitor its loan portfolio with a particular emphasis on higher risk sectors. Nonperforming loans were $6.3 million, or 0.25% of total loans at June 30, 2023, compared to $5.2 million, or 0.26% of total loans at June 30, 2022. During the second quarter, one large farm loan that was paid off and another loan that was refinanced through another bank, and second quarter 2023 nonperforming loans improved by $1.4 million, or 18.4% over the past three months.

F&M maintains a well-balanced, diverse and high performing CRE portfolio. CRE loans represented 50.9% of the Company’s total loan portfolio at June 30, 2023. In addition, F&M’s commercial real estate office credit exposure represented 5.0% of the Company's total loan portfolio at June 30, 2023, with a weighted average loan-to-value of approximately 64% and an average loan of $845,000.

 

 


F&M’s CRE portfolio included the following categories at June 30, 2023:

CRE Category

Dollar

Balance

Percent of CRE Portfolio(*)

Percent of Total Loan Portfolio(*)

Multi Family

$244,883

19.1%

9.7%

Retail

$218,624

17.1%

8.7%

Industrial

$216,605

16.9%

8.6%

Hotels

$135,511

10.6%

5.4%

Office

$125,039

9.8%

5.0%

Gas Stations

$59,922

4.7%

2.4%

Food Service

$43,585

3.4%

1.7%

Mixed Use

$42,425

3.3%

1.7%

Senior Living

$36,238

2.8%

1.4%

Other

$158,069

12.3%

6.3%

   Total CRE

$1,225,315

100.0%

50.1%

* Numbers have been rounded

At June 30, 2023, the Company’s allowance for credit losses to nonperforming loans was 395.71%, compared to 351.44% at June 30, 2022. The allowance to total loans was 0.99% at June 30, 2023, compared to 0.91% at June 30, 2022. As a result of F&M’s recent acquisitions, the Company had an accretable yield adjustment of $5.2 million at June 30, 2023, which further enhances F&M’s allowance, compared to $6.7 million at June 30, 2022. Including the accretable yield adjustment, F&M’s allowance for credit losses to total loans was 1.20% at June 30, 2023, compared to 1.24% at June 30, 2022.

Mr. Eller concluded, “I am proud of our team’s performance throughout the first half of 2023. The progress we are making serving our communities, and investing in our growth initiatives is encouraging. While 2023 is expected to be a transitional year, we believe we are well positioned to emerge from this period with increased market share and higher profitability. We also continue to focus on returning capital back to shareholders through our longstanding cash dividend program, which has increased on an annual basis for 28 consecutive years.”

Stockholders’ Equity and Dividends

Total stockholders’ equity increased 8.5% to $304.7 million at June 30, 2023, from $280.9 million at June 30, 2022. At June 30, 2023, the Company had a Tier 1 leverage ratio of 9.85%, compared to 8.75% at June 30, 2022.

Based on a regulatory basis, tangible stockholders’ equity increased to $248.3 million at June 30, 2023, compared to $227.7 million at June 30, 2022. On a per share basis, regulatory tangible stockholders’ equity at June 30, 2023, was $18.21 per share, compared to $17.43 per share at June 30, 2022.

For the six months ended June 30, 2023, the Company has declared cash dividends of $0.42 per share, which is a 7.0% increase over the 2022 six-month declared dividend payment. F&M is committed to returning capital to shareholders and has increased the annual cash dividend for over 28 consecutive years and has grown its dividend by over 160% since 2007. For the six months ended June 30, 2023, the dividend payout ratio was 45.44% compared to 30.08% for the same period last year.

 


 

 


About Farmers & Merchants Bancorp, Inc.:

Farmers & Merchants Bancorp, Inc. (Nasdaq: FMAO) is the holding company of F&M Bank, a local independent community bank that has been serving its communities since 1897. F&M Bank provides commercial banking, retail banking and other financial services. Our locations are in Butler, Champaign, Fulton, Defiance, Hancock, Henry, Lucas, Shelby, Williams, and Wood counties in Ohio. In Northeast Indiana, we have offices located in Adams, Allen, DeKalb, Jay, Steuben and Wells counties, and we have Loan Production Offices in West Bloomfield, Michigan; Muncie, Indiana; and Bryan, Ohio.

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, 2023

 

 

March
 31, 2023

 

 

December
 31, 2022

 

 

September
 30, 2022

 

 

June
30, 2022

 

 

June
 30, 2023

 

 

June
 30, 2022

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

31,365

 

 

$

29,703

 

 

$

27,302

 

 

$

24,119

 

 

$

22,388

 

 

$

61,068

 

 

$

42,843

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and
   government
   agencies

 

 

1,030

 

 

 

1,068

 

 

 

1,118

 

 

 

1,049

 

 

 

1,035

 

 

 

2,098

 

 

 

2,058

 

Municipalities

 

 

401

 

 

 

408

 

 

 

420

 

 

 

373

 

 

 

322

 

 

 

809

 

 

 

622

 

Dividends

 

 

148

 

 

 

123

 

 

 

126

 

 

 

93

 

 

 

57

 

 

 

271

 

 

 

99

 

Federal funds sold

 

 

9

 

 

 

21

 

 

 

2

 

 

 

-

 

 

 

9

 

 

 

30

 

 

 

19

 

Other

 

 

424

 

 

 

479

 

 

 

524

 

 

 

213

 

 

 

100

 

 

 

903

 

 

 

169

 

Total interest income

 

 

33,377

 

 

 

31,802

 

 

 

29,492

 

 

 

25,847

 

 

 

23,911

 

 

 

65,179

 

 

 

45,810

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

10,434

 

 

 

8,151

 

 

 

4,978

 

 

 

2,166

 

 

 

1,379

 

 

 

18,585

 

 

 

2,739

 

Federal funds purchased
   and securities sold
   under agreement to
   repurchase

 

 

427

 

 

 

405

 

 

 

463

 

 

 

416

 

 

 

166

 

 

 

832

 

 

 

318

 

Borrowed funds

 

 

2,113

 

 

 

1,280

 

 

 

1,209

 

 

 

398

 

 

 

218

 

 

 

3,393

 

 

 

553

 

Subordinated notes

 

 

285

 

 

 

284

 

 

 

285

 

 

 

284

 

 

 

284

 

 

 

569

 

 

 

553

 

Total interest
   expense

 

 

13,259

 

 

 

10,120

 

 

 

6,935

 

 

 

3,264

 

 

 

2,047

 

 

 

23,379

 

 

 

4,163

 

Net Interest Income -
   Before Provision for
   Credit Losses*

 

 

20,118

 

 

 

21,682

 

 

 

22,557

 

 

 

22,583

 

 

 

21,864

 

 

 

41,800

 

 

 

41,647

 

Provision for Credit
   Losses - Loans*

 

 

143

 

 

 

817

 

 

 

755

 

 

 

1,637

 

 

 

1,628

 

 

 

960

 

 

 

2,208

 

Provision for Credit
   Losses - Off Balance
   Sheet Credit Exposures*

 

 

(129

)

 

 

62

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(67

)

 

 

-

 

Net Interest Income
   After Provision for
   Credit Losses*

 

 

20,104

 

 

 

20,803

 

 

 

21,802

 

 

 

20,946

 

 

 

20,236

 

 

 

40,907

 

 

 

39,439

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer service fees

 

 

2,361

 

 

 

2,447

 

 

 

2,862

 

 

 

2,300

 

 

 

2,148

 

 

 

4,808

 

 

 

4,796

 

Other service charges
   and fees

 

 

1,803

 

 

 

2,554

 

 

 

1,115

 

 

 

1,105

 

 

 

1,008

 

 

 

4,357

 

 

 

2,006

 

Net gain on sale of loans

 

 

108

 

 

 

67

 

 

 

165

 

 

 

327

 

 

 

164

 

 

 

175

 

 

 

861

 

Net loss on sale of
   available-for-sale
   securities

 

 

-

 

 

 

(891

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(891

)

 

 

-

 

Total noninterest
   income

 

 

4,272

 

 

 

4,177

 

 

 

4,142

 

 

 

3,732

 

 

 

3,320

 

 

 

8,449

 

 

 

7,663

 

 


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME & COMPREHENSIVE INCOME (continued)

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

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

6,500

 

 

 

6,657

 

 

 

6,353

 

 

 

5,479

 

 

 

5,366

 

 

 

13,157

 

 

 

10,868

 

Employee benefits

 

 

2,071

 

 

 

2,165

 

 

 

1,911

 

 

 

1,392

 

 

 

1,546

 

 

 

4,236

 

 

 

3,600

 

Net occupancy expense

 

 

840

 

 

 

856

 

 

 

753

 

 

 

693

 

 

 

522

 

 

 

1,696

 

 

 

1,120

 

Furniture and equipment

 

 

1,211

 

 

 

1,252

 

 

 

1,096

 

 

 

1,047

 

 

 

1,008

 

 

 

2,463

 

 

 

2,064

 

Data processing

 

 

796

 

 

 

726

 

 

 

1,917

 

 

 

781

 

 

 

654

 

 

 

1,522

 

 

 

1,258

 

Franchise taxes

 

 

379

 

 

 

366

 

 

 

(45

)

 

 

254

 

 

 

757

 

 

 

745

 

 

 

1,175

 

ATM expense

 

 

683

 

 

 

623

 

 

 

561

 

 

 

580

 

 

 

544

 

 

 

1,306

 

 

 

1,076

 

Advertising

 

 

830

 

 

 

514

 

 

 

531

 

 

 

578

 

 

 

300

 

 

 

1,344

 

 

 

537

 

Net (gain) loss on sale
   of other assets owned

 

 

-

 

 

 

-

 

 

 

12

 

 

 

-

 

 

 

(266

)

 

 

-

 

 

 

(271

)

FDIC assessment

 

 

496

 

 

 

306

 

 

 

250

 

 

 

271

 

 

 

270

 

 

 

802

 

 

 

384

 

Mortgage servicing
   rights amortization - net

 

 

164

 

 

 

159

 

 

 

110

 

 

 

(50

)

 

 

59

 

 

 

323

 

 

 

85

 

Consulting fees

 

 

231

 

 

 

230

 

 

 

637

 

 

 

254

 

 

 

233

 

 

 

461

 

 

 

411

 

Other general and
   administrative

 

 

2,643

 

 

 

3,077

 

 

 

2,964

 

 

 

2,192

 

 

 

2,242

 

 

 

5,720

 

 

 

4,421

 

Total noninterest
   expense

 

 

16,844

 

 

 

16,931

 

 

 

17,050

 

 

 

13,471

 

 

 

13,235

 

 

 

33,775

 

 

 

26,728

 

Income Before Income
   Taxes

 

 

7,532

 

 

 

8,049

 

 

 

8,894

 

 

 

11,207

 

 

 

10,321

 

 

 

15,581

 

 

 

20,374

 

Income Taxes

 

 

1,531

 

 

 

1,583

 

 

 

1,706

 

 

 

2,253

 

 

 

2,050

 

 

 

3,114

 

 

 

4,001

 

Net Income

 

 

6,001

 

 

 

6,466

 

 

 

7,188

 

 

 

8,954

 

 

 

8,271

 

 

 

12,467

 

 

 

16,373

 

Other Comprehensive
   Income (Loss) (Net of
   Tax):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gain (loss)
   on available-for-sale
   securities

 

 

(5,996

)

 

 

8,030

 

 

 

(628

)

 

 

(8,197

)

 

 

(14,602

)

 

 

2,034

 

 

 

(35,541

)

Reclassification
   adjustment for realized
   loss on sale of
   available-for-sale
   securities

 

-

 

 

 

891

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

891

 

 

 

-

 

Net unrealized gain (loss)
   on available-for-sale
   for-sale securities

 

 

(5,996

)

 

 

8,921

 

 

 

(628

)

 

 

(8,197

)

 

 

(14,602

)

 

 

2,925

 

 

 

(35,541

)

Tax expense (benefit)

 

 

(1,260

)

 

 

1,874

 

 

 

(132

)

 

 

(1,721

)

 

 

(3,067

)

 

 

614

 

 

 

(7,464

)

Other comprehensive
   income (loss)

 

 

(4,736

)

 

 

7,047

 

 

 

(496

)

 

 

(6,476

)

 

 

(11,535

)

 

 

2,311

 

 

 

(28,077

)

Comprehensive Income
   (Loss)

 

$

1,265

 

 

$

13,513

 

 

$

6,692

 

 

$

2,478

 

 

$

(3,264

)

 

$

14,778

 

 

$

(11,704

)

Basic Earnings
   Per Share

 

$

0.44

 

 

$

0.47

 

 

$

0.53

 

 

$

0.68

 

 

$

0.63

 

 

$

0.92

 

 

$

1.25

 

Diluted Earnings
   Per Share

 

$

0.44

 

 

$

0.47

 

 

$

0.53

 

 

$

0.68

 

 

$

0.63

 

 

$

0.92

 

 

$

1.25

 

Dividends Declared

 

$

0.2100

 

 

$

0.2100

 

 

$

0.2100

 

 

$

0.2100

 

 

$

0.2025

 

 

$

0.4200

 

 

$

0.3925

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2) ASU 2016-13 adopted during the first quarter of 2023; therefore, prior period's provision amount reflects the incurred loss
       method.

 

 


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

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

 

 

 

June
 30, 2023

 

 

March
 31, 2023

 

 

December
 31, 2022

 

 

September
 30, 2022

 

 

June
30, 2022

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

 

 

 

(Unaudited)

 

 

(Unaudited)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

69,760

 

 

$

62,780

 

 

$

83,085

 

 

$

69,680

 

 

$

69,955

 

Federal funds sold

 

 

1,433

 

 

 

1,545

 

 

 

1,324

 

 

 

990

 

 

 

1,484

 

Total cash and cash equivalents

 

 

71,193

 

 

 

64,325

 

 

 

84,409

 

 

 

70,670

 

 

 

71,439

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing time deposits

 

 

3,485

 

 

 

4,435

 

 

 

4,442

 

 

 

5,187

 

 

 

6,684

 

Securities - available-for-sale

 

 

363,225

 

 

 

372,975

 

 

 

390,789

 

 

 

395,485

 

 

 

399,687

 

Other securities, at cost

 

 

17,535

 

 

 

11,543

 

 

 

9,799

 

 

 

8,227

 

 

 

8,735

 

Loans held for sale

 

 

1,459

 

 

 

951

 

 

 

827

 

 

 

2,182

 

 

 

4,230

 

Loans, net

 

 

2,490,883

 

 

 

2,422,018

 

 

 

2,336,074

 

 

 

2,122,626

 

 

 

2,016,394

 

Premises and equipment

 

 

30,398

 

 

 

28,679

 

 

 

28,381

 

 

 

26,484

 

 

 

26,492

 

Construction in progress

 

 

2,290

 

 

 

1,565

 

 

 

278

 

 

 

-

 

 

 

-

 

Goodwill

 

 

86,358

 

 

 

86,358

 

 

 

86,358

 

 

 

80,434

 

 

 

80,434

 

Loan servicing rights

 

 

5,635

 

 

 

4,985

 

 

 

3,549

 

 

 

3,583

 

 

 

3,426

 

Bank owned life insurance

 

 

33,470

 

 

 

33,269

 

 

 

33,073

 

 

 

28,051

 

 

 

27,874

 

Other assets

 

 

41,512

 

 

 

38,972

 

 

 

37,372

 

 

 

40,831

 

 

 

29,321

 

Total Assets

 

$

3,147,443

 

 

$

3,070,075

 

 

$

3,015,351

 

 

$

2,783,760

 

 

$

2,674,716

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

488,678

 

 

$

520,145

 

 

$

532,794

 

 

$

506,928

 

 

$

503,395

 

Interest-bearing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

 

 

770,113

 

 

 

800,230

 

 

 

750,887

 

 

 

705,888

 

 

 

678,552

 

Savings

 

 

581,192

 

 

 

590,854

 

 

 

627,203

 

 

 

607,375

 

 

 

617,850

 

Time

 

 

628,757

 

 

 

601,939

 

 

 

557,980

 

 

 

462,845

 

 

 

424,249

 

Total deposits

 

 

2,468,740

 

 

 

2,513,168

 

 

 

2,468,864

 

 

 

2,283,036

 

 

 

2,224,046

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds purchased and securities
   sold under agreements to repurchase

 

 

51,567

 

 

 

30,496

 

 

 

54,206

 

 

 

55,802

 

 

 

71,944

 

Federal Home Loan Bank (FHLB)
   advances

 

 

266,818

 

 

 

164,327

 

 

 

127,485

 

 

 

102,147

 

 

 

42,635

 

Other borrowings

 

 

-

 

 

 

-

 

 

 

10,000

 

 

 

10,000

 

 

 

-

 

Subordinated notes, net of unamortized
   issuance costs

 

 

34,644

 

 

 

34,615

 

 

 

34,586

 

 

 

34,557

 

 

 

34,528

 

Dividend payable

 

 

2,834

 

 

 

2,831

 

 

 

2,832

 

 

 

2,727

 

 

 

2,626

 

Accrued expenses and other liabilities

 

 

18,177

 

 

 

18,881

 

 

 

19,238

 

 

 

14,913

 

 

 

18,064

 

Total liabilities

 

 

2,842,780

 

 

 

2,764,318

 

 

 

2,717,211

 

 

 

2,503,182

 

 

 

2,393,843

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and Contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock - No par value 20,000,000
   shares authorized; issued and outstanding
   14,564,425 shares 6/30/23 and 12/31/22

 

 

135,647

 

 

 

135,241

 

 

 

135,497

 

 

 

121,811

 

 

 

123,145

 

Treasury stock - 929,513 shares 6/30/23
   and 956,003 shares 12/31/22

 

 

(11,298

)

 

 

(11,310

)

 

 

(11,573

)

 

 

(11,547

)

 

 

(11,822

)

Retained earnings

 

 

216,236

 

 

 

213,012

 

 

 

212,449

 

 

 

208,051

 

 

 

200,811

 

Accumulated other comprehensive
   loss

 

 

(35,922

)

 

 

(31,186

)

 

 

(38,233

)

 

 

(37,737

)

 

 

(31,261

)

Total stockholders' equity

 

 

304,663

 

 

 

305,757

 

 

 

298,140

 

 

 

280,578

 

 

 

280,873

 

Total Liabilities and Stockholders' Equity

 

$

3,147,443

 

 

$

3,070,075

 

 

$

3,015,351

 

 

$

2,783,760

 

 

$

2,674,716

 

 


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

SELECT FINANCIAL DATA

 

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

Selected financial data

 

June
30, 2023

 

 

March
31, 2023

 

 

December
31, 2022

 

 

September
 30, 2022

 

 

June
30, 2022

 

 

June
30, 2023

June
30, 2022

 

Return on average assets

 

 

 

0.77

%

 

 

 

0.84

%

 

 

 

0.96

%

 

 

 

1.31

%

 

 

 

1.23

%

 

 

0.81

%

 

 

1.22

%

Return on average equity

 

 

 

7.84

%

 

 

 

8.59

%

 

 

 

10.00

%

 

 

 

12.53

%

 

 

 

11.66

%

 

 

8.21

%

 

 

11.32

%

Yield on earning assets

 

 

 

4.53

%

 

 

 

4.41

%

 

 

 

4.18

%

 

 

 

4.00

%

 

 

 

3.79

%

 

 

4.47

%

 

 

3.63

%

Cost of interest bearing
  liabilities

 

 

 

2.35

%

 

 

 

1.85

%

 

 

 

1.32

%

 

 

 

0.68

%

 

 

 

0.44

%

 

 

2.10

%

 

 

0.44

%

Net interest spread

 

 

 

2.18

%

 

 

 

2.56

%

 

 

 

2.86

%

 

 

 

3.32

%

 

 

 

3.35

%

 

 

2.37

%

 

 

3.19

%

Net interest margin

 

 

 

2.73

%

 

 

 

3.01

%

 

 

 

3.20

%

 

 

 

3.49

%

 

 

 

3.47

%

 

 

2.87

%

 

 

3.30

%

Efficiency

 

 

 

69.06

%

 

 

 

63.53

%

 

 

 

50.46

%

 

 

 

51.19

%

 

 

 

50.17

%

 

 

66.04

%

 

 

57.90

%

Dividend payout ratio

 

 

 

47.22

%

 

 

 

43.79

%

 

 

 

39.39

%

 

 

 

30.45

%

 

 

 

30.02

%

 

 

45.44

%

 

 

30.08

%

Tangible book value
   per share
(1)

 

$

 

18.21

 

 

$

 

17.92

 

 

$

 

17.69

 

 

$

 

17.86

 

 

$

 

17.43

 

 

 

 

 

 

Tier 1 leverage ratio

 

 

 

9.85

%

 

 

 

8.36

%

 

 

 

8.39

%

 

 

 

9.11

%

 

 

 

8.75

%

 

 

 

 

 

 

Average shares outstanding

 

 

 

13,632,440

 

 

 

 

13,615,655

 

 

 

 

13,606,876

 

 

 

 

13,083,145

 

 

 

 

13,065,975

 

 

 

13,624,094

 

 

 

13,066,123

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)  Tangible Equity = Stockholder Equity less goodwill, other intangibles (core deposit intangible, mortgage servicing rights

 

  and unrealized gain/loss on securities) plus CECL adjustment

 

 

 

 

 

 

 

 

Loans

 

June
 30, 2023

 

 

March
 31, 2023

 

 

December
 31, 2022

 

 

September
 30, 2022

 

 

June
30, 2022

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

1,280,902

 

 

$

 

1,225,315

 

 

$

 

1,152,603

 

 

$

 

1,063,661

 

 

$

 

979,176

 

Agricultural real estate

 

 

 

230,837

 

 

 

 

227,897

 

 

 

 

220,819

 

 

 

 

205,089

 

 

 

 

199,972

 

Consumer real estate

 

 

 

506,866

 

 

 

 

502,974

 

 

 

 

494,423

 

 

 

 

416,001

 

 

 

 

410,450

 

Commercial and industrial

 

 

 

253,444

 

 

 

 

241,598

 

 

 

 

242,360

 

 

 

 

229,388

 

 

 

 

232,975

 

Agricultural

 

 

 

128,344

 

 

 

 

131,467

 

 

 

 

128,733

 

 

 

 

128,615

 

 

 

 

127,143

 

Consumer

 

 

 

88,312

 

 

 

 

89,588

 

 

 

 

89,147

 

 

 

 

70,602

 

 

 

 

55,411

 

Other

 

 

 

28,996

 

 

 

 

29,316

 

 

 

 

29,818

 

 

 

 

30,662

 

 

 

 

31,243

 

  Less: Net deferred loan fees
      and costs

 

 

 

(1,908

)

 

 

 

(1,503

)

 

 

 

(1,516

)

 

 

 

(1,402

)

 

 

 

(1,552

)

Total loans, net

 

$

 

2,515,793

 

 

$

 

2,446,652

 

 

$

 

2,356,387

 

 

$

 

2,142,616

 

 

$

 

2,034,818

 

 

 


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

SELECT FINANCIAL DATA (continued)

 

Asset quality data

 

June
30, 2023

 

 

March
31, 2023

 

 

December
31, 2022

 

 

September
 30, 2022

 

 

June
30, 2022

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

 

6,295

 

 

$

 

7,717

 

 

$

 

4,689

 

 

$

 

5,470

 

 

$

 

5,247

 

Troubled debt restructuring

 

$

 

-

 

 

$

 

-

 

 

$

 

3,645

 

 

$

 

3,978

 

 

$

 

2,748

 

90 day past due and accruing

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

Nonperforming loans

 

$

 

6,295

 

 

$

 

7,717

 

 

$

 

4,689

 

 

$

 

5,470

 

 

$

 

5,247

 

Other real estate owned

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

Nonperforming assets

 

$

 

6,295

 

 

$

 

7,717

 

 

$

 

4,689

 

 

$

 

5,470

 

 

$

 

5,247

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses(2)

 

$

 

24,910

 

 

$

 

24,507

 

 

$

 

20,313

 

 

$

 

19,990

 

 

$

 

18,424

 

Accretable yield adjustment

 

 

 

5,209

 

 

 

 

5,754

 

 

 

 

6,427

 

 

 

 

5,959

 

 

 

 

6,724

 

Adjusted credit losses with
   accretable yield included
(2)

 

$

 

30,119

 

 

$

 

30,261

 

 

$

 

26,740

 

 

$

 

25,949

 

 

$

 

25,148

 

Allowance for credit losses/
   total loans
(2)

 

 

 

0.99

%

 

 

 

1.00

%

 

 

 

0.86

%

 

 

 

0.93

%

 

 

 

0.91

%

Adjusted credit losses with
   accretable yield/total loans
(2)

 

 

 

1.20

%

 

 

 

1.24

%

 

 

 

1.13

%

 

 

 

1.21

%

 

 

 

1.24

%

Net charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Quarter-to-date

 

$

 

(133

)

 

$

 

60

 

 

$

 

431

 

 

$

 

71

 

 

$

 

(25

)

   Year-to-date

 

$

 

(73

)

 

$

 

60

 

 

$

 

529

 

 

$

 

97

 

 

$

 

26

 

Net charge-offs to average loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Quarter-to-date

 

 

 

-0.01

%

 

 

 

0.00

%

 

 

 

0.02

%

 

 

 

0.00

%

 

 

 

0.00

%

   Year-to-date

 

 

 

0.00

%

 

 

 

0.00

%

 

 

 

0.03

%

 

 

 

0.00

%

 

 

 

0.00

%

Nonperforming loans/total loans

 

 

 

0.25

%

 

 

 

0.32

%

 

 

 

0.20

%

 

 

 

0.26

%

 

 

 

0.26

%

Allowance for credit losses/
   nonperforming loans
(2)

 

 

 

395.71

%

 

 

 

319.22

%

 

 

 

273.67

%

 

 

 

365.44

%

 

 

 

351.44

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2) ASU 2016-13 adopted during the first quarter of 2023; therefore, prior period's provision amount reflects the incurred loss
       method.

 

 

 


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, 2023

 

 

June 30, 2022

 

Interest Earning Assets:

 

Average
Balance

 

 

Interest/
Dividends

 

 

Annualized
Yield/Rate

 

 

Average
Balance

 

 

Interest/
Dividends

 

 

Annualized
Yield/Rate

 

Loans

 

$

2,476,795

 

 

$

31,365

 

 

 

5.07

%

 

$

1,999,357

 

 

$

22,388

 

 

 

4.48

%

Taxable investment securities

 

 

399,257

 

 

 

1,486

 

 

 

1.49

%

 

 

422,482

 

 

 

1,344

 

 

 

1.27

%

Tax-exempt investment securities

 

 

24,259

 

 

 

93

 

 

 

1.94

%

 

 

21,649

 

 

 

70

 

 

 

1.64

%

Fed funds sold & other

 

 

49,160

 

 

 

433

 

 

 

3.52

%

 

 

81,091

 

 

 

109

 

 

 

0.54

%

Total Interest Earning Assets

 

 

2,949,471

 

 

$

33,377

 

 

 

4.53

%

 

 

2,524,579

 

 

$

23,911

 

 

 

3.79

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonearning Assets

 

 

169,599

 

 

 

 

 

 

 

 

 

161,031

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

3,119,070

 

 

 

 

 

 

 

 

$

2,685,610

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings deposits

 

$

1,356,798

 

 

$

6,238

 

 

 

1.84

%

 

$

1,312,444

 

 

$

777

 

 

 

0.24

%

Other time deposits

 

 

612,929

 

 

 

4,196

 

 

 

2.74

%

 

 

435,091

 

 

 

602

 

 

 

0.55

%

Other borrowed money

 

 

215,884

 

 

 

2,113

 

 

 

3.92

%

 

 

39,172

 

 

 

218

 

 

 

2.23

%

Fed funds purchased & securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  sold under agreement to repurchase

 

 

39,966

 

 

 

427

 

 

 

4.27

%

 

 

35,260

 

 

 

166

 

 

 

1.88

%

Subordinated notes

 

 

34,625

 

 

 

285

 

 

 

3.29

%

 

 

34,509

 

 

 

284

 

 

 

3.29

%

Total Interest Bearing Liabilities

 

$

2,260,202

 

 

$

13,259

 

 

 

2.35

%

 

$

1,856,476

 

 

$

2,047

 

 

 

0.44

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Liabilities

 

 

552,867

 

 

 

 

 

 

 

 

 

545,439

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

$

306,001

 

 

 

 

 

 

 

 

$

283,695

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and
   Interest Rate Spread

 

 

 

 

$

20,118

 

 

 

2.18

%

 

 

 

 

$

21,864

 

 

 

3.35

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

2.73

%

 

 

 

 

 

 

 

 

3.47

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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, 2023

 

 

June 30, 2022

 

Interest Earning Assets:

 

Average
Balance

 

 

Interest/
Dividends

 

 

Annualized
Yield/Rate

 

 

Average
Balance

 

 

Interest/
Dividends

 

 

Annualized
Yield/Rate

 

Loans

 

$

2,437,148

 

 

$

61,068

 

 

 

5.01

%

 

$

1,953,671

 

 

$

42,843

 

 

 

4.39

%

Taxable investment securities

 

 

398,383

 

 

 

2,985

 

 

 

1.50

%

 

 

426,189

 

 

 

2,639

 

 

 

1.24

%

Tax-exempt investment securities

 

 

25,303

 

 

 

193

 

 

 

1.93

%

 

 

20,119

 

 

 

140

 

 

 

1.76

%

Fed funds sold & other

 

 

58,853

 

 

 

933

 

 

 

3.17

%

 

 

124,050

 

 

 

188

 

 

 

0.30

%

Total Interest Earning Assets

 

 

2,919,687

 

 

$

65,179

 

 

 

4.47

%

 

 

2,524,029

 

 

$

45,810

 

 

 

3.63

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonearning Assets

 

 

174,702

 

 

 

 

 

 

 

 

 

162,949

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

3,094,389

 

 

 

 

 

 

 

 

$

2,686,978

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings deposits

 

$

1,378,518

 

 

$

11,181

 

 

 

1.62

%

 

$

1,302,005

 

 

$

1,365

 

 

 

0.21

%

Other time deposits

 

 

596,168

 

 

 

7,404

 

 

 

2.48

%

 

 

447,471

 

 

 

1,374

 

 

 

0.61

%

Other borrowed money

 

 

174,171

 

 

 

3,393

 

 

 

3.90

%

 

 

51,180

 

 

 

553

 

 

 

2.16

%

Fed funds purchased & securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  sold under agreement to repurchase

 

 

39,409

 

 

 

832

 

 

 

4.22

%

 

 

32,182

 

 

 

318

 

 

 

1.98

%

Subordinated notes

 

 

34,610

 

 

 

569

 

 

 

3.29

%

 

 

34,495

 

 

 

553

 

 

 

3.21

%

Total Interest Bearing Liabilities

 

$

2,222,876

 

 

$

23,379

 

 

 

2.10

%

 

$

1,867,333

 

 

$

4,163

 

 

 

0.44

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Liabilities

 

 

567,878

 

 

 

 

 

 

 

 

 

530,478

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

$

303,635

 

 

 

 

 

 

 

 

$

289,167

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and
   Interest Rate Spread

 

 

 

 

$

41,800

 

 

 

2.37

%

 

 

 

 

$

41,647

 

 

 

3.19

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

2.87

%

 

 

 

 

 

 

 

 

3.30

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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 (continued)

(in thousands of dollars, except percentages)

 

 

 

For the Three Months Ended

 

 

For the Three Months Ended

 

 

 

June 30, 2023

 

 

June 30, 2022

 

 

 

As Reported

 

Excluding Accretion/Amortization

Difference

 

 

As Reported

 

Excluding Accretion/Amortization

Difference

 

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

31,365

 

 

 

5.07

%

 

$

30,697

 

 

 

4.96

%

 

$

668

 

 

 

0.11

%

 

$

22,388

 

 

 

4.48

%

 

$

21,986

 

 

 

4.40

%

 

$

402

 

 

 

0.08

%

Taxable investment securities

 

 

1,486

 

 

 

1.49

%

 

 

1,486

 

 

 

1.49

%

 

 

-

 

 

 

0.00

%

 

 

1,344

 

 

 

1.27

%

 

 

1,344

 

 

 

1.27

%

 

 

-

 

 

 

0.00

%

Tax-exempt investment securities

 

 

93

 

 

 

1.94

%

 

 

93

 

 

 

1.94

%

 

 

-

 

 

 

0.00

%

 

 

70

 

 

 

1.64

%

 

 

70

 

 

 

1.64

%

 

 

-

 

 

 

0.00

%

Fed funds sold & other

 

 

433

 

 

 

3.52

%

 

 

433

 

 

 

3.52

%

 

 

-

 

 

 

0.00

%

 

 

109

 

 

 

0.54

%

 

 

109

 

 

 

0.54

%

 

 

-

 

 

 

0.00

%

 Total Interest Earning Assets

 

 

33,377

 

 

 

4.53

%

 

 

32,709

 

 

 

4.44

%

 

 

668

 

 

 

0.09

%

 

 

23,911

 

 

 

3.79

%

 

 

23,509

 

 

 

3.73

%

 

 

402

 

 

 

0.06

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings deposits

 

$

6,238

 

 

 

1.84

%

 

$

6,238

 

 

 

1.84

%

 

$

-

 

 

 

0.00

%

 

$

777

 

 

 

0.24

%

 

$

777

 

 

 

0.24

%

 

$

-

 

 

 

0.00

%

Other time deposits

 

 

4,196

 

 

 

2.74

%

 

 

4,291

 

 

 

2.80

%

 

 

(95

)

 

 

-0.06

%

 

 

602

 

 

 

0.55

%

 

 

1,222

 

 

 

1.12

%

 

 

(620

)

 

 

-0.57

%

Other borrowed money

 

 

2,113

 

 

 

3.92

%

 

 

2,130

 

 

 

3.95

%

 

 

(17

)

 

 

-0.03

%

 

 

218

 

 

 

2.23

%

 

 

239

 

 

 

2.44

%

 

 

(21

)

 

 

-0.21

%

Fed funds purchased and securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  sold under agreement to repurchase

 

 

427

 

 

 

4.27

%

 

 

427

 

 

 

4.27

%

 

 

-

 

 

 

0.00

%

 

 

166

 

 

 

1.88

%

 

 

166

 

 

 

1.88

%

 

 

-

 

 

 

0.00

%

Subordinated notes

 

 

285

 

 

 

3.29

%

 

 

285

 

 

 

3.29

%

 

 

-

 

 

 

0.00

%

 

 

284

 

 

 

3.29

%

 

 

284

 

 

 

3.29

%

 

 

-

 

 

 

0.00

%

 Total Interest Bearing Liabilities

 

 

13,259

 

 

 

2.35

%

 

 

13,371

 

 

 

2.37

%

 

 

(112

)

 

 

-0.02

%

 

 

2,047

 

 

 

0.44

%

 

 

2,688

 

 

 

0.58

%

 

 

(641

)

 

 

-0.14

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest/Dividend income/yield

 

 

33,377

 

 

 

4.53

%

 

 

32,709

 

 

 

4.44

%

 

 

668

 

 

 

0.09

%

 

 

23,911

 

 

 

3.79

%

 

 

23,509

 

 

 

3.73

%

 

 

402

 

 

 

0.06

%

Interest Expense / yield

 

 

13,259

 

 

 

2.35

%

 

 

13,371

 

 

 

2.37

%

 

 

(112

)

 

 

-0.02

%

 

 

2,047

 

 

 

0.44

%

 

 

2,688

 

 

 

0.58

%

 

 

(641

)

 

 

-0.14

%

Net Interest Spread

 

 

20,118

 

 

 

2.18

%

 

 

19,338

 

 

 

2.07

%

 

 

780

 

 

 

0.11

%

 

 

21,864

 

 

 

3.35

%

 

 

20,821

 

 

 

3.15

%

 

 

1,043

 

 

 

0.20

%

Net Interest Margin

 

 

 

 

 

2.73

%

 

 

 

 

 

2.63

%

 

 

 

 

 

0.10

%

 

 

 

 

 

3.47

%

 

 

 

 

 

3.30

%

 

 

 

 

 

0.17

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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 (continued)

(in thousands of dollars, except percentages)

 

 

 

For the Six Months Ended

 

 

For the Six Months Ended

 

 

 

June 30, 2023

 

 

June 30, 2022

 

 

 

As Reported

 

Excluding Accretion/Amortization

Difference

 

 

As Reported

 

Excluding Accretion/Amortization

Difference

 

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

61,068

 

 

 

5.01

%

 

$

59,733

 

 

 

4.90

%

 

$

1,335

 

 

 

0.11

%

 

$

42,843

 

 

 

4.39

%

 

$

42,067

 

 

 

4.31

%

 

$

776

 

 

 

0.08

%

Taxable investment securities

 

 

2,985

 

 

 

1.50

%

 

 

2,985

 

 

 

1.50

%

 

 

-

 

 

 

0.00

%

 

 

2,639

 

 

 

1.24

%

 

 

2,639

 

 

 

1.24

%

 

 

-

 

 

 

0.00

%

Tax-exempt investment securities

 

 

193

 

 

 

1.93

%

 

 

193

 

 

 

1.93

%

 

 

-

 

 

 

0.00

%

 

 

140

 

 

 

1.76

%

 

 

140

 

 

 

1.76

%

 

 

-

 

 

 

0.00

%

Fed funds sold & other

 

 

933

 

 

 

3.17

%

 

 

933

 

 

 

3.17

%

 

 

-

 

 

 

0.00

%

 

 

188

 

 

 

0.30

%

 

 

188

 

 

 

0.30

%

 

 

-

 

 

 

0.00

%

 Total Interest Earning Assets

 

 

65,179

 

 

 

4.47

%

 

 

63,844

 

 

 

4.38

%

 

 

1,335

 

 

 

0.09

%

 

 

45,810

 

 

 

3.63

%

 

 

45,034

 

 

 

3.57

%

 

 

776

 

 

 

0.06

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings deposits

 

$

11,181

 

 

 

1.62

%

 

$

11,181

 

 

 

1.62

%

 

$

-

 

 

 

0.00

%

 

$

1,365

 

 

 

0.21

%

 

$

1,365

 

 

 

0.21

%

 

$

-

 

 

 

0.00

%

Other time deposits

 

 

7,404

 

 

 

2.48

%

 

 

7,958

 

 

 

2.67

%

 

 

(554

)

 

 

-0.19

%

 

 

1,374

 

 

 

0.61

%

 

 

2,613

 

 

 

1.17

%

 

 

(1,239

)

 

 

-0.56

%

Other borrowed money

 

 

3,393

 

 

 

3.90

%

 

 

3,428

 

 

 

3.94

%

 

 

(35

)

 

 

-0.04

%

 

 

553

 

 

 

2.16

%

 

 

595

 

 

 

2.33

%

 

 

(42

)

 

 

-0.17

%

Fed funds purchased and securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  sold under agreement to repurchase

 

 

832

 

 

 

4.22

%

 

 

832

 

 

 

4.22

%

 

 

-

 

 

 

0.00

%

 

 

318

 

 

 

1.98

%

 

 

318

 

 

 

1.98

%

 

 

-

 

 

 

0.00

%

Subordinated notes

 

 

569

 

 

 

3.29

%

 

 

569

 

 

 

3.29

%

 

 

-

 

 

 

0.00

%

 

 

553

 

 

 

3.21

%

 

 

553

 

 

 

3.21

%

 

 

-

 

 

 

0.00

%

 Total Interest Bearing Liabilities

 

 

23,379

 

 

 

2.10

%

 

 

23,968

 

 

 

2.16

%

 

 

(589

)

 

 

-0.06

%

 

 

4,163

 

 

 

0.44

%

 

 

5,444

 

 

 

0.58

%

 

 

(1,281

)

 

 

-0.14

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest/Dividend income/yield

 

 

65,179

 

 

 

4.47

%

 

 

63,844

 

 

 

4.38

%

 

 

1,335

 

 

 

0.09

%

 

 

45,810

 

 

 

3.63

%

 

 

45,034

 

 

 

3.57

%

 

 

776

 

 

 

0.06

%

Interest Expense / yield

 

 

23,379

 

 

 

2.10

%

 

 

23,968

 

 

 

2.16

%

 

 

(589

)

 

 

-0.06

%

 

 

4,163

 

 

 

0.44

%

 

 

5,444

 

 

 

0.58

%

 

 

(1,281

)

 

 

-0.14

%

Net Interest Spread

 

 

41,800

 

 

 

2.37

%

 

 

39,876

 

 

 

2.22

%

 

 

1,924

 

 

 

0.15

%

 

 

41,647

 

 

 

3.19

%

 

 

39,590

 

 

 

2.99

%

 

 

2,057

 

 

 

0.20

%

Net Interest Margin

 

 

 

 

 

2.87

%

 

 

 

 

 

2.74

%

 

 

 

 

 

0.13

%

 

 

 

 

 

3.30

%

 

 

 

 

 

3.14

%

 

 

 

 

 

0.16

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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

NON-GAAP RECONCILIATION OF NET INCOME

 

 

 

(in thousands of dollars)

 

 

 

(in thousands of dollars)

 

Non-GAAP Reconciliation of Net Income

 

Three Months Ended

 

 

 

Twelve Months Ended

 

 

 

June 30, 2023

 

 

June 30, 2022

 

 

 

June 30, 2023

 

 

June 30, 2022

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

Net income as reported

 

$

6,001

 

 

$

8,271

 

 

 

$

12,467

 

 

$

16,373

 

Acquisition expenses

 

 

88

 

 

 

-

 

 

 

 

184

 

 

 

145

 

Tax effect on acquisition expenses

 

 

(18

)

 

 

-

 

 

 

 

(37

)

 

 

(30

)

Net income excluding acquisition expenses and tax effect

 

$

6,071

 

 

$

8,271

 

 

 

 

12,614

 

 

 

16,488

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding
   including participating securities

 

 

13,632,440

 

 

 

13,065,975

 

 

 

 

13,624,094

 

 

 

13,066,123

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per share

 

$

0.45

 

 

$

0.63

 

 

 

$

0.93

 

 

$

1.26

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

NON-GAAP RECONCILIATION OF TANGIBLE BOOK VALUE

 

 

 

Actual End of Period

 

 

 

Regulatory End of Period

 

Non-GAAP Reconciliation of Tangible Book Value

 

Year to Date

 

 

 

Year to Date

 

 

 

June 30, 2023

 

 

June 30, 2022

 

 

 

June 30, 2023

 

 

June 30, 2022

 

 

 

 

 

 

 

 

 

Shares Outstanding

 

 

13,634,912

 

 

 

13,065,825

 

 

 

 

13,634,912

 

 

 

13,065,825

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

  Equity

 

$

304,663

 

 

$

280,872

 

 

 

$

304,663

 

 

$

280,872

 

  Goodwill

 

 

86,358

 

 

 

80,434

 

 

 

 

86,358

 

 

 

80,434

 

  Other Intangible

 

 

8,437

 

 

 

3,974

 

 

 

 

8,437

 

 

 

3,974

 

Comprehensive Loss Adjustment*

 

 

-

 

 

 

-

 

 

 

 

35,922

 

 

 

31,261

 

CECL Adjustment**

 

 

-

 

 

 

-

 

 

 

 

2,528

 

 

 

-

 

Tangible Equity

 

$

209,868

 

 

$

196,464

 

 

 

$

248,318

 

 

$

227,725

 

Shares Outstanding

 

 

13,635

 

 

 

13,066

 

 

 

 

13,635

 

 

 

13,066

 

Tangible Book Equity per Share

 

$

15.39

 

 

$

15.04

 

 

 

$

18.21

 

 

$

17.43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actual Average

 

 

 

Regulatory Average

 

 

 

Year to Date

 

 

 

Year to Date

 

 

 

June 30, 2023

 

 

June 30, 2022

 

 

 

June 30, 2023

 

 

June 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

12,467

 

 

$

16,373

 

 

 

$

12,467

 

 

$

16,373

 

Acquisition Costs - Tax Adjusted

 

 

147

 

 

 

115

 

 

 

 

147

 

 

 

115

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Shares Outstanding

 

 

13,624,094

 

 

 

13,066,123

 

 

 

 

13,624,094

 

 

 

13,066,123

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Tangible Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

  Average Equity

 

$

303,635

 

 

$

289,167

 

 

 

$

303,635

 

 

$

289,167

 

  Average Goodwill

 

 

86,358

 

 

 

80,434

 

 

 

 

86,358

 

 

 

80,434

 

  Average Other Intangible

 

 

8,942

 

 

 

4,235

 

 

 

 

8,942

 

 

 

4,235

 

Average Comprehensive Loss Adjustment*

 

 

-

 

 

 

-

 

 

 

 

34,921

 

 

 

16,893

 

Average CECL Adjustment**

 

 

-

 

 

 

-

 

 

 

 

2,528

 

 

 

 

Average Tangible Equity

 

$

208,336

 

 

$

204,498

 

 

 

$

245,784

 

 

$

221,391

 

Average Shares Outstanding

 

 

13,624

 

 

 

13,066

 

 

 

 

13,624

 

 

 

13,066

 

Average Tangible Book Equity per Share

 

$

15.29

 

 

$

15.65

 

 

 

$

18.04

 

 

$

16.94

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on Average Tangible Equity

 

 

11.97

%

 

 

16.01

%

 

 

 

10.14

%

 

 

14.79

%

Return on Average Tangible Equity w/o Acquisition

 

 

12.11

%

 

 

16.12

%

 

 

 

10.26

%

 

 

14.89

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*The Bank has adopted the Accumulated Other Comprehensive Income (AOCI) opt out election which removed AOCI from the calculation of tangible equity for regulatory purposes.

 

 

 

**ASU 2016-13 adopted during the first quarter of 2023; therefore, prior period's provision amount reflects the incurred loss method and the Bank has elected to spread the capital adjustment over three years. The first year permits 75% of the capital adjustment to be removed from the calculation of tangible equity for regulatory purposes.