fmao-8k_20201021.htm
false 0000792966 0000792966 2020-10-21 2020-10-21

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C.  20549

 

FORM 8-K

 

CURRENT REPORT Pursuant

to Section 13 or 15(d) of the

Securities Exchange Act of 1934

Date of Report (Date of earliest event reported) October 21, 2020

 

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 21, 2020, Farmers & Merchants Bancorp, Inc. issued a press release announcing its earnings for the three and nine months ended September 30, 2020.  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 21, 2020

 

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 21, 2020

/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

2020 Third-Quarter and Year-to-Date Financial Results

Positive Momentum Continues as Third Quarter 2020 Earnings Per Diluted Share Increase 5.3%

Despite Higher Provision for Loan Losses due to the COVID-19 Crisis

 

ARCHBOLD, OHIO, October 21, 2020, Farmers & Merchants Bancorp, Inc. (Nasdaq: FMAO) today reported financial results for the 2020 third quarter and year-to-date September 30, 2020.

 

2020 Third Quarter Financial Highlights Include (on a year-over-year basis unless noted):

 

Net interest income after provision for loan losses increased 3.0% to $13.0 million, which included a $1.7 million increase in the provision for loan losses as a result of the COVID-19 crisis

 

Noninterest income increased 49.2% to $4.7 million, primarily due to strong residential mortgage demand

 

Efficiency ratio improved 375 basis points to 62.11%

 

Strong organic growth drove a 17.7% increase in net total loans and an 18.8% increase in total deposits

 

Asset quality remains strong and nonperforming loans to total loans was 0.58% compared to 0.28%

 

Year-to-date, net charge-offs to average loans was 0.03%, compared to 0.04% for the same period last year

 

The balance of interest only and full deferrals was $8.5 million at September 30, 2020, a 94.6% decline from $156.6 million at June 30, 2020

 

F&M remains well capitalized under regulatory guidelines with a Tier 1 capital to average assets of 10.65%

 

Quarterly cash dividend increased 13.3% to $0.17 per share, reflecting F&M’s commitment to create long-term value for shareholders

 

F&M donated over $36,000 to local organizations during the third quarter, a 100% increase from the same quarter last year

 

New loan production offices in Muncie, IN and Oxford, OH contributing to loan growth

 

New loan production office in West Bloomfield, MI and new full-service office in Fort Wayne expected to open in fourth quarter

 

“Momentum in our business remains strong and I am extremely proud of the high level of service and dedication our employees continue to provide our customers and communities,” stated Lars B. Eller, President and Chief Executive Officer.  “We entered the COVID-19 crisis from a position of strength through our commitment to community-oriented and prudent banking values.  F&M’s continued success throughout this challenging period is encouraging and we have been able to offset an increased level of provision for loan losses by reducing our cost of funds, driving strong noninterest income, and improving our efficiency ratio.  As a result, third quarter net income increased 3.2%, and earnings per diluted share are up 5.3% over the prior year period.”  

 

Mr. Eller continued: “Our loan portfolio continues to be resilient.  Loans 30 days past due to total loans, excluding PPP loan balance, is comparable to pre-COVID levels and was 0.26% at September 30, 2020, compared to 0.18% at December 31, 2019.  In addition, we ended the third quarter with only $8.5 million of interest only and full deferrals, compared to $156.6 million at the end of the second quarter.  Given this favorable performance, we believe interest only and full deferrals, as well as second deferrals, will continue to decline throughout the remainder of 2020.  


However, given the uncertainty surrounding the COVID-19 crisis and the continued impacts the pandemic is having on the global economy, we are proactively monitoring our portfolio’s performance and our approach to risk remains prudent.  As a result, we have increased our allowance for loan and lease losses by nearly 76.0% over the past 12 months, and our allowance for loan and lease losses to total loans, adjusted for our PPP balances, are now over 1.0%.”

 

Income Statement

Net income for the 2020 third quarter ended September 30, 2020, was $4.4 million, compared to $4.3 million for the same period last year.  Net income per basic and diluted share for the 2020 third quarter was $0.40, compared to $0.38 for the same period last year.  Net income for the 2020 nine-month period ended September 30, 2020, was $13.3 million, compared to $13.7 million for the same period last year.  Net income per basic and diluted share for the 2020 nine months was $1.20, compared to $1.23 for the same period last year.  

 

Mr. Eller continued, “Our provision for loan losses has increased from $410,000 for the nine months ended September 30, 2019 to $5.0 million for the nine months ended September 30, 2020.  Helping offset this year-to-date increase, has been a slight increase in total interest income, a 23.5% improvement in total interest expense, and a 26.3% increase in noninterest income.  In addition, noninterest expenses have increased only 4.9% year-to-date, primarily due to a one-time $0.5 million increase in salary and wages during the third quarter to support our employees’ annual incentive program.  Despite higher operating expenses, our efficiency ratio for the nine months ended September 30, 2020 was 62.11%, compared to 65.86% for the same period last year and at the bank only level, excluding the parent or any affiliate, our efficiency ratio at September 30, 2020, was 59.89% compared to 62.45% for the same period last year.”

 

Deposits

At September 30, 2020, total deposits were $1.519 billion, an increase of 18.8% from September 30, 2019, and an increase of 2.8% from June 30, 2020.  The significant organic deposit growth being experienced is a result of continued strength in expanding relationships with new and existing customers, and the benefits of PPP activity. In addition, we continue to see growing customer preferences to more stable and secure saving instruments as deposits have increased since the COVID-19 crisis began.

 

Loan Portfolio and Asset Quality

Total loans, net at September 30, 2020, increased 17.7% or by $205.2 million to $1.364 billion, compared to $1.159 billion at September 30, 2019, and up 1.4% from $1.345 billion at June 30, 2020.  The year-over-year improvement resulted primarily from the contribution of strong organic loan growth and $87.0 million of PPP loans originated during the 2020 second quarter.  

 

Mr. Eller continued, “Despite the challenges created by the COVID-19 crisis, we continue to grow our loan portfolio with high quality customers, reflecting the personal financial services and value we provide our local communities and the recent contribution of our newly opened loan production offices in Muncie, IN and Oxford, OH.”

 

F&M continues to closely monitor its loan portfolio with a particular emphasis on higher risk sectors.  The Bank initially had loans of $28 million in deferment and loans of $137 million making interest only payments.  As of September 30, 2020, there is a total of $8.5 million outstanding between deferrals and interest only payments within the Company’s commercial and agriculture portfolios.  The $8.5 million balance comprised $1.4 million with one full month of deferment, $641,000 with three full months of deferment, $5.5 million with three months interest only payments, and $900,000 with six months interest only.  Second deferrals were negligible at September 30, 2020 and at this point in time, existing loans outstanding in deferral or interest only payments are expected to be current as of December 31, 2020.  



The Company’s management team has evaluated its exposure to increased loan losses related to the COVID-19 pandemic and has identified the following industry segments most impacted by the pandemic as of September 30, 2020:

 

Industry Segments

(Dollars in Thousands)

 

Outstanding

Loan Balance

 

 

Percent of

Total Loan

Portfolio

 

 

Payment Deferment

 

 

Percent of Total Loans Adjusted with Deferment

 

 

Interest Only Modifications

 

 

Percent of Total Loans Adjusted with Interest Only

 

Hospitality (Hotels)

 

$

74,426

 

 

 

5.44

%

 

$

-

 

 

 

0.00

%

 

$

1,679

 

 

 

26.19

%

Restaurants

 

 

21,726

 

 

 

1.59

%

 

 

-

 

 

 

0.00

%

 

 

2,000

 

 

 

31.20

%

Retail Commercial

   Real Estate *

 

 

101,783

 

 

 

7.44

%

 

 

-

 

 

 

0.00

%

 

 

-

 

 

 

0.00

%

Entertainment

 

 

24,568

 

 

 

1.80

%

 

 

641

 

 

 

31.10

%

 

 

1,302

 

 

 

20.32

%

Car Dealers

 

 

32,094

 

 

 

2.35

%

 

 

-

 

 

 

0.00

%

 

 

-

 

 

 

0.00

%

Gas Stations

 

 

17,586

 

 

 

1.29

%

 

 

-

 

 

 

0.00

%

 

 

-

 

 

 

0.00

%

Other

 

 

770,197

 

 

 

56.31

%

 

 

1,420

 

 

 

68.90

%

 

 

1,429

 

 

 

22.29

%

Total

 

$

1,042,380

 

 

 

76.22

%

 

$

2,061

 

 

 

100.00

%

 

$

6,410

 

 

 

100.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

# of Customers

 

 

 

 

 

 

 

 

 

4

 

 

 

 

 

 

5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*Includes Owner Occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Report on Adjusted Loans as of September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The other category in payment deferment at September 30, 2020, is a loan for a livestock production facility.  The other category for interest modifications as of September 30, 2020, is for construction of an agricultural implement facility and a manufacturer.  

 

F&M’s agriculture portfolio continues to perform well, as a result of the Company’s experienced lenders, diversified market exposure, and geographic focus within strong agricultural markets.  At September 30, 2020, F&M’s $103.3 million agriculture portfolio consisted primarily of row crop and livestock production, with almost no dairy exposure.  Agriculture customers are proven farmers with strong balance sheets and 95% of row crop producers utilize crop insurance to mitigate weather and production risks.  Approximately, 25% of F&M’s agriculture portfolio at September 30, 2020, was within the livestock sector, and approximately 70% of this exposure is to customers that support production but do not have direct livestock ownership.  In addition, approximately 80% of F&M’s livestock exposure is for loans with balances under $750,000 and of the borrowers with direct livestock ownership, approximately 50% are not dependent on the income from livestock to manage their debt payments.  Overall, F&M believes agricultural performance will be similar to 2019.  

 

Focusing on Operational Excellence and Executing Long-Term Strategic Plan

Mr. Eller stated: “Based on the lessons we have learned throughout the COVID-19 pandemic, we are making strategic investments across our organization that support the future needs of our operations as well as adapt to changing customer preferences.  We are reviewing our office modification strategy.  As a part of this, we are exploring the opportunity for offices in compelling markets with a high concentration of our core customer demographic.  During the fourth quarter, we are expanding our physical presence into the state of Michigan with a new loan production office in West Bloomfield, MI.  Our new full-service office in Fort Wayne, IN is also expected to open in fourth quarter.”  

 

“We have recently split our back-end operations team into four separate locations to mitigate risk of operating one facility and promote social distancing within our facilities, in addition to supporting our employees’ efforts to work from home. We also remain focused on attracting and retaining employees to support our current and future growth, and during the third quarter we expanded our employee 401(k) offerings, and upgraded our HR system.  Investments in our digital infrastructure continue and in the coming months we will go live with an upgrade to F&M’s website, improve our customer’s ability to automatically open accounts online, and open a new call center to support our growing digital strategies.”  

 

Mr. Eller concluded: “Despite the unprecedented impacts of the COVID-19 pandemic, 2020 is shaping up to be a strong year demonstrating the resiliency of our employees, customers, and communities.  We are all in this together


and F&M remains focused on providing support for you and us, throughout the near-term challenges and future prosperity.”  

 

Stockholders’ Equity and Dividends

Total stockholders’ equity increased 7.0% to $243.4 million at September 30, 2020, from $227.4 million at September 30, 2019. At September 30, 2020, the Company had a Tier 1 leverage ratio of 10.65%, compared to 11.60% at September 30, 2019.

 

Tangible stockholders’ equity increased to $187.2 million at September 30, 2020, compared to $174.6 million at September 30, 2019.  The largest change to intangible stockholders’ equity was an increase in accumulated comprehensive income, which increased from $1.471 million as of September 30, 2019 to $5.860 million as of September 30, 2020.  On a per share basis, tangible stockholders’ equity at September 30, 2020, was $16.78 per share, compared to $15.68 per share at September 30, 2019.

 

For the nine months ended September 30, 2020, the Company has declared cash dividends of $0.49 per share, which is an 8.9% increase over the 2019 nine month declared dividend payment.  F&M is committed to returning capital to shareholders and has increased the annual cash dividend for 26 consecutive years.  For the nine months ended September 30, 2020, the dividend payout ratio was 42.66% compared to 38.67% 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 through its 30 offices. Our locations are in Fulton, Defiance, Hancock, Henry, Lucas, Williams, and Wood counties in Northwest Ohio.  In Northeast Indiana, we have offices located in Adams, Allen, DeKalb, Jay, and Steuben counties.

 

Safe harbor statement

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

 

Non-GAAP Financial Measures  

This press release includes disclosure of financial measures not prepared in accordance with generally accepted accounting principles in the United States (GAAP).  A non-GAAP financial measure is a numerical measure of historical or future financial performance, financial position or cash flows that excludes or includes amounts that are required to be disclosed by GAAP. Farmers & Merchants Bancorp, Inc. believes that these non-GAAP financial measures provide both management and investors a more complete understanding of the underlying operational results and trends and Farmers & Merchants Bancorp, Inc.’s marketplace performance.  The presentation of this additional information is not meant to be considered in isolation or as a substitute for the numbers prepared in accordance with GAAP.

 


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, 2020

 

 

June
30, 2020

 

 

March
31, 2020

 

 

December
31, 2019

 

 

September
30, 2019

 

 

September
30, 2020

 

 

September
30, 2019

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

16,181

 

 

$

16,192

 

 

$

15,883

 

 

$

15,608

 

 

$

15,202

 

 

$

48,256

 

 

$

46,605

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and

   government

   agencies

 

 

761

 

 

 

767

 

 

 

1,146

 

 

 

840

 

 

 

972

 

 

 

2,674

 

 

 

2,501

 

Municipalities

 

 

279

 

 

 

243

 

 

 

262

 

 

 

225

 

 

 

190

 

 

 

784

 

 

 

612

 

Dividends

 

 

36

 

 

 

26

 

 

 

45

 

 

 

60

 

 

 

69

 

 

 

107

 

 

 

233

 

Federal funds sold

 

 

4

 

 

 

5

 

 

 

6

 

 

 

97

 

 

 

120

 

 

 

15

 

 

 

319

 

Other

 

 

32

 

 

 

40

 

 

 

122

 

 

 

319

 

 

 

459

 

 

 

194

 

 

 

887

 

Total interest income

 

 

17,293

 

 

 

17,273

 

 

 

17,464

 

 

 

17,149

 

 

 

17,012

 

 

 

52,030

 

 

 

51,157

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

1,864

 

 

 

2,254

 

 

 

2,901

 

 

 

3,336

 

 

 

3,654

 

 

 

7,019

 

 

 

9,606

 

Federal funds purchased

   and securities sold

   under agreement to

   repurchase

 

 

174

 

 

 

187

 

 

 

244

 

 

 

207

 

 

 

201

 

 

 

605

 

 

 

527

 

Borrowed funds

 

 

231

 

 

 

257

 

 

 

266

 

 

 

270

 

 

 

257

 

 

 

754

 

 

 

813

 

Total interest

   expense

 

 

2,269

 

 

 

2,698

 

 

 

3,411

 

 

 

3,813

 

 

 

4,112

 

 

 

8,378

 

 

 

10,946

 

Net Interest Income -

   Before Provision for

   Loan Losses

 

 

15,024

 

 

 

14,575

 

 

 

14,053

 

 

 

13,336

 

 

 

12,900

 

 

 

43,652

 

 

 

40,211

 

Provision for Loan Losses

 

 

1,987

 

 

 

1,569

 

 

 

1,430

 

 

 

728

 

 

 

247

 

 

 

4,986

 

 

 

410

 

Net Interest Income After

   Provision For Loan

   Losses

 

 

13,037

 

 

 

13,006

 

 

 

12,623

 

 

 

12,608

 

 

 

12,653

 

 

 

38,666

 

 

 

39,801

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer service fees

 

 

2,299

 

 

 

2,258

 

 

 

1,586

 

 

 

1,732

 

 

 

1,722

 

 

 

6,143

 

 

 

4,994

 

Other service charges

   and fees

 

 

879

 

 

 

704

 

 

 

1,039

 

 

 

1,132

 

 

 

1,179

 

 

 

2,622

 

 

 

3,311

 

Net gain on sale of loans

 

 

1,537

 

 

 

364

 

 

 

227

 

 

 

119

 

 

 

260

 

 

 

2,128

 

 

 

558

 

Net gain (loss) on sale

   of available-for-sale

   securities

 

 

-

 

 

 

-

 

 

 

270

 

 

 

-

 

 

 

-

 

 

 

270

 

 

 

(26

)

Total noninterest

   income

 

 

4,715

 

 

 

3,326

 

 

 

3,122

 

 

 

2,983

 

 

 

3,161

 

 

 

11,163

 

 

 

8,837

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

5,102

 

 

 

4,043

 

 

 

4,223

 

 

 

4,029

 

 

 

4,158

 

 

 

13,420

 

 

 

12,300

 

Employee benefits

 

 

1,566

 

 

 

1,218

 

 

 

1,677

 

 

 

1,410

 

 

 

1,331

 

 

 

4,461

 

 

 

4,148

 

Net occupancy expense

 

 

558

 

 

 

564

 

 

 

564

 

 

 

406

 

 

 

630

 

 

 

1,686

 

 

 

1,911

 

Furniture and equipment

 

 

875

 

 

 

750

 

 

 

758

 

 

 

596

 

 

 

720

 

 

 

2,383

 

 

 

2,179

 

Data processing

 

 

490

 

 

 

408

 

 

 

442

 

 

 

396

 

 

 

482

 

 

 

1,340

 

 

 

2,157

 

Franchise taxes

 

 

368

 

 

 

369

 

 

 

368

 

 

 

246

 

 

 

248

 

 

 

1,105

 

 

 

735

 

ATM expense

 

 

444

 

 

 

376

 

 

 

414

 

 

 

434

 

 

 

416

 

 

 

1,234

 

 

 

1,281

 

Advertising

 

 

411

 

 

 

265

 

 

 

303

 

 

 

340

 

 

 

587

 

 

 

979

 

 

 

1,229

 

Net (gain) loss on sale

   of other assets owned

 

 

(7

)

 

 

(7

)

 

 

1

 

 

 

16

 

 

 

22

 

 

 

(13

)

 

 

65

 

FDIC assessment

 

 

194

 

 

 

144

 

 

 

72

 

 

 

(11

)

 

 

-

 

 

 

410

 

 

 

194

 

Mortgage servicing

   rights amortization

 

 

296

 

 

 

356

 

 

 

132

 

 

 

158

 

 

 

149

 

 

 

784

 

 

 

329

 

Consulting fees

 

 

205

 

 

 

217

 

 

 

139

 

 

 

264

 

 

 

196

 

 

 

561

 

 

 

404

 

Other general and

   administrative

 

 

1,786

 

 

 

1,691

 

 

 

1,602

 

 

 

1,482

 

 

 

1,667

 

 

 

5,027

 

 

 

4,897

 


Total noninterest

   expense

 

 

12,288

 

 

 

10,394

 

 

 

10,695

 

 

 

9,766

 

 

 

10,606

 

 

 

33,377

 

 

 

31,829

 

Income Before Income

   Taxes

 

 

5,464

 

 

 

5,938

 

 

 

5,050

 

 

 

5,825

 

 

 

5,208

 

 

 

16,452

 

 

 

16,809

 

Income Taxes

 

 

1,054

 

 

 

1,134

 

 

 

945

 

 

 

1,102

 

 

 

933

 

 

 

3,133

 

 

 

3,130

 

Net Income

 

 

4,410

 

 

 

4,804

 

 

 

4,105

 

 

 

4,723

 

 

 

4,275

 

 

 

13,319

 

 

 

13,679

 

Other Comprehensive

   Income (Loss) (Net of

   Tax):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gain

   (loss) on available-for-

   sale securities

 

 

639

 

 

 

661

 

 

 

4,998

 

 

 

(472

)

 

 

841

 

 

 

6,298

 

 

 

5,651

 

Reclassification

   adjustment for realized

   (gain) loss on sale of

   available-for-sale

   securities

 

-

 

 

 

-

 

 

 

(270

)

 

 

-

 

 

 

-

 

 

 

(270

)

 

 

26

 

Net unrealized gain

   (loss) on available-for-

   sale securities

 

 

639

 

 

 

661

 

 

 

4,728

 

 

 

(472

)

 

 

841

 

 

 

6,028

 

 

 

5,677

 

Tax expense (benefit)

 

 

134

 

 

 

139

 

 

 

993

 

 

 

(99

)

 

 

176

 

 

 

1,266

 

 

 

1,192

 

Other comprehensive

   income (loss)

 

 

505

 

 

 

522

 

 

 

3,735

 

 

 

(373

)

 

 

665

 

 

 

4,762

 

 

 

4,485

 

Comprehensive Income

 

$

4,915

 

 

$

5,326

 

 

$

7,840

 

 

$

4,350

 

 

$

4,940

 

 

$

18,081

 

 

$

18,164

 

Basic and Diluted

   Earnings Per Share

 

$

0.40

 

 

$

0.43

 

 

$

0.37

 

 

$

0.43

 

 

$

0.38

 

 

$

1.20

 

 

$

1.23

 

Dividends Declared

 

$

0.17

 

 

$

0.16

 

 

$

0.16

 

 

$

0.16

 

 

$

0.15

 

 

$

0.49

 

 

$

0.45

 


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

 

 

 

September
30, 2020

 

 

June
30, 2020

 

 

March
31, 2020

 

 

December
31, 2019

 

 

September
30, 2019

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

 

 

 

 

(Unaudited)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

46,395

 

 

$

54,336

 

 

$

49,844

 

 

$

50,137

 

 

$

103,188

 

Federal funds sold

 

 

41,358

 

 

 

31,105

 

 

 

40,993

 

 

 

1,159

 

 

 

11,404

 

Total cash and cash equivalents

 

 

87,753

 

 

 

85,441

 

 

 

90,837

 

 

 

51,296

 

 

 

114,592

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing time deposits

 

 

4,657

 

 

 

4,636

 

 

 

4,869

 

 

 

4,309

 

 

 

4,554

 

Securities - available-for-sale

 

 

259,041

 

 

 

236,292

 

 

 

204,121

 

 

 

222,293

 

 

 

190,465

 

Other securities, at cost

 

 

5,827

 

 

 

5,810

 

 

 

5,810

 

 

 

5,810

 

 

 

5,789

 

Loans held for sale

 

 

7,621

 

 

 

11,445

 

 

 

2,153

 

 

 

4,248

 

 

 

606

 

Loans, net

 

 

1,351,979

 

 

 

1,334,790

 

 

 

1,239,108

 

 

 

1,211,771

 

 

 

1,151,937

 

Premises and equipment

 

 

26,776

 

 

 

26,049

 

 

 

26,120

 

 

 

26,351

 

 

 

25,990

 

Goodwill

 

 

47,340

 

 

 

47,340

 

 

 

47,340

 

 

 

47,340

 

 

 

47,340

 

Mortgage servicing rights

 

 

3,027

 

 

 

2,740

 

 

 

2,672

 

 

 

2,629

 

 

 

2,556

 

Other real estate owned

 

 

206

 

 

 

135

 

 

 

185

 

 

 

214

 

 

 

351

 

Bank owned life insurance

 

 

15,501

 

 

 

15,399

 

 

 

15,313

 

 

 

15,235

 

 

 

15,151

 

Other assets

 

 

16,872

 

 

 

14,370

 

 

 

16,597

 

 

 

15,834

 

 

 

15,549

 

Total Assets

 

$

1,826,600

 

 

$

1,784,447

 

 

$

1,655,125

 

 

$

1,607,330

 

 

$

1,574,880

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

330,845

 

 

$

336,027

 

 

$

261,786

 

 

$

265,156

 

 

$

261,719

 

Interest-bearing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

 

 

534,792

 

 

 

504,846

 

 

 

463,734

 

 

 

423,655

 

 

 

430,646

 

Savings

 

 

392,059

 

 

 

374,871

 

 

 

341,256

 

 

 

322,973

 

 

 

310,667

 

Time

 

 

261,177

 

 

 

261,631

 

 

 

281,931

 

 

 

276,563

 

 

 

274,996

 

Total deposits

 

 

1,518,873

 

 

 

1,477,375

 

 

 

1,348,707

 

 

 

1,288,347

 

 

 

1,278,028

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal Funds Purchased and securities

   sold under agreements to repurchase

 

 

29,859

 

 

 

30,949

 

 

 

30,585

 

 

 

48,073

 

 

 

30,056

 

Federal Home Loan Bank (FHLB)

   advances

 

 

17,724

 

 

 

19,087

 

 

 

24,888

 

 

 

24,806

 

 

 

24,669

 

Dividend payable

 

 

1,882

 

 

 

1,768

 

 

 

1,768

 

 

 

1,768

 

 

 

1,657

 

Accrued expenses and other liabilities

 

 

14,841

 

 

 

14,971

 

 

 

12,820

 

 

 

14,078

 

 

 

13,062

 

Total liabilities

 

 

1,583,179

 

 

 

1,544,150

 

 

 

1,418,768

 

 

 

1,377,072

 

 

 

1,347,472

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and Contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock - No par value 20,000,000

   shares authorized; issued and outstanding

   12,230,000 shares 9/30/20 and 12/31/19

 

 

81,577

 

 

 

82,134

 

 

 

81,844

 

 

 

81,535

 

 

 

81,264

 

Treasury stock - 1,071,299 shares 9/30/20,

   1,093,065 shares 12/31/19

 

 

(12,397

)

 

 

(12,668

)

 

 

(12,636

)

 

 

(12,456

)

 

 

(12,453

)

Retained earnings

 

 

168,381

 

 

 

165,476

 

 

 

162,416

 

 

 

160,081

 

 

 

157,126

 

Accumulated other comprehensive

   income

 

 

5,860

 

 

 

5,355

 

 

 

4,833

 

 

 

1,098

 

 

 

1,471

 

Total stockholders' equity

 

 

243,421

 

 

 

240,297

 

 

 

236,457

 

 

 

230,258

 

 

 

227,408

 

Total Liabilities and Stockholders' Equity

 

$

1,826,600

 

 

$

1,784,447

 

 

$

1,655,225

 

 

$

1,607,330

 

 

$

1,574,880

 

 

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

 

 

 


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

SELECT FINANCIAL DATA

 

 

 

For the Three Months Ended

 

 

For the Nine Months Ended

 

Selected financial data

 

September
30, 2020

 

 

June
30, 2020

 

 

March
31, 2020

 

 

December
31, 2019

 

 

September
30, 2019

 

 

September
30, 2020

September
30, 2019

 

Return on average assets

 

 

 

0.98

%

 

 

 

1.10

%

 

 

 

1.02

%

 

 

 

1.18

%

 

 

 

1.10

%

 

 

1.03

%

 

 

1.33

%

Return on average equity

 

 

 

7.28

%

 

 

 

8.07

%

 

 

 

7.06

%

 

 

 

8.26

%

 

 

 

7.54

%

 

 

7.45

%

 

 

8.63

%

Yield on earning assets

 

 

 

4.04

%

 

 

 

4.25

%

 

 

 

4.66

%

 

 

 

4.63

%

 

 

 

4.74

%

 

 

4.30

%

 

 

5.03

%

Cost of interest bearing

  liabilities

 

 

 

0.74

%

 

 

 

0.91

%

 

 

 

1.22

%

 

 

 

1.40

%

 

 

 

1.55

%

 

 

0.95

%

 

 

1.36

%

Net interest spread

 

 

 

3.30

%

 

 

 

3.34

%

 

 

 

3.44

%

 

 

 

3.23

%

 

 

 

3.19

%

 

 

3.35

%

 

 

3.57

%

Net interest margin

 

 

 

3.51

%

 

 

 

3.59

%

 

 

 

3.75

%

 

 

 

3.60

%

 

 

 

3.60

%

 

 

3.61

%

 

 

3.78

%

Efficiency

 

 

 

62.11

%

 

 

 

57.91

%

 

 

 

63.09

%

 

 

 

63.67

%

 

 

 

65.86

%

 

 

61.05

%

 

 

64.09

%

Dividend payout ratio

 

 

 

42.66

%

 

 

 

36.80

%

 

 

 

43.07

%

 

 

 

43.34

%

 

 

 

38.67

%

 

 

40.68

%

 

 

32.26

%

Tangible book value

   per share (1)

 

$

 

16.78

 

 

$

 

16.33

 

 

$

 

16.26

 

 

$

 

16.01

 

 

$

 

15.45

 

 

 

 

 

 

 

 

 

Tier 1 capital to

   average assets

 

 

 

10.65

%

 

 

 

10.70

%

 

 

 

11.56

%

 

 

 

11.52

%

 

 

 

11.45

%

 

 

 

 

 

 

 

 

Average Shares Outstanding

 

 

 

11,142,797

 

 

 

 

11,129,341

 

 

 

 

11,134,870

 

 

 

 

11,137,004

 

 

 

 

11,121,426

 

 

 

11,135,695

 

 

 

11,105,993

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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, 2020

 

 

June
30, 2020

 

 

March
31, 2020

 

 

December
31, 2019

 

 

September
30, 2019

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

595,146

 

 

$

 

589,382

 

 

$

 

570,217

 

 

$

 

551,309

 

 

$

 

502,137

 

Agricultural real estate

 

 

 

192,883

 

 

 

 

194,606

 

 

 

 

194,383

 

 

 

 

199,105

 

 

 

 

200,791

 

Consumer real estate

 

 

 

175,963

 

 

 

 

174,069

 

 

 

 

174,731

 

 

 

 

165,349

 

 

 

 

159,074

 

Commercial and industrial

 

 

 

238,175

 

 

 

 

223,842

 

 

 

 

143,261

 

 

 

 

135,631

 

 

 

 

130,150

 

Agricultural

 

 

 

103,330

 

 

 

 

107,458

 

 

 

 

109,584

 

 

 

 

111,820

 

 

 

 

110,270

 

Consumer

 

 

 

53,320

 

 

 

 

50,108

 

 

 

 

49,022

 

 

 

 

49,237

 

 

 

 

49,552

 

Other

 

 

 

9,030

 

 

 

 

9,714

 

 

 

 

8,336

 

 

 

 

8,314

 

 

 

 

8,167

 

  Less: Net deferred loan fees

      and costs

 

 

 

(3,985

)

 

 

 

(4,456

)

 

 

 

(1,893

)

 

 

 

(1,766

)

 

 

 

(1,445

)

Total loans, net

 

$

 

1,363,862

 

 

$

 

1,344,723

 

 

$

 

1,247,641

 

 

$

 

1,218,999

 

 

$

 

1,158,696

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Asset quality data

 

September
30, 2020

 

 

June
30, 2020

 

 

March
31, 2020

 

 

December
31, 2019

 

 

September
30, 2019

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

 

7,870

 

 

$

 

8,473

 

 

$

 

3,344

 

 

$

 

3,400

 

 

$

 

3,275

 

Troubled debt restructuring

 

$

 

7,028

 

 

$

 

7,034

 

 

$

 

1,934

 

 

$

 

956

 

 

$

 

1,051

 

90 day past due and accruing

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

Nonperforming loans

 

$

 

7,870

 

 

$

 

8,473

 

 

$

 

3,344

 

 

$

 

3,400

 

 

$

 

3,275

 

Other real estate owned

 

$

 

206

 

 

$

 

135

 

 

$

 

185

 

 

$

 

214

 

 

$

 

351

 

Non-performing assets

 

$

 

8,076

 

 

$

 

8,608

 

 

$

 

3,529

 

 

$

 

3,614

 

 

$

 

3,626

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses

 

$

 

11,883

 

 

$

 

10,538

 

 

$

 

8,533

 

 

$

 

7,228

 

 

$

 

6,759

 

Allowance for loan and lease

   losses/total loans

 

 

 

0.87

%

 

 

 

0.78

%

 

 

 

0.68

%

 

 

 

0.59

%

 

 

 

0.58

%

Net charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Quarter-to-date

 

$

 

37

 

 

$

 

169

 

 

$

 

125

 

 

$

 

295

 

 

$

 

171

 

   Year-to-date

 

$

 

331

 

 

$

 

294

 

 

$

 

125

 

 

$

 

685

 

 

$

 

426

 

Net charge-offs to average loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Quarter-to-date

 

 

 

0.00

%

 

 

 

0.01

%

 

 

 

0.01

%

 

 

 

0.03

%

 

 

 

0.02

%

   Year-to-date

 

 

 

0.03

%

 

 

 

0.02

%

 

 

 

0.01

%

 

 

 

0.06

%

 

 

 

0.04

%

Non-performing loans/total loans

 

 

 

0.58

%

 

 

 

0.63

%

 

 

 

0.27

%

 

 

 

0.28

%

 

 

 

0.28

%

Allowance for loan and lease

   losses/nonperforming loans

 

 

 

151.01

%

 

 

 

117.24

%

 

 

 

256.66

%

 

 

 

187.17

%

 

 

 

173.25

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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, 2020

 

 

September 30, 2019

 

Interest Earning Assets:

 

Average

Balance

 

 

Interest/

Dividends

 

 

Annualized

Yield/Rate

 

 

Average

Balance

 

 

Interest/

Dividends

 

 

Annualized

Yield/Rate

 

Loans

 

$

1,359,156

 

 

$

16,181

 

 

 

4.76

%

 

$

1,126,173

 

 

$

15,202

 

 

 

5.40

%

Taxable Investment Securities

 

 

245,274

 

 

 

968

 

 

 

1.58

%

 

 

167,654

 

 

 

1,082

 

 

 

2.58

%

Tax-exempt Investment Securities

 

 

26,032

 

 

 

108

 

 

 

2.10

%

 

 

32,530

 

 

 

149

 

 

 

2.32

%

Fed Funds Sold & Other

 

 

83,760

 

 

 

36

 

 

 

0.17

%

 

 

112,961

 

 

 

579

 

 

 

2.05

%

Total Interest Earning Assets

 

 

1,714,222

 

 

$

17,293

 

 

 

4.04

%

 

 

1,439,318

 

 

$

17,012

 

 

 

4.74

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonearning Assets

 

 

93,778

 

 

 

 

 

 

 

 

 

 

 

116,191

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

1,808,000

 

 

 

 

 

 

 

 

 

 

$

1,555,509

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings Deposits

 

$

915,367

 

 

$

798

 

 

 

0.35

%

 

$

734,075

 

 

$

2,044

 

 

 

1.11

%

Other Time Deposits

 

 

258,809

 

 

 

1,066

 

 

 

1.65

%

 

 

276,793

 

 

 

1,610

 

 

 

2.33

%

Other Borrowed Money

 

 

18,920

 

 

 

231

 

 

 

4.88

%

 

 

24,582

 

 

 

257

 

 

 

4.18

%

Fed Funds Purchased & Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Sold under Agreement to Repurchase

 

 

30,100

 

 

 

174

 

 

 

2.31

%

 

 

28,947

 

 

 

201

 

 

 

2.78

%

Total Interest Bearing Liabilities

 

$

1,223,196

 

 

$

2,269

 

 

 

0.74

%

 

$

1,064,397

 

 

$

4,112

 

 

 

1.55

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing Liabilities

 

 

342,388

 

 

 

 

 

 

 

 

 

 

 

264,183

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders Equity

 

$

242,416

 

 

 

 

 

 

 

 

 

 

$

226,929

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and

   interest rate spread

 

 

 

 

 

$

15,024

 

 

 

3.30

%

 

 

 

 

 

$

12,900

 

 

 

3.19

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

 

 

3.51

%

 

 

 

 

 

 

 

 

 

 

3.60

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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, 2020

 

 

September 30, 2019

 

Interest Earning Assets:

 

Average

Balance

 

 

Interest/

Dividends

 

 

Annualized

Yield/Rate

 

 

Average

Balance

 

 

Interest/

Dividends

 

 

Annualized

Yield/Rate

 

Loans

 

$

1,305,998

 

 

$

48,256

 

 

 

4.93

%

 

$

1,113,892

 

 

$

46,605

 

 

 

5.36

%

Taxable Investment Securities

 

 

208,499

 

 

 

3,220

 

 

 

2.06

%

 

 

163,106

 

 

 

2,857

 

 

 

2.34

%

Tax-exempt Investment Securities

 

 

25,564

 

 

 

345

 

 

 

2.28

%

 

 

33,554

 

 

 

489

 

 

 

2.46

%

Fed Funds Sold & Other

 

 

75,917

 

 

 

209

 

 

 

0.37

%

 

 

77,296

 

 

 

1,206

 

 

 

2.08

%

Total Interest Earning Assets

 

 

1,615,978

 

 

$

52,030

 

 

 

4.30

%

 

 

1,387,848

 

 

$

51,157

 

 

 

4.93

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonearning Assets

 

 

109,564

 

 

 

 

 

 

 

 

 

 

 

78,442

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

1,725,542

 

 

 

 

 

 

 

 

 

 

$

1,466,290

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings Deposits

 

$

849,748

 

 

$

3,237

 

 

 

0.51

%

 

$

708,280

 

 

$

5,577

 

 

 

1.05

%

Other Time Deposits

 

 

268,762

 

 

 

3,782

 

 

 

1.88

%

 

 

261,592

 

 

 

4,029

 

 

 

2.05

%

Other Borrowed Money

 

 

22,401

 

 

 

754

 

 

 

4.49

%

 

 

25,811

 

 

 

813

 

 

 

4.20

%

Fed Funds Purchased & Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Sold under Agreement to Repurchase

 

 

33,118

 

 

 

605

 

 

 

2.44

%

 

 

29,657

 

 

 

527

 

 

 

2.37

%

Total Interest Bearing Liabilities

 

$

1,174,029

 

 

$

8,378

 

 

 

0.95

%

 

$

1,025,340

 

 

$

10,946

 

 

 

1.42

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing Liabilities

 

 

313,224

 

 

 

 

 

 

 

 

 

 

 

220,034

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders Equity

 

$

238,289

 

 

 

 

 

 

 

 

 

 

$

220,916

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and

   interest rate spread

 

 

 

 

 

$

43,652

 

 

 

3.35

%

 

 

 

 

 

$

40,211

 

 

 

3.51

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

 

 

3.61

%

 

 

 

 

 

 

 

 

 

 

3.88

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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