fmao-8k_20220331.htm
false 0000792966 0000792966 2022-03-31 2022-03-31

 

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) March 31, 2022

 

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 April 20, 2022, Farmers & Merchants Bancorp, Inc. issued a press release (the “Release”) announcing its earnings for the three months ended March 31, 2022.  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 April 20, 2022

 

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: April 20, 2022

/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 Record

2022 First Quarter Financial Results

 

ARCHBOLD, OHIO, April 20, 2022, Farmers & Merchants Bancorp, Inc. (Nasdaq: FMAO) today reported financial results for the 2022 first quarter ended March 31, 2022.

 

2022 First Quarter Financial Highlights Include (on a year-over-year basis unless noted):

 

Net income increased 65.0% to a quarterly record of $8.1 million, from $4.9 million

 

Earnings increased 40.9% to $0.62 per basic and diluted share, from $0.44 per basic and diluted share

 

Average shares outstanding increased 16.7% as a result of the Perpetual Federal Savings Bank Acquisition

 

Total loans increased 46.3% to a record $1.962 billion, and included $463,000 of PPP loans

 

Organic loan growth of 22.0%, excluding PPP loans and loan balances at time of acquisitions

 

Total loans increased 5.6% from $1.857 billion at December 31, 2021

 

Total assets increased 34.8% to a record $2.686 billion, and up 1.8% from December 31, 2021

 

Deposits increased 33.8% to a record $2.254 billion, and up 2.7% from December 31, 2021

 

Net charge-offs to average loans were 0.00%, the fourth consecutive quarter at or below 0.00%

 

Return on average equity increased to 11.00% from 7.87%

 

Return on average tangible equity increased to 14.86% from 10.10% on a year-over-year basis

 

Lars B. Eller, President and Chief Executive Officer, stated, “F&M achieved record financial results for the first quarter, as our business benefits from the Perpetual Federal Savings Bank, Inc., and Ossian Financial Services, Inc. acquisitions, the Adams County Financial Resources asset purchase, our new Fort Wayne office, our three new LPOs, and the completion of our office realignment program.  Organic loan growth increased 22.0% on a year-over-year basis and loans are up 5.6% from December 31, 2021.  In fact, this is our third consecutive quarter of year-over-year organic loan growth over 10.0%.  While we expect our growth rate to normalize in 2022, positive momentum across our business remains strong and we believe we are well positioned to grow our balance sheet and earnings throughout 2022.”

 

Income Statement

Net income for the 2022 first quarter ended March 31, 2022, was $8.1 million, compared to $4.9 million for the same period last year.  Net income  per basic and diluted share for the 2022 first quarter was $0.62, compared to $0.44 for the same period last year.

 

Mr. Eller continued, “Profitability is benefitting from our larger scale, strong asset quality, and prudent expense management.  Our efficiency ratio improved to 55.44% during the 2022 first quarter, compared to 62.57% at March 31, 2021, and 58.76% at December 31, 2021.  Strong profitability also drove higher returns, and ROAA, ROAE, and ROATCE all expanded on a year-over-year and sequential basis.”  

 

 

 


 

Deposits

At March 31, 2022, total deposits were $2.254 billion, an increase of 33.8% from March 31, 2021, and an increase of 2.7% from December 31, 2021.  F&M continues to see growing customer preferences to more stable and secure saving instruments as deposits have increased since the COVID-19 crisis began.  The Company’s cost of interest-bearing liabilities improved to 0.45% for the quarter ended March 31, 2022, compared to 0.53% for the quarter ended March 31, 2021, and 0.51% for the quarter ended December 31, 2021.

 

Loan Portfolio and Asset Quality

Total loans, net at March 31, 2022, increased 46.3%, or by $620.5 million to $1.962 billion, compared to $1.342 billion at March 31, 2021, and up 5.6% from $1.857 billion at December 31, 2021.  The year-over-year improvement resulted primarily from the contribution of continued strong organic loan growth and the completion of both the Perpetual Federal Savings Bank, Inc. and Ossian Financial Services, Inc. acquisitions.  

 

Loans increased 22.0% organically from the same period a year ago when not including the Perpetual and Ossian acquisitions, and the impact of PPP loans.  During the 2022 first quarter, the Company processed $2.4 million of PPP loan forgiveness and principal payments received, resulting in a total of $463,000 of PPP loans within F&M’s loan portfolio at March 31, 2022.  

 

F&M continues to closely monitor its loan portfolio with a particular emphasis on higher risk sectors.  Nonperforming loans were $8.6 million, or 0.44% of total loans at March 31, 2022, compared to $8.1 million, or 0.61% at March 31, 2021.  The $500,000 year-over-year increase in nonperforming loans was primarily a result of the addition of $385.1 million of loans associated with the Perpetual and Ossian acquisitions, reflecting strong asset quality at F&M as well as its recently acquired banks.

 

Mr. Eller continued, “Despite the significant loan growth we have recently experienced, we have remained focused on controlling risk.  Nonperforming assets have increased 3.5% over the past 12 months, despite a 46.3% increase in our loan portfolio over this period.  As a result, nonperforming assets to total assets were 0.32% at March 31, 2022, compared to 0.42% at March 31, 2021.  In addition, we continue to prudently fund our allowance for loan and lease losses which has increased 16.3% on a year-over-year basis.  At March 31, 2022, our allowance for loan and lease losses to nonperforming loans was 198.29%, compared to 177.24% at March 31, 2021.”  

 

“Our record first quarter financial results reflect the power of our strategic growth plan, the value we provide our local communities, and the hard work and dedication of our team members.  While uncertainty has expanded across the global economy and interest rates have started increasing, I believe 2022 will be another record year of earnings growth and value creation for our shareholders, customers, employees, and communities,” concluded Mr. Eller.

 

Stockholders’ Equity and Dividends

Total stockholders’ equity increased 16.1% to $286.5 million at March 31, 2022, from $246.8 million at March 31, 2021. At March 31, 2022, the Company had a Tier 1 leverage ratio of 8.51%, compared to 10.39% at March 31, 2021.

 

Tangible stockholders’ equity increased to $221.6 million at March 31, 2022, compared to $195.9 million at March 31, 2021. On a per share basis, tangible stockholders’ equity at March 31, 2022, was $16.96 per share, compared to $17.50 per share at March 31, 2021.  The 3.1% year-over-year decline in tangible book value per share was due to a 16.7% year-over-year increase in the average shares outstanding as a result of the Perpetual Federal Savings Bank acquisition.  

 

For the 2022 first quarter, the company declared cash dividends of $0.19 per share, which is an 11.8% increase over the 2021 first quarter declared dividend payment. F&M is committed to returning capital to shareholders and has increased the annual cash dividend for 27 consecutive years. For the 2022 first quarter, the dividend payout ratio was 30.64% compared to 38.48% for the same period last year.

 



 

About Farmers & Merchants State Bank:

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


MERCHANTS BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME & COMPREHENSIVE INCOME

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

 

 

 

Three Months Ended

 

 

 

March
31, 2022

 

 

December
31, 2021

 

 

September
30, 2021

 

 

June
30, 2021

 

 

March
31, 2021

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

20,455

 

 

$

21,008

 

 

$

18,766

 

 

$

16,259

 

 

$

15,612

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and

   government

   agencies

 

 

1,023

 

 

 

964

 

 

 

924

 

 

 

857

 

 

 

751

 

Municipalities

 

 

300

 

 

 

289

 

 

 

284

 

 

 

289

 

 

 

308

 

Dividends

 

 

42

 

 

 

49

 

 

 

44

 

 

 

31

 

 

 

50

 

Federal funds sold

 

 

10

 

 

 

10

 

 

 

10

 

 

 

6

 

 

 

5

 

Other

 

 

69

 

 

 

103

 

 

 

94

 

 

 

88

 

 

 

39

 

Total interest income

 

 

21,899

 

 

 

22,423

 

 

 

20,122

 

 

 

17,530

 

 

 

16,765

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

1,360

 

 

 

1,581

 

 

 

1,221

 

 

 

1,276

 

 

 

1,340

 

Federal funds purchased

   and securities sold

   under agreement to

   repurchase

 

 

152

 

 

 

155

 

 

 

165

 

 

 

163

 

 

 

166

 

Borrowed funds

 

 

335

 

 

 

361

 

 

 

87

 

 

 

115

 

 

 

222

 

Subordinated notes

 

 

269

 

 

 

291

 

 

 

199

 

 

 

-

 

 

 

-

 

Total interest

   expense

 

 

2,116

 

 

 

2,388

 

 

 

1,672

 

 

 

1,554

 

 

 

1,728

 

Net Interest Income -

   Before Provision for

   Loan Losses

 

 

19,783

 

 

 

20,035

 

 

 

18,450

 

 

 

15,976

 

 

 

15,037

 

Provision for Loan Losses

 

 

580

 

 

 

444

 

 

 

659

 

 

 

641

 

 

 

1,700

 

Net Interest Income After

   Provision For Loan

   Losses

 

 

19,203

 

 

 

19,591

 

 

 

17,791

 

 

 

15,335

 

 

 

13,337

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer service fees

 

 

2,648

 

 

 

2,417

 

 

 

2,242

 

 

 

2,198

 

 

 

2,814

 

Other service charges

   and fees

 

 

998

 

 

 

1,026

 

 

 

1,010

 

 

 

874

 

 

 

838

 

Net gain on sale of loans

 

 

697

 

 

 

1,074

 

 

 

822

 

 

 

955

 

 

 

1,046

 

Net gain on sale of

   available-for-sale

   securities

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

293

 

Total noninterest

   income

 

 

4,343

 

 

 

4,517

 

 

 

4,074

 

 

 

4,027

 

 

 

4,991

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

5,502

 

 

 

5,761

 

 

 

5,442

 

 

 

4,591

 

 

 

4,390

 

Employee benefits

 

 

2,054

 

 

 

1,792

 

 

 

1,621

 

 

 

1,915

 

 

 

1,994

 

Net occupancy expense

 

 

598

 

 

 

532

 

 

 

529

 

 

 

546

 

 

 

577

 

Furniture and equipment

 

 

1,056

 

 

 

782

 

 

 

903

 

 

 

848

 

 

 

791

 

Data processing

 

 

604

 

 

 

1,020

 

 

 

1,548

 

 

 

428

 

 

 

505

 

Franchise taxes

 

 

418

 

 

 

361

 

 

 

372

 

 

 

294

 

 

 

446

 

ATM expense

 

 

532

 

 

 

478

 

 

 

460

 

 

 

459

 

 

 

449

 

Advertising

 

 

237

 

 

 

431

 

 

 

439

 

 

 

331

 

 

 

235

 

Net (gain) loss on sale

   of other assets owned

 

 

(5

)

 

 

13

 

 

 

219

 

 

 

227

 

 

 

(25

)

FDIC assessment

 

 

114

 

 

 

265

 

 

 

296

 

 

 

276

 

 

 

236

 

Mortgage servicing

   rights amortization

 

 

26

 

 

 

266

 

 

 

285

 

 

 

524

 

 

 

505

 

Consulting fees

 

 

178

 

 

 

761

 

 

 

256

 

 

 

394

 

 

 

223

 


Other general and

   administrative

 

 

2,179

 

 

 

1,964

 

 

 

1,951

 

 

 

2,227

 

 

 

2,033

 

Total noninterest

   expense

 

 

13,493

 

 

 

14,426

 

 

 

14,321

 

 

 

13,060

 

 

 

12,359

 

Income Before Income

   Taxes

 

 

10,053

 

 

 

9,682

 

 

 

7,544

 

 

 

6,302

 

 

 

5,969

 

Income Taxes

 

 

1,951

 

 

 

1,999

 

 

 

1,624

 

 

 

1,319

 

 

 

1,060

 

Net Income

 

 

8,102

 

 

 

7,683

 

 

 

5,920

 

 

 

4,983

 

 

 

4,909

 

Other Comprehensive

   Income (Loss) (Net of

   Tax):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gain

   (loss) on available-

   for-sale securities

 

 

(20,939

)

 

 

(5,170

)

 

 

173

 

 

 

786

 

 

 

(6,737

)

Reclassification

   adjustment for realized

   gain on sale of

   available-for-sale

   securities

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(293

)

Net unrealized gain

   (loss) on available-

   for-sale securities

 

 

(20,939

)

 

 

(5,170

)

 

 

173

 

 

 

786

 

 

 

(7,030

)

Tax expense (benefit)

 

 

(4,397

)

 

 

(1,085

)

 

 

36

 

 

 

165

 

 

 

(1,476

)

Other comprehensive

   income (loss)

 

 

(16,542

)

 

 

(4,085

)

 

 

137

 

 

 

621

 

 

 

(5,554

)

Comprehensive Income (Loss)

 

$

(8,440

)

 

$

3,598

 

 

$

6,057

 

 

$

5,604

 

 

$

(645

)

Basic and Diluted

   Earnings Per Share

 

$

0.62

 

 

$

0.59

 

 

$

0.53

 

 

$

0.44

 

 

$

0.44

 

Dividends Declared

 

$

0.19

 

 

$

0.19

 

 

$

0.18

 

 

$

0.17

 

 

$

0.17

 

 



 

FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

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

 

 

 

March
31, 2022

 

 

December 31, 2021

 

 

September 30, 2021

 

 

June
30, 2021

 

 

March
31, 2021

 

 

 

(Unaudited)

 

 

 

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

94,118

 

 

$

135,485

 

 

$

112,875

 

 

$

93,636

 

 

$

118,139

 

Federal funds sold

 

 

45,404

 

 

 

45,338

 

 

 

45,203

 

 

 

57,483

 

 

 

57,361

 

Total cash and cash equivalents

 

 

139,522

 

 

 

180,823

 

 

 

158,078

 

 

 

151,119

 

 

 

175,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing time deposits

 

 

8,677

 

 

 

10,913

 

 

 

14,622

 

 

 

18,597

 

 

 

4,405

 

Securities - available-for-sale

 

 

413,996

 

 

 

429,931

 

 

 

426,717

 

 

 

407,500

 

 

 

352,974

 

Other securities, at cost

 

 

8,568

 

 

 

8,162

 

 

 

4,905

 

 

 

6,419

 

 

 

5,939

 

Loans held for sale

 

 

6,060

 

 

 

7,714

 

 

 

3,735

 

 

 

8,041

 

 

 

7,511

 

Loans, net

 

 

1,945,449

 

 

 

1,841,177

 

 

 

1,479,864

 

 

 

1,443,336

 

 

 

1,327,254

 

Premises and equipment

 

 

26,653

 

 

 

26,913

 

 

 

26,476

 

 

 

26,915

 

 

 

26,703

 

Goodwill

 

 

80,434

 

 

 

80,434

 

 

 

55,214

 

 

 

56,066

 

 

 

47,340

 

Mortgage servicing rights

 

 

3,336

 

 

 

3,157

 

 

 

3,097

 

 

 

3,146

 

 

 

3,444

 

Other real estate owned

 

 

-

 

 

 

159

 

 

 

167

 

 

 

198

 

 

 

148

 

Bank owned life insurance

 

 

27,715

 

 

 

27,558

 

 

 

27,397

 

 

 

27,218

 

 

 

25,347

 

Other assets

 

 

25,735

 

 

 

21,359

 

 

 

18,711

 

 

 

18,310

 

 

 

16,720

 

Total Assets

 

$

2,686,145

 

 

$

2,638,300

 

 

$

2,218,983

 

 

$

2,166,865

 

 

$

1,993,285

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

497,249

 

 

$

473,689

 

 

$

438,076

 

 

$

443,863

 

 

$

384,558

 

Interest-bearing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

 

 

681,975

 

 

 

650,466

 

 

 

646,237

 

 

 

652,078

 

 

 

605,533

 

Savings

 

 

626,787

 

 

 

597,828

 

 

 

529,532

 

 

 

501,687

 

 

 

451,043

 

Time

 

 

447,586

 

 

 

471,479

 

 

 

252,383

 

 

 

256,445

 

 

 

242,717

 

Total deposits

 

 

2,253,597

 

 

 

2,193,462

 

 

 

1,866,228

 

 

 

1,854,073

 

 

 

1,683,851

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds purchased and securities

   sold under agreements to repurchase

 

 

31,680

 

 

 

29,268

 

 

 

29,601

 

 

 

29,882

 

 

 

30,072

 

Federal Home Loan Bank (FHLB)

   advances

 

 

22,656

 

 

 

24,065

 

 

 

17,868

 

 

 

17,868

 

 

 

17,840

 

Other borrowings

 

 

40,000

 

 

 

40,000

 

 

 

-

 

 

 

-

 

 

 

-

 

Subordinated notes, net of unamortized

   issuance costs

 

 

34,499

 

 

 

34,471

 

 

 

34,441

 

 

 

-

 

 

 

-

 

Dividend payable

 

 

2,462

 

 

 

2,461

 

 

 

2,002

 

 

 

1,888

 

 

 

1,889

 

Accrued expenses and other liabilities

 

 

14,773

 

 

 

17,406

 

 

 

14,097

 

 

 

12,569

 

 

 

12,805

 

Total liabilities

 

 

2,399,667

 

 

 

2,341,133

 

 

 

1,964,237

 

 

 

1,916,280

 

 

 

1,746,457

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and Contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock - No par value 20,000,000

   shares authorized; issued and outstanding

   14,063,999 shares 3/31/22 and 12/31/21

 

 

122,886

 

 

 

122,674

 

 

 

81,382

 

 

 

82,259

 

 

 

82,030

 

Treasury stock - 997,916 shares 3/31/22,

   997,766 shares 12/31/21

 

 

(11,739

)

 

 

(11,724

)

 

 

(11,718

)

 

 

(12,172

)

 

 

(11,962

)

Retained earnings

 

 

195,057

 

 

 

189,401

 

 

 

184,181

 

 

 

179,734

 

 

 

176,617

 

Accumulated other comprehensive

   income (loss)

 

 

(19,726

)

 

 

(3,184

)

 

 

901

 

 

 

764

 

 

 

143

 

Total stockholders' equity

 

 

286,478

 

 

 

297,167

 

 

 

254,746

 

 

 

250,585

 

 

 

246,828

 

Total Liabilities and Stockholders' Equity

 

$

2,686,145

 

 

$

2,638,300

 

 

$

2,218,983

 

 

$

2,166,865

 

 

$

1,993,285

 



FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

SELECT FINANCIAL DATA

 

 

 

For the Three Months Ended

 

Selected financial data

 

March
31, 2022

 

 

December
31, 2021

 

 

September
30, 2021

 

 

June
30, 2021

 

 

March
31, 2021

 

Return on average assets

 

 

 

1.21

%

 

 

 

1.17

%

 

 

 

1.12

%

 

 

 

0.90

%

 

 

 

1.01

%

Return on average equity

 

 

 

11.00

%

 

 

 

10.94

%

 

 

 

9.32

%

 

 

 

8.00

%

 

 

 

7.87

%

Yield on earning assets

 

 

 

3.47

%

 

 

 

3.59

%

 

 

 

3.85

%

 

 

 

3.53

%

 

 

 

3.71

%

Cost of interest bearing

  liabilities

 

 

 

0.45

%

 

 

 

0.51

%

 

 

 

0.45

%

 

 

 

0.44

%

 

 

 

0.53

%

Net interest spread

 

 

 

3.02

%

 

 

 

3.08

%

 

 

 

3.40

%

 

 

 

3.09

%

 

 

 

3.18

%

Net interest margin

 

 

 

3.14

%

 

 

 

3.21

%

 

 

 

3.53

%

 

 

 

3.21

%

 

 

 

3.33

%

Efficiency

 

 

 

55.44

%

 

 

 

58.76

%

 

 

 

63.50

%

 

 

 

64.98

%

 

 

 

62.57

%

Dividend payout ratio

 

 

 

30.64

%

 

 

 

32.03

%

 

 

 

33.81

%

 

 

 

37.89

%

 

 

 

38.48

%

Tangible book value

   per share (1)

 

$

 

16.96

 

 

$

 

16.49

 

 

$

 

17.33

 

 

$

 

16.94

 

 

$

 

17.50

 

Tier 1 capital to

   average assets

 

 

 

8.51

%

 

 

 

8.47

%

 

 

 

9.45

%

 

 

 

8.78

%

 

 

 

10.39

%

Average Shares Outstanding

 

 

 

13,066,272

 

 

 

 

13,046,299

 

 

 

 

11,209,732

 

 

 

 

11,191,043

 

 

 

 

11,197,012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

Loans

 

March
31, 2022

 

 

December
31, 2021

 

 

September
30, 2021

 

 

June
30, 2021

 

 

March
31, 2021

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

910,839

 

 

$

 

848,477

 

 

$

 

728,852

 

 

$

 

691,122

 

 

$

 

618,754

 

Agricultural real estate

 

 

 

196,223

 

 

 

 

198,343

 

 

 

 

179,374

 

 

 

 

189,742

 

 

 

 

179,945

 

Consumer real estate

 

 

 

410,120

 

 

 

 

395,873

 

 

 

 

202,454

 

 

 

 

194,715

 

 

 

 

175,675

 

Commercial and industrial

 

 

 

216,918

 

 

 

 

208,270

 

 

 

 

194,767

 

 

 

 

216,609

 

 

 

 

202,958

 

Agricultural

 

 

 

140,709

 

 

 

 

118,368

 

 

 

 

105,580

 

 

 

 

100,756

 

 

 

 

100,022

 

Consumer

 

 

 

57,521

 

 

 

 

57,737

 

 

 

 

55,521

 

 

 

 

56,427

 

 

 

 

54,445

 

Other

 

 

 

31,573

 

 

 

 

32,089

 

 

 

 

31,096

 

 

 

 

13,549

 

 

 

 

14,088

 

  Less: Net deferred loan fees

      and costs

 

 

 

(1,683

)

 

 

 

(1,738

)

 

 

 

(2,082

)

 

 

 

(4,497

)

 

 

 

(4,208

)

Total loans, net

 

$

 

1,962,220

 

 

$

 

1,857,419

 

 

$

 

1,495,562

 

 

$

 

1,458,423

 

 

$

 

1,341,679

 

 



 

FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

SELECT FINANCIAL DATA (continued)

 

Asset quality data

 

March
31, 2022

 

 

December
31, 2021

 

 

September 30, 2021

 

 

June
30, 2021

 

 

March
31, 2021

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

 

8,581

 

 

$

 

8,076

 

 

$

 

6,248

 

 

$

 

7,031

 

 

$

 

8,139

 

Troubled debt restructuring

 

$

 

7,268

 

 

$

 

7,614

 

 

$

 

6,035

 

 

$

 

5,492

 

 

$

 

5,774

 

90 day past due and accruing

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

Nonperforming loans

 

$

 

8,581

 

 

$

 

8,076

 

 

$

 

6,248

 

 

$

 

7,031

 

 

$

 

8,139

 

Other real estate owned

 

$

 

-

 

 

$

 

159

 

 

$

 

167

 

 

$

 

198

 

 

$

 

148

 

Nonperforming assets

 

$

 

8,581

 

 

$

 

8,235

 

 

$

 

6,415

 

 

$

 

7,229

 

 

$

 

8,287

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses

 

$

 

16,771

 

 

$

 

16,242

 

 

$

 

15,698

 

 

$

 

15,087

 

 

$

 

14,425

 

Allowance for loan and lease

   losses/total loans

 

 

 

0.85

%

 

 

 

0.87

%

 

 

 

1.05

%

 

 

 

1.03

%

 

 

 

1.08

%

Net charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Quarter-to-date

 

$

 

51

 

 

$

 

(101

)

 

$

 

48

 

 

$

 

(21

)

 

$

 

947

 

   Year-to-date

 

$

 

51

 

 

$

 

874

 

 

$

 

974

 

 

$

 

926

 

 

$

 

947

 

Net charge-offs to average loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Quarter-to-date

 

 

 

0.00

%

 

 

 

-0.01

%

 

 

 

0.00

%

 

 

 

0.00

%

 

 

 

0.07

%

   Year-to-date

 

 

 

0.00

%

 

 

 

0.06

%

 

 

 

0.07

%

 

 

 

0.07

%

 

 

 

0.07

%

Nonperforming loans/total loans

 

 

 

0.44

%

 

 

 

0.43

%

 

 

 

0.42

%

 

 

 

0.48

%

 

 

 

0.61

%

Allowance for loan and lease

   losses/nonperforming loans

 

 

 

198.29

%

 

 

 

201.11

%

 

 

 

251.26

%

 

 

 

214.58

%

 

 

 

177.24

%

 



 

FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCE SHEETS AND RELATED YIELDS AND RATES

(in thousands of dollars, except percentages)

 

 

 

For the Three Months Ended

 

 

For the Three Months Ended

 

 

 

March 31, 2022

 

 

March 31, 2021

 

Interest Earning Assets:

 

Average

Balance

 

 

Interest/

Dividends

 

 

Annualized

Yield/Rate

 

 

Average

Balance

 

 

Interest/

Dividends

 

 

Annualized

Yield/Rate

 

Loans

 

$

1,907,478

 

 

$

20,455

 

 

 

4.29

%

 

$

1,328,571

 

 

$

15,612

 

 

 

4.70

%

Taxable investment securities

 

 

429,899

 

 

 

1,295

 

 

 

1.20

%

 

 

324,536

 

 

 

1,009

 

 

 

1.24

%

Tax-exempt investment securities

 

 

18,587

 

 

 

70

 

 

 

1.91

%

 

 

20,375

 

 

 

100

 

 

 

2.49

%

Fed funds sold & other

 

 

167,319

 

 

 

79

 

 

 

0.19

%

 

 

136,663

 

 

 

44

 

 

 

0.13

%

Total Interest Earning Assets

 

 

2,523,283

 

 

$

21,899

 

 

 

3.47

%

 

 

1,810,145

 

 

$

16,765

 

 

 

3.71

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonearning Assets

 

 

165,064

 

 

 

 

 

 

 

 

 

 

 

126,579

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

2,688,347

 

 

 

 

 

 

 

 

 

 

$

1,936,724

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings deposits

 

$

1,293,099

 

 

$

588

 

 

 

0.18

%

 

$

1,014,392

 

 

$

574

 

 

 

0.23

%

Other time deposits

 

 

459,854

 

 

 

772

 

 

 

0.67

%

 

 

242,033

 

 

 

766

 

 

 

1.27

%

Other borrowed money

 

 

63,364

 

 

 

335

 

 

 

2.11

%

 

 

17,848

 

 

 

222

 

 

 

4.98

%

Fed funds purchased & securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  sold under agreement to repurchase

 

 

29,104

 

 

 

152

 

 

 

2.09

%

 

 

30,210

 

 

 

166

 

 

 

2.20

%

Subordinated notes

 

 

34,480

 

 

 

269

 

 

 

3.12

%

 

 

-

 

 

 

-

 

 

 

0.00

%

Total Interest Bearing Liabilities

 

$

1,879,901

 

 

$

2,116

 

 

 

0.45

%

 

$

1,304,483

 

 

$

1,728

 

 

 

0.53

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Liabilities

 

 

513,745

 

 

 

 

 

 

 

 

 

 

 

382,640

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

$

294,701

 

 

 

 

 

 

 

 

 

 

$

249,601

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and

   Interest Rate Spread

 

 

 

 

 

$

19,783

 

 

 

3.02

%

 

 

 

 

 

$

15,037

 

 

 

3.18

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

 

 

3.14

%

 

 

 

 

 

 

 

 

 

 

3.33

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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