fmao-8k_20190719.htm

 

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 19, 2019

 

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 19, 2019, Farmers & Merchants Bancorp, Inc. issued a press release announcing its earnings for the quarter ended June 30, 2019.  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 19, 2019

 


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 19, 2019

/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:

Marty Filogamo

Senior Vice President – Marketing Manager

Farmers & Merchants Bancorp, Inc.

(419) 445-3501 ext. 15435

mfilogamo@fm.bank

Andrew M. Berger

Managing Director

SM Berger & Company, Inc.

(216) 464-6400

andrew@smberger.com

 

Farmers & Merchants Bancorp, Inc. Reports

2019 Second-Quarter and Year-to-Date Financial Results

Positive Operating Momentum Drives Strong Second Quarter Financial Results

 

ARCHBOLD, OHIO, July 19, 2019, Farmers & Merchants Bancorp, Inc. (Nasdaq: FMAO) today reported financial results for the 2019 second quarter and year-to-date June 30, 2019.

 

2019 Second Quarter Financial Highlights Include (on a year-over-year basis unless noted):

 

65 consecutive quarters of profitability

 

Total loans increased 31.3% to $1.091 billion as a result of the contribution from the Limberlost acquisition and strong organic consumer lending and residential mortgage growth

 

Total assets increased 38.5% and crossed $1.5 billion for the first time in F&M’s history

 

Strong organic deposit growth, which has increased year-to-date by 16.6% or $154.2 million

 

Net interest income after provision for loan losses increased 45.2% to $14.5 million

 

Net income increased 50.2% to $6.2 million

 

Adjusted net income was $6.2 million, which accounts for one-time acquisition related expenses of $31,000 and a $1.6 million benefit from recoveries that occurred in the 2019 second quarter

 

Earnings per basic and diluted share increased 27.3% to $0.56 per basic and diluted share

 

Adjusted earnings per basic and diluted share was $0.42, which accounts for one-time adjusted acquisition related expenses of $0.00 per basic and diluted share and a $0.14 per basic and diluted share benefit from recoveries that occurred in the 2019 second quarter

 

Tangible book value per share increased 7.9% to $15.49 per share

 

“Strong operating momentum continued in the 2019 second quarter and earnings per diluted share increased 27.3% to $0.56,” stated Lars B. Eller, President and Chief Executive Officer. “While earnings benefited from a nice recovery in the second quarter, core profitability remains strong as a result of year-over-year loan growth, improved margins, and favorable asset quality.  In addition, the Limberlost acquisition, which was completed on January 1, 2019, is now fully integrated and has started contributing to our financial performance and earnings.  I am extremely pleased with the quick combination of Limberlost and F&M and the opportunities our larger scale will create for F&M in the future.”  

 

“Total loans declined slightly over the past three months, primarily due to the impacts a wet planting season had on agricultural customers across our markets and the payoff of several classified loans that occurred in the second quarter, which was higher than normal.  Our loan portfolio would have increased sequentially, if second quarter payoffs and paydowns were in line with historical trends.  We have a strong pipeline of new loans that will be originated during the third quarter, including several large loans to customers in Southern Michigan.  This market supports a compelling opportunity for F&M and we already have $62.8 million in loans and $16.3 million in deposits in Southern Michigan, even though we have no physical presence in the market.  As large regional financial institutions focus on bigger markets and opportunities, we believe F&M is well positioned to grow our brand throughout our Ohio, Indiana and Michigan markets.”  


 

Income Statement

Net income for the 2019 second quarter ended June 30, 2019, was $6.2 million, compared to $4.1 million for the same period last year.  Net income for the 2019 second quarter included $31,000 of one-time acquisition related expenses and a $1.6 million benefit from recoveries.  Net income per basic and diluted share for the 2019 second quarter was $0.56, compared to $0.44 for the same period last year.  2019 second quarter earnings included $0.00 per basic and diluted share of one-time acquisition related expenses and a $0.14 per basic and diluted share benefit from recoveries.  

 

Cost of funds outpaced asset yield improvements for the 2019 second quarter and first half as a result of higher dollar volume of deposits and increased rates on deposits.  Overall, the company believes profitability from core operations is on track to match the expectations for 2019 with the acquisition factored in.

 

Net income for the 2019 first half ended June 30, 2019, was $9.4 million, compared to $7.9 million for the same period last year.  Net income for the 2019 first half included $1.2 million of one-time acquisition related expenses and a $1.6 million benefit from recoveries.  Net income per basic and diluted share for the 2019 first half was $0.85, compared to $0.85 for the same period last year.  2019 first half earnings included $0.09 per basic and diluted share of one-time acquisition related expenses and a $0.14 per basic and diluted share benefit from recoveries.  

 

Loan Portfolio and Asset Quality

Total loans, net at June 30, 2019, increased 31.3% or by $260.1 million to $1.091 billion, compared to $831.0 million at June 30, 2018. The year-over-year improvement resulted primarily from the contribution of the Limberlost acquisition and organic loan growth.  

 

F&M’s asset quality remains strong.  Despite the 38.5% year-over-year increase in total assets at June 30, 2019, nonperforming assets were up only $105,000 or 6.7%.  In addition, nonperforming loans to total loans remains low and at June 30, 2019 were 0.12%, compared to 0.11% for the same period last year.  The allowance for loan losses to nonperforming loans was 375.5% at June 30, 2019, compared to 751.5% at June 30, 2018.  Net charge-offs for the quarter ended June 30, 2019, were $86,000, or 0.01% of average loans, compared to $143,000 or 0.02% of average loans, at June 30, 2018.  Year-to-date, net charge-offs at June 30, 2019, were $255,000, or 0.02% of average loans, compared to $251,000 or 0.03% of average loans at June 30, 2018.  

 

Mr. Eller continued, “Economic trends within our markets remain stable, supporting F&M’s growth and excellent asset quality.  Total agricultural loans were $307.5 million at June 30, 2019, compared to $307.8 million at March 31, 2019, and $174.5 million at June 30, 2018.  Most of our agricultural customers utilize crop insurance, which will protect them from the wettest planting season in approximately 40 years and the impacts weather has on farm revenues.  Agricultural lending is one of F&M’s core competencies.  All of F&M’s agricultural lenders are farmers themselves and many of our communities are dependent on the farm economy.  F&M is dedicated to helping our agricultural customers during this difficult season, especially as other larger lenders have pulled back from this market.”  

 

Deposits

Over the past three months, deposits have increased organically 4.6% or by $54.9 million to $1.242 billion at June 30, 2019.  The significant organic deposit growth we have been experiencing continues to be due primarily to new product development that has allowed the company to attract new customers and expand existing customer holdings.  

 

Stockholders’ Equity and Dividends

Tangible stockholders’ equity increased to $172.0 million at June 30, 2019, compared to $165.5 million at March 31, 2019, and $137.5 million at June 30, 2018.  On a per share basis, tangible stockholders’ equity at June 30, 2019, was $15.49 per share, compared to $14.90 per share at March 31, 2019, and $14.36 at June 30, 2018.  

 

Total stockholders’ equity increased 62.9% to $224.0 million at June 30, 2019, from $137.6 million at June 30, 2018, and increased 3.3% from $216.9 million at March 31, 2019.  At June 30, 2019, the company had a Tier 1 leverage ratio of 11.77%, compared to 12.38% at June 30, 2018.  The decline in the Tier 1 leverage ratio was primarily due to the added goodwill associated with the Limberlost acquisition.  

 

 


For the 2019 second quarter, the company declared cash dividends of $0.15 per share, which is a 7.1% increase over the 2018 second quarter declared dividend payment.  F&M is committed to returning capital to shareholders and has increased the annual cash dividend for over nine consecutive years.  

 

“Over the past year we have made significant investments across our organization to strengthen F&M’s platform and expand our leadership team, while remodeling our offices and providing our customers with new, market-leading financial products and services.  In addition, attracting, developing, and retaining our employees is an important component of our strategy and during the second quarter, we announced the addition of Benét Rupp as F&M’s Chief People Officer.  The investments we are making are focused on supporting the current and future needs of both F&M and our customers, and I am encouraged by our progress.  We are currently working on a three-year strategic plan, which will be the basis of our success in the future.  I remain excited by our near- and long-term potential and based on our strong year-to-date financial results, expect 2019 to be another record year for F&M,” concluded Mr. Eller.  

 

About Farmers & Merchants State Bank:

Farmers & Merchants Bancorp, Inc. (“F&M”) (Nasdaq: FMAO), is the holding company for the Farmers & Merchants State Bank, a local independent community bank with $1.5 billion in assets 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 or capital 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.

 

 


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, 2019

 

 

March 31, 2019

 

 

December 31, 2018

 

 

September 30, 2018

 

 

June 30, 2018

 

 

June 30, 2019

 

 

June 30, 2018

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

16,723

 

 

$

14,680

 

 

$

10,955

 

 

$

10,725

 

 

$

10,521

 

 

$

31,403

 

 

$

20,623

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and

   government

   agencies

 

 

816

 

 

 

713

 

 

 

630

 

 

 

613

 

 

 

612

 

 

 

1,529

 

 

 

1,235

 

Municipalities

 

 

211

 

 

 

211

 

 

 

250

 

 

 

275

 

 

 

289

 

 

 

422

 

 

 

570

 

Dividends

 

 

76

 

 

 

88

 

 

 

56

 

 

 

56

 

 

 

53

 

 

 

164

 

 

 

108

 

Federal funds sold

   and other

 

 

457

 

 

 

170

 

 

 

112

 

 

 

84

 

 

 

62

 

 

 

627

 

 

 

137

 

Total interest income

 

 

18,283

 

 

 

15,862

 

 

 

12,003

 

 

 

11,753

 

 

 

11,537

 

 

 

34,145

 

 

 

22,673

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

3,339

 

 

 

2,613

 

 

 

1,670

 

 

 

1,611

 

 

 

1,389

 

 

 

5,952

 

 

 

2,708

 

Federal funds purchased

   and securities sold

   under agreement to

   repurchase

 

 

141

 

 

 

185

 

 

 

127

 

 

 

134

 

 

 

118

 

 

 

326

 

 

 

242

 

Borrowed funds

 

 

269

 

 

 

287

 

 

 

20

 

 

 

20

 

 

 

20

 

 

 

556

 

 

 

40

 

Total interest

   expense

 

 

3,749

 

 

 

3,085

 

 

 

1,817

 

 

 

1,765

 

 

 

1,527

 

 

 

6,834

 

 

 

2,990

 

Net Interest Income -

   Before Provision for

   Loan Losses

 

 

14,534

 

 

 

12,777

 

 

 

10,186

 

 

 

9,988

 

 

 

10,010

 

 

 

27,311

 

 

 

19,683

 

Provision for Loan Losses

 

 

133

 

 

 

30

 

 

 

105

 

 

 

47

 

 

 

132

 

 

 

163

 

 

 

172

 

Net Interest Income After

   Provision For Loan

   Losses

 

 

14,401

 

 

 

12,747

 

 

 

10,081

 

 

 

9,941

 

 

 

9,878

 

 

 

27,148

 

 

 

19,511

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer service fees

 

 

1,694

 

 

 

1,578

 

 

 

1,612

 

 

 

1,392

 

 

 

1,465

 

 

 

3,272

 

 

 

2,931

 

Other service charges

   and fees

 

 

1,091

 

 

 

1,041

 

 

 

1,032

 

 

 

1,097

 

 

 

1,040

 

 

 

2,132

 

 

 

2,052

 

Net gain on sale of loans

 

 

196

 

 

 

102

 

 

 

140

 

 

 

184

 

 

 

301

 

 

 

298

 

 

 

433

 

Net gain (loss) on sale

   of available-for-sale

   securities

 

 

-

 

 

 

(26

)

 

 

(19

)

 

 

10

 

 

 

-

 

 

 

(26

)

 

 

-

 

Total noninterest

   income

 

 

2,981

 

 

 

2,695

 

 

 

2,765

 

 

 

2,683

 

 

 

2,806

 

 

 

5,676

 

 

 

5,416

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

3,830

 

 

 

4,312

 

 

 

3,834

 

 

 

3,391

 

 

 

3,225

 

 

 

8,142

 

 

 

6,535

 

Employee benefits

 

 

1,223

 

 

 

1,594

 

 

 

1,102

 

 

 

1,029

 

 

 

848

 

 

 

2,817

 

 

 

1,984

 

Net occupancy expense

 

 

614

 

 

 

667

 

 

 

451

 

 

 

478

 

 

 

441

 

 

 

1,281

 

 

 

828

 

Furniture and equipment

 

 

763

 

 

 

696

 

 

 

450

 

 

 

588

 

 

 

565

 

 

 

1,459

 

 

 

1,072

 

Data processing

 

 

376

 

 

 

1,299

 

 

 

318

 

 

 

364

 

 

 

305

 

 

 

1,675

 

 

 

636

 

Franchise taxes

 

 

229

 

 

 

258

 

 

 

244

 

 

 

243

 

 

 

228

 

 

 

487

 

 

 

467

 

ATM expense

 

 

418

 

 

 

447

 

 

 

368

 

 

 

327

 

 

 

333

 

 

 

865

 

 

 

645

 

Advertising

 

 

382

 

 

 

260

 

 

 

218

 

 

 

236

 

 

 

247

 

 

 

642

 

 

 

433

 

Net (gain) loss on sale

   of other assets owned

 

 

28

 

 

 

15

 

 

 

27

 

 

 

1

 

 

 

(1

)

 

 

43

 

 

 

16

 

FDIC assessment

 

 

98

 

 

 

96

 

 

 

77

 

 

 

81

 

 

 

81

 

 

 

194

 

 

 

168

 

Mortgage servicing

   rights amortization

 

 

105

 

 

 

75

 

 

 

100

 

 

 

84

 

 

 

95

 

 

 

180

 

 

 

180

 

Consulting fees

 

 

95

 

 

 

113

 

 

 

461

 

 

 

179

 

 

 

178

 

 

 

208

 

 

 

288

 

Other general and

   administrative

 

 

1,551

 

 

 

1,679

 

 

 

1,167

 

 

 

1,125

 

 

 

1,093

 

 

 

3,230

 

 

 

2,026

 


Total noninterest

   expense

 

 

9,712

 

 

 

11,511

 

 

 

8,817

 

 

 

8,126

 

 

 

7,638

 

 

 

21,223

 

 

 

15,278

 

Income Before Income

   Taxes

 

 

7,670

 

 

 

3,931

 

 

 

4,029

 

 

 

4,498

 

 

 

5,046

 

 

 

11,601

 

 

 

9,649

 

Income Taxes

 

 

1,490

 

 

 

707

 

 

 

836

 

 

 

623

 

 

 

932

 

 

 

2,197

 

 

 

932

 

Net Income

 

 

6,180

 

 

 

3,224

 

 

 

3,193

 

 

 

3,875

 

 

 

4,114

 

 

 

9,404

 

 

 

8,717

 

Other Comprehensive

   Income (Loss) (Net of

   Tax):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gain

   (loss) on available-for-

   sale securities

 

 

3,061

 

 

 

1,749

 

 

 

2,374

 

 

 

(617

)

 

 

(344

)

 

 

4,810

 

 

 

(344

)

Reclassification

   adjustment for (gain)

   loss on sale of

   available-for-sale

   securities

 

-

 

 

 

26

 

 

 

19

 

 

 

(10

)

 

 

-

 

 

 

26

 

 

 

-

 

Net unrealized gain

   (loss) on available-for-

   sale securities

 

 

3,061

 

 

 

1,775

 

 

 

2,393

 

 

 

(627

)

 

 

(344

)

 

 

4,836

 

 

 

(344

)

Tax expense (benefit)

 

 

643

 

 

 

373

 

 

 

503

 

 

 

(132

)

 

 

(72

)

 

 

1,016

 

 

 

(72

)

Other comprehensive

   income (loss)

 

 

2,418

 

 

 

1,402

 

 

 

1,890

 

 

 

(495

)

 

 

(272

)

 

 

3,820

 

 

 

(272

)

Comprehensive Income

 

$

8,598

 

 

$

4,626

 

 

$

5,083

 

 

$

3,380

 

 

$

3,842

 

 

$

13,224

 

 

$

8,445

 

Basic and Diluted

   Earnings Per Share

 

$

0.56

 

 

$

0.29

 

 

$

0.34

 

 

$

0.42

 

 

$

0.44

 

 

$

0.85

 

 

$

0.44

 

Dividends Declared

 

$

0.15

 

 

$

0.15

 

 

$

0.15

 

 

$

0.14

 

 

$

0.14

 

 

$

0.30

 

 

$

0.14

 


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

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

 

 

 

June 30, 2019

 

 

March 31, 2019

 

 

December 31, 2018

 

 

September 30, 2018

 

 

June 30, 2018

 

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

108,085

 

 

$

48,740

 

 

$

37,492

 

 

$

28,782

 

 

$

31,838

 

Federal funds sold

 

 

15,193

 

 

 

33,109

 

 

 

873

 

 

 

939

 

 

 

726

 

Total cash and cash equivalents

 

 

123,278

 

 

 

81,849

 

 

 

38,365

 

 

 

29,721

 

 

 

32,564

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing time deposits

 

 

4,509

 

 

 

4,509

 

 

 

4,019

 

 

 

4,019

 

 

 

4,019

 

Securities - available-for-sale

 

 

204,415

 

 

 

174,682

 

 

 

168,447

 

 

 

183,075

 

 

 

187,036

 

Other securities, at cost

 

 

5,789

 

 

 

5,789

 

 

 

3,679

 

 

 

3,717

 

 

 

3,717

 

Loans held for sale

 

 

1,909

 

 

 

859

 

 

 

495

 

 

 

1,679

 

 

 

913

 

Loans, net

 

 

1,084,448

 

 

 

1,091,829

 

 

 

839,599

 

 

 

831,943

 

 

 

824,226

 

Premises and equipment

 

 

26,013

 

 

 

25,205

 

 

 

22,615

 

 

 

22,117

 

 

 

21,957

 

Goodwill

 

 

47,340

 

 

 

47,340

 

 

 

4,074

 

 

 

4,074

 

 

 

4,074

 

Mortgage servicing rights

 

 

2,465

 

 

 

2,397

 

 

 

2,385

 

 

 

2,373

 

 

 

2,356

 

Other real estate owned

 

 

329

 

 

 

510

 

 

 

600

 

 

 

717

 

 

 

649

 

Bank owned life insurance

 

 

15,050

 

 

 

14,963

 

 

 

14,884

 

 

 

14,799

 

 

 

14,692

 

Other assets

 

 

15,002

 

 

 

15,729

 

 

 

17,001

 

 

 

9,778

 

 

 

9,129

 

Total Assets

 

$

1,530,547

 

 

$

1,465,661

 

 

$

1,116,163

 

 

$

1,108,012

 

 

$

1,105,332

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

242,510

 

 

$

236,847

 

 

$

215,422

 

 

$

197,088

 

 

$

200,067

 

Interest-bearing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

 

 

430,505

 

 

 

418,773

 

 

 

298,254

 

 

 

314,873

 

 

 

311,185

 

Savings

 

 

293,179

 

 

 

272,875

 

 

 

227,701

 

 

 

230,306

 

 

 

238,167

 

Time

 

 

276,153

 

 

 

258,929

 

 

 

187,413

 

 

 

186,592

 

 

 

181,347

 

Total deposits

 

 

1,242,347

 

 

 

1,187,424

 

 

 

928,790

 

 

 

928,859

 

 

 

930,766

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal Funds Purchased and securities

   sold under agreements to repurchase

 

 

27,102

 

 

 

25,521

 

 

 

32,181

 

 

 

27,026

 

 

 

23,898

 

Federal Home Loan Bank (FHLB)

   advances

 

 

24,532

 

 

 

24,682

 

 

 

-

 

 

 

5,000

 

 

 

5,000

 

Dividend payable

 

 

1,654

 

 

 

1,654

 

 

 

1,379

 

 

 

1,287

 

 

 

1,284

 

Accrued expenses and other liabilities

 

 

10,865

 

 

 

9,446

 

 

 

10,526

 

 

 

6,493

 

 

 

6,808

 

Total liabilities

 

 

1,306,500

 

 

 

1,248,727

 

 

 

972,876

 

 

 

968,665

 

 

 

967,756

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and Contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock - No par value 20,000,000

   shares authorized; issued and outstanding

   12,230,000 shares 6/30/19,

   10,400,000 shares 12/31/18

 

 

81,955

 

 

 

81,760

 

 

 

10,823

 

 

 

10,589

 

 

 

11,842

 

Treasury stock - 1,123,817 shares 6/30/19,

   1,114,739 shares 12/31/18

 

 

(12,707

)

 

 

(12,680

)

 

 

(12,409

)

 

 

(12,409

)

 

 

(12,186

)

Retained earnings

 

 

153,993

 

 

 

149,466

 

 

 

147,887

 

 

 

146,072

 

 

 

142,330

 

Accumulated other comprehensive

   income (loss)

 

 

806

 

 

 

(1,612

)

 

 

(3,014

)

 

 

(4,905

)

 

 

(4,410

)

Total stockholders' equity

 

 

224,047

 

 

 

216,934

 

 

 

143,287

 

 

 

139,347

 

 

 

137,576

 

Total Liabilities and Stockholders' Equity

 

$

1,530,547

 

 

$

1,465,661

 

 

$

1,116,163

 

 

$

1,108,012

 

 

$

1,105,332

 

 

 

 


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

SELECT FINANCIAL DATA

 

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

Selected financial data

 

June 30, 2019

 

 

March 31, 2019

 

 

December 31, 2018

 

 

September 30, 2018

 

 

June 30, 2018

 

 

June 30, 2019

June 30, 2018

 

Return on average assets

 

 

 

1.63

%

 

 

 

1.00

%

 

 

 

1.15

%

 

 

 

1.40

%

 

 

 

1.48

%

 

 

1.32

%

 

 

1.41

%

Return on average equity

 

 

 

11.21

%

 

 

 

7.16

%

 

 

 

9.04

%

 

 

 

11.19

%

 

 

 

12.08

%

 

 

8.63

%

 

 

11.64

%

Yield on earning assets

 

 

 

5.25

%

 

 

 

4.80

%

 

 

 

4.52

%

 

 

 

4.52

%

 

 

 

4.41

%

 

 

5.03

%

 

 

4.35

%

Cost of interest bearing

  liabilities

 

 

 

1.45

%

 

 

 

1.26

%

 

 

 

0.92

%

 

 

 

0.92

%

 

 

 

0.79

%

 

 

1.36

%

 

 

0.78

%

Net interest spread

 

 

 

3.80

%

 

 

 

3.54

%

 

 

 

3.60

%

 

 

 

3.60

%

 

 

 

3.62

%

 

 

3.57

%

 

 

3.57

%

Net interest margin

 

 

 

4.18

%

 

 

 

3.87

%

 

 

 

3.85

%

 

 

 

3.85

%

 

 

 

3.83

%

 

 

3.78

%

 

 

3.78

%

Efficiency

 

 

 

56.00

%

 

 

 

73.11

%

 

 

 

67.59

%

 

 

 

63.86

%

 

 

 

60.89

%

 

 

64.09

%

 

 

60.55

%

Dividend payout ratio

 

 

 

26.78

%

 

 

 

42.77

%

 

 

 

43.16

%

 

 

 

33.21

%

 

 

 

31.21

%

 

 

32.26

%

 

 

31.43

%

Tangible book value

   per share (1)

 

$

 

15.49

 

 

$

 

14.90

 

 

$

 

14.96

 

 

$

 

14.53

 

 

$

 

14.36

 

 

 

 

 

 

 

 

 

Tier 1 capital to

   average assets

 

 

 

11.77

%

 

 

 

13.35

%

 

 

 

12.81

%

 

 

 

12.63

%

 

 

 

12.38

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

Loans

 

June 30, 2019

 

 

March 31, 2019

 

 

December 31, 2018

 

 

September 30, 2018

 

 

June 30, 2018

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

443,257

 

 

$

 

440,993

 

 

$

 

419,784

 

 

$

 

417,217

 

 

$

 

411,509

 

Agricultural real estate

 

 

 

193,768

 

 

 

 

191,752

 

 

 

 

68,609

 

 

 

 

68,548

 

 

 

 

69,701

 

Consumer real estate

 

 

 

159,540

 

 

 

 

160,967

 

 

 

 

80,766

 

 

 

 

83,134

 

 

 

 

82,853

 

Commercial and industrial

 

 

 

125,609

 

 

 

 

137,949

 

 

 

 

121,793

 

 

 

 

119,536

 

 

 

 

116,351

 

Agricultural

 

 

 

113,755

 

 

 

 

112,898

 

 

 

 

108,495

 

 

 

 

103,624

 

 

 

 

104,830

 

Consumer

 

 

 

48,952

 

 

 

 

47,647

 

 

 

 

41,953

 

 

 

 

41,444

 

 

 

 

40,513

 

Industrial development bonds

 

 

 

7,341

 

 

 

 

7,392

 

 

 

 

5,889

 

 

 

 

6,005

 

 

 

 

6,071

 

  Less: Net deferred loan fees

      and costs

 

 

 

(1,091

)

 

 

 

(1,133

)

 

 

 

(915

)

 

 

 

(810

)

 

 

 

(813

)

Total loans, net

 

$

 

1,091,131

 

 

$

 

1,098,465

 

 

$

 

846,374

 

 

$

 

838,698

 

 

$

 

831,015

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Asset quality data

 

June 30, 2019

 

 

March 31, 2019

 

 

December 31, 2018

 

 

September 30, 2018

 

 

June 30, 2018

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

 

1,328

 

 

$

 

1,188

 

 

$

 

542

 

 

$

 

483

 

 

$

 

903

 

Troubled debt restructuring

 

$

 

981

 

 

$

 

102

 

 

$

 

178

 

 

$

 

205

 

 

$

 

218

 

90 day past due and accruing

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

Nonperforming loans

 

$

 

1,328

 

 

$

 

1,188

 

 

$

 

542

 

 

$

 

483

 

 

$

 

903

 

Other real estate owned

 

$

 

329

 

 

$

 

510

 

 

$

 

600

 

 

$

 

717

 

 

$

 

649

 

Non-performing assets

 

$

 

1,657

 

 

$

 

1,698

 

 

$

 

1,142

 

 

$

 

1,200

 

 

$

 

1,552

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses

 

$

 

6,964

 

 

$

 

6,636

 

 

$

 

6,755

 

 

$

 

6,755

 

 

$

 

7,104

 

Allowance for loan and lease

   losses/total loans

 

 

 

0.64

%

 

 

 

0.60

%

 

 

 

0.80

%

 

 

 

0.81

%

 

 

 

0.85

%

Net charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Quarter-to-date

 

$

 

86

 

 

$

 

169

 

 

$

 

84

 

 

$

 

81

 

 

$

 

143

 

   Year-to-date

 

$

 

255

 

 

$

 

169

 

 

$

 

417

 

 

$

 

332

 

 

$

 

251

 

Net charge-offs to average loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Quarter-to-date

 

 

 

0.01

%

 

 

 

0.02

%

 

 

 

0.01

%

 

 

 

0.01

%

 

 

 

0.02

%

   Year-to-date

 

 

 

0.02

%

 

 

 

0.02

%

 

 

 

0.05

%

 

 

 

0.04

%

 

 

 

0.03

%

Non-performing loans/total loans

 

 

 

0.12

%

 

 

 

0.11

%

 

 

 

0.06

%

 

 

 

0.06

%

 

 

 

0.11

%

Allowance for loan and lease

   losses/nonperforming loans

 

 

 

375.51

%

 

 

 

558.92

%

 

 

 

1249.57

%

 

 

 

1399.58

%

 

 

 

751.49

%

 

 

 

 

 

 

 

 

 

 


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

(in thousands of dollars, except per share data)

PRO-FORMA EARNINGS PER SHARE

 

 

The results of operations of Bank of Geneva have been included in the Company’s consolidated financial statements since the acquisition date of January 1, 2019.  The following schedule includes pro-forma results for the three and six months ended June 30, 2019 and 2018 as if the Bank of Geneva acquisitions had occurred as of the beginning of the comparable prior reporting period.

 

 

 

 

Pro-forma Three Months Ended

 

 

Pro-forma Six Months Ended

 

 

 

June 30, 2019

 

 

June 30, 2018

 

 

June 30, 2019

 

 

June 30, 2018

 

Earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

6,149

 

 

$

6,787

 

 

$

10,402

 

 

$

11,589

 

Less: distributed earnings allocated to

   participating securities

 

 

(11

)

 

 

(13

)

 

 

(23

)

 

 

(25

)

Less: undistributed earnings allocated to

   participating securities

 

 

(33

)

 

 

(43

)

 

 

(52

)

 

 

(72

)

Net earnings available to common shareholders

 

$

6,105

 

 

$

6,731

 

 

$

10,327

 

 

$

11,492

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

   including participating securities

 

 

11,106,367

 

 

 

11,095,898

 

 

 

11,098,149

 

 

 

11,095,928

 

Less: average unvested resticted shares

 

 

(77,304

)

 

 

(92,368

)

 

 

(80,343

)

 

 

(92,398

)

Weighted average common shares outstanding

 

 

11,029,063

 

 

 

11,003,530

 

 

 

11,017,806

 

 

 

11,003,530

 

Basic earnings and diluted per share

 

$

0.56

 

 

$

0.61

 

 

$

0.94

 

 

$

1.04

 


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, 2019

 

 

June 30, 2018

 

Interest Earning Assets:

 

Average

Balance

 

 

Interest/

Dividends

 

 

Yield/

Rate

 

 

Average

Balance

 

 

Interest/

Dividends

 

 

Yield/

Rate

 

Loans

 

$

1,107,271

 

 

$

16,723

 

 

 

6.04

%

 

$

833,932

 

 

$

10,521

 

 

 

5.05

%

Taxable Investment Securities

 

 

169,776

 

 

 

933

 

 

 

2.20

%

 

 

149,284

 

 

 

707

 

 

 

1.89

%

Tax-exempt Investment Securities

 

 

33,622

 

 

 

170

 

 

 

2.56

%

 

 

50,663

 

 

 

247

 

 

 

2.47

%

Fed Funds Sold & Other

 

 

85,145

 

 

 

457

 

 

 

2.15

%

 

 

19,315

 

 

 

62

 

 

 

1.28

%

Total Interest Earning Assets

 

 

1,395,814

 

 

 

18,283

 

 

 

5.25

%

 

 

1,053,194

 

 

 

11,537

 

 

 

4.41

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonearning Assets

 

 

117,185

 

 

 

 

 

 

 

 

 

 

 

61,343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

1,512,999

 

 

 

 

 

 

 

 

 

 

$

1,114,537

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings Deposits

 

$

718,731

 

 

$

2,006

 

 

 

1.12

%

 

$

558,826

 

 

$

835

 

 

 

0.60

%

Other Time Deposits

 

 

265,113

 

 

 

1,333

 

 

 

2.01

%

 

 

181,590

 

 

 

554

 

 

 

1.22

%

Other Borrowed Money

 

 

24,668

 

 

 

269

 

 

 

4.36

%

 

 

5,000

 

 

 

20

 

 

 

1.60

%

Fed Funds Purchased & Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Sold under Agreement to Repurch.

 

 

26,231

 

 

 

141

 

 

 

2.15

%

 

 

26,292

 

 

 

118

 

 

 

1.80

%

Total Interest Bearing Liabilities

 

 

1,034,743

 

 

 

3,749

 

 

 

1.45

%

 

 

771,708

 

 

 

1,527

 

 

 

0.79

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing Liabilities

 

 

257,765

 

 

 

 

 

 

 

 

 

 

 

206,602

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders Equity

 

$

220,491

 

 

 

 

 

 

 

 

 

 

$

136,227

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and

   interest rate spread

 

 

 

 

 

 

14,534

 

 

 

3.80

%

 

 

 

 

 

 

10,010

 

 

 

3.62

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

 

 

4.18

%

 

 

 

 

 

 

 

 

 

 

3.83

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

For the Six Months Ended

 

 

For the Six Months Ended

 

 

 

June 30, 2019

 

 

June 30, 2018

 

Interest Earning Assets:

 

Average

Balance

 

 

Interest/

Dividends

 

 

Yield/

Rate

 

 

Average

Balance

 

 

Interest/

Dividends

 

 

Yield/

Rate

 

Loans

 

$

1,107,649

 

 

$

31,403

 

 

 

5.67

%

 

$

829,545

 

 

$

20,623

 

 

 

4.97

%

Taxable Investment Securities

 

 

160,830

 

 

 

1,775

 

 

 

2.21

%

 

 

150,464

 

 

 

1,426

 

 

 

1.90

%

Tax-exempt Investment Securities

 

 

34,067

 

 

 

340

 

 

 

2.53

%

 

 

50,245

 

 

 

487

 

 

 

2.45

%

Fed Funds Sold & Other

 

 

59,526

 

 

 

627

 

 

 

2.11

%

 

 

19,435

 

 

 

137

 

 

 

1.41

%

Total Interest Earning Assets

 

 

1,362,072

 

 

 

34,145

 

 

 

5.03

%

 

 

1,049,689

 

 

 

22,673

 

 

 

4.35

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonearning Assets

 

 

59,609

 

 

 

 

 

 

 

 

 

 

 

65,358

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

1,421,681

 

 

 

 

 

 

 

 

 

 

$

1,115,047

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings Deposits

 

$

695,302

 

 

$

3,533

 

 

 

1.02

%

 

$

555,181

 

 

$

1,576

 

 

 

0.57

%

Other Time Deposits

 

 

253,991

 

 

 

2,419

 

 

 

1.90

%

 

 

183,729

 

 

 

1,132

 

 

 

1.23

%

Other Borrowed Money

 

 

26,424

 

 

 

556

 

 

 

4.21

%

 

 

5,000

 

 

 

40

 

 

 

1.60

%

Fed Funds Purchased & Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Sold under Agreement to Repurch.

 

 

30,012

 

 

 

326

 

 

 

2.17

%

 

 

26,689

 

 

 

242

 

 

 

1.81

%

Total Interest Bearing Liabilities

 

 

1,005,729

 

 

 

6,834

 

 

 

1.36

%

 

 

770,599

 

 

 

2,990

 

 

 

0.78

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing Liabilities

 

 

198,042

 

 

 

 

 

 

 

 

 

 

 

208,991

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders Equity

 

$

217,910

 

 

 

 

 

 

 

 

 

 

$

135,457

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and

   interest rate spread

 

 

 

 

 

 

27,311

 

 

 

3.67

%

 

 

 

 

 

 

19,683

 

 

 

3.57

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

 

 

4.03

%

 

 

 

 

 

 

 

 

 

 

3.78

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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