fmao-8k_20210210.htm
false 0000792966 0000792966 2021-02-10 2021-02-10

 

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) February 10, 2021

 

Farmers & Merchants Bancorp, Inc.

(Exact Name of Registrant as Specified in its Charter)

 

 

Ohio

001-38084

34-1469491

(State or Other Jurisdiction

(Commission

(IRS Employer

of Incorporation)

File Number)

Identification No.)

 

307 North Defiance Street, Archbold, Ohio

43502

(Address of Principal Executive Offices)

(Zip Code)

Registrant's Telephone Number, including Area Code (419) 446-2501

N/A

(Former Name or Former Address, if Changed Since Last Report)

 

 

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol(s)

Name of Each Exchange

Common Stock, No Par Value

FMAO

NASDAQ Capital Market

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17-CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter)

Emerging growth company  

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  

 


 

ITEM 2.02.Results of Operation and Financial Condition

On February 10, 2021, Farmers & Merchants Bancorp, Inc. issued a press release announcing its earnings for the three and twelve months ended December 31, 2020.  A copy of the press release is furnished herewith as Exhibit 99.

ITEM 9.01.Financial Statements and Exhibits

 

(d)

Exhibits.

 

Exhibit

Number

Exhibit

 

 

99

Company Press release dated February 10, 2021

 

104

The Cover Page Interactive Data File (embedded within the Inline XBRL document)

 


 

Signatures

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto authorized.

 

 

FARMERS & MERCHANTS BANCORP, INC.

 

(Registrant)

 

 

Dated: February 10, 2021

/s/ Lars B. Eller

 

Lars B. Eller

 

President and Chief Executive Officer

 

 

 

/s/ Barbara J. Britenriker

 

Barbara J. Britenriker

 

Executive Vice President and Chief Financial Officer

 

fmao-ex99_6.htm

Exhibit 99

Post Office Box 216

307 North Defiance Street

Archbold, Ohio 43502

NEWS RELEASE

 

Farmers & Merchants Bancorp, Inc. Reports

Record 2020 Fourth-Quarter and Full-Year Financial Results

Record financial results reflect strong operating performance and successful execution growth-oriented strategic plan

 

ARCHBOLD, OHIO, February 10, 2021, Farmers & Merchants Bancorp, Inc. (Nasdaq: FMAO) today reported financial results for the 2020 fourth quarter and twelve months ended December 31, 2020.

 

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

 

Net income increased 43.5% to a quarterly record of $6.8 million

 

Earnings increased 39.5% to a quarterly record of $0.60 per basic and diluted share

 

Net interest income after provision for loan losses increased 12.1% to $14.1 million, which included a $1.3 million increase in the provision for loan losses as a result of the COVID-19 crisis

 

Noninterest income increased 88.5% to $5.6 million, primarily due to strong residential mortgage demand

 

A gain on the settlement of a bank-owned life insurance contract (“BOLI”) and interest and fees associated with the Paycheck Protection Program (“PPP”) benefited 2020 fourth quarter after-tax income by $0.4 million and $1.0 million, respectively

 

Efficiency ratio, adjusted for BOLI and PPP benefits, was 56.49%, compared to 63.67%  

 

Return on average assets adjusted for BOLI and PPP benefits, was 1.14%, compared to 1.18%

 

Loans 30 days past due to total loans, excluding COVID related loans, was only 0.29%

 

Net charge-offs to average loans were 0.02%, compared to 0.03%

 

2020 Full-Year Financial Highlights Include (on a year-over-year basis unless noted):

 

Total loans increased 6.9% to $1.303 billion, and included $36.2 million of PPP loans

 

Total assets increased 18.8% to a record $1.910 billion

 

Total assets managed increased to a record $2.6 billion

 

Deposits increased 23.9% to a record $1.596 billion

 

Net interest income after provision for loan losses increased 0.7% to $52.8 million, which included a $5.8 million increase in the provision for loan losses as a result of the COVID-19 crisis

 

Net income increased 9.2% to an annual record of $20.1 million

 

Earnings increased 8.4% to an annual record of $1.80 per basic and diluted share

 

Book value per share increased 7.6% to $22.25 per share

 

Tangible book value per share increased 7.4% to $17.19 per share

 

2020 cash dividend increased 8.2% to $0.66 per share

 

2020 Operating Highlights Include:

 

Created operation hubs to protect the health and safety of the Company’s employees, customers, and communities throughout the COVID-19 pandemic

 

Approved $87.8 million in PPP loans, helping nearly 950 small businesses protect over 12,400 jobs

 

Donated over $167,000 to local organizations during 2020, a nearly 20% increase from 2019

 

Opened new loan production offices in Muncie, IN, Oxford, OH and West Bloomfield, MI

 

Completed construction on a new full-service office in FT. Wayne, IN, which is expected to open in Q1 2021

 

Announced the acquisition of Ossian Financial Services, Inc., which operates two full-service bank offices in Northeast Indiana and had approximately $122.0 million in assets at September 30, 2020

 

Purchased the assets and clients of Adams County Financial Resources, a registered investment advisory firm located in Geneva, IN, with approximately $83.0 million of assets under management at November 30, 2020

 

Announced an office realignment program that will consolidate three offices in Ohio and one office in Indiana

 

Added talent to both the Company’s senior leadership team and Board of Directors

 

Continued to invest in expanding the Company’s digital resources and infrastructure


 

“Across the board 2020 was a record year for F&M, despite the challenges associated with the COVID-19 pandemic.  Our record results speak to the dedication of our 354 associates throughout our Ohio, Indiana, and Michigan markets and our daily commitment to provide our communities with superior and individual financial services,” stated Lars B. Eller, President and Chief Executive Officer.  “In addition, our record performance demonstrates the success of our 2019 strategic plan that is focused on growing earnings and creating long-term value for our shareholders.”

 

“As we look forward to 2021, I am excited to complete the Ossian acquisition, which we believe will be completed during the second quarter.  In addition, we plan to finish integrating Adams County Financial Resources during the first quarter, as well as implementing our office realignment strategy, investing in new offices in compelling markets, and expanding our digital offerings throughout 2021.  We expect to incur an estimated $2.5 million of one-time expenses associated with these initiatives in 2021.  Once fully integrated, we believe the combination of reduced operating expenses and the contribution of additional sources of revenue will provide an approximately $2.1 million benefit to income in 2022 and beyond as we further increase our scale, diversify our revenues, improve our cost structure, and better serve our customers.  Over the past two years, we have gained valuable experience integrating prior acquisitions, while we have focused on expanding our leadership team and investing in our infrastructure to support our rapid growth.  I look forward to updating our shareholders on the progress we are making throughout 2021,” continued Mr. Eller.    

 

Income Statement

Net income for the 2020 fourth quarter ended December 31, 2020, was $6.8 million, compared to $4.7 million for the same period last year.  Net income per basic and diluted share for the 2020 fourth quarter was $0.60, compared to $0.43 for the same period last year.  Net income for the 2020 twelve-month period ended December 31, 2020, was $20.1 million, compared to $18.4 million for the same period last year.  Net income per basic and diluted share for the 2020 twelve months was $1.80, compared to $1.66 for the same period last year.  

 

Mr. Eller continued, “Our provision for loan losses increased from $1.1 million for the twelve months ended December 31, 2019, to $7.0 million for the twelve months ended December 31, 2020, as we prudently increased our allowance of loan losses primarily associated with the expected economic impacts caused by the COVID-19 crisis. The increase in our provision for loans losses was successfully offset by higher interest income, successful reductions in our cost of funds, interest and fees earned from the Paycheck Protection Program, a gain on the settlement of a BOLI contract, a 42.0% or $5.0 million year-over-year increase in noninterest income, and controlled noninterest expenses.  2020 was our sixth consecutive year of record earnings, while achieving our lowest efficiency ratio in 16 years.”  

 

Deposits

At December 31, 2020, total deposits were $1.596 billion, an increase of 23.9% from December 31, 2019, and an increase of 5.1% from September 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 December 31, 2020, increased 6.9% to $1.303 billion, compared to $1.219 billion at December 31, 2019.  The year-over-year improvement resulted primarily from the contribution of strong organic loan growth.  During 2020, the Company processed $51.6 million of PPP loan forgiveness and principal payments received and at December 31, 2020, there were $36.2 million of PPP loans included in F&M’s loan portfolio.  

 

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, Oxford, OH, and West Bloomfield, MI.”

 

Mr. Eller continued: “Our loan portfolio remains resilient as loans 30 days past due to total loans, excluding COVID related loans, was only 0.29% as of December 31, 2020.  In addition, at year-end there were only five loans totaling $3.6 million of interest only and full deferrals out of 190 loans that had modification of terms due to the COVID-19 crisis during the year. These 190 loans had an overall loan outstanding at year-end of $120 million.  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 89.2% over the past 12 months. Our allowance for loan and lease losses to total loans, adjusted for our PPP balances, is now over 1.20% and includes the $1.7 million credit mark associated with the 2019 Bank of Geneva acquisition.”  

 

F&M continues to closely monitor its loan portfolio with a particular emphasis on higher risk sectors.  Nonperforming loans were $9.4 million or 0.72% of total loans at December 31, 2020, compared to $3.4 million, or 0.28% at December 31, 2019.  The year-over-year increase in nonperforming loans is primarily due to the impacts of the COVID-19 crisis, as well as the accounting treatment for nonaccrual loans associated with a $5.2 million real-estate secured relationship.  

 

The Bank had 190 loans that received either deferment payments or interest only payments due to the COVID-19 crisis.  As of December 31, 2020, there were only five modifications left representing a total of $3.6 million.  Of those remaining there were no outstanding full payment deferment loans. Three loans are interest only in the entertainment sector with $1.2 million in total balances with all scheduled for original repayment terms to begin by early April 2021.  One office building with a $2.3 million balance with interest only payments will return to payments in May 2021.  One restaurant with a $13,000 balance received an interest only modification in December 2020 with payments to resume in March 2021.  

 

F&M’s agriculture portfolio continues to perform well, with a 0.59% past due balance at December 31, 2020.  F&M is optimistic trends will remain positive as a result of strong global demand for agricultural products and a favorable commodity price environment expected during 2021. At December 31, 2020, F&M’s $94.4 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.  At December 31, 2020, approximately 24% of F&M’s agriculture portfolio was within the livestock sector, and approximately 69% of this exposure is to customers that support production but do not have direct livestock ownership.  In addition, approximately 40% of F&M’s livestock exposure is for loans with balances under $750,000 and of the borrowers with direct livestock ownership, approximately 55% are not dependent on the income from livestock to manage their debt payments.  Of the $71.5 million of agricultural real estate loans originated in 2020, F&M sold approximately 45% in the secondary market at a premium of $1.2 million, while servicing and maintaining the relationship of these accounts.

 

Mr. Eller concluded: “As our record financial and operating results demonstrate, we successfully responded to the unprecedented challenges of the COVID-19 crisis, while remaining focused on executing our growth-oriented strategic plan.  I am very proud of our performance during 2020 and the hard work of all F&M’s associates.  Although F&M’s scale has increased, we remain committed to nurturing lasting and personal relationships within our communities throughout the near-term economic challenges and future periods of prosperity.”  

 

Stockholders’ Equity and Dividends

Total stockholders’ equity increased 8.2% to $249.2 million at December 31, 2020, from $230.3 million at December 31, 2019. At December 31, 2020, the Company had a Tier 1 leverage ratio of 10.46%, compared to 11.52% at September 30, 2019.

 

Tangible stockholders’ equity increased to $192.5 million at December 31, 2020, compared to $178.3 million at December 31, 2019.  The largest change to intangible stockholders’ equity was an increase in accumulated comprehensive income, which increased from $1.098 million as of December 31, 2019, to $5.697 million as of December 31, 2020.  On a per share basis, tangible stockholders’ equity at December 31, 2020, was $17.19 per share, compared to $16.01 per share at December 31, 2019.

 

For the twelve months ended December 31, 2020, the Company has declared cash dividends of $0.66 per share, which is an 8.2% increase over the 2019 twelve-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 twelve months ended December 31, 2020, the dividend payout ratio was 35.76% compared to 36.59% for the same period last year.



 

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

 

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.  A reconciliation of GAAP to non-GAAP financial measures is included within this press release.  

 


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME & COMPREHENSIVE INCOME

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

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December
31, 2020

 

 

September
30, 2020

 

 

June
30, 2020

 

 

March
31, 2020

 

 

December
31, 2019

 

 

December
31, 2020

 

 

December
31, 2019

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

17,061

 

 

$

16,181

 

 

$

16,192

 

 

$

15,883

 

 

$

15,608

 

 

$

65,317

 

 

$

62,213

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and

   government

   agencies

 

 

695

 

 

 

761

 

 

 

767

 

 

 

1,146

 

 

 

840

 

 

 

3,369

 

 

 

3,341

 

Municipalities

 

 

295

 

 

 

279

 

 

 

243

 

 

 

262

 

 

 

225

 

 

 

1,079

 

 

 

837

 

Dividends

 

 

35

 

 

 

36

 

 

 

26

 

 

 

45

 

 

 

60

 

 

 

142

 

 

 

293

 

Federal funds sold

 

 

5

 

 

 

4

 

 

 

5

 

 

 

6

 

 

 

97

 

 

 

20

 

 

 

416

 

Other

 

 

48

 

 

 

32

 

 

 

40

 

 

 

122

 

 

 

319

 

 

 

242

 

 

 

1,206

 

Total interest income

 

 

18,139

 

 

 

17,293

 

 

 

17,273

 

 

 

17,464

 

 

 

17,149

 

 

 

70,169

 

 

 

68,306

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

1,619

 

 

 

1,864

 

 

 

2,254

 

 

 

2,901

 

 

 

3,336

 

 

 

8,638

 

 

 

12,942

 

Federal funds purchased

   and securities sold

   under agreement to

   repurchase

 

 

170

 

 

 

174

 

 

 

187

 

 

 

244

 

 

 

207

 

 

 

775

 

 

 

734

 

Borrowed funds

 

 

226

 

 

 

231

 

 

 

257

 

 

 

266

 

 

 

270

 

 

 

980

 

 

 

1,083

 

Total interest

   expense

 

 

2,015

 

 

 

2,269

 

 

 

2,698

 

 

 

3,411

 

 

 

3,813

 

 

 

10,393

 

 

 

14,759

 

Net Interest Income -

   Before Provision for

   Loan Losses

 

 

16,124

 

 

 

15,024

 

 

 

14,575

 

 

 

14,053

 

 

 

13,336

 

 

 

59,776

 

 

 

53,547

 

Provision for Loan Losses

 

 

1,995

 

 

 

1,987

 

 

 

1,569

 

 

 

1,430

 

 

 

728

 

 

 

6,981

 

 

 

1,138

 

Net Interest Income After

   Provision For Loan

   Losses

 

 

14,129

 

 

 

13,037

 

 

 

13,006

 

 

 

12,623

 

 

 

12,608

 

 

 

52,795

 

 

 

52,409

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer service fees

 

 

2,750

 

 

 

2,299

 

 

 

2,258

 

 

 

1,586

 

 

 

1,732

 

 

 

8,893

 

 

 

6,726

 

Other service charges

   and fees

 

 

980

 

 

 

879

 

 

 

704

 

 

 

1,039

 

 

 

1,132

 

 

 

3,602

 

 

 

4,443

 

Net gain on sale of loans

 

 

1,894

 

 

 

1,537

 

 

 

364

 

 

 

227

 

 

 

119

 

 

 

4,022

 

 

 

677

 

Net gain (loss) on sale

   of available-for-sale

   securities

 

 

-

 

 

 

-

 

 

 

-

 

 

 

270

 

 

 

-

 

 

 

270

 

 

 

(26

)

Total noninterest

   income

 

 

5,624

 

 

 

4,715

 

 

 

3,326

 

 

 

3,122

 

 

 

2,983

 

 

 

16,787

 

 

 

11,820

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

5,068

 

 

 

5,102

 

 

 

4,095

 

 

 

4,223

 

 

 

4,029

 

 

 

18,488

 

 

 

16,329

 

Employee benefits

 

 

1,140

 

 

 

1,566

 

 

 

1,218

 

 

 

1,677

 

 

 

1,410

 

 

 

5,601

 

 

 

5,558

 

Net occupancy expense

 

 

585

 

 

 

558

 

 

 

564

 

 

 

564

 

 

 

406

 

 

 

2,271

 

 

 

2,317

 

Furniture and equipment

 

 

760

 

 

 

875

 

 

 

750

 

 

 

758

 

 

 

596

 

 

 

3,143

 

 

 

2,775

 

Data processing

 

 

428

 

 

 

490

 

 

 

408

 

 

 

442

 

 

 

396

 

 

 

1,768

 

 

 

2,553

 

Franchise taxes

 

 

241

 

 

 

368

 

 

 

369

 

 

 

368

 

 

 

246

 

 

 

1,346

 

 

 

981

 

ATM expense

 

 

456

 

 

 

444

 

 

 

376

 

 

 

414

 

 

 

434

 

 

 

1,690

 

 

 

1,715

 

Advertising

 

 

353

 

 

 

411

 

 

 

265

 

 

 

303

 

 

 

340

 

 

 

1,332

 

 

 

1,569

 

Net (gain) loss on sale

   of other assets owned

 

 

20

 

 

 

(7

)

 

 

(7

)

 

 

1

 

 

 

16

 

 

 

7

 

 

 

81

 

FDIC assessment

 

 

223

 

 

 

194

 

 

 

144

 

 

 

72

 

 

 

(11

)

 

 

633

 

 

 

183

 

Mortgage servicing

   rights amortization

 

 

247

 

 

 

296

 

 

 

356

 

 

 

132

 

 

 

158

 

 

 

1,031

 

 

 

487

 

Consulting fees

 

 

407

 

 

 

205

 

 

 

217

 

 

 

139

 

 

 

264

 

 

 

968

 

 

 

668

 

Other general and

   administrative

 

 

1,358

 

 

 

1,553

 

 

 

1,612

 

 

 

1,575

 

 

 

1,455

 

 

 

6,098

 

 

 

6,251

 


Total noninterest

   expense

 

 

11,286

 

 

 

12,055

 

 

 

10,367

 

 

 

10,668

 

 

 

9,739

 

 

 

44,376

 

 

 

41,467

 

Income Before Income

   Taxes

 

 

8,467

 

 

 

5,697

 

 

 

5,965

 

 

 

5,077

 

 

 

5,852

 

 

 

25,206

 

 

 

22,762

 

Income Taxes

 

 

1,691

 

 

 

1,287

 

 

 

1,161

 

 

 

972

 

 

 

1,129

 

 

 

5,111

 

 

 

4,360

 

Net Income

 

 

6,776

 

 

 

4,410

 

 

 

4,804

 

 

 

4,105

 

 

 

4,723

 

 

 

20,095

 

 

 

18,402

 

Other Comprehensive

   Income (Loss) (Net of

   Tax):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gain

   (loss) on available-for-

   sale securities

 

 

(207

)

 

 

639

 

 

 

661

 

 

 

4,998

 

 

 

(472

)

 

 

6,091

 

 

 

5,179

 

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

 

 

(207

)

 

 

639

 

 

 

661

 

 

 

4,728

 

 

 

(472

)

 

 

5,821

 

 

 

5,205

 

Tax expense (benefit)

 

 

(44

)

 

 

134

 

 

 

139

 

 

 

993

 

 

 

(99

)

 

 

1,222

 

 

 

1,093

 

Other comprehensive

   income (loss)

 

 

(163

)

 

 

505

 

 

 

522

 

 

 

3,735

 

 

 

(373

)

 

 

4,599

 

 

 

4,112

 

Comprehensive Income

 

$

6,613

 

 

$

4,915

 

 

$

5,326

 

 

$

7,840

 

 

$

4,350

 

 

$

24,694

 

 

$

22,514

 

Basic and Diluted

   Earnings Per Share

 

$

0.60

 

 

$

0.40

 

 

$

0.43

 

 

$

0.37

 

 

$

0.43

 

 

$

1.80

 

 

$

1.66

 

Dividends Declared

 

$

0.17

 

 

$

0.17

 

 

$

0.16

 

 

$

0.16

 

 

$

0.16

 

 

$

0.66

 

 

$

0.61

 


 

FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

 

 

 

December
31, 2020

 

 

September
30, 2020

 

 

June
30, 2020

 

 

March
31, 2020

 

 

December
31, 2019

 

 

 

 

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

98,279

 

 

$

46,395

 

 

$

54,336

 

 

$

49,844

 

 

$

50,137

 

Federal funds sold

 

 

77,427

 

 

 

41,358

 

 

 

31,105

 

 

 

40,993

 

 

 

1,159

 

Total cash and cash equivalents

 

 

175,706

 

 

 

87,753

 

 

 

85,441

 

 

 

90,837

 

 

 

51,296

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing time deposits

 

 

4,653

 

 

 

4,657

 

 

 

4,636

 

 

 

4,869

 

 

 

4,309

 

Securities - available-for-sale

 

 

307,812

 

 

 

259,041

 

 

 

236,292

 

 

 

204,121

 

 

 

222,293

 

Other securities, at cost

 

 

5,939

 

 

 

5,827

 

 

 

5,810

 

 

 

5,810

 

 

 

5,810

 

Loans held for sale

 

 

7,740

 

 

 

7,621

 

 

 

11,445

 

 

 

2,153

 

 

 

4,248

 

Loans, net

 

 

1,289,318

 

 

 

1,351,979

 

 

 

1,334,790

 

 

 

1,239,108

 

 

 

1,211,771

 

Premises and equipment

 

 

27,063

 

 

 

26,776

 

 

 

26,049

 

 

 

26,120

 

 

 

26,351

 

Goodwill

 

 

47,340

 

 

 

47,340

 

 

 

47,340

 

 

 

47,340

 

 

 

47,340

 

Mortgage servicing rights

 

 

3,320

 

 

 

3,027

 

 

 

2,740

 

 

 

2,672

 

 

 

2,629

 

Other real estate owned

 

 

71

 

 

 

206

 

 

 

135

 

 

 

185

 

 

 

214

 

Bank owned life insurance

 

 

25,208

 

 

 

15,501

 

 

 

15,399

 

 

 

15,313

 

 

 

15,235

 

Other assets

 

 

15,374

 

 

 

16,872

 

 

 

14,370

 

 

 

16,597

 

 

 

15,834

 

Total Assets

 

$

1,909,544

 

 

$

1,826,600

 

 

$

1,784,447

 

 

$

1,655,125

 

 

$

1,607,330

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

351,147

 

 

$

330,845

 

 

$

336,027

 

 

$

261,786

 

 

$

265,156

 

Interest-bearing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

 

 

542,317

 

 

 

534,792

 

 

 

504,846

 

 

 

463,734

 

 

 

423,655

 

Savings

 

 

455,145

 

 

 

392,059

 

 

 

374,871

 

 

 

341,256

 

 

 

322,973

 

Time

 

 

247,553

 

 

 

261,177

 

 

 

261,631

 

 

 

281,931

 

 

 

276,563

 

Total deposits

 

 

1,596,162

 

 

 

1,518,873

 

 

 

1,477,375

 

 

 

1,348,707

 

 

 

1,288,347

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal Funds Purchased and securities

   sold under agreements to repurchase

 

 

30,239

 

 

 

29,859

 

 

 

30,949

 

 

 

30,585

 

 

 

48,073

 

Federal Home Loan Bank (FHLB)

   advances

 

 

17,861

 

 

 

17,724

 

 

 

19,087

 

 

 

24,788

 

 

 

24,806

 

Dividend payable

 

 

1,889

 

 

 

1,882

 

 

 

1,768

 

 

 

1,768

 

 

 

1,768

 

Accrued expenses and other liabilities

 

 

14,233

 

 

 

14,841

 

 

 

14,971

 

 

 

12,820

 

 

 

14,078

 

Total liabilities

 

 

1,660,384

 

 

 

1,583,179

 

 

 

1,544,150

 

 

 

1,418,668

 

 

 

1,377,072

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and Contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock - No par value 20,000,000

   shares authorized; issued and outstanding

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

 

 

81,804

 

 

 

81,577

 

 

 

82,134

 

 

 

81,844

 

 

 

81,535

 

Treasury stock - 1,032,456 shares 12/31/20,

   1,093,065 shares 12/31/19

 

 

(11,932

)

 

 

(12,397

)

 

 

(12,668

)

 

 

(12,636

)

 

 

(12,456

)

Retained earnings

 

 

173,591

 

 

 

168,381

 

 

 

165,476

 

 

 

162,416

 

 

 

160,081

 

Accumulated other comprehensive

   income

 

 

5,697

 

 

 

5,860

 

 

 

5,355

 

 

 

4,833

 

 

 

1,098

 

Total stockholders' equity

 

 

249,160

 

 

 

243,421

 

 

 

240,297

 

 

 

236,457

 

 

 

230,258

 

Total Liabilities and Stockholders' Equity

 

$

1,909,544

 

 

$

1,826,600

 

 

$

1,784,447

 

 

$

1,655,125

 

 

$

1,607,330

 

 

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

 

 

 


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

SELECT FINANCIAL DATA

 

 

 

For the Three Months Ended

 

 

For the Twelve Months Ended

 

Selected financial data

 

December
31, 2020

 

 

September
30, 2020

 

 

June
30, 2020

 

 

March
31, 2020

 

 

December
31, 2019

 

 

December
31, 2020

December
31, 2019

 

Return on average assets

 

 

 

1.43

%

 

 

 

0.98

%

 

 

 

1.10

%

 

 

 

1.02

%

 

 

 

1.18

%

 

 

1.14

%

 

 

1.23

%

Return on average equity

 

 

 

11.04

%

 

 

 

7.28

%

 

 

 

8.07

%

 

 

 

7.06

%

 

 

 

8.26

%

 

 

8.38

%

 

 

8.26

%

Yield on earning assets

 

 

 

4.09

%

 

 

 

4.04

%

 

 

 

4.25

%

 

 

 

4.66

%

 

 

 

4.63

%

 

 

4.25

%

 

 

4.85

%

Cost of interest bearing

  liabilities

 

 

 

0.64

%

 

 

 

0.74

%

 

 

 

0.91

%

 

 

 

1.22

%

 

 

 

1.40

%

 

 

0.87

%

 

 

1.42

%

Net interest spread

 

 

 

3.45

%

 

 

 

3.30

%

 

 

 

3.34

%

 

 

 

3.44

%

 

 

 

3.23

%

 

 

3.38

%

 

 

3.43

%

Net interest margin

 

 

 

3.63

%

 

 

 

3.51

%

 

 

 

3.59

%

 

 

 

3.75

%

 

 

 

3.60

%

 

 

3.62

%

 

 

3.80

%

Efficiency

 

 

 

52.20

%

 

 

 

62.11

%

 

 

 

57.91

%

 

 

 

63.09

%

 

 

 

63.67

%

 

 

58.17

%

 

 

63.42

%

Dividend payout ratio

 

 

 

27.77

%

 

 

 

42.66

%

 

 

 

36.80

%

 

 

 

43.07

%

 

 

 

43.34

%

 

 

35.76

%

 

 

36.59

%

Tangible book value

   per share (1)

 

$

 

17.19

 

 

$

 

16.78

 

 

$

 

16.33

 

 

$

 

16.26

 

 

$

 

16.01

 

 

 

 

 

 

 

 

 

Tier 1 capital to

   average assets

 

 

 

10.46

%

 

 

 

10.65

%

 

 

 

10.70

%

 

 

 

11.56

%

 

 

 

11.52

%

 

 

 

 

 

 

 

 

Average Shares Outstanding

 

 

 

11,177,765

 

 

 

 

11,142,797

 

 

 

 

11,129,341

 

 

 

 

11,134,870

 

 

 

 

11,137,004

 

 

 

11,146,270

 

 

 

11,113,810

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

Loans

 

December
31, 2020

 

 

September
30, 2020

 

 

June
30, 2020

 

 

March
31, 2020

 

 

December
31, 2019

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

588,825

 

 

$

 

595,146

 

 

$

 

589,382

 

 

$

 

570,217

 

 

$

 

551,309

 

Agricultural real estate

 

 

 

189,159

 

 

 

 

192,883

 

 

 

 

194,606

 

 

 

 

194,383

 

 

 

 

199,105

 

Consumer real estate

 

 

 

175,588

 

 

 

 

175,963

 

 

 

 

174,069

 

 

 

 

174,731

 

 

 

 

165,349

 

Commercial and industrial

 

 

 

189,246

 

 

 

 

238,175

 

 

 

 

223,842

 

 

 

 

143,261

 

 

 

 

135,631

 

Agricultural

 

 

 

94,358

 

 

 

 

103,330

 

 

 

 

107,458

 

 

 

 

109,584

 

 

 

 

111,820

 

Consumer

 

 

 

52,540

 

 

 

 

53,320

 

 

 

 

50,108

 

 

 

 

49,022

 

 

 

 

49,237

 

Other

 

 

 

15,757

 

 

 

 

9,030

 

 

 

 

9,714

 

 

 

 

8,336

 

 

 

 

8,314

 

  Less: Net deferred loan fees

      and costs

 

 

 

(2,483

)

 

 

 

(3,985

)

 

 

 

(4,456

)

 

 

 

(1,893

)

 

 

 

(1,766

)

Total loans, net

 

$

 

1,302,990

 

 

$

 

1,363,862

 

 

$

 

1,344,723

 

 

$

 

1,247,641

 

 

$

 

1,218,999

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Asset quality data

 

December
31, 2020

 

 

September
30, 2020

 

 

June
30, 2020

 

 

March
31, 2020

 

 

December
31, 2019

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

 

9,404

 

 

$

 

7,870

 

 

$

 

8,473

 

 

$

 

3,344

 

 

$

 

3,400

 

Troubled debt restructuring

 

$

 

6,514

 

 

$

 

7,028

 

 

$

 

7,034

 

 

$

 

1,934

 

 

$

 

956

 

90 day past due and accruing

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

Nonperforming loans

 

$

 

9,404

 

 

$

 

7,870

 

 

$

 

8,473

 

 

$

 

3,344

 

 

$

 

3,400

 

Other real estate owned

 

$

 

71

 

 

$

 

206

 

 

$

 

135

 

 

$

 

185

 

 

$

 

214

 

Non-performing assets

 

$

 

9,475

 

 

$

 

8,076

 

 

$

 

8,608

 

 

$

 

3,529

 

 

$

 

3,614

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses

 

$

 

13,672

 

 

$

 

11,883

 

 

$

 

10,538

 

 

$

 

8,533

 

 

$

 

7,228

 

Allowance for loan and lease

   losses/total loans

 

 

 

1.05

%

 

 

 

0.87

%

 

 

 

0.78

%

 

 

 

0.68

%

 

 

 

0.59

%

Net charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Quarter-to-date

 

$

 

205

 

 

$

 

37

 

 

$

 

169

 

 

$

 

125

 

 

$

 

295

 

   Year-to-date

 

$

 

537

 

 

$

 

331

 

 

$

 

294

 

 

$

 

125

 

 

$

 

685

 

Net charge-offs to average loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Quarter-to-date

 

 

 

0.02

%

 

 

 

0.00

%

 

 

 

0.01

%

 

 

 

0.01

%

 

 

 

0.03

%

   Year-to-date

 

 

 

0.04

%

 

 

 

0.03

%

 

 

 

0.02

%

 

 

 

0.01

%

 

 

 

0.06

%

Non-performing loans/total loans

 

 

 

0.72

%

 

 

 

0.58

%

 

 

 

0.63

%

 

 

 

0.27

%

 

 

 

0.28

%

Allowance for loan and lease

   losses/nonperforming loans

 

 

 

177.96

%

 

 

 

151.01

%

 

 

 

117.24

%

 

 

 

256.66

%

 

 

 

187.17

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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

 

 

 

December 31, 2020

 

 

December 31, 2019

 

Interest Earning Assets:

 

Average

Balance

 

 

Interest/

Dividends

 

 

Annualized

Yield/Rate

 

 

Average

Balance

 

 

Interest/

Dividends

 

 

Annualized

Yield/Rate

 

Loans

 

$

1,336,538

 

 

$

17,061

 

 

 

5.11

%

 

$

1,174,748

 

 

$

15,608

 

 

 

5.32

%

Taxable Investment Securities

 

 

250,601

 

 

 

916

 

 

 

1.46

%

 

 

165,745

 

 

 

975

 

 

 

2.35

%

Tax-exempt Investment Securities

 

 

23,216

 

 

 

109

 

 

 

2.38

%

 

 

31,831

 

 

 

150

 

 

 

2.39

%

Fed Funds Sold & Other

 

 

169,116

 

 

 

53

 

 

 

0.13

%

 

 

114,278

 

 

 

416

 

 

 

1.46

%

Total Interest Earning Assets

 

 

1,779,471

 

 

$

18,139

 

 

 

4.09

%

 

 

1,486,602

 

 

$

17,149

 

 

 

4.63

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonearning Assets

 

 

112,177

 

 

 

 

 

 

 

 

 

 

 

111,367

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

1,891,648

 

 

 

 

 

 

 

 

 

 

$

1,597,969

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings Deposits

 

$

967,355

 

 

$

705

 

 

 

0.29

%

 

$

758,594

 

 

$

1,746

 

 

 

3.01

%

Other Time Deposits

 

 

253,023

 

 

 

914

 

 

 

1.44

%

 

 

275,406

 

 

 

1,590

 

 

 

2.31

%

Other Borrowed Money

 

 

17,775

 

 

 

226

 

 

 

5.09

%

 

 

24,715

 

 

 

270

 

 

 

4.37

%

Fed Funds Purchased & Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Sold under Agreement to Repurchase

 

 

30,100

 

 

 

170

 

 

 

2.26

%

 

 

30,464

 

 

 

207

 

 

 

2.72

%

Total Interest Bearing Liabilities

 

$

1,268,253

 

 

$

2,015

 

 

 

0.64

%

 

$

1,089,179

 

 

$

3,813

 

 

 

1.40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing Liabilities

 

 

377,791

 

 

 

 

 

 

 

 

 

 

 

280,027

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders Equity

 

$

245,604

 

 

 

 

 

 

 

 

 

 

$

228,763

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and

   interest rate spread

 

 

 

 

 

$

16,124

 

 

 

3.45

%

 

 

 

 

 

$

13,336

 

 

 

3.23

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

 

 

3.63

%

 

 

 

 

 

 

 

 

 

 

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 Twelve Months Ended

 

 

For the Twelve Months Ended

 

 

 

December 31, 2020

 

 

December 31, 2019

 

Interest Earning Assets:

 

Average

Balance

 

 

Interest/

Dividends

 

 

Annualized

Yield/Rate

 

 

Average

Balance

 

 

Interest/

Dividends

 

 

Annualized

Yield/Rate

 

Loans

 

$

1,313,675

 

 

$

65,317

 

 

 

4.98

%

 

$

1,129,231

 

 

$

62,213

 

 

 

5.51

%

Taxable Investment Securities

 

 

219,044

 

 

 

4,136

 

 

 

1.89

%

 

 

163,777

 

 

 

3,832

 

 

 

2.34

%

Tax-exempt Investment Securities

 

 

24,958

 

 

 

454

 

 

 

2.30

%

 

 

33,112

 

 

 

639

 

 

 

2.44

%

Fed Funds Sold & Other

 

 

99,304

 

 

 

262

 

 

 

0.26

%

 

 

86,971

 

 

 

1,622

 

 

 

1.86

%

Total Interest Earning Assets

 

 

1,656,981

 

 

$

70,169

 

 

 

4.25

%

 

 

1,413,091

 

 

$

68,306

 

 

 

4.85

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonearning Assets

 

 

113,303

 

 

 

 

 

 

 

 

 

 

 

86,119

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

1,770,284

 

 

 

 

 

 

 

 

 

 

$

1,499,210

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings Deposits

 

$

879,669

 

 

$

3,942

 

 

 

0.45

%

 

$

720,879

 

 

$

7,323

 

 

 

1.02

%

Other Time Deposits

 

 

264,827

 

 

 

4,696

 

 

 

1.77

%

 

 

265,046

 

 

 

5,619

 

 

 

2.12

%

Other Borrowed Money

 

 

21,245

 

 

 

980

 

 

 

4.61

%

 

 

25,538

 

 

 

1,083

 

 

 

4.24

%

Fed Funds Purchased & Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Sold under Agreement to Repurchase

 

 

32,363

 

 

 

775

 

 

 

2.39

%

 

 

29,859

 

 

 

734

 

 

 

2.46

%

Total Interest Bearing Liabilities

 

$

1,198,104

 

 

$

10,393

 

 

 

0.87

%

 

$

1,041,322

 

 

$

14,759

 

 

 

1.42

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing Liabilities

 

 

332,482

 

 

 

 

 

 

 

 

 

 

 

235,010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders Equity

 

$

239,698

 

 

 

 

 

 

 

 

 

 

$

222,878

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and

   interest rate spread

 

 

 

 

 

$

59,776

 

 

 

3.38

%

 

 

 

 

 

$

53,547

 

 

 

3.43

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

 

 

3.62

%

 

 

 

 

 

 

 

 

 

 

3.80

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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.

NOTES TO CONDENSED CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

Non-GAAP Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands of dollars, expect per
    share data)

 

Non-GAAP Three Months Ended

 

 

Non-GAAP Twelve Months Ended

 

 

 

December
31, 2020

 

 

September
30, 2020

 

 

June
30, 2020

 

 

March
31, 2020

 

 

December
31, 2019

 

 

December
31, 2020

 

 

December
31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

6,776

 

 

$

4,410

 

 

$

4,804

 

 

$

4,105

 

 

$

4,723

 

 

$

20,095

 

 

$

18,402

 

Less: Accelerated net fee income for
    forgiveness of PPP loans

 

 

(1,211

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,211

)

 

 

-

 

Less: Gain on settlement of bank
    owned life insurance

 

 

(430

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(430

)

 

 

-

 

Tax effect

 

 

254

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

254

 

 

 

-

 

Adjusted net income

 

 

5,389

 

 

 

4,410

 

 

 

4,804

 

 

 

4,105

 

 

 

4,723

 

 

 

18,708

 

 

 

18,402

 

Less: distributed earnings allocated to
    participating securities

 

 

(16

)

 

 

(15

)

 

 

(13

)

 

 

(13

)

 

 

(14

)

 

 

(57

)

 

 

(51

)

Less: undistributed earnings allocated
    to participating securities

 

 

(37

)

 

 

(19

)

 

 

(22

)

 

 

(18

)

 

 

(24

)

 

 

(96

)

 

 

(87

)

Net earnings available to common
    shareholders

 

$

5,389

 

 

$

4,376

 

 

$

4,769

 

 

$

4,074

 

 

$

4,685

 

 

$

18,555

 

 

$

18,264

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares
    outstanding including participating
    securities

 

 

11,177,765

 

 

 

11,142,797

 

 

 

11,129,341

 

 

 

11,134,870

 

 

 

11,137,004

 

 

 

11,146,270

 

 

 

11,113,810

 

Less: average unvested restricted
    shares

 

 

(89,150

)

 

 

(83,257

)

 

 

(80,062

)

 

 

(84,732

)

 

 

(88,711

)

 

 

(84,879

)

 

 

(83,369

)

Weighted average common shares
    outstanding

 

 

11,088,615

 

 

 

11,059,540

 

 

 

11,049,279

 

 

 

11,050,138

 

 

 

11,048,293

 

 

 

11,061,391

 

 

 

11,030,441

 

Basic earnings and diluted per share

 

$

0.48

 

 

$

0.40

 

 

$

0.43

 

 

$

0.37

 

 

$

0.43

 

 

$

1.68

 

 

$

1.66

 


 

 



 

 

Three Months

 

 

 

 

 

 

 

 

Twelve Months

 

 

 

December
31, 2020

 

 

December
31, 2020

 

 

 

 

 

 

 

 

December
31, 2020

 

 

December
31, 2020

 

Reconciliation of Efficiency Ratio

 

Non-GAAP

 

 

Actual

 

 

 

 

 

 

 

 

Non-GAAP

 

 

Actual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (+)

 

 

14,785

 

 

 

15,996

 

 

 

 

 

 

 

 

 

58,565

 

 

 

59,776

 

Noninterest Income (+)

 

 

5,194

 

 

 

5,624

 

 

 

 

 

 

 

 

 

16,357

 

 

 

16,787

 

Gain on Security Sale (-)

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

270

 

 

 

270

 

Operating Expenses (/)

 

 

11,286

 

 

 

11,286

 

 

 

 

 

 

 

 

 

44,376

 

 

 

44,376

 

Efficiency Ratio

 

 

56.49

%

 

 

52.20

%

 

 

 

 

 

 

 

 

59.44

%

 

 

58.17

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months

 

 

 

 

 

 

 

 

Twelve Months

 

 

 

December
31, 2020

 

 

December
31, 2020

 

 

 

 

 

 

 

 

December
31, 2020

 

 

December
31, 2020

 

Reconciliation of Return on Average Assets

 

Non-GAAP

 

 

Actual

 

 

 

 

 

 

 

 

Non-GAAP

 

 

Actual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

6,776

 

 

$

6,776

 

 

 

 

 

 

 

 

$

20,095

 

 

$

20,095

 

Less: Accelerated net fee income for
    forgiveness of PPP loans

 

 

(1,211

)

 

 

-

 

 

 

 

 

 

 

 

 

(1,211

)

 

 

-

 

Less: Gain on settlement of bank owned
    life insurance

 

 

(430

)

 

 

-

 

 

 

 

 

 

 

 

 

(430

)

 

 

-

 

Tax effect

 

 

254

 

 

 

-

 

 

 

 

 

 

 

 

 

254

 

 

 

-

 

Adjusted net income

 

 

5,389

 

 

 

6,776

 

 

 

 

 

 

 

 

 

18,708

 

 

 

20,095

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

 

1,891,648

 

 

 

1,891,648

 

 

 

 

 

 

 

 

 

1,770,284

 

 

 

1,770,284

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ROA

 

 

1.14

%

 

 

1.43

%

 

 

 

 

 

 

 

 

1.06

%

 

 

1.14

%