fmao-8k_20210422.htm
false 0000792966 0000792966 2021-04-22 2021-04-22

 

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) April 22, 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 April 21, 2021, Farmers & Merchants Bancorp, Inc. issued a press release (the “Release”) announcing its results of operations for the quarter ended March 31, 2021.  The Release inadvertently misstated the aggregate amount of Paycheck Protection Program (“PPP”) loan forgiveness applications processed during the first quarter and the resulting PPP loan balances as of quarter end.  

No financial results reported in the Release were impacted by this inadvertent misstatement, and it otherwise had no material impact on any other disclosures contained in the Release. However, management determined that a corrective filing was warranted, given the significant governmental, investor and community interest in the PPP.

A copy of the form of the press release, as corrected, is furnished herewith as Exhibit 99.  A new Allowance Reconciliation table is also included.

ITEM 7.01.Regulation FD

On April 21, 2021, Farmers & Merchants Bancorp, Inc. issued a press release (the “Release”) announcing its results of operations for the quarter ended March 31, 2021.  The Release inadvertently misstated the aggregate amount of Paycheck Protection Program (“PPP”) loan forgiveness applications processed during the first quarter and the resulting PPP loan balances as of quarter end.  

No financial results reported in the Release were impacted by this inadvertent misstatement, and it otherwise had no material impact on any other disclosures contained in the Release. However, management determined that a corrective filing was warranted, given the significant governmental, investor and community interest in the PPP.

A copy of the form of the press release, as corrected, is furnished herewith as Exhibit 99.  A new Allowance Reconciliation table is also included.

ITEM 9.01.Financial Statements and Exhibits

 

(d)

Exhibits.

 

Exhibit

Number

Exhibit

 

 

99

Corrected Company Press Release dated April 21, 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: April 22, 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

 

 

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

2021 First Quarter Financial Results

 

ARCHBOLD, OHIO, April 21, 2021, Farmers & Merchants Bancorp, Inc. (Nasdaq: FMAO) today reported financial results for the 2021 first quarter ended March 31, 2021.

 

2021 First Quarter Financial Highlights Include (on a year-over-year basis unless noted):

 

Net income increased 19.6% to $4.9 million

 

Earnings increased 18.9% to $0.44 per basic and diluted share

 

Net interest income after provision for loan losses increased by 5.7% to $13.3 million, which included a $0.3 million increase in the first quarter provision for loan losses

 

Noninterest income increased 59.9% to $5.0 million

 

First quarter after-tax income benefited from $0.5 million of accelerated fees associated with the Paycheck Protection Program (“PPP”)

 

Strong organic growth supported a 7.1% increase in net total loans and a 24.8% increase in total deposits

 

Originated $43.5 million of new loans under the latest Paycheck Protection Program, helping F&M protect over 18,000 jobs throughout the program

 

Return on average tangible equity increased to 10.10% from 9.13% for the first quarter last year

 

Loans 30 days past due to total loans, excluding COVID related loans, was only 0.18%

 

New full-service office in Fort Wayne, IN opened in 2021 second quarter

 

“2021 is off to a strong start as our markets emerge from the COVID-19 crisis and we continue to focus on providing local services and leading financial products to our retail, commercial, and agriculture customers.  As a result, we are gaining market share and benefitting from robust growth in loans, deposits, and noninterest income, which have helped us successfully offset higher provision for loan losses and operating expenses during the 2021 first quarter,” stated Lars B. Eller, President and Chief Executive Officer. “I am grateful to our team members who continue to work diligently and support the financial needs of our local customers and communities.”  

 

“The acquisition of Ossian Financial Services is expected to close in the coming weeks, and we are well positioned to quickly integrate Ossian into F&M’s platform.  Once completed, we expect the acquisition will add approximately $122 million in assets to F&M and will begin contributing to earnings in 2021.  In addition, we expect to see the benefit to noninterest expense of our office realignment strategy over the next several quarters, and we will use a portion of the savings to reinvest in expanding our digital and online offerings.”  

 



 

Income Statement

Net income for the 2021 first quarter ended March 31, 2021, was $4.9 million, compared to $4.1 million for the same period last year. Earnings per basic and diluted share for the 2021 first quarter was $0.44, compared to $0.37 for the same period last year.

 

Higher provision for loan losses and operating expenses were successfully offset by increased interest income, successful reductions in cost of funds, interest and fees earned from the Paycheck Protection Program, and a 59.9% or $1.9 million year-over-year increase in noninterest income. Increases in Customer Service Fees and Gain on sales of both 1-4 family mortgage loans and fixed rate agricultural loans were the biggest contributors in noninterest income.   F&M’s provision for loan losses increased from $1.4 million for the three months ended March 31, 2020, to $1.7 million for the three months ended March 31, 2021, as the Company prudently increased its allowance of loan losses primarily associated with continued economic uncertainty caused by the COVID-19 crisis.   In addition, noninterest expense increased by $1.7 million, due to higher operating expenses supporting a 20% larger Company in asset size and servicing a larger footprint. It also included a one-time expense of $0.3 million related to the Company’s pension.

 

Deposits

At March 31, 2021, total deposits were $1.684 billion, an increase of 24.8% from March 31, 2020, and an increase of 5.5% from December 31, 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 March 31, 2021, increased 7.5% or by $94.0 million to $1.342 billion, compared to $1.248 billion at March 31, 2020, and up from $1.303 billion at December 31, 2020. The year-over-year improvement resulted primarily from the contribution of continued strong organic loan growth.  In addition, during the 2021 first quarter, the Company processed $27.5 million of PPP loan forgiveness and principal payments received and originated $43.5   million of new PPP loans, resulting in a total of $51.8 million of PPP loans within F&M’s loan portfolio.  

 

Mr. Eller continued, “Since the start of the crisis, we strengthened our relationships by increasing the amount of financial relief, assistance, and advice we are providing customers. During the first quarter, we processed more than 1,200 new PPP loans, and throughout the PPP process, we have helped our small business customers protect more than 18,000 jobs within our markets.”

 

“Our local relationships continue to produce strong organic growth, and loans not including PPP loans, increased nearly 2.3% during the 2021 first quarter.  We are experiencing organic loan growth across our Ohio, Indiana, and Michigan markets, due to our recently opened LPOs and our strong, experienced, and local lenders.  Our agriculture portfolios are also demonstrating compelling growth and strong asset performance as farmers benefit from robust market dynamics.”

 

Mr. Eller continued: “At March 31, 2021 there were only five commercial and agricultural real estate loans totaling $10.4 million of COVID-related payment modifications, all of which are interest-only modifications and secured by real estate.  This compares to 190 loans representing a balance of $165 million in deferrals at the peak last year.  Given the uncertainty surrounding the COVID-19 crisis, we continue to fund our allowance for loan and lease losses, which increased by 69.0% over the past 12 months. Our allowance for loan and lease losses to total loans, adjusted for our PPP balances, is now over 1.23% and includes the $1.5 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 $8.1 million, or 0.61% of total loans at March 31, 2021, compared to $3.3 million, or 0.27% at March 31, 2020.  The year-over-year increase in nonperforming loans is primarily due to the impacts of the COVID-19 crisis.  

 

Mr. Eller concluded: “2021 is expected to be a transformative year for F&M.  Throughout the year, we will focus on executing our strategic plan, completing and integrating the Ossian acquisition, integrating last year’s acquisition of Adams County Financial Resources, achieving the benefits from our office realignment program, and driving strong organic growth by supporting our local communities.  I am proud of our continued strong performance and excited to update shareholders in the coming quarters on the progress we are making.”


 

Stockholders’ Equity and Dividends

Total stockholders’ equity increased 4.4% to $246.8 million at March 31, 2021, from $236.5 million at March 31, 2020. At March 31, 2021, the Company had a Tier 1 leverage ratio of 10.39%, compared to 11.56% at March 31, 2020.

 

Tangible stockholders’ equity increased to $195.9 million at March 31, 2021, compared to $180.9 million at March 31, 2020. On a per share basis, tangible stockholders’ equity at March 31, 2021, was $17.50 per share, compared to $16.26 per share at March 31, 2020.

 

For the 2021 first quarter, the company declared cash dividends of $0.17 per share, which is a 6.3% increase over the 2020 first quarter 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 2021 first quarter, the dividend payout ratio was 38.48% compared to 43.07% 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 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

 

 

 

March
31, 2021

 

 

December
31, 2020

 

 

September
30, 2020

 

 

June
30, 2020

 

 

March
31, 2020

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

15,612

 

 

$

17,061

 

 

$

16,181

 

 

$

16,192

 

 

$

15,883

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and

   government

   agencies

 

 

751

 

 

 

695

 

 

 

761

 

 

 

767

 

 

 

1,146

 

Municipalities

 

 

308

 

 

 

295

 

 

 

279

 

 

 

243

 

 

 

262

 

Dividends

 

 

50

 

 

 

35

 

 

 

36

 

 

 

26

 

 

 

45

 

Federal funds sold

 

 

5

 

 

 

5

 

 

 

4

 

 

 

5

 

 

 

6

 

Other

 

 

39

 

 

 

48

 

 

 

32

 

 

 

40

 

 

 

122

 

Total interest income

 

 

16,765

 

 

 

18,139

 

 

 

17,293

 

 

 

17,273

 

 

 

17,464

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

1,340

 

 

 

1,619

 

 

 

1,864

 

 

 

2,254

 

 

 

2,901

 

Federal funds purchased

   and securities sold

   under agreement to

   repurchase

 

 

166

 

 

 

170

 

 

 

174

 

 

 

187

 

 

 

244

 

Borrowed funds

 

 

222

 

 

 

226

 

 

 

231

 

 

 

257

 

 

 

266

 

Total interest

   expense

 

 

1,728

 

 

 

2,015

 

 

 

2,269

 

 

 

2,698

 

 

 

3,411

 

Net Interest Income -

   Before Provision for

   Loan Losses

 

 

15,037

 

 

 

16,124

 

 

 

15,024

 

 

 

14,575

 

 

 

14,053

 

Provision for Loan Losses

 

 

1,700

 

 

 

1,995

 

 

 

1,987

 

 

 

1,569

 

 

 

1,430

 

Net Interest Income After

   Provision For Loan

   Losses

 

 

13,337

 

 

 

14,129

 

 

 

13,037

 

 

 

13,006

 

 

 

12,623

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer service fees

 

 

2,814

 

 

 

2,750

 

 

 

2,299

 

 

 

2,258

 

 

 

1,586

 

Other service charges

   and fees

 

 

838

 

 

 

980

 

 

 

879

 

 

 

704

 

 

 

1,039

 

Net gain on sale of loans

 

 

1,046

 

 

 

1,894

 

 

 

1,537

 

 

 

364

 

 

 

227

 

Net gain on sale of

   available-for-sale

   securities

 

 

293

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

270

 

Total noninterest

   income

 

 

4,991

 

 

 

5,624

 

 

 

4,715

 

 

 

3,326

 

 

 

3,122

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

4,390

 

 

 

5,068

 

 

 

5,102

 

 

 

4,095

 

 

 

4,223

 

Employee benefits

 

 

1,994

 

 

 

1,140

 

 

 

1,566

 

 

 

1,218

 

 

 

1,677

 

Net occupancy expense

 

 

577

 

 

 

585

 

 

 

558

 

 

 

564

 

 

 

564

 

Furniture and equipment

 

 

791

 

 

 

760

 

 

 

875

 

 

 

750

 

 

 

758

 

Data processing

 

 

505

 

 

 

428

 

 

 

490

 

 

 

408

 

 

 

442

 

Franchise taxes

 

 

446

 

 

 

241

 

 

 

368

 

 

 

369

 

 

 

368

 

ATM expense

 

 

449

 

 

 

456

 

 

 

444

 

 

 

376

 

 

 

414

 

Advertising

 

 

235

 

 

 

353

 

 

 

411

 

 

 

265

 

 

 

303

 

Net (gain) loss on sale

   of other assets owned

 

 

(25

)

 

 

20

 

 

 

(7

)

 

 

(7

)

 

 

1

 

FDIC assessment

 

 

236

 

 

 

223

 

 

 

194

 

 

 

144

 

 

 

72

 

Mortgage servicing

   rights amortization

 

 

505

 

 

 

247

 

 

 

296

 

 

 

356

 

 

 

132

 

Consulting fees

 

 

223

 

 

 

407

 

 

 

205

 

 

 

217

 

 

 

139

 

Other general and

   administrative

 

 

2,033

 

 

 

1,358

 

 

 

1,553

 

 

 

1,612

 

 

 

1,575

 


Total noninterest

   expense

 

 

12,359

 

 

 

11,286

 

 

 

12,055

 

 

 

10,367

 

 

 

10,668

 

Income Before Income

   Taxes

 

 

5,969

 

 

 

8,467

 

 

 

5,697

 

 

 

5,965

 

 

 

5,077

 

Income Taxes

 

 

1,060

 

 

 

1,691

 

 

 

1,287

 

 

 

1,161

 

 

 

972

 

Net Income

 

 

4,909

 

 

 

6,776

 

 

 

4,410

 

 

 

4,804

 

 

 

4,105

 

Other Comprehensive

   Income (Loss) (Net of

   Tax):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gain

   (loss) on available-for-

   sale securities

 

 

(6,737

)

 

 

(207

)

 

 

639

 

 

 

661

 

 

 

4,998

 

Reclassification

   adjustment for realized

   gain on sale of

   available-for-sale

   securities

 

(293

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(270

)

Net unrealized gain

   (loss) on available-for-

   sale securities

 

 

(7,030

)

 

 

(207

)

 

 

639

 

 

 

661

 

 

 

4,728

 

Tax expense (benefit)

 

 

(1,476

)

 

 

(44

)

 

 

134

 

 

 

139

 

 

 

993

 

Other comprehensive

   income (loss)

 

 

(5,554

)

 

 

(163

)

 

 

505

 

 

 

522

 

 

 

3,735

 

Comprehensive Income (Loss)

 

$

(645

)

 

$

6,613

 

 

$

4,915

 

 

$

5,326

 

 

$

7,840

 

Basic and Diluted

   Earnings Per Share

 

$

0.44

 

 

$

0.60

 

 

$

0.40

 

 

$

0.43

 

 

$

0.37

 

Dividends Declared

 

$

0.17

 

 

$

0.17

 

 

$

0.17

 

 

$

0.16

 

 

$

0.16

 


 

FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

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

 

 

 

March
31, 2021

 

 

December
31, 2020

 

 

September
30, 2020

 

 

June
30, 2020

 

 

March
31, 2020

 

 

 

(Unaudited)

 

 

 

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

118,139

 

 

$

98,279

 

 

$

46,395

 

 

$

54,336

 

 

$

49,844

 

Federal funds sold

 

 

57,361

 

 

 

77,427

 

 

 

41,358

 

 

 

31,105

 

 

 

40,993

 

Total cash and cash equivalents

 

 

175,500

 

 

 

175,706

 

 

 

87,753

 

 

 

85,441

 

 

 

90,837

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing time deposits

 

 

4,405

 

 

 

4,653

 

 

 

4,657

 

 

 

4,636

 

 

 

4,869

 

Securities - available-for-sale

 

 

352,974

 

 

 

307,812

 

 

 

259,041

 

 

 

236,292

 

 

 

204,121

 

Other securities, at cost

 

 

5,939

 

 

 

5,939

 

 

 

5,827

 

 

 

5,810

 

 

 

5,810

 

Loans held for sale

 

 

7,511

 

 

 

7,740

 

 

 

7,621

 

 

 

11,445

 

 

 

2,153

 

Loans, net

 

 

1,327,254

 

 

 

1,289,318

 

 

 

1,351,979

 

 

 

1,334,790

 

 

 

1,239,108

 

Premises and equipment

 

 

26,703

 

 

 

27,063

 

 

 

26,776

 

 

 

26,049

 

 

 

26,120

 

Goodwill

 

 

47,340

 

 

 

47,340

 

 

 

47,340

 

 

 

47,340

 

 

 

47,340

 

Mortgage servicing rights

 

 

3,444

 

 

 

3,320

 

 

 

3,027

 

 

 

2,740

 

 

 

2,672

 

Other real estate owned

 

 

148

 

 

 

71

 

 

 

206

 

 

 

135

 

 

 

185

 

Bank owned life insurance

 

 

25,347

 

 

 

25,208

 

 

 

15,501

 

 

 

15,399

 

 

 

15,313

 

Other assets

 

 

16,720

 

 

 

15,374

 

 

 

16,872

 

 

 

14,370

 

 

 

16,597

 

Total Assets

 

$

1,993,285

 

 

$

1,909,544

 

 

$

1,826,600

 

 

$

1,784,447

 

 

$

1,655,125

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

384,558

 

 

$

351,147

 

 

$

330,845

 

 

$

336,027

 

 

$

261,786

 

Interest-bearing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

 

 

605,533

 

 

 

542,317

 

 

 

534,792

 

 

 

504,846

 

 

 

463,734

 

Savings

 

 

451,043

 

 

 

455,145

 

 

 

392,059

 

 

 

374,871

 

 

 

341,256

 

Time

 

 

242,717

 

 

 

247,553

 

 

 

261,177

 

 

 

261,631

 

 

 

281,931

 

Total deposits

 

 

1,683,851

 

 

 

1,596,162

 

 

 

1,518,873

 

 

 

1,477,375

 

 

 

1,348,707

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal Funds Purchased and securities

   sold under agreements to repurchase

 

 

30,072

 

 

 

30,239

 

 

 

29,859

 

 

 

30,949

 

 

 

30,585

 

Federal Home Loan Bank (FHLB)

   advances

 

 

17,840

 

 

 

17,861

 

 

 

17,724

 

 

 

19,087

 

 

 

24,788

 

Dividend payable

 

 

1,889

 

 

 

1,889

 

 

 

1,882

 

 

 

1,768

 

 

 

1,768

 

Accrued expenses and other liabilities

 

 

12,805

 

 

 

14,233

 

 

 

14,841

 

 

 

14,971

 

 

 

12,820

 

Total liabilities

 

 

1,746,457

 

 

 

1,660,384

 

 

 

1,583,179

 

 

 

1,544,150

 

 

 

1,418,668

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and Contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock - No par value 20,000,000

   shares authorized; issued and outstanding

   12,230,000 shares 3/31/21 and 12/31/20

 

 

82,030

 

 

 

81,804

 

 

 

81,577

 

 

 

82,134

 

 

 

81,844

 

Treasury stock - 1,033.256 shares 3/31/21,

   1,032,456 shares 12/31/20

 

 

(11,962

)

 

 

(11,932

)

 

 

(12,397

)

 

 

(12,668

)

 

 

(12,636

)

Retained earnings

 

 

176,617

 

 

 

173,591

 

 

 

168,381

 

 

 

165,476

 

 

 

162,416

 

Accumulated other comprehensive

   income

 

 

143

 

 

 

5,697

 

 

 

5,860

 

 

 

5,355

 

 

 

4,833

 

Total stockholders' equity

 

 

246,828

 

 

 

249,160

 

 

 

243,421

 

 

 

240,297

 

 

 

236,457

 

Total Liabilities and Stockholders' Equity

 

$

1,993,285

 

 

$

1,909,544

 

 

$

1,826,600

 

 

$

1,784,447

 

 

$

1,655,125

 

 

 

 


 

FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

SELECT FINANCIAL DATA

 

 

 

For the Three Months Ended

 

Selected financial data

 

March
31, 2021

 

 

December
31, 2020

 

 

September
30, 2020

 

 

June
30, 2020

 

 

March
31, 2020

 

Return on average assets

 

 

 

1.01

%

 

 

 

1.43

%

 

 

 

0.98

%

 

 

 

1.10

%

 

 

 

1.02

%

Return on average equity

 

 

 

7.87

%

 

 

 

11.04

%

 

 

 

7.28

%

 

 

 

8.07

%

 

 

 

7.06

%

Yield on earning assets

 

 

 

3.71

%

 

 

 

4.09

%

 

 

 

4.04

%

 

 

 

4.25

%

 

 

 

4.66

%

Cost of interest bearing

  liabilities

 

 

 

0.53

%

 

 

 

0.64

%

 

 

 

0.74

%

 

 

 

0.91

%

 

 

 

1.22

%

Net interest spread

 

 

 

3.18

%

 

 

 

3.45

%

 

 

 

3.30

%

 

 

 

3.34

%

 

 

 

3.44

%

Net interest margin

 

 

 

3.33

%

 

 

 

3.63

%

 

 

 

3.51

%

 

 

 

3.59

%

 

 

 

3.75

%

Efficiency

 

 

 

62.57

%

 

 

 

52.20

%

 

 

 

62.11

%

 

 

 

57.91

%

 

 

 

63.09

%

Dividend payout ratio

 

 

 

38.48

%

 

 

 

27.77

%

 

 

 

42.66

%

 

 

 

36.80

%

 

 

 

43.07

%

Tangible book value

   per share (1)

 

$

 

17.50

 

 

$

 

17.19

 

 

$

 

16.78

 

 

$

 

16.33

 

 

$

 

16.26

 

Tier 1 capital to

   average assets

 

 

 

10.39

%

 

 

 

10.46

%

 

 

 

10.65

%

 

 

 

10.70

%

 

 

 

11.56

%

Average Shares Outstanding

 

 

 

11,197,012

 

 

 

 

11,177,765

 

 

 

 

11,142,797

 

 

 

 

11,129,341

 

 

 

 

11,134,870

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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, 2021

 

 

December
31, 2020

 

 

September
30, 2020

 

 

June
30, 2020

 

 

March
31, 2020

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

618,754

 

 

$

 

588,825

 

 

$

 

595,146

 

 

$

 

589,382

 

 

$

 

570,217

 

Agricultural real estate

 

 

 

179,945

 

 

 

 

189,159

 

 

 

 

192,883

 

 

 

 

194,606

 

 

 

 

194,383

 

Consumer real estate

 

 

 

175,675

 

 

 

 

175,588

 

 

 

 

175,963

 

 

 

 

174,069

 

 

 

 

174,731

 

Commercial and industrial

 

 

 

202,958

 

 

 

 

189,246

 

 

 

 

238,175

 

 

 

 

223,842

 

 

 

 

143,261

 

Agricultural

 

 

 

100,022

 

 

 

 

94,358

 

 

 

 

103,330

 

 

 

 

107,458

 

 

 

 

109,584

 

Consumer

 

 

 

54,445

 

 

 

 

52,540

 

 

 

 

53,320

 

 

 

 

50,108

 

 

 

 

49,022

 

Other

 

 

 

14,088

 

 

 

 

15,757

 

 

 

 

9,030

 

 

 

 

9,714

 

 

 

 

8,336

 

  Less: Net deferred loan fees

      and costs

 

 

 

(4,208

)

 

 

 

(2,483

)

 

 

 

(3,985

)

 

 

 

(4,456

)

 

 

 

(1,893

)

Total loans, net

 

$

 

1,341,679

 

 

$

 

1,302,990

 

 

$

 

1,363,862

 

 

$

 

1,344,723

 

 

$

 

1,247,641

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Asset quality data

 

March
31, 2021

 

 

December
31, 2020

 

 

September
30, 2020

 

 

June
30, 2020

 

 

March
31, 2020

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

 

8,139

 

 

$

 

9,404

 

 

$

 

7,870

 

 

$

 

8,473

 

 

$

 

3,344

 

Troubled debt restructuring

 

$

 

5,774

 

 

$

 

6,514

 

 

$

 

7,028

 

 

$

 

7,034

 

 

$

 

1,934

 

90 day past due and accruing

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

Nonperforming loans

 

$

 

8,139

 

 

$

 

9,404

 

 

$

 

7,870

 

 

$

 

8,473

 

 

$

 

3,344

 

Other real estate owned

 

$

 

148

 

 

$

 

71

 

 

$

 

206

 

 

$

 

135

 

 

$

 

185

 

Non-performing assets

 

$

 

8,287

 

 

$

 

9,475

 

 

$

 

8,076

 

 

$

 

8,608

 

 

$

 

3,529

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses

 

$

 

14,425

 

 

$

 

13,672

 

 

$

 

11,883

 

 

$

 

10,538

 

 

$

 

8,533

 

Allowance for loan and lease

   losses/total loans

 

 

 

1.08

%

 

 

 

1.05

%

 

 

 

0.87

%

 

 

 

0.78

%

 

 

 

0.68

%

Net charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Quarter-to-date

 

$

 

947

 

 

$

 

205

 

 

$

 

37

 

 

$

 

169

 

 

$

 

125

 

   Year-to-date

 

$

 

947

 

 

$

 

537

 

 

$

 

331

 

 

$

 

294

 

 

$

 

125

 

Net charge-offs to average loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Quarter-to-date

 

 

 

0.07

%

 

 

 

0.02

%

 

 

 

0.00

%

 

 

 

0.01

%

 

 

 

0.01

%

   Year-to-date

 

 

 

0.07

%

 

 

 

0.04

%

 

 

 

0.03

%

 

 

 

0.02

%

 

 

 

0.01

%

Non-performing loans/total loans

 

 

 

0.61

%

 

 

 

0.72

%

 

 

 

0.58

%

 

 

 

0.63

%

 

 

 

0.27

%

Allowance for loan and lease

   losses/nonperforming loans

 

 

 

177.24

%

 

 

 

177.96

%

 

 

 

151.01

%

 

 

 

117.24

%

 

 

 

256.66

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

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, 2021

 

 

March 31, 2020

 

Interest Earning Assets:

 

Average

Balance

 

 

Interest/

Dividends

 

 

Annualized

Yield/Rate

 

 

Average

Balance

 

 

Interest/

Dividends

 

 

Annualized

Yield/Rate

 

Loans

 

$

1,328,571

 

 

$

15,612

 

 

 

4.70

%

 

$

1,236,848

 

 

$

15,883

 

 

 

5.14

%

Taxable Investment Securities

 

 

324,536

 

 

 

1,009

 

 

 

1.24

%

 

 

190,158

 

 

 

1,321

 

 

 

2.78

%

Tax-exempt Investment Securities

 

 

20,375

 

 

 

100

 

 

 

2.49

%

 

 

28,832

 

 

 

132

 

 

 

2.32

%

Fed Funds Sold & Other

 

 

136,663

 

 

 

44

 

 

 

0.13

%

 

 

46,393

 

 

 

128

 

 

 

1.10

%

Total Interest Earning Assets

 

 

1,810,145

 

 

$

16,765

 

 

 

3.71

%

 

 

1,502,231

 

 

$

17,464

 

 

 

4.66

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonearning Assets

 

 

126,579

 

 

 

 

 

 

 

 

 

 

 

114,326

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

1,936,724

 

 

 

 

 

 

 

 

 

 

$

1,616,557

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings Deposits

 

$

1,014,392

 

 

$

574

 

 

 

0.23

%

 

$

773,130

 

 

$

1,485

 

 

 

0.77

%

Other Time Deposits

 

 

242,033

 

 

 

766

 

 

 

1.27

%

 

 

277,579

 

 

 

1,416

 

 

 

2.04

%

Other Borrowed Money

 

 

17,848

 

 

 

222

 

 

 

4.98

%

 

 

24,787

 

 

 

266

 

 

 

4.29

%

Fed Funds Purchased & Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Sold under Agreement to Repurchase

 

 

30,210

 

 

 

166

 

 

 

2.20

%

 

 

38,954

 

 

 

244

 

 

 

2.51

%

Total Interest Bearing Liabilities

 

$

1,304,483

 

 

$

1,728

 

 

 

0.53

%

 

$

1,114,450

 

 

$

3,411

 

 

 

1.22

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing Liabilities

 

 

382,640

 

 

 

 

 

 

 

 

 

 

 

269,550

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders Equity

 

$

249,601

 

 

 

 

 

 

 

 

 

 

$

232,557

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and

   interest rate spread

 

 

 

 

 

$

15,037

 

 

 

3.18

%

 

 

 

 

 

$

14,053

 

 

 

3.44

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

 

 

3.33

%

 

 

 

 

 

 

 

 

 

 

3.75

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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

ALLOWANCE RECONCILIATION

(in thousands of dollars, except percentages)

 

 

 

For the Three

 

 

 

Months Ended

 

 

 

March 31, 2021

 

 

 

 

 

 

Allowance for Loan Losses

 

$

14,425

 

Credit Mark

 

 

1,500

 

Total Credit Mark and Allowance for Loan Losses

 

 

15,925

 

 

 

 

 

 

Loans

 

$

1,341,679

 

Adjustments

 

 

 

 

PPP Loans

 

 

(51,789

)

Loans excluding PPP Loans

 

$

1,289,890

 

 

 

 

 

 

Allowance for Loan Losses

 

 

1.08

%

Effect of Credit Mark

 

 

0.11

%

Effect of PPP Loans

 

 

0.04

%

Allowance for Loan Losses, excluding PPP Loans

 

 

1.23

%