Attached files

file filename
8-K - 8-K - FARMERS & MERCHANTS BANCORP INCfmao-8k_20200722.htm

Exhibit 99

 

Post Office Box 216

307 North Defiance Street

Archbold, Ohio 43502

NEWS RELEASE

 

Company Contact:

Investor and Media Contact:

Lars B. Eller

President and Chief Executive Officer

Farmers & Merchants Bancorp, Inc.

(419) 446-2501

leller@fm.bank

Andrew M. Berger

Managing Director

SM Berger & Company, Inc.

(216) 464-6400

andrew@smberger.com

 

Farmers & Merchants Bancorp, Inc. Reports

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

Strong Operating Performance Supports Communities, while Driving Loan and Deposit Growth

 

ARCHBOLD, OHIO, July 22, 2020, Farmers & Merchants Bancorp, Inc. (Nasdaq: FMAO) today reported financial results for the 2020 second quarter and year-to-date June 30, 2020.

 

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

 

Net income was $4.8 million, and included a $1.4 million increase in the provision for loan losses as a result of the COVID-19 crisis

 

Noninterest income increased 11.6% to $3.3 million

 

Strong organic growth drove a 23.1% increase in net total loans and a 18.9% increase in total deposits

 

Approved 947 PPP applications for $87.0 million during the second quarter

 

Year-to-date, net charge-offs to average loans was 0.02%, compared to 0.02% for the same period last year

 

Return on average assets was 1.10%, compared to 1.63% for the same period last year (last year’s second quarter included a one-time $1.4 million tax adjusted recovery benefit)

 

F&M remains well capitalized under regulatory guidelines with a Tier 1 capital to average assets of 10.70%

 

F&M continues investing in its strategic growth plan and, during the quarter, added new leadership talent and opened two new loan production offices in Muncie, IN and Oxford, OH

 

“Through the course of the COVID-19 pandemic, the health and safety of our customers, employees and communities has remained our highest priority.  On June 15, 2020, all F&M offices reopened to provide customers with full lobby access, while operating with new safety procedures to do our part in limiting the spread of the coronavirus,” stated Lars B. Eller, President and Chief Executive Officer.

 

“F&M is dedicated to helping our communities through supportive financial relief programs.  The high level of interest-only modifications compared to payment deferrals is encouraging and demonstrates the strong asset quality and lending relationships we had prior to the crisis.  Specifically, we have only received $32.5 million of payment deferrals and $124.0 million of loans have entered into interest-only modifications as of June 30, 2020.  Combined deferrals and interest-only modifications represent only 11.7% of our net total loans at the end of the second quarter.  F&M has no exposure to the energy sector, while our exposure to industries most likely impacted by the pandemic remains limited. Loans in the restaurant, hospitality (hotel) and entertainment industries represent 8.63% of our total loan portfolio at June 30, 2020.  In addition, our total past due balance remains low and was $6.2 million, or 0.46% of net total loans at June 30, 2020.”  

 

Mr. Eller continued, “Through our Paycheck Protection Program efforts, 947 loans to small business customers have been approved by the Small Business Administration for total consideration of nearly $87 million. The success of this program has helped F&M provide the necessary financial resources to many small business customers who employ over 12,400 people. I am extremely grateful to all our employees for their hard work and dedication as we support our local communities through the COVID-19 crisis.”


 

Income Statement

Net income for the 2020 second quarter ended June 30, 2020, was $4.8 million, compared to $6.2 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 $1.4 million tax-adjusted benefit from recoveries.  Net income per basic and diluted share for the 2020 second quarter was $0.43, compared to $0.56 for the same period last year.  One-time acquisition related expenses had no impact on earnings per basic and diluted share for the 2019 second quarter, while the benefit from recoveries enhanced earnings per basic and diluted share by $0.14 for the 2019 second quarter.  

 

Net income for the 2020 first half ended June 30, 2020, was $8.9 million, compared to $9.4 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 $1.4 million tax-adjusted benefit from recoveries.  Net income per basic and diluted share for the 2020 first half was $0.80, 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.  

 

Mr. Eller continued, “We are working hard to diversify our sources of income, while controlling expenses and reducing our cost of funds to help offset the March 2020 Federal Reserve emergency rate cuts.  Noninterest income increased 11.6% to $3.3 million in the second quarter, the highest quarterly amount in nearly eight years, primarily due to higher home loans originated during the quarter.  Our cost of interest-bearing liabilities was 0.91% for the 2020 second quarter, a 49-basis point reduction from 1.40% at December 31, 2019.  Meanwhile, we continue to control expenses and our efficiency ratio for the six months ended June 30, 2020 was 60.43%, compared to 64.09% for the same period last year.”

 

Deposits

At June 30, 2020, total deposits were $1.477 billion, an increase of 18.9% from June 30, 2019. 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 June 30, 2020, increased 23.1% or by $250.3 million to $1.335 billion, compared to $1.084 billion at June 30, 2019, and up 10.2% from $1.212 billion at December 31, 2019. The year-over-year improvement resulted primarily from the contribution of strong organic loan growth and $87.0 million of PPP loans originated during the 2020 second quarter.  

 

Mr. Eller continued, “We continue preparing for a potential economic downturn in the future and have stress tested nearly all the loans in our portfolio.  In addition, for the 2020 six-months ended June 30, 2020, our provision for loan losses was $2.8 million higher than the same period last year as we proactively increased the allowance for loan and lease losses.  While we increase our reserves, our asset quality remains strong and is in line with pre-crisis levels.  This is a testament to our strong leadership team and long history of prudent credit practices.  We remain conservative in our approach to risk and disciplined in pricing, which combined with F&M’s financial position and capital levels, provide us with the right resources and platform to navigate this challenging period.”

 

Focused on Operational Excellence  

“Across our organization we are focused on operational excellence aimed at responding to the current economic environment, while pursuing our long-term strategic growth initiatives.  During the second quarter, we accelerated investments in our digital infrastructure to support our employee’s ability to work from home and to make it easier for our customers to engage with the bank electronically.  We also recently hired Shalini Singhal as our new Chief Information Officer.  Shalini is a proven CIO who will lead our digital efforts, and I am excited by the motivated and experienced leadership team we are assembling.  In addition, we opened two new loan production offices in Muncie, IN and Oxford, OH, and broke ground on a new full-service office in Ft. Wayne.”

 

“The COVID-19 pandemic continues to have an unprecedented impact on the country and our thoughts go out to anyone who has been impacted by the virus.  At F&M we remain committed to building strong relationships with our communities and helping our customers navigate the challenges associated with the COVID-19 crisis.  We are all in this together and F&M is focused on providing support for you and us,” concluded Mr. Eller.  

 


Stockholders’ Equity and Dividends

Total stockholders’ equity increased 7.3% to $240.3 million at June 30, 2020, from $224.0 million at June 30, 2019. At June 30, 2020, the company had a Tier 1 leverage ratio of 10.70%, compared to 11.77% at June 30, 2019.

 

Tangible stockholders’ equity increased to $181.7 million at June 30, 2020, compared to $172.0 million at June 30, 2019. On a per share basis, tangible stockholders’ equity at June 30, 2020, was $16.33 per share, compared to $15.49 per share at June 30, 2019.

 

For the six months ended June 30, 2020, the Company has declared cash dividends of $0.32 per share, which is a 6.7% increase over the 2019 six month declared dividend payment. F&M is committed to returning capital to shareholders and has increased the annual cash dividend for over 20 consecutive years. For the six months ended June 30, 2020, the dividend payout ratio was 39.69% compared to 32.26% for the same period last year.

 

About Farmers & Merchants State Bank:  

The Farmers & Merchants State Bank is a local independent community bank that has been serving Northwest Ohio and Northeast Indiana since 1897. The Farmers & Merchants State Bank provides commercial banking, retail banking and other financial services through its 30 offices. Our locations are in Fulton, Defiance, Hancock, Henry, Lucas, Williams, and Wood counties in Northwest Ohio. In Northeast Indiana, we have offices located in Adams, Allen, DeKalb, Jay, and Steuben counties.

 

Safe harbor statement

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

 

Non-GAAP Financial Measures  

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


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME & COMPREHENSIVE INCOME

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

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June
30, 2020

 

 

March
31, 2020

 

 

December
31, 2019

 

 

September
30, 2019

 

 

June
30, 2019

 

 

June
30, 2020

 

 

June
30, 2019

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

16,192

 

 

$

15,883

 

 

$

15,608

 

 

$

15,202

 

 

$

16,723

 

 

$

32,075

 

 

$

31,403

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and

   government

   agencies

 

 

767

 

 

 

1,146

 

 

 

840

 

 

 

972

 

 

 

816

 

 

 

1,913

 

 

 

1,529

 

Municipalities

 

 

243

 

 

 

262

 

 

 

225

 

 

 

190

 

 

 

211

 

 

 

505

 

 

 

422

 

Dividends

 

 

26

 

 

 

45

 

 

 

60

 

 

 

69

 

 

 

76

 

 

 

71

 

 

 

164

 

Federal funds sold

 

 

5

 

 

 

6

 

 

 

97

 

 

 

120

 

 

 

162

 

 

 

11

 

 

 

199

 

Other

 

 

40

 

 

 

122

 

 

 

319

 

 

 

459

 

 

 

295

 

 

 

162

 

 

 

428

 

Total interest income

 

 

17,273

 

 

 

17,464

 

 

 

17,149

 

 

 

17,012

 

 

 

18,283

 

 

 

34,737

 

 

 

34,145

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

2,254

 

 

 

2,901

 

 

 

3,336

 

 

 

3,654

 

 

 

3,339

 

 

 

5,155

 

 

 

5,952

 

Federal funds purchased

   and securities sold

   under agreement to

   repurchase

 

 

187

 

 

 

244

 

 

 

207

 

 

 

201

 

 

 

141

 

 

 

431

 

 

 

326

 

Borrowed funds

 

 

257

 

 

 

266

 

 

 

270

 

 

 

257

 

 

 

269

 

 

 

523

 

 

 

556

 

Total interest

   expense

 

 

2,698

 

 

 

3,411

 

 

 

3,813

 

 

 

4,112

 

 

 

3,749

 

 

 

6,109

 

 

 

6,834

 

Net Interest Income -

   Before Provision for

   Loan Losses

 

 

14,575

 

 

 

14,053

 

 

 

13,336

 

 

 

12,900

 

 

 

14,534

 

 

 

28,628

 

 

 

27,311

 

Provision for Loan Losses

 

 

1,569

 

 

 

1,430

 

 

 

728

 

 

 

247

 

 

 

133

 

 

 

2,999

 

 

 

163

 

Net Interest Income After

   Provision For Loan

   Losses

 

 

13,006

 

 

 

12,623

 

 

 

12,608

 

 

 

12,653

 

 

 

14,401

 

 

 

25,629

 

 

 

27,148

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer service fees

 

 

2,258

 

 

 

1,586

 

 

 

1,732

 

 

 

1,722

 

 

 

1,694

 

 

 

3,844

 

 

 

3,272

 

Other service charges

   and fees

 

 

704

 

 

 

1,039

 

 

 

1,132

 

 

 

1,179

 

 

 

1,091

 

 

 

1,743

 

 

 

2,132

 

Net gain on sale of loans

 

 

364

 

 

 

227

 

 

 

119

 

 

 

260

 

 

 

196

 

 

 

591

 

 

 

298

 

Net gain (loss) on sale

   of available-for-sale

   securities

 

 

-

 

 

 

270

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

270

 

 

 

(26

)

Total noninterest

   income

 

 

3,326

 

 

 

3,122

 

 

 

2,983

 

 

 

3,161

 

 

 

2,981

 

 

 

6,448

 

 

 

5,676

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

4,043

 

 

 

4,223

 

 

 

4,029

 

 

 

4,158

 

 

 

3,830

 

 

 

8,314

 

 

 

8,142

 

Employee benefits

 

 

1,218

 

 

 

1,677

 

 

 

1,410

 

 

 

1,331

 

 

 

1,223

 

 

 

2,895

 

 

 

2,817

 

Net occupancy expense

 

 

564

 

 

 

564

 

 

 

406

 

 

 

630

 

 

 

614

 

 

 

1,128

 

 

 

1,281

 

Furniture and equipment

 

 

750

 

 

 

758

 

 

 

596

 

 

 

720

 

 

 

763

 

 

 

1,508

 

 

 

1,459

 

Data processing

 

 

408

 

 

 

442

 

 

 

396

 

 

 

482

 

 

 

376

 

 

 

850

 

 

 

1,675

 

Franchise taxes

 

 

369

 

 

 

368

 

 

 

246

 

 

 

248

 

 

 

229

 

 

 

737

 

 

 

487

 

ATM expense

 

 

376

 

 

 

414

 

 

 

434

 

 

 

416

 

 

 

418

 

 

 

790

 

 

 

865

 

Advertising

 

 

265

 

 

 

303

 

 

 

340

 

 

 

587

 

 

 

382

 

 

 

568

 

 

 

642

 

Net (gain) loss on sale

   of other assets owned

 

 

(7

)

 

 

1

 

 

 

16

 

 

 

22

 

 

 

28

 

 

 

(6

)

 

 

43

 

FDIC assessment

 

 

144

 

 

 

72

 

 

 

(11

)

 

 

-

 

 

 

98

 

 

 

216

 

 

 

194

 

Mortgage servicing

   rights amortization

 

 

356

 

 

 

132

 

 

 

158

 

 

 

149

 

 

 

105

 

 

 

488

 

 

 

180

 

Consulting fees

 

 

217

 

 

 

139

 

 

 

264

 

 

 

196

 

 

 

95

 

 

 

356

 

 

 

208

 

Other general and

   administrative

 

 

1,691

 

 

 

1,602

 

 

 

1,482

 

 

 

1,667

 

 

 

1,551

 

 

 

3,245

 

 

 

3,230

 


Total noninterest

   expense

 

 

10,394

 

 

 

10,695

 

 

 

9,766

 

 

 

10,606

 

 

 

9,712

 

 

 

21,089

 

 

 

21,223

 

Income Before Income

   Taxes

 

 

5,938

 

 

 

5,050

 

 

 

5,825

 

 

 

5,208

 

 

 

7,670

 

 

 

10,988

 

 

 

11,601

 

Income Taxes

 

 

1,134

 

 

 

945

 

 

 

1,102

 

 

 

933

 

 

 

1,490

 

 

 

2,079

 

 

 

2,197

 

Net Income

 

 

4,804

 

 

 

4,105

 

 

 

4,723

 

 

 

4,275

 

 

 

6,180

 

 

 

8,909

 

 

 

9,404

 

Other Comprehensive

   Income (Loss) (Net of

   Tax):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gain

   (loss) on available-for-

   sale securities

 

 

661

 

 

 

4,998

 

 

 

(472

)

 

 

841

 

 

 

3,061

 

 

 

5,659

 

 

 

4,810

 

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

 

 

661

 

 

 

4,728

 

 

 

(472

)

 

 

841

 

 

 

3,061

 

 

 

5,389

 

 

 

4,836

 

Tax expense (benefit)

 

 

139

 

 

 

993

 

 

 

(99

)

 

 

176

 

 

 

643

 

 

 

1,132

 

 

 

1,016

 

Other comprehensive

   income (loss)

 

 

522

 

 

 

3,735

 

 

 

(373

)

 

 

665

 

 

 

2,418

 

 

 

4,257

 

 

 

3,820

 

Comprehensive Income

 

$

5,326

 

 

$

7,840

 

 

$

4,350

 

 

$

4,940

 

 

$

8,598

 

 

$

13,166

 

 

$

13,224

 

Basic and Diluted

   Earnings Per Share

 

$

0.43

 

 

$

0.37

 

 

$

0.43

 

 

$

0.38

 

 

$

0.56

 

 

$

0.80

 

 

$

0.85

 

Dividends Declared

 

$

0.16

 

 

$

0.16

 

 

$

0.16

 

 

$

0.15

 

 

$

0.15

 

 

$

0.32

 

 

$

0.30

 


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

 

 

 

June
30, 2020

 

 

March
31, 2020

 

 

December
31, 2019

 

 

September
30, 2019

 

 

June
30, 2019

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

 

 

 

 

(Unaudited)

 

 

(Unaudited)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

54,336

 

 

$

49,844

 

 

$

50,137

 

 

$

103,188

 

 

$

108,085

 

Federal funds sold

 

 

31,105

 

 

 

40,993

 

 

 

1,159

 

 

 

11,404

 

 

 

15,193

 

Total cash and cash equivalents

 

 

85,441

 

 

 

90,837

 

 

 

51,296

 

 

 

114,592

 

 

 

123,278

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing time deposits

 

 

4,636

 

 

 

4,869

 

 

 

4,309

 

 

 

4,554

 

 

 

4,509

 

Securities - available-for-sale

 

 

236,292

 

 

 

204,121

 

 

 

222,293

 

 

 

190,465

 

 

 

204,415

 

Other securities, at cost

 

 

5,810

 

 

 

5,810

 

 

 

5,810

 

 

 

5,789

 

 

 

5,789

 

Loans held for sale

 

 

11,445

 

 

 

2,153

 

 

 

4,248

 

 

 

606

 

 

 

1,909

 

Loans, net

 

 

1,334,790

 

 

 

1,239,108

 

 

 

1,211,771

 

 

 

1,151,937

 

 

 

1,084,448

 

Premises and equipment

 

 

26,049

 

 

 

26,120

 

 

 

26,351

 

 

 

25,990

 

 

 

26,013

 

Goodwill

 

 

47,340

 

 

 

47,340

 

 

 

47,340

 

 

 

47,340

 

 

 

47,340

 

Mortgage servicing rights

 

 

2,740

 

 

 

2,672

 

 

 

2,629

 

 

 

2,556

 

 

 

2,465

 

Other real estate owned

 

 

135

 

 

 

185

 

 

 

214

 

 

 

351

 

 

 

329

 

Bank owned life insurance

 

 

15,399

 

 

 

15,313

 

 

 

15,235

 

 

 

15,151

 

 

 

15,050

 

Other assets

 

 

14,370

 

 

 

16,597

 

 

 

15,834

 

 

 

15,549

 

 

 

15,002

 

Total Assets

 

$

1,784,447

 

 

$

1,655,125

 

 

$

1,607,330

 

 

$

1,574,880

 

 

$

1,530,547

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

336,027

 

 

$

261,786

 

 

$

265,156

 

 

$

261,719

 

 

$

242,510

 

Interest-bearing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

 

 

504,846

 

 

 

463,734

 

 

 

423,655

 

 

 

430,646

 

 

 

430,505

 

Savings

 

 

374,871

 

 

 

341,256

 

 

 

322,973

 

 

 

310,667

 

 

 

293,179

 

Time

 

 

261,631

 

 

 

281,931

 

 

 

276,563

 

 

 

274,996

 

 

 

276,153

 

Total deposits

 

 

1,477,375

 

 

 

1,348,707

 

 

 

1,288,347

 

 

 

1,278,028

 

 

 

1,242,347

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal Funds Purchased and securities

   sold under agreements to repurchase

 

 

30,949

 

 

 

30,585

 

 

 

48,073

 

 

 

30,056

 

 

 

27,102

 

Federal Home Loan Bank (FHLB)

   advances

 

 

19,087

 

 

 

24,888

 

 

 

24,806

 

 

 

24,669

 

 

 

24,532

 

Dividend payable

 

 

1,768

 

 

 

1,768

 

 

 

1,768

 

 

 

1,657

 

 

 

1,654

 

Accrued expenses and other liabilities

 

 

14,971

 

 

 

12,820

 

 

 

14,078

 

 

 

13,062

 

 

 

10,865

 

Total liabilities

 

 

1,544,150

 

 

 

1,418,768

 

 

 

1,377,072

 

 

 

1,347,472

 

 

 

1,306,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and Contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock - No par value 20,000,000

   shares authorized; issued and outstanding

   12,230,000 shares 6/30/20 and 12/31/19

 

 

82,134

 

 

 

81,844

 

 

 

81,535

 

 

 

81,264

 

 

 

81,955

 

Treasury stock - 1,100,975 shares 6/30/20,

   1,093,065 shares 12/31/19

 

 

(12,668

)

 

 

(12,636

)

 

 

(12,456

)

 

 

(12,453

)

 

 

(12,707

)

Retained earnings

 

 

165,476

 

 

 

162,416

 

 

 

160,081

 

 

 

157,126

 

 

 

153,993

 

Accumulated other comprehensive

   income

 

 

5,355

 

 

 

4,833

 

 

 

1,098

 

 

 

1,471

 

 

 

806

 

Total stockholders' equity

 

 

240,297

 

 

 

236,457

 

 

 

230,258

 

 

 

227,408

 

 

 

224,047

 

Total Liabilities and Stockholders' Equity

 

$

1,784,447

 

 

$

1,655,225

 

 

$

1,607,330

 

 

$

1,574,880

 

 

$

1,530,547

 

 

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

 

 

 


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

SELECT FINANCIAL DATA

 

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

Selected financial data

 

June
30, 2020

 

 

March
31, 2020

 

 

December
31, 2019

 

 

September
30, 2019

 

 

June
30, 2019

 

 

June
30, 2020

June
30, 2019

 

Return on average assets

 

 

 

1.10

%

 

 

 

1.02

%

 

 

 

1.18

%

 

 

 

1.10

%

 

 

 

1.63

%

 

 

1.06

%

 

 

1.33

%

Return on average equity

 

 

 

8.07

%

 

 

 

7.06

%

 

 

 

8.26

%

 

 

 

7.54

%

 

 

 

11.21

%

 

 

7.57

%

 

 

8.63

%

Yield on earning assets

 

 

 

4.25

%

 

 

 

4.66

%

 

 

 

4.63

%

 

 

 

4.74

%

 

 

 

5.25

%

 

 

4.44

%

 

 

5.03

%

Cost of interest bearing

  liabilities

 

 

 

0.91

%

 

 

 

1.22

%

 

 

 

1.40

%

 

 

 

1.55

%

 

 

 

1.45

%

 

 

1.06

%

 

 

1.36

%

Net interest spread

 

 

 

3.34

%

 

 

 

3.44

%

 

 

 

3.23

%

 

 

 

3.19

%

 

 

 

3.80

%

 

 

3.38

%

 

 

3.57

%

Net interest margin

 

 

 

3.59

%

 

 

 

3.75

%

 

 

 

3.60

%

 

 

 

3.60

%

 

 

 

4.18

%

 

 

3.67

%

 

 

3.78

%

Efficiency

 

 

 

57.91

%

 

 

 

63.09

%

 

 

 

63.67

%

 

 

 

65.86

%

 

 

 

56.00

%

 

 

60.43

%

 

 

64.09

%

Dividend payout ratio

 

 

 

36.80

%

 

 

 

43.07

%

 

 

 

43.34

%

 

 

 

38.67

%

 

 

 

26.78

%

 

 

39.69

%

 

 

32.26

%

Tangible book value

   per share (1)

 

$

 

16.33

 

 

$

 

16.26

 

 

$

 

16.01

 

 

$

 

15.45

 

 

$

 

15.49

 

 

 

 

 

 

 

 

 

Tier 1 capital to

   average assets

 

 

 

10.70

%

 

 

 

11.56

%

 

 

 

11.52

%

 

 

 

11.45

%

 

 

 

11.77

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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, 2020

 

 

March
31, 2020

 

 

December
31, 2019

 

 

September
30, 2019

 

 

June
30, 2019

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

589,382

 

 

$

 

570,217

 

 

$

 

551,309

 

 

$

 

502,137

 

 

$

 

443,257

 

Agricultural real estate

 

 

 

194,606

 

 

 

 

194,383

 

 

 

 

199,105

 

 

 

 

200,791

 

 

 

 

193,768

 

Consumer real estate

 

 

 

174,069

 

 

 

 

174,731

 

 

 

 

165,349

 

 

 

 

159,074

 

 

 

 

159,540

 

Commercial and industrial

 

 

 

223,842

 

 

 

 

143,261

 

 

 

 

135,631

 

 

 

 

130,150

 

 

 

 

125,609

 

Agricultural

 

 

 

107,458

 

 

 

 

109,584

 

 

 

 

111,820

 

 

 

 

110,270

 

 

 

 

113,755

 

Consumer

 

 

 

50,108

 

 

 

 

49,022

 

 

 

 

49,237

 

 

 

 

49,552

 

 

 

 

48,952

 

Other

 

 

 

9,714

 

 

 

 

8,336

 

 

 

 

8,314

 

 

 

 

8,167

 

 

 

 

7,341

 

  Less: Net deferred loan fees

      and costs

 

 

 

(4,456

)

 

 

 

(1,893

)

 

 

 

(1,766

)

 

 

 

(1,445

)

 

 

 

(1,091

)

Total loans, net

 

$

 

1,344,723

 

 

$

 

1,247,641

 

 

$

 

1,218,999

 

 

$

 

1,158,696

 

 

$

 

1,091,131

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Asset quality data

 

June
30, 2020

 

 

March
31, 2020

 

 

December
31, 2019

 

 

September
30, 2019

 

 

June
30, 2019

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

 

8,473

 

 

$

 

3,344

 

 

$

 

3,400

 

 

$

 

3,275

 

 

$

 

1,328

 

Troubled debt restructuring

 

$

 

7,034

 

 

$

 

1,934

 

 

$

 

956

 

 

$

 

1,051

 

 

$

 

981

 

90 day past due and accruing

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

Nonperforming loans

 

$

 

8,473

 

 

$

 

3,344

 

 

$

 

3,400

 

 

$

 

3,275

 

 

$

 

1,328

 

Other real estate owned

 

$

 

135

 

 

$

 

185

 

 

$

 

214

 

 

$

 

351

 

 

$

 

329

 

Non-performing assets

 

$

 

8,608

 

 

$

 

3,529

 

 

$

 

3,614

 

 

$

 

3,626

 

 

$

 

1,657

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses

 

$

 

10,538

 

 

$

 

8,533

 

 

$

 

7,228

 

 

$

 

6,759

 

 

$

 

6,964

 

Allowance for loan and lease

   losses/total loans

 

 

 

0.78

%

 

 

 

0.68

%

 

 

 

0.59

%

 

 

 

0.58

%

 

 

 

0.64

%

Net charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Quarter-to-date

 

$

 

169

 

 

$

 

125

 

 

$

 

295

 

 

$

 

171

 

 

$

 

86

 

   Year-to-date

 

$

 

294

 

 

$

 

125

 

 

$

 

685

 

 

$

 

426

 

 

$

 

255

 

Net charge-offs to average loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Quarter-to-date

 

 

 

0.01

%

 

 

 

0.01

%

 

 

 

0.03

%

 

 

 

0.02

%

 

 

 

0.01

%

   Year-to-date

 

 

 

0.02

%

 

 

 

0.01

%

 

 

 

0.06

%

 

 

 

0.04

%

 

 

 

0.02

%

Non-performing loans/total loans

 

 

 

0.63

%

 

 

 

0.27

%

 

 

 

0.28

%

 

 

 

0.28

%

 

 

 

0.12

%

Allowance for loan and lease

   losses/nonperforming loans

 

 

 

117.24

%

 

 

 

256.66

%

 

 

 

187.17

%

 

 

 

173.25

%

 

 

 

375.51

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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, 2020

 

 

June 30, 2019

 

Interest Earning Assets:

 

Average

Balance

 

 

Interest/

Dividends

 

 

Annualized

Yield/Rate

 

 

Average

Balance

 

 

Interest/

Dividends

 

 

Annualized

Yield/Rate

 

Loans

 

$

1,321,405

 

 

$

16,192

 

 

 

4.90

%

 

$

1,107,271

 

 

$

16,723

 

 

 

6.04

%

Taxable Investment Securities

 

 

189,977

 

 

 

931

 

 

 

1.96

%

 

 

169,776

 

 

 

933

 

 

 

2.20

%

Tax-exempt Investment Securities

 

 

21,915

 

 

 

105

 

 

 

2.43

%

 

 

33,622

 

 

 

170

 

 

 

2.56

%

Fed Funds Sold & Other

 

 

93,041

 

 

 

45

 

 

 

0.19

%

 

 

87,248

 

 

 

457

 

 

 

2.10

%

Total Interest Earning Assets

 

 

1,626,338

 

 

$

17,273

 

 

 

4.25

%

 

 

1,397,917

 

 

$

18,283

 

 

 

5.25

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonearning Assets

 

 

125,730

 

 

 

 

 

 

 

 

 

 

 

115,082

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

1,752,068

 

 

 

 

 

 

 

 

 

 

$

1,512,999

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings Deposits

 

$

859,644

 

 

$

954

 

 

 

0.44

%

 

$

718,731

 

 

$

2,006

 

 

 

1.12

%

Other Time Deposits

 

 

269,897

 

 

 

1,300

 

 

 

1.93

%

 

 

265,113

 

 

 

1,333

 

 

 

2.01

%

Other Borrowed Money

 

 

23,496

 

 

 

257

 

 

 

4.38

%

 

 

24,668

 

 

 

269

 

 

 

4.36

%

Fed Funds Purchased & Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Sold under Agreement to Repurchase

 

 

30,300

 

 

 

187

 

 

 

2.47

%

 

 

26,231

 

 

 

141

 

 

 

2.15

%

Total Interest Bearing Liabilities

 

$

1,183,337

 

 

$

2,698

 

 

 

0.91

%

 

$

1,034,743

 

 

$

3,749

 

 

 

1.45

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing Liabilities

 

 

330,611

 

 

 

 

 

 

 

 

 

 

 

257,765

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders Equity

 

$

238,120

 

 

 

 

 

 

 

 

 

 

$

220,491

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and

   interest rate spread

 

 

 

 

 

$

14,575

 

 

 

3.34

%

 

 

 

 

 

$

14,534

 

 

 

3.80

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

 

 

3.59

%

 

 

 

 

 

 

 

 

 

 

4.17

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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 Six Months Ended

 

 

For the Six Months Ended

 

 

 

June 30, 2020

 

 

June 30, 2019

 

Interest Earning Assets:

 

Average

Balance

 

 

Interest/

Dividends

 

 

Annualized

Yield/Rate

 

 

Average

Balance

 

 

Interest/

Dividends

 

 

Annualized

Yield/Rate

 

Loans

 

$

1,279,127

 

 

$

32,075

 

 

 

5.02

%

 

$

1,107,649

 

 

$

31,403

 

 

 

5.67

%

Taxable Investment Securities

 

 

190,067

 

 

 

2,252

 

 

 

2.37

%

 

 

160,830

 

 

 

1,775

 

 

 

2.21

%

Tax-exempt Investment Securities

 

 

25,374

 

 

 

237

 

 

 

2.36

%

 

 

34,067

 

 

 

340

 

 

 

2.53

%

Fed Funds Sold & Other

 

 

71,927

 

 

 

173

 

 

 

0.48

%

 

 

59,526

 

 

 

627

 

 

 

2.11

%

Total Interest Earning Assets

 

 

1,566,495

 

 

$

34,737

 

 

 

4.44

%

 

 

1,362,072

 

 

$

34,145

 

 

 

5.03

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonearning Assets

 

 

117,818

 

 

 

 

 

 

 

 

 

 

 

59,609

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

1,684,313

 

 

 

 

 

 

 

 

 

 

$

1,421,681

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings Deposits

 

$

816,610

 

 

$

2,439

 

 

 

0.60

%

 

$

695,302

 

 

$

3,533

 

 

 

1.02

%

Other Time Deposits

 

 

273,738

 

 

 

2,716

 

 

 

1.98

%

 

 

253,991

 

 

 

2,419

 

 

 

1.90

%

Other Borrowed Money

 

 

24,141

 

 

 

523

 

 

 

4.33

%

 

 

26,424

 

 

 

556

 

 

 

4.21

%

Fed Funds Purchased & Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Sold under Agreement to Repurchase

 

 

34,627

 

 

 

431

 

 

 

2.49

%

 

 

30,012

 

 

 

326

 

 

 

2.17

%

Total Interest Bearing Liabilities

 

$

1,149,116

 

 

$

6,109

 

 

 

1.06

%

 

$

1,005,729

 

 

$

6,834

 

 

 

1.36

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing Liabilities

 

 

299,859

 

 

 

 

 

 

 

 

 

 

 

198,042

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders Equity

 

$

235,338

 

 

 

 

 

 

 

 

 

 

$

217,910

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and

   interest rate spread

 

 

 

 

 

$

28,628

 

 

 

3.38

%

 

 

 

 

 

$

27,311

 

 

 

3.67

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

 

 

3.67

%

 

 

 

 

 

 

 

 

 

 

4.03

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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