Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / FMAO - Farmers & Merchants Bancorp Inc. Reports 2023 Second-Quarter and Year-to-Date Financial Results


FMAO - Farmers & Merchants Bancorp Inc. Reports 2023 Second-Quarter and Year-to-Date Financial Results

ARCHBOLD, Ohio, July 26, 2023 (GLOBE NEWSWIRE) -- Farmers & Merchants Bancorp, Inc. (Nasdaq: FMAO) the holding company of F&M Bank, today reported financial results for the 2023 second quarter and year-to-date June 30, 2023.

2023 Second Quarter Financial and Operating Highlights (on a year-over-year basis unless noted):

  • 81 consecutive quarters of profitability
  • Net income was $6.0 million, or $0.44 per basic and diluted share
  • Stockholders’ equity increased 8.5% to $304.7 million
  • Regulatory tangible book value per share increased 4.5% to $18.21 per share
  • Organic loan growth of 18.5%, excluding PPP loans and the Peoples-Sidney Financial Corporation acquisition
  • Total loans were a record of $2.52 billion and increased 6.8% from $2.36 billion at December 31, 2022
  • Total assets increased 17.7% to a record $3.15 billion
  • Deposits increased 11.0% to $2.50 billion
  • Uninsured deposits to total deposits of approximately 18% at June 30, 2023
  • Strong asset quality continues as nonperforming loans were 0.25% of total loans
  • Net charge-offs to average loans were -0.01%
  • Allowance for credit losses was 395.71% of nonperforming loans
  • Tier 1 leverage ratio increased to 9.85% from 8.75% last year
  • Strategic investments to support long-term growth continue as F&M has unveiled new branding and logo, opened two new offices, launched new deposit products, and started construction on a new regional headquarters in Fort Wayne, Indiana and the first full-service office in Michigan

Lars B. Eller, President and Chief Executive Officer, stated, “Our second quarter results demonstrate the power of F&M’s operating platform as we ended the quarter with strong capital levels, robust asset quality, and record loans and assets. These trends provide us with the flexibility to navigate a challenging banking landscape, while supporting our communities, investing in our multi-year strategic growth plan, and returning capital back to our shareholders. Most importantly, our longstanding financial success and operating growth reflects the continued commitment, experience, and hard work of our team members across our Ohio, Indiana, and Michigan markets.”

“I am pleased to report that we continue to make meaningful progress investing in our business to support our growth, enhance our operations, and execute against our recently developed three-year strategic growth plan. During the second quarter we unveiled our new branding and forward-looking logo, which was the culmination of a multi-year brand exploration process. All updates to office signage are expected to be completed by September 2023. In addition, we relocated our Auburn, Indiana office and opened new offices in downtown Toledo, Ohio, and Oxford, Ohio. Construction began on our new regional facility in Fort Wayne, and we added a highly experienced lending team in our Fort Wayne region, which will greatly expand our commitment to Eastern Indiana. We also broke ground on our first full-service office in Birmingham, Michigan following our hugely successful loan production office in Southeast Michigan. Finally, we launched new deposit products to enhance our offerings to current and prospective customers,” continued Mr. Eller.

Income Statement
Net income for the 2023 second quarter ended June 30, 2023, was $6.0 million, compared to $8.3 million for the same period last year. Net income per basic and diluted share for the 2023 second quarter was $0.44, compared to $0.63 for the same period last year. Net income for the 2023 first half ended June 30, 2023, was $12.5 million, compared to $16.4 million for the same period last year. Net income per basic and diluted share for the 2023 first half was $0.92, compared to $1.25 for the same period last year.

Mr. Eller commented: “F&M is not immune from the rapid rise in the Federal Funds Rate and the impact this has had on cost of funds and the competition for deposits it has created over the past 12 months. As a result, our cost of interest-bearing liabilities has increased by over 430% to 2.35% at June 30, 2023. In addition, year-to-date profitability has been impacted by several strategic one-time expenses including the conversion of our credit card platform, an opportunistic sale of investments, and the investments we are making in our infrastructure. Despite these near-term impacts, we believe we are well positioned for net income growth to re-accelerate in 2024 and beyond, as we benefit from continued strong asset quality, the contribution of our growth initiatives, and controlled operating expenses,” continued Mr. Eller.

Deposits
At June 30, 2023, total deposits were $2.47 billion, an increase of 11.0% from June 30, 2022. The Company’s cost of interest-bearing liabilities was 2.35% for the quarter ended June 30, 2023, compared to 0.44% for the quarter ended June 30, 2022, and 1.32% for the quarter ended December 31, 2022.

At June 30, 2023, F&M’s average deposit account had an average balance of $25,009. In addition, uninsured deposits to total deposits were approximately 18% for the quarter ended June 30, 2023, compared to approximately 21% at December 31, 2022.

Loan Portfolio and Asset Quality
Total loans, net at June 30, 2023, increased 23.6%, or by $481.0 million to a record $2.52 billion, compared to $2.03 billion at June 30, 2022, and up from $2.36 billion at December 31, 2022. The year-over-year improvement resulted primarily from the contribution of continued organic loan growth and the completion of the Peoples acquisition. Not including the Peoples acquisition, total net loans increased 18.5% organically, or by $376.3 million from the same period a year ago.

F&M continues to closely monitor its loan portfolio with a particular emphasis on higher risk sectors. Nonperforming loans were $6.3 million, or 0.25% of total loans at June 30, 2023, compared to $5.2 million, or 0.26% of total loans at June 30, 2022. During the second quarter, one large farm loan that was paid off and another loan that was refinanced through another bank, and second quarter 2023 nonperforming loans improved by $1.4 million, or 18.4% over the past three months.

F&M maintains a well-balanced, diverse and high performing CRE portfolio. CRE loans represented 50.9% of the Company’s total loan portfolio at June 30, 2023. In addition, F&M’s commercial real estate office credit exposure represented 5.0% of the Company's total loan portfolio at June 30, 2023, with a weighted average loan-to-value of approximately 64% and an average loan of $845,000.

F&M’s CRE portfolio included the following categories at June 30, 2023:





CRE Category


Dollar
Balance


Percent of CRE Portfolio (*)


Percent of Total Loan Portfolio (*)
Multi Family
$244,883
19.1%
9.7%
Retail
$218,624
17.1%
8.7%
Industrial
$216,605
16.9%
8.6%
Hotels
$135,511
10.6%
5.4%
Office
$125,039
9.8%
5.0%
Gas Stations
$59,922
4.7%
2.4%
Food Service
$43,585
3.4%
1.7%
Mixed Use
$42,425
3.3%
1.7%
Senior Living
$36,238
2.8%
1.4%
Other
$158,069
12.3%
6.3%
Total CRE
$1,225,315
100.0%
50.1%
* Numbers have been rounded


At June 30, 2023, the Company’s allowance for credit losses to nonperforming loans was 395.71%, compared to 351.44% at June 30, 2022. The allowance to total loans was 0.99% at June 30, 2023, compared to 0.91% at June 30, 2022. As a result of F&M’s recent acquisitions, the Company had an accretable yield adjustment of $5.2 million at June 30, 2023, which further enhances F&M’s allowance, compared to $6.7 million at June 30, 2022. Including the accretable yield adjustment, F&M’s allowance for credit losses to total loans was 1.20% at June 30, 2023, compared to 1.24% at June 30, 2022.

Mr. Eller concluded, “I am proud of our team’s performance throughout the first half of 2023. The progress we are making serving our communities, and investing in our growth initiatives is encouraging. While 2023 is expected to be a transitional year, we believe we are well positioned to emerge from this period with increased market share and higher profitability. We also continue to focus on returning capital back to shareholders through our longstanding cash dividend program, which has increased on an annual basis for 28 consecutive years.”

Stockholders’ Equity and Dividends
Total stockholders’ equity increased 8.5% to $304.7 million at June 30, 2023, from $280.9 million at June 30, 2022. At June 30, 2023, the Company had a Tier 1 leverage ratio of 9.85%, compared to 8.75% at June 30, 2022.

Based on a regulatory basis, tangible stockholders’ equity increased to $248.3 million at June 30, 2023, compared to $227.7 million at June 30, 2022. On a per share basis, regulatory tangible stockholders’ equity at June 30, 2023, was $18.21 per share, compared to $17.43 per share at June 30, 2022.

For the six months ended June 30, 2023, the Company has declared cash dividends of $0.42 per share, which is a 7.0% increase over the 2022 six-month declared dividend payment. F&M is committed to returning capital to shareholders and has increased the annual cash dividend for over 28 consecutive years and has grown its dividend by over 160% since 2007. For the six months ended June 30, 2023, the dividend payout ratio was 45.44% compared to 30.08% for the same period last year.

About Farmers & Merchants Bancorp, Inc.:
Farmers & Merchants Bancorp, Inc. (Nasdaq: FMAO) is the holding company of F&M Bank, a local independent community bank that has been serving its communities since 1897. F&M Bank provides commercial banking, retail banking and other financial services. Our locations are in Butler, Champaign, Fulton, Defiance, Hancock, Henry, Lucas, Shelby, Williams, and Wood counties in Ohio. In Northeast Indiana, we have offices located in Adams, Allen, DeKalb, Jay, Steuben and Wells counties, and we have Loan Production Offices in West Bloomfield, Michigan; Muncie, Indiana; and Bryan, Ohio.

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

Non-GAAP Financial Measures
This press release includes disclosure of financial measures not prepared in accordance with generally accepted accounting principles in the United States (GAAP). A non-GAAP financial measure is a numerical measure of historical or future financial performance, financial position or cash flows that excludes or includes amounts that are required to be disclosed by GAAP. Farmers & Merchants Bancorp, Inc. believes that these non-GAAP financial measures provide both management and investors a more complete understanding of the underlying operational results and trends and Farmers & Merchants Bancorp, Inc.’s marketplace performance. The presentation of this additional information is not meant to be considered in isolation or as a substitute for the numbers prepared in accordance with GAAP. 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
Six Months Ended
June 30,
2023
March 31,
2023
December 31,
2022
September 30,
2022
June 30,
2022
June 30,
2023
June 30,
2022
Interest Income
Loans, including fees
$
31,365
$
29,703
$
27,302
$
24,119
$
22,388
$
61,068
$
42,843
Debt securities:
U.S. Treasury and government agencies
1,030
1,068
1,118
1,049
1,035
2,098
2,058
Municipalities
401
408
420
373
322
809
622
Dividends
148
123
126
93
57
271
99
Federal funds sold
9
21
2
-
9
30
19
Other
424
479
524
213
100
903
169
Total interest income
33,377
31,802
29,492
25,847
23,911
65,179
45,810
Interest Expense
Deposits
10,434
8,151
4,978
2,166
1,379
18,585
2,739
Federal funds purchased and securities sold
under agreements to repurchase
427
405
463
416
166
832
318
Borrowed funds
2,113
1,280
1,209
398
218
3,393
553
Subordinated notes
285
284
285
284
284
569
553
Total interest expense
13,259
10,120
6,935
3,264
2,047
23,379
4,163
Net Interest Income - Before Provision for Credit Losses*
20,118
21,682
22,557
22,583
21,864
41,800
41,647
Provision for Credit Losses - Loans*
143
817
755
1,637
1,628
960
2,208
Provision for Credit Losses - Off Balance Sheet Credit Exposures*
(129
)
62
-
-
-
(67
)
-
Net Interest Income After Provision for Credit Losses*
20,104
20,803
21,802
20,946
20,236
40,907
39,439
Noninterest Income
Customer service fees
2,361
2,447
2,862
2,300
2,148
4,808
4,796
Other service charges and fees
1,803
2,554
1,115
1,105
1,008
4,357
2,006
Net gain on sale of loans
108
67
165
327
164
175
861
Net loss on sale of available-for-sale securities
-
(891
)
-
-
-
(891
)
-
Total noninterest income
4,272
4,177
4,142
3,732
3,320
8,449
7,663
Noninterest Expense
Salaries and wages
6,500
6,657
6,353
5,479
5,366
13,157
10,868
Employee benefits
2,071
2,165
1,911
1,392
1,546
4,236
3,600
Net occupancy expense
840
856
753
693
522
1,696
1,120
Furniture and equipment
1,211
1,252
1,096
1,047
1,008
2,463
2,064
Data processing
796
726
1,917
781
654
1,522
1,258
Franchise taxes
379
366
(45
)
254
757
745
1,175
ATM expense
683
623
561
580
544
1,306
1,076
Advertising
830
514
531
578
300
1,344
537
Net (gain) loss on sale of other assets owned
-
-
12
-
(266
)
-
(271
)
FDIC assessment
496
306
250
271
270
802
384
Mortgage servicing rights amortization - net
164
159
110
(50
)
59
323
85
Consulting fees
231
230
637
254
233
461
411
Other general and administrative
2,643
3,077
2,964
2,192
2,242
5,720
4,421
Total noninterest expense
16,844
16,931
17,050
13,471
13,235
33,775
26,728
Income Before Income Taxes
7,532
8,049
8,894
11,207
10,321
15,581
20,374
Income Taxes
1,531
1,583
1,706
2,253
2,050
3,114
4,001
Net Income
6,001
6,466
7,188
8,954
8,271
12,467
16,373
Other Comprehensive Income (Loss) (Net of Tax):
Net unrealized gain (loss) on available-for-sale securities
(5,996
)
8,030
(628
)
(8,197
)
(14,602
)
2,034
(35,541
)
Reclassification adjustment for realized loss on sale of available-for-sale securities
-
891
-
-
-
891
-
Net unrealized gain (loss) on available-for-sale securities
(5,996
)
8,921
(628
)
(8,197
)
(14,602
)
2,925
(35,541
)
Tax expense (benefit)
(1,260
)
1,874
(132
)
(1,721
)
(3,067
)
614
(7,464
)
Other comprehensive income (loss)
(4,736
)
7,047
(496
)
(6,476
)
(11,535
)
2,311
(28,077
)
Comprehensive Income (Loss)
$
1,265
$
13,513
$
6,692
$
2,478
$
(3,264
)
$
14,778
$
(11,704
)
Basic Earnings Per Share
$
0.44
$
0.47
$
0.53
$
0.68
$
0.63
$
0.92
$
1.25
Diluted Earnings Per Share
$
0.44
$
0.47
$
0.53
$
0.68
$
0.63
$
0.92
$
1.25
Dividends Declared
$
0.2100
$
0.2100
$
0.2100
$
0.2100
$
0.2025
$
0.4200
$
0.3925
*ASU 2016-13 adopted during the first quarter of 2023; therefore, prior period's provision amount reflects the incurred loss method.



FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited) (in thousands of dollars, except share data)
June 30,
2023
March 31,
2023
December 31,
2022
September 30,
2022
June 30,
2022
(Unaudited)
(Unaudited)
(Unaudited)
(Unaudited)
Assets
Cash and due from banks
$
69,760
$
62,780
$
83,085
$
69,680
$
69,955
Federal funds sold
1,433
1,545
1,324
990
1,484
Total cash and cash equivalents
71,193
64,325
84,409
70,670
71,439
Interest-bearing time deposits
3,485
4,435
4,442
5,187
6,684
Securities - available-for-sale
363,225
372,975
390,789
395,485
399,687
Other securities, at cost
17,535
11,543
9,799
8,227
8,735
Loans held for sale
1,459
951
827
2,182
4,230
Loans, net
2,490,883
2,422,018
2,336,074
2,122,626
2,016,394
Premises and equipment
30,398
28,679
28,381
26,484
26,492
Construction in progress
2,290
1,565
278
-
-
Goodwill
86,358
86,358
86,358
80,434
80,434
Loan servicing rights
5,635
4,985
3,549
3,583
3,426
Bank owned life insurance
33,470
33,269
33,073
28,051
27,874
Other assets
41,512
38,972
37,372
40,831
29,321
Total Assets
$
3,147,443
$
3,070,075
$
3,015,351
$
2,783,760
$
2,674,716
Liabilities and Stockholders' Equity
Liabilities
Deposits
Noninterest-bearing
$
488,678
$
520,145
$
532,794
$
506,928
$
503,395
Interest-bearing
NOW accounts
770,113
800,230
750,887
705,888
678,552
Savings
581,192
590,854
627,203
607,375
617,850
Time
628,757
601,939
557,980
462,845
424,249
Total deposits
2,468,740
2,513,168
2,468,864
2,283,036
2,224,046
Federal funds purchased and securities
sold under agreements to repurchase
51,567
30,496
54,206
55,802
71,944
Federal Home Loan Bank (FHLB) advances
266,818
164,327
127,485
102,147
42,635
Other borrowings
-
-
10,000
10,000
-
Subordinated notes, net of unamortized issuance costs
34,644
34,615
34,586
34,557
34,528
Dividend payable
2,834
2,831
2,832
2,727
2,626
Accrued expenses and other liabilities
18,177
18,881
19,238
14,913
18,064
Total liabilities
2,842,780
2,764,318
2,717,211
2,503,182
2,393,843
Commitments and Contingencies
Stockholders' Equity
Common stock - No par value 20,000,000 shares authorized; issued and
outstanding 14,564,425 shares 6/30/23 and 12/31/22
135,647
135,241
135,497
121,811
123,145
Treasury stock - 929,513 shares 6/30/23 and 956,003 shares 12/31/22
(11,298
)
(11,310
)
(11,573
)
(11,547
)
(11,822
)
Retained earnings
216,236
213,012
212,449
208,051
200,811
Accumulated other comprehensive loss
(35,922
)
(31,186
)
(38,233
)
(37,737
)
(31,261
)
Total stockholders' equity
304,663
305,757
298,140
280,578
280,873
Total Liabilities and Stockholders' Equity
$
3,147,443
$
3,070,075
$
3,015,351
$
2,783,760
$
2,674,716



FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES
SELECT FINANCIAL DATA
For the Three Months Ended
For the Six Months Ended
Selected financial data
June 30,
2023
March 31,
2023
December 31,
2022
September 30,
2022
June 30,
2022
June 30,
2023
June 30,
2022
Return on average assets
0.77
%
0.84
%
0.96
%
1.31
%
1.23
%
0.81
%
1.22
%
Return on average equity
7.84
%
8.59
%
10.00
%
12.53
%
11.66
%
8.21
%
11.32
%
Yield on earning assets
4.53
%
4.41
%
4.18
%
4.00
%
3.79
%
4.47
%
3.63
%
Cost of interest bearing liabilities
2.35
%
1.85
%
1.32
%
0.68
%
0.44
%
2.10
%
0.44
%
Net interest spread
2.18
%
2.56
%
2.86
%
3.32
%
3.35
%
2.37
%
3.19
%
Net interest margin
2.73
%
3.01
%
3.20
%
3.49
%
3.47
%
2.87
%
3.30
%
Efficiency
69.06
%
63.53
%
50.46
%
51.19
%
50.17
%
66.04
%
57.90
%
Dividend payout ratio
47.22
%
43.79
%
39.39
%
30.45
%
30.02
%
45.44
%
30.08
%
Tangible book value per share (1)
$
18.21
$
17.92
$
17.69
$
17.86
$
17.43
Tier 1 leverage ratio
9.85
%
8.36
%
8.39
%
9.11
%
8.75
%
Average shares outstanding
13,632,440
13,615,655
13,606,876
13,083,145
13,065,975
13,624,094
13,066,123
Loans
June 30, 2023
March 31, 2023
December 31, 2022
September 30, 2022
June 30, 2022
(Dollar amounts in thousands)
Commercial real estate
$
1,280,902
$
1,225,315
$
1,152,603
$
1,063,661
$
979,176
Agricultural real estate
230,837
227,897
220,819
205,089
199,972
Consumer real estate
506,866
502,974
494,423
416,001
410,450
Commercial and industrial
253,444
241,598
242,360
229,388
232,975
Agricultural
128,344
131,467
128,733
128,615
127,143
Consumer
88,312
89,588
89,147
70,602
55,411
Other
28,996
29,316
29,818
30,662
31,243
Less: Net deferred loan fees and costs
(1,908
)
(1,503
)
(1,516
)
(1,402
)
(1,552
)
Total loans,net
$
2,515,793
$
2,446,652
$
2,356,387
$
2,142,616
$
2,034,818
Asset quality data
June 30, 2023
March 31, 2023
December 31, 2022
September 30, 2022
June 30, 2022
(Dollar amounts in thousands)
Nonaccrual loans
$
6,295
$
7,717
$
4,689
$
5,470
$
5,247
Troubled debt restructuring
$
-
$
-
$
3,645
$
3,978
$
2,748
90 day past due and accruing
$
-
$
-
$
-
$
-
$
-
Nonperforming loans
$
6,295
$
7,717
$
4,689
$
5,470
$
5,247
Other real estate owned
$
-
$
-
$
-
$
-
$
-
Nonperforming assets
$
6,295
$
7,717
$
4,689
$
5,470
$
5,247
Allowance for credit losses(2)
$
24,910
$
24,507
$
20,313
$
19,990
$
18,424
Accretable yield adjustment
5,209
5,754
6,427
5,959
6,724
Adjusted credit losses with accretable yield included(2)
$
30,119
$
30,261
$
26,740
$
25,949
$
25,148
Allowance for credit losses/total loans(2)
0.99
%
1.00
%
0.86
%
0.93
%
0.91
%
Adjusted credit losses with accretable yield/total loans(2)
1.20
%
1.24
%
1.13
%
1.21
%
1.24
%
Net charge-offs:
Quarter-to-date
$
(133
)
$
60
$
431
$
71
$
(25
)
Year-to-date
$
(73
)
$
60
$
529
$
97
$
26
Net charge-offs to average loans
0.28
%
Quarter-to-date
-0.01
%
0.00
%
0.02
%
0.00
%
0.00
%
Year-to-date
-0.00
%
0.00
%
0.03
%
0.00
%
0.00
%
Nonperforming loans/total loans
0.25
%
0.32
%
0.20
%
0.26
%
0.26
%
Allowance for credit losses/nonperforming loans(2)
395.71
%
319.22
%
273.67
%
365.44
%
351.44
%
(1) Tangible Equity = Stockholder Equity less goodwill, other intangibles (core deposit intangible, mortgage servicing rights and unrealized gain/loss on securities) plus CECL adjustment
(2) ASU 2016-13 adopted during the first quarter of 2023; therefore, prior period's provision amount reflects the incurred loss method.



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, 2023
June 30, 2022
Interest Earning Assets:
Average Balance
Interest/Dividends
Annualized Yield/Rate
Average Balance
Interest/Dividends
Annualized Yield/Rate
Loans
$
2,476,795
$
31,365
5.07
%
$
1,999,357
$
22,388
4.48
%
Taxable investment securities
399,257
1,486
1.49
%
422,482
1,344
1.27
%
Tax-exempt investment securities
24,259
93
1.94
%
21,649
70
1.64
%
Fed funds sold & other
49,160
433
3.52
%
81,091
109
0.54
%
Total Interest Earning Assets
2,949,471
$
33,377
4.53
%
2,524,579
$
23,911
3.79
%
Nonearning Assets
169,599
161,031
Total Assets
$
3,119,070
$
2,685,610
Interest Bearing Liabilities:
Savings deposits
$
1,356,798
$
6,238
1.84
%
$
1,312,444
$
777
0.24
%
Other time deposits
612,929
4,196
2.74
%
435,091
602
0.55
%
Other borrowed money
215,884
2,113
3.92
%
39,172
218
2.23
%
Fed funds purchased & securities
sold under agreement to repurch.
39,966
427
4.27
%
35,260
166
1.88
%
Subordinated notes
34,625
285
3.29
%
34,509
284
3.29
%
Total Interest Bearing Liabilities
$
2,260,202
$
13,259
2.35
%
$
1,856,476
$
2,047
0.44
%
Noninterest Bearing Liabilities
552,867
545,439
Stockholders' Equity
$
306,001
$
283,695
Net Interest Income and Interest Rate Spread
$
20,118
2.18
%
$
21,864
3.35
%
Net Interest Margin
2.73
%
3.47
%
Yields on Tax exempt securities and the portion of the tax-exempt IDB loans included in loans have been tax adjusted based on a 21% tax rate in the charts
For the Six Months Ended
For the Six Months Ended
June 30, 2023
June 30, 2022
Interest Earning Assets:
Average Balance
Interest/Dividends
Annualized Yield/Rate
Average Balance
Interest/Dividends
Annualized Yield/Rate
Loans
$
2,437,148
$
61,068
5.01
%
$
1,953,671
$
42,843
4.39
%
Taxable investment securities
398,383
2,985
1.50
%
426,189
2,639
1.24
%
Tax-exempt investment securities
25,303
193
1.93
%
20,119
140
1.76
%
Fed funds sold & other
58,853
933
3.17
%
124,050
188
0.30
%
Total Interest Earning Assets
2,919,687
$
65,179
4.47
%
2,524,029
$
45,810
3.63
%
Nonearning Assets
174,702
162,949
Total Assets
$
3,094,389
$
2,686,978
Interest Bearing Liabilities:
Savings deposits
$
1,378,518
$
11,181
1.62
%
$
1,302,005
$
1,365
0.21
%
Other time deposits
596,168
7,404
2.48
%
447,471
1,374
0.61
%
Other borrowed money
174,171
3,393
3.90
%
51,180
553
2.16
%
Fed funds purchased & securities
sold under agreement to repurch.
39,409
832
4.22
%
32,182
318
1.98
%
Subordinated notes
34,610
569
3.29
%
34,495
553
3.21
%
Total Interest Bearing Liabilities
$
2,222,876
$
23,379
2.10
%
$
1,867,333
$
4,163
0.44
%
Noninterest Bearing Liabilities
567,878
530,478
Stockholders' Equity
$
303,635
$
289,167
Net Interest Income and Interest Rate Spread
$
41,800
2.37
%
$
41,647
3.19
%
Net Interest Margin
2.87
%
3.30
%
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 Three Months Ended June 30, 2023
For the Three Months Ended June 30, 2022
As Reported
Excluding Acc/Amort
Difference
As Reported
Excluding Acc/Amort
Difference
$
Yield
$
Yield
$
Yield
$
Yield
$
Yield
$
Yield
Interest Earning Assets:
Loans
$
31,365
5.07
%
$
30,697
4.96
%
$
668
0.11
%
$
22,388
4.48
%
$
21,986
4.40
%
$
402
0.08
%
Taxable investment securities
1,486
1.49
%
1,486
1.49
%
-
0.00
%
1,344
1.27
%
1,344
1.27
%
-
0.00
%
Tax-exempt investment securities
93
1.94
%
93
1.94
%
-
0.00
%
70
1.64
%
70
1.64
%
-
0.00
%
Fed funds sold & other
433
3.52
%
433
3.52
%
-
0.00
%
109
0.54
%
109
0.54
%
-
0.00
%
Total Interest Earning Assets
33,377
4.53
%
32,709
4.44
%
668
0.09
%
23,911
3.79
%
23,509
3.73
%
402
0.06
%
Interest Bearing Liabilities:
Savings deposits
$
6,238
1.84
%
$
6,238
1.84
%
$
-
0.00
%
$
777
0.24
%
$
777
0.24
%
$
-
0.00
%
Other time deposits
4,196
2.74
%
4,291
2.80
%
(95
)
-0.06
%
602
0.55
%
1,222
1.12
%
(620
)
-0.57
%
Other borrowed money
2,113
3.92
%
2,130
3.95
%
(17
)
-0.03
%
218
2.23
%
239
2.44
%
(21
)
-0.21
%
Federal funds purchased and
securties sold under agreement to
repurchase
427
4.27
%
427
4.27
%
-
0.00
%
166
1.88
%
166
1.88
%
-
0.00
%
Subordinated notes
285
3.29
%
285
3.29
%
-
0.00
%
284
3.29
%
284
3.29
%
-
0.00
%
Total Interest Bearing Liabilities
13,259
2.35
%
13,371
2.37
%
(112
)
-0.02
%
2,047
0.44
%
2,688
0.58
%
(641
)
-0.14
%
Interest/Dividend income/yield
33,377
4.53
%
32,709
4.44
%
668
0.09
%
23,911
3.79
%
23,509
3.73
%
402
0.06
%
Interest Expense / yield
13,259
2.35
%
13,371
2.37
%
(112
)
-0.02
%
2,047
0.44
%
2,688
0.58
%
(641
)
-0.14
%
Net Interest Spread
20,118
2.18
%
19,338
2.07
%
780
0.11
%
21,864
3.35
%
20,821
3.15
%
1,043
0.20
%
Net Interest Margin
2.73
%
2.63
%
0.10
%
3.47
%
3.30
%
0.17
%
For the Six Months Ended June 30, 2023
For the Six Months Ended June 30, 2022
As Reported
Excluding Acc/Amort
Difference
As Reported
Excluding Acc/Amort
Difference
$
Yield
$
Yield
$
Yield
$
Yield
$
Yield
$
Yield
Interest Earning Assets:
Loans
$
61,068
5.01
%
$
59,733
4.90
%
$
1,335
0.11
%
$
42,843
4.39
%
$
42,067
4.31
%
$
776
0.08
%
Taxable investment securities
2,985
1.50
%
2,985
1.50
%
-
0.00
%
2,639
1.24
%
2,639
1.24
%
-
0.00
%
Tax-exempt investment securities
193
1.93
%
193
1.93
%
-
0.00
%
140
1.76
%
140
1.76
%
-
0.00
%
Fed funds sold & other
933
3.17
%
933
3.17
%
-
0.00
%
188
0.30
%
188
0.30
%
-
0.00
%
Total Interest Earning Assets
65,179
4.47
%
63,844
4.38
%
1,335
0.09
%
45,810
3.63
%
45,034
3.57
%
776
0.06
%
Interest Bearing Liabilities:
Savings deposits
$
11,181
1.62
%
$
11,181
1.62
%
$
-
0.00
%
$
1,365
0.21
%
$
1,365
0.21
%
$
-
0.00
%
Other time deposits
7,404
2.48
%
7,958
2.67
%
(554
)
-0.19
%
1,374
0.61
%
2,613
1.17
%
(1,239
)
-0.56
%
Other borrowed money
3,393
3.90
%
3,428
3.94
%
(35
)
-0.04
%
553
2.16
%
595
2.33
%
(42
)
-0.17
%
Federal funds purchased and
securties sold under agreement to
repurchase
832
4.22
%
832
4.22
%
-
0.00
%
318
1.98
%
318
1.98
%
-
0.00
%
Subordinated notes
569
3.29
%
569
3.29
%
-
0.00
%
553
3.21
%
553
3.21
%
-
0.00
%
Total Interest Bearing Liabilities
23,379
2.10
%
23,968
2.16
%
(589
)
-0.06
%
4,163
0.44
%
5,444
0.58
%
(1,281
)
-0.14
%
Interest/Dividend income/yield
65,179
4.47
%
63,844
4.38
%
1,335
0.09
%
45,810
3.63
%
45,034
3.57
%
776
0.06
%
Interest Expense / yield
23,379
2.10
%
23,968
2.16
%
(589
)
-0.06
%
4,163
0.44
%
5,444
0.58
%
(1,281
)
-0.14
%
Net Interest Spread
41,800
2.37
%
39,876
2.22
%
1,924
0.15
%
41,647
3.19
%
39,590
2.99
%
2,057
0.20
%
Net Interest Margin
2.87
%
2.74
%
0.13
%
3.30
%
3.14
%
0.16
%



FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES
NON-GAAP RECONCILIATION OF NET INCOME
(in thousands of dollars)
(in thousands of dollars)
Three Months Ended
Six Months Ended
Non-GAAP Reconciliation of Net Income
June 30, 2023
June 30, 2022
June 30, 2023
June 30, 2022
(Unaudited)
(Unaudited)
Net income as reported
$
6,001
$
8,271
$
12,467
$
16,373
Acquisition expenses
88
-
184
145
Tax effect on acquisition expenses
(18
)
-
(37
)
(30
)
Net income excluding acquisition expenses and tax effect
$
6,071
$
8,271
$
12,614
$
16,488
Weighted average common shares outstanding including participating securities
13,632,440
13,065,975
13,624,094
13,066,123
Basic and diluted earnings per share
$
0.45
$
0.63
$
0.93
$
1.26



FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES
NON-GAAP RECONCILIATION OF TANGIBLE BOOK VALUE
Actual End of Period
Regulatory End of Period
Non-GAAP Reconciliation of Tangible Book Value
Year to Date
Year to Date
June 30, 2023
June 30, 2022
June 30, 2023
June 30, 2022
Shares Outstanding
13,634,912
13,065,825
13,634,912
13,065,825
Tangible Equity
Equity
$
304,663
$
280,872
$
304,663
$
280,872
Goodwill
86,358
80,434
86,358
80,434
Other Intangible
8,437
3,974
8,437
3,974
Comprehensive Loss Adjustment*
-
-
35,922
31,261
CECL Adjustment**
-
-
2,528
-
Tangible Equity
$
209,868
$
196,464
$
248,318
$
227,725
Shares Outstanding
13,635
13,066
13,635
13,066
Tangible Book Equity per Share
$
15.39
$
15.04
$
18.21
$
17.43
Actual Average
Regulatory Average
Year to Date
Year to Date
June 30, 2023
June 30, 2022
June 30, 2023
June 30, 2022
Net Income
$
12,467
$
16,373
$
12,467
$
16,373
Acquisition Costs - Tax Adjusted
147
115
147
115
Average Shares Outstanding
13,624,094
13,066,123
13,624,094
13,066,123
Average Tangible Equity
Average Equity
$
303,635
$
289,167
$
303,635
$
289,167
Average Goodwill
86,358
80,434
86,358
80,434
Average Other Intangible
8,942
4,235
8,942
4,235
Average Comprehensive Loss Adjustment*
-
-
34,921
16,893
Average CECL Adjustment**
-
-
2,528
Average Tangible Equity
$
208,336
$
204,498
$
245,784
$
221,391
Average Shares Outstanding
13,624
13,066
13,624
13,066
Average Tangible Book Equity per Share
$
15.29
$
15.65
$
18.04
$
16.94
Return on Average Tangible Equity
11.97
%
16.01
%
10.14
%
14.79
%
Return on Average Tangible Equity w/o Acquisition
12.11
%
16.12
%
10.26
%
14.89
%
*The Bank has adopted the Accumulated Other Comprehensive Income (AOCI) opt out election which removed AOCI
from the calculation of tangible equity for regulatory purposes.
**ASU 2016-13 adopted during the first quarter of 2023; therefore, prior period's provision amount reflects the incurred loss method and
the Bank has elected to spread the Capital adjustment over three years. The first year permits 75% of the capital adjustment to be removed
from the calculation of tangible equity for regulatory purposes.




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



Stock Information

Company Name: Farmers & Merchants Bancorp Inc.
Stock Symbol: FMAO
Market: NASDAQ
Website: fm.bank

Menu

FMAO FMAO Quote FMAO Short FMAO News FMAO Articles FMAO Message Board
Get FMAO Alerts

News, Short Squeeze, Breakout and More Instantly...