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 Fourth-Quarter and Full-Year Financial Results


FMAO - Farmers & Merchants Bancorp Inc. Reports 2023 Fourth-Quarter and Full-Year Financial Results

ARCHBOLD, Ohio, Feb. 13, 2024 (GLOBE NEWSWIRE) -- Farmers & Merchants Bancorp, Inc. (Nasdaq: FMAO) today reported financial results for the 2023 fourth quarter and twelve months ended December 31, 2023.

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

  • 83 consecutive quarters of profitability
  • Net income was $5.5 million, or $0.41 per basic and diluted share
  • Asset quality remains strong as nonperforming loans were 0.87% of total loans
  • Net charge-offs to average loans were 0.03%
  • Allowance for credit losses was 111.95% of nonperforming loans
  • Tier 1 leverage ratio was 8.20%
  • Opened first bank office in Michigan and new regional headquarters in Fort Wayne, Indiana
  • Added Ian D. Boyce to the Board of Directors of both the Company and the Bank
  • Realigned organizational structure to support future growth and drive profitability
  • Dividend raised 4.8% year-over-year, representing the 29 th consecutive annual increase in the Company’s regular dividend payment since 1994

2023 Full-Year Financial Highlights Include (on a year-over-year basis unless noted):

  • Total loans were a record of $2.58 billion and increased 9.5% from $2.36 billion at December 31, 2022
  • Total assets increased 8.9% to a record $3.28 billion
  • Deposits increased to 5.6% to a record $2.61 billion
  • Stockholders’ equity increased 6.2% to a record $316.5 million
  • Net interest income after provision for credit losses decreased 3.1% to $79.7 million
  • Net income was $22.8 million, or $1.67 per basic and diluted share
  • Return on average tangible equity was 12.17%
  • Opened a total of four new bank offices including new offices in Ohio, Indiana and Michigan
  • Successfully launched new forward-looking logo and brand-name
  • Provided a record $802,000 of charitable donations to support organizations throughout Ohio and Indiana

Lars B. Eller, President and Chief Executive Officer, stated, “I am extremely proud of how F&M’s team responded to the challenging operating environment in 2023 as unprecedented rate increases caused significant competition for deposits and elevated our costs of funds. While these trends impacted earnings growth in 2023, we ended the year with record total assets, loans, net, and total deposits, as well as stockholders’ equity. Our ability to grow our balance sheet throughout the year is a testament to the value we provide to our Ohio, Indiana and Michigan communities and the successful execution of our growth-oriented strategic plan.”

Mr. Eller continued, “As we successfully navigated the challenging macro-landscape in 2023, we simultaneously invested in our business to make sure we had the right platform in place to support F&M’s current and future needs. As a result, throughout 2023 we made calculated investments to expand our office network, enhance our products, add new IT capabilities, refine our corporate organization, and redesign our brand strategy. Highlights include adding offices in new markets including Oxford, OH and Birmingham MI, as well as expanding our local presence by adding a new office in Fort Wayne and a new regional office in downtown Toledo. In addition, our brand refresh to F&M has helped differentiate the Bank in our non-legacy markets, while doubling down on the strength of the F&M brand in our existing markets. During 2023, we also made several organizational changes to our leadership structure and added new back-office capabilities that we believe can support a bank with $4 billion in assets.”

Income Statement
Net income for the 2023 fourth quarter ended December 31, 2023, was $5.5 million, compared to $7.2 million for the same period last year. Net income per basic and diluted share for the 2023 fourth quarter was $0.41, compared to $0.53 for the same period last year. Net income for the 2023 twelve months ended December 31, 2023, was $22.8 million, compared to $32.5 million for the same period last year. Net income per basic and diluted share for the 2023 twelve months was $1.67, compared to $2.46 for the same period last year.

“Throughout 2023, the rapid rise in the Federal Funds Rate impacted our cost of funds and increased the competition for deposits. As a result, our cost of interest-bearing liabilities increased to 2.53% for the year ended December 31, 2023, from 0.74% last year. Our loan portfolio has also lagged in capturing sufficient yield to match the higher cost of funds mainly due to the timing to reprice our commercial real estate adjustable-rate mortgages. Approximately 25% of our loan portfolio will be subject to repricing in 2024. A challenging rate environment impacted overall profitability, as net interest income declined year-over-year by 10.7% for the fourth quarter, and by 3.1% for the full year. We are optimistic that the Federal Funds Rate has peaked and with a more stable rate environment expected in 2024, we believe we are well positioned for improved profitability this year,” continued Mr. Eller.

Deposits
At December 31, 2023, total deposits were $2.61 billion, an increase of 5.6% from December 31, 2022. The Company’s cost of interest-bearing liabilities was 3.02% for the quarter ended December 31, 2023, compared to 1.32% for the quarter ended December 31, 2022 and for the 2023 twelve months ended December 31, 2023 was 2.53% compared to 0.74% in the prior year.

Loan Portfolio and Asset Quality
Total loans, net at December 31, 2023, increased 9.5%, or by $224.8 million to $2.58 billion, compared to $2.36 billion at December 31, 2022. The year-over-year improvement resulted primarily from the contribution of continued organic loan growth.

F&M continues to closely monitor its loan portfolio with a particular emphasis on higher risk sectors. Nonperforming loans were $22.4 million, or 0.87% of total loans at December 31, 2023, compared to $4.7 million, or 0.20% at December 31, 2022, and $22.4 million, or 0.89% at September 30, 2023. The year-over-year increase in nonperforming loans was primarily due to two agricultural relationships, representing a combined balance of $19.4 million. F&M does not foresee a loss on either loan and expects to receive settlements during the 2024 first and second quarters.

F&M maintains a well-balanced, diverse and high performing CRE portfolio. CRE loans represented 51.8% of the Company’s total loan portfolio at December 31, 2023. In addition, F&M’s commercial real estate office credit exposure represented 5.3% of the Company's total loan portfolio at December 31, 2023, with a weighted average loan-to-value of approximately 63% and an average loan of $888,000.

F&M’s CRE portfolio included the following categories at December 31, 2023:

CRE Category
Dollar Balance
Percent of CRE Portfolio (*)
Percent of Total Loan Portfolio (*)
Industrial
$
253,683
19.0%
9.8%
Multi-family
$
232,776
17.4%
9.0%
Retail
$
218,580
16.3%
8.5%
Office
$
137,573
10.3%
5.3%
Hotels
$
127,646
9.6%
4.9%
Gas Stations
$
63,151
4.7%
2.4%
Food Service
$
50,990
3.8%
2.0%
Senior Living
$
32,290
2.4%
1.3%
Auto Dealers
$
29,714
2.2%
1.2%
Development
$
28,045
2.1%
1.1%
Other
$
163,318
12.2%
6.3%
Total CRE
$
1,337,766
100.0%
51.8%
* Numbers have been rounded

At December 31, 2023, the Company’s allowance for credit losses to nonperforming loans was 111.95%, compared to 273.67% at December 31, 2022. The allowance to total loans was 0.97% at December 31, 2023, compared to 0.86% at December 31, 2022. As a result of F&M’s recent acquisitions, the Company had an accretable yield adjustment of $4.0 million at December 31, 2023, which further enhances F&M’s allowance, compared to $6.4 million at December 31, 2022. Including the accretable yield adjustment, F&M’s allowance for credit losses to total loans was 1.13% at December 31, 2023, compared to 1.13% at December 31, 2022.

Mr. Eller concluded, “Looking to 2024 and beyond, we believe we are well positioned to support a larger and more profitable bank in the future as a result of the investments we made over the past 12 months. With strong asset quality and a more stable rate environment expected in 2024, we are focused on supporting customers across our Ohio, Indiana and Michigan communities and reaccelerating earnings growth.”

Stockholders’ Equity and Dividends
Total stockholders’ equity increased 6.2% to $316.5 million at December 31, 2023, from $298.1 million at December 31, 2022. At December 31, 2023, the Company had a Tier 1 leverage ratio of 8.20%, compared to 8.39% at December 31, 2022.

Based on a regulatory basis, tangible stockholders’ equity increased to $253.8 million at December 31, 2023, compared to $240.7 million at December 31, 2022. On a per share basis, tangible stockholders’ equity at December 31, 2023, was $18.60 per share, compared to $17.69 per share at December 31, 2022.

For the twelve months ended December 31, 2023, the Company has declared cash dividends of $0.85 per share, which is a 4.6% increase over the same period last year. F&M is committed to returning capital to shareholders and has increased the annual cash dividend for 29 consecutive years. For the twelve months ended December 31, 2023, the dividend payout ratio was 50.65% compared to 33.06% for the same period last year.

About Farmers & Merchants State Bank:
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. The Michigan footprint includes Oakland County, and F&M has 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.

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. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME & COMPREHENSIVE INCOME
(Unaudited) (in thousands of dollars, except per share data)
Three Months Ended
Twelve Months Ended
December
31, 2023
September
30, 2023
June
30, 2023
March
31, 2023
December
31, 2022
December
31, 2023
December
31, 2022
Interest Income
Loans, including fees
$
34,493
$
33,783
$
31,365
$
29,703
$
27,302
$
129,344
$
94,264
Debt securities:
U.S. Treasury and government agencies
987
1,005
1,030
1,068
1,118
4,090
4,225
Municipalities
397
392
401
408
420
1,598
1,415
Dividends
365
246
148
123
126
882
318
Federal funds sold
8
6
9
21
2
44
21
Other
2,020
927
424
479
524
3,850
906
Total interest income
38,270
36,359
33,377
31,802
29,492
139,808
101,149
Interest Expense
Deposits
15,015
13,323
10,434
8,151
4,978
46,923
9,883
Federal funds purchased and securities sold
under agreements to repurchase
293
349
427
405
463
1,474
1,197
Borrowed funds
2,742
2,741
2,113
1,280
1,209
8,876
2,160
Subordinated notes
285
284
285
284
285
1,138
1,122
Total interest expense
18,335
16,697
13,259
10,120
6,935
58,411
14,362
Net Interest Income - Before Provision for Credit Losses*
19,935
19,662
20,118
21,682
22,557
81,397
86,787
Provision for Credit Losses - Loans*
278
460
143
817
755
1,698
4,600
Provision for Credit Losses - Off Balance Sheet Credit Exposures*
189
(76
)
(129
)
62
-
46
-
Net Interest Income After Provision for Credit Losses*
19,468
19,278
20,104
20,803
21,802
79,653
82,187
Noninterest Income
Customer service fees
2,576
2,208
2,361
2,447
2,862
9,592
9,958
Other service charges and fees
1,121
1,162
1,803
2,554
1,115
6,640
4,226
Net gain on sale of loans
230
294
108
67
165
699
1,353
Net loss on sale of available-for-sale securities
-
-
-
(891
)
-
(891
)
-
Total noninterest income
3,927
3,664
4,272
4,177
4,142
16,040
15,537
Noninterest Expense
Salaries and wages
6,981
6,777
6,500
6,657
6,353
26,915
22,700
Employee benefits
1,218
2,066
2,071
2,165
1,911
7,520
6,903
Net occupancy expense
1,187
950
840
856
753
3,833
2,566
Furniture and equipment
1,370
1,189
1,211
1,252
1,096
5,022
4,207
Data processing
785
840
796
726
1,917
3,147
3,956
Franchise taxes
308
434
379
366
(45
)
1,487
1,384
ATM expense
665
640
683
623
561
2,611
2,217
Advertising
397
865
830
514
531
2,606
1,646
Net (gain) loss on sale of other assets owned
86
49
-
-
12
135
(259
)
FDIC assessment
594
586
496
306
250
1,982
905
Servicing rights amortization - net
182
106
164
159
110
611
145
Consulting fees
192
179
231
230
637
832
1,302
Other general and administrative
2,555
2,363
2,643
3,077
2,964
10,638
9,577
Total noninterest expense
16,520
17,044
16,844
16,931
17,050
67,339
57,249
Income Before Income Taxes
6,875
5,898
7,532
8,049
8,894
28,354
40,475
Income Taxes
1,332
1,121
1,531
1,583
1,706
5,567
7,960
Net Income
5,543
4,777
6,001
6,466
7,188
22,787
32,515
Other Comprehensive Income (Loss) (Net of Tax):
Net unrealized gain (loss) on available-for-sale securities
13,261
(4,514
)
(5,996
)
8,030
(628
)
10,781
(44,366
)
Reclassification adjustment for realized loss on sale of available-for-sale securities
-
-
-
891
-
891
-
Net unrealized gain (loss) on available-for-sale securities
13,261
(4,514
)
(5,996
)
8,921
(628
)
11,672
(44,366
)
Tax expense (benefit)
2,784
(947
)
(1,260
)
1,874
(132
)
2,451
(9,317
)
Other comprehensive income (loss)
10,477
(3,567
)
(4,736
)
7,047
(496
)
9,221
(35,049
)
Comprehensive Income (Loss)
$
16,020
$
1,210
$
1,265
$
13,513
$
6,692
$
32,008
$
(2,534
)
Basic Earnings Per Share
$
0.41
$
0.35
$
0.44
$
0.47
$
0.53
$
1.67
$
2.46
Diluted Earnings Per Share
$
0.41
$
0.35
$
0.44
$
0.47
$
0.53
$
1.67
$
2.46
Dividends Declared
$
0.2200
$
0.2100
$
0.2100
$
0.2100
$
0.2100
$
0.8500
$
0.8125
*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)
December
31, 2023
September
30, 2023
June
30, 2023
March
31, 2023
December
31, 2022
(Unaudited)
(Unaudited)
(Unaudited)
(Unaudited)
Assets
Cash and due from banks
$
140,917
$
151,711
$
69,760
$
62,780
$
83,085
Federal funds sold
1,284
1,471
1,433
1,545
1,324
Total cash and cash equivalents
142,201
153,182
71,193
64,325
84,409
Interest-bearing time deposits
2,740
2,989
3,485
4,435
4,442
Securities - available-for-sale
358,478
348,255
363,225
372,975
390,789
Other securities, at cost
17,138
16,995
17,535
11,543
9,799
Loans held for sale
1,576
1,039
1,459
951
827
Loans, net
2,556,167
2,504,329
2,490,883
2,422,018
2,336,074
Premises and equipment
35,790
31,723
30,398
28,679
28,381
Construction in progress
8
3,044
2,290
1,565
278
Goodwill
86,358
86,358
86,358
86,358
86,358
Loan servicing rights
5,648
5,687
5,635
4,985
3,549
Bank owned life insurance
33,907
33,691
33,470
33,269
33,073
Other assets
43,218
47,388
41,512
38,972
37,372
Total Assets
$
3,283,229
$
3,234,680
$
3,147,443
$
3,070,075
$
3,015,351
Liabilities and Stockholders' Equity
Liabilities
Deposits
Noninterest-bearing
$
528,465
$
505,358
$
488,678
$
520,145
$
532,794
Interest-bearing
NOW accounts
816,790
778,133
770,113
800,230
750,887
Savings
599,191
591,344
581,192
590,854
627,203
Time
663,017
700,445
628,757
601,939
557,980
Total deposits
2,607,463
2,575,280
2,468,740
2,513,168
2,468,864
Federal funds purchased and securities
sold under agreements to repurchase
28,218
30,527
51,567
30,496
54,206
Federal Home Loan Bank (FHLB) advances
265,750
266,286
266,818
164,327
127,485
Other borrowings
-
-
-
-
10,000
Subordinated notes, net of unamortized issuance costs
34,702
34,673
34,644
34,615
34,586
Dividend payable
2,974
2,838
2,834
2,831
2,832
Accrued expenses and other liabilities
27,579
21,892
18,177
18,881
19,238
Total liabilities
2,966,686
2,931,496
2,842,780
2,764,318
2,717,211
Commitments and Contingencies
Stockholders' Equity
Common stock - No par value 20,000,000 shares authorized; issued and
outstanding 14,564,425 shares 12/31/23 and 12/31/22
135,515
135,171
135,647
135,241
135,497
Treasury stock - 899,784 shares 12/31/23 and 956,003 shares 12/31/22
(11,040
)
(11,008
)
(11,298
)
(11,310
)
(11,573
)
Retained earnings
221,080
218,510
216,236
213,012
212,449
Accumulated other comprehensive loss
(29,012
)
(39,489
)
(35,922
)
(31,186
)
(38,233
)
Total stockholders' equity
316,543
303,184
304,663
305,757
298,140
Total Liabilities and Stockholders' Equity
$
3,283,229
$
3,234,680
$
3,147,443
$
3,070,075
$
3,015,351


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES
SELECT FINANCIAL DATA
For the Three Months Ended
For the Twelve Months Ended
Selected financial data
December
31, 2023
September
30, 2023
June
30, 2023
March
31, 2023
December
31, 2022
December
31, 2023
December
31, 2022
Return on average assets
0.67
%
0.59
%
0.77
%
0.84
%
0.96
%
0.71
%
1.17
%
Return on average equity
7.27
%
6.26
%
7.84
%
8.59
%
10.00
%
7.46
%
11.30
%
Yield on earning assets
4.93
%
4.79
%
4.53
%
4.41
%
4.18
%
4.67
%
3.87
%
Cost of interest bearing liabilities
3.02
%
2.82
%
2.35
%
1.85
%
1.32
%
2.53
%
0.74
%
Net interest spread
1.91
%
1.97
%
2.18
%
2.56
%
2.86
%
2.14
%
3.13
%
Net interest margin
2.57
%
2.59
%
2.73
%
3.01
%
3.20
%
2.72
%
3.32
%
Efficiency
69.23
%
73.07
%
69.06
%
63.53
%
50.46
%
68.48
%
55.95
%
Dividend payout ratio
54.23
%
60.07
%
47.22
%
43.79
%
39.39
%
50.65
%
33.06
%
Tangible book value per share (1)
$
18.60
$
18.36
$
18.21
$
17.92
$
17.69
Tier 1 leverage ratio
8.20
%
8.02
%
9.85
%
8.36
%
8.39
%
Average shares outstanding
13,665,773
13,650,823
13,632,440
13,615,655
13,606,876
13,641,336
13,206,713
Loans
December
31, 2023
September
30, 2023
June
30, 2023
March
31, 2023
December
31, 2022
(Dollar amounts in thousands)
Commercial real estate
$
1,337,766
$
1,304,118
$
1,280,902
$
1,225,315
$
1,152,603
Agricultural real estate
223,791
225,672
230,837
227,897
220,819
Consumer real estate
521,895
512,973
506,866
502,974
494,423
Commercial and industrial
254,935
250,891
253,444
241,598
242,360
Agricultural
132,560
123,735
128,344
131,467
128,733
Consumer
79,591
83,024
88,312
89,588
89,147
Other
30,136
31,083
28,996
29,316
29,818
Less: Net deferred loan fees, costs and other (2)
517
(1,890
)
(1,908
)
(1,503
)
(1,516
)
Total loans,net
$
2,581,191
$
2,529,606
$
2,515,793
$
2,446,652
$
2,356,387
Asset quality data
December
31, 2023
September
30, 2023
June
30, 2023
March
31, 2023
December
31, 2022
(Dollar amounts in thousands)
Nonaccrual loans
$
22,353
$
22,447
$
6,295
$
7,717
$
4,689
90 day past due and accruing
$
-
$
-
$
-
$
-
$
-
Nonperforming loans
$
22,353
$
22,447
$
6,295
$
7,717
$
4,689
Other real estate owned
$
-
$
-
$
-
$
-
$
-
Nonperforming assets
$
22,353
$
22,447
$
6,295
$
7,717
$
4,689
Allowance for credit losses (3)
$
25,024
$
25,277
$
24,910
$
24,507
$
20,313
Accretable yield adjustment
4,018
4,565
5,209
5,754
6,427
Adjusted credit losses with accretable yield included (3)
$
29,042
$
29,842
$
30,119
$
30,261
$
26,740
Allowance for credit losses/total loans (3)
0.97
%
1.00
%
0.99
%
1.00
%
0.86
%
Adjusted credit losses with accretable yield/total loans (3)
1.13
%
1.18
%
1.20
%
1.24
%
1.13
%
Net charge-offs:
Quarter-to-date
$
893
$
93
$
(133
)
$
60
$
431
Year-to-date
$
990
$
97
$
(73
)
$
60
$
529
Net charge-offs to average loans
Quarter-to-date
0.03
%
0.00
%
-0.01
%
0.00
%
0.02
%
Year-to-date
0.04
%
0.00
%
0.00
%
0.00
%
0.03
%
Nonperforming loans/total loans
0.87
%
0.89
%
0.25
%
0.32
%
0.20
%
Allowance for credit losses/nonperforming loans (3)
111.95
%
112.61
%
395.71
%
319.22
%
273.67
%
NPA coverage ratio
129.92
%
132.94
%
478.46
%
392.13
%
570.27
%
(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) Includes carrying value adjustments of $2.7 million as of December 31, 2023 related to interest rate swaps associated with fixed rate loans
(3) 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
December 31, 2023
December 31, 2022
Interest Earning Assets:
Average Balance
Interest/Dividends
Annualized Yield/Rate
Average Balance
Interest/Dividends
Annualized Yield/Rate
Loans
$
2,553,023
$
34,493
5.41
%
$
2,301,204
$
27,302
4.75
%
Taxable investment securities
386,931
1,660
1.72
%
422,247
1,556
1.47
%
Tax-exempt investment securities
24,145
89
1.87
%
28,522
108
1.92
%
Fed funds sold & other
142,642
2,028
5.69
%
74,876
526
2.81
%
Total Interest Earning Assets
3,106,741
$
38,270
4.93
%
2,826,849
$
29,492
4.18
%
Nonearning Assets
189,202
173,048
Total Assets
$
3,295,943
$
2,999,897
Interest Bearing Liabilities:
Savings deposits
$
1,392,304
$
8,570
2.46
%
$
1,394,663
$
3,427
0.98
%
Other time deposits
701,347
6,445
3.68
%
485,461
1,551
1.28
%
Other borrowed money
265,948
2,742
4.12
%
135,013
1,209
3.58
%
Fed funds purchased & securities
sold under agreement to repurch.
28,739
293
4.08
%
53,506
463
3.46
%
Subordinated notes
34,683
285
3.29
%
34,567
285
3.30
%
Total Interest Bearing Liabilities
$
2,423,021
$
18,335
3.02
%
$
2,103,210
$
6,935
1.32
%
Noninterest Bearing Liabilities
567,813
609,253
Stockholders' Equity
$
305,109
$
287,434
Net Interest Income and Interest Rate Spread
$
19,935
1.91
%
$
22,557
2.86
%
Net Interest Margin
2.57
%
3.20
%
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 Twelve Months Ended
For the Twelve Months Ended
December 31, 2023
December 31, 2022
Interest Earning Assets:
Average Balance
Interest/Dividends
Annualized Yield/Rate
Average Balance
Interest/Dividends
Annualized Yield/Rate
Loans
$
2,491,502
$
129,344
5.19
%
$
2,073,737
$
94,264
4.55
%
Taxable investment securities
394,424
6,204
1.57
%
424,229
5,621
1.32
%
Tax-exempt investment securities
24,686
366
1.88
%
23,472
337
1.82
%
Fed funds sold & other
85,018
3,894
4.58
%
95,301
927
0.97
%
Total Interest Earning Assets
2,995,630
$
139,808
4.67
%
2,616,739
$
101,149
3.87
%
Nonearning Assets
197,726
158,361
Total Assets
$
3,193,356
$
2,775,100
Interest Bearing Liabilities:
Savings deposits
$
1,376,318
$
27,424
1.99
%
$
1,335,271
$
6,378
0.48
%
Other time deposits
640,390
19,499
3.04
%
451,013
3,505
0.78
%
Other borrowed money
220,175
8,876
4.03
%
74,379
2,160
2.90
%
Fed funds purchased & securities
sold under agreement to repurch.
35,421
1,474
4.16
%
45,314
1,197
2.64
%
Subordinated notes
34,640
1,138
3.29
%
34,524
1,122
3.25
%
Total Interest Bearing Liabilities
$
2,306,944
$
58,411
2.53
%
$
1,940,501
$
14,362
0.74
%
Noninterest Bearing Liabilities
580,931
546,731
Stockholders' Equity
$
305,481
$
287,868
Net Interest Income and Interest Rate Spread
$
81,397
2.14
%
$
86,787
3.13
%
Net Interest Margin
2.72
%
3.32
%
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 December 31, 2023
For the Three Months Ended December 31, 2022
As Reported
Excluding
Acc/Amort
Difference
As Reported
Excluding
Acc/Amort
Difference
$
Yield
$
Yield
$
Yield
$
Yield
$
Yield
$
Yield
Interest Earning Assets:
Loans
$
34,493
5.41
%
$
33,769
5.29
%
$
724
0.12
%
27,302
4.75
%
26,628
4.63
%
$
674
0.12
%
Taxable investment securities
1,660
1.72
%
1,660
1.72
%
-
0.00
%
1,556
1.47
%
1,556
1.47
%
-
0.00
%
Tax-exempt investment securities
89
1.87
%
89
1.87
%
-
0.00
%
108
1.92
%
108
1.92
%
-
0.00
%
Fed funds sold & other
2,028
5.69
%
2,028
5.69
%
-
0.00
%
526
2.81
%
526
2.81
%
-
0.00
%
Total Interest Earning Assets
38,270
4.93
%
37,546
4.84
%
724
0.09
%
29,492
4.18
%
28,818
4.08
%
674
0.10
%
Interest Bearing Liabilities:
Savings deposits
$
8,570
2.46
%
$
8,570
2.46
%
$
-
0.00
%
3,427
0.98
%
3,427
0.98
%
$
-
0.00
%
Other time deposits
6,445
3.68
%
6,381
3.64
%
64
0.04
%
1,551
1.28
%
2,010
1.66
%
(459
)
-0.38
%
Other borrowed money
2,742
4.12
%
2,760
4.15
%
(18
)
-0.03
%
1,209
3.58
%
1,227
3.64
%
(18
)
-0.06
%
Federal funds purchased and
securities sold under agreement to
repurchase
293
4.08
%
293
4.08
%
-
0.00
%
463
3.46
%
463
3.46
%
-
0.00
%
Subordinated notes
285
3.29
%
285
3.29
%
-
0.00
%
285
3.30
%
285
3.30
%
-
0.00
%
Total Interest Bearing Liabilities
18,335
3.02
%
18,289
3.02
%
46
0.00
%
6,935
1.32
%
7,412
1.41
%
(477
)
-0.09
%
Interest/Dividend income/yield
38,270
4.93
%
37,546
4.84
%
724
0.09
%
29,492
4.18
%
28,818
4.08
%
674
0.10
%
Interest Expense / yield
18,335
3.02
%
18,289
3.02
%
46
0.00
%
6,935
1.32
%
7,412
1.41
%
(477
)
-0.09
%
Net Interest Spread
19,935
1.91
%
19,257
1.82
%
678
0.09
%
22,557
2.86
%
21,406
2.67
%
1,151
0.19
%
Net Interest Margin
2.57
%
2.48
%
0.09
%
3.20
%
3.03
%
0.17
%
For the Twelve Months Ended December 31, 2023
For the Twelve Months Ended December 31, 2022
As Reported
Excluding
Acc/Amort
Difference
As Reported
Excluding
Acc/Amort
Difference
$
Yield
$
Yield
$
Yield
$
Yield
$
Yield
$
Yield
Interest Earning Assets:
Loans
$
129,344
5.19
%
$
126,133
5.06
%
$
3,211
0.13
%
94,264
4.55
%
92,132
4.45
%
$
2,132
0.10
%
Taxable investment securities
6,204
1.57
%
6,204
1.57
%
-
0.00
%
5,621
1.32
%
5,621
1.32
%
-
0.00
%
Tax-exempt investment securities
366
1.88
%
366
1.88
%
-
0.00
%
337
1.82
%
337
1.82
%
-
0.00
%
Fed funds sold & other
3,894
4.58
%
3,894
4.58
%
-
0.00
%
927
0.97
%
927
0.97
%
-
0.00
%
Total Interest Earning Assets
139,808
4.67
%
136,597
4.57
%
3,211
0.10
%
101,149
3.87
%
99,017
3.79
%
2,132
0.08
%
Interest Bearing Liabilities:
Savings deposits
$
27,424
1.99
%
$
27,424
1.99
%
$
-
0.00
%
6,378
0.48
%
6,378
0.48
%
$
-
0.00
%
Other time deposits
19,499
3.04
%
19,839
3.10
%
(340
)
-0.06
%
3,505
0.78
%
5,822
1.29
%
(2,317
)
-0.51
%
Other borrowed money
8,876
4.03
%
8,947
4.06
%
(71
)
-0.03
%
2,160
2.90
%
2,241
3.01
%
(81
)
-0.11
%
Federal funds purchased and
securities sold under agreement to
repurchase
1,474
4.16
%
1,474
4.16
%
-
0.00
%
1,197
2.64
%
1,197
2.64
%
-
0.00
%
Subordinated notes
1,138
3.29
%
1,138
3.29
%
-
0.00
%
1,122
3.25
%
1,122
3.25
%
-
0.00
%
Total Interest Bearing Liabilities
58,411
2.53
%
58,822
2.55
%
(411
)
-0.02
%
14,362
0.74
%
16,760
0.86
%
(2,398
)
-0.12
%
Interest/Dividend income/yield
139,808
4.67
%
136,597
4.57
%
3,211
0.10
%
101,149
3.87
%
99,017
3.79
%
2,132
0.08
%
Interest Expense / yield
58,411
2.53
%
58,822
2.55
%
(411
)
-0.02
%
14,362
0.74
%
16,760
0.86
%
(2,398
)
-0.12
%
Net Interest Spread
81,397
2.14
%
77,775
2.02
%
3,622
0.12
%
86,787
3.13
%
82,257
2.93
%
4,530
0.20
%
Net Interest Margin
2.72
%
2.60
%
0.12
%
3.32
%
3.15
%
0.17
%


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES
NON-GAAP RECONCILIATION OF NET INCOME
(in thousands of dollars, except share data)
Three Months Ended
Twelve Months Ended
Non-GAAP Reconciliation of Net Income
December 31, 2023
December 31, 2022
December 31, 2023
December 31, 2022
(Unaudited)
(Unaudited)
Net income as reported
$
5,543
$
7,188
$
22,787
$
32,515
Acquisition expenses
24
2,019
208
2,511
Tax effect on acquisition expenses
(5
)
(386
)
(42
)
(455
)
Net income excluding acquisition expenses and tax effect
$
5,562
$
8,821
$
22,953
$
34,571
Weighted average common shares outstanding including participating securities
13,665,773
13,606,876
13,641,336
13,206,713
Basic and diluted earnings per share
$
0.41
$
0.65
$
1.68
$
2.62


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
December 31, 2023
December 31, 2022
December 31, 2023
December 31, 2022
Shares Outstanding
13,664,641
13,608,422
13,664,641
13,608,422
Tangible Equity
Equity
$
316,543
$
298,140
$
316,543
$
298,140
Goodwill
86,358
86,358
86,358
86,358
Other Intangible
7,548
9,327
7,548
9,327
Comprehensive Loss Adjustment*
-
-
29,012
38,233
CECL Adjustment**
-
-
2,528
-
Tangible Equity
$
222,637
$
202,455
$
254,177
$
240,688
Shares Outstanding
13,665
13,608
13,665
13,608
Tangible Book Equity per Share
$
16.29
$
14.88
$
18.60
$
17.69
Actual Average
Regulatory Average
Year to Date
Year to Date
December 31, 2023
December 31, 2022
December 31, 2023
December 31, 2022
Net Income
$
22,787
$
32,515
$
22,787
$
32,515
Acquisition Costs - Tax Adjusted
166
2,066
166
2,066
Average Shares Outstanding
13,641,336
13,206,713
13,641,336
13,206,713
Average Tangible Equity
Average Equity
$
305,481
$
287,868
$
305,481
$
287,868
Average Goodwill
86,358
80,164
86,358
80,164
Average Other Intangible
8,494
4,997
8,494
4,997
Average Comprehensive Loss Adjustment*
-
-
36,443
26,393
Average CECL Adjustment**
-
-
2,528
-
Average Tangible Equity
$
210,629
$
202,707
$
249,600
$
229,100
Average Shares Outstanding
13,641
13,207
13,641
13,207
Average Tangible Book Equity per Share
$
15.44
$
15.35
$
18.30
$
17.35
Return on Average Tangible Equity
10.82
%
16.04
%
9.13
%
14.19
%
Return on Average Tangible Equity w/o Acquisition
10.90
%
17.06
%
9.20
%
15.09
%
*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.


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...