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 Third-Quarter and Year-to-Date Financial Results


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

ARCHBOLD, Ohio, Oct. 26, 2023 (GLOBE NEWSWIRE) -- Farmers & Merchants Bancorp, Inc. (Nasdaq: FMAO) today reported financial results for the 2023 third quarter and year-to-date September 30, 2023.

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

  • 82 consecutive quarters of profitability
  • Net income was $4.8 million, or $0.35 per basic and diluted share
  • Stockholders’ equity increased 8.1% to $303.2 million
  • Regulatory tangible book value per share increased 2.8% to $18.36 per share
  • Total loans were a record of $2.53 billion and increased 7.2% from $2.36 billion at December 31, 2022
  • Total assets increased 16.2% to a record $3.23 billion
  • Deposits increased 4.3% to a record $2.58 billion
  • Asset quality remains strong as nonperforming loans were 0.89% of total loans
  • Net charge-offs to average loans were 0.00%
  • Allowance for credit losses was 112.61% of nonperforming loans
  • Tier 1 leverage ratio decreased to 8.02% from 9.11% last year
  • Strategic investments to support long-term growth continue as F&M has opened new offices, unveiled new branding and a new logo, launched new deposit products, and implemented new features across its website and online banking platform

Lars B. Eller, President and Chief Executive Officer, stated, “Throughout 2023, we have been focused on executing against our strategic growth plan, while simultaneously navigating a challenging banking environment. I am pleased with the progress we are making as F&M opened two full-service offices in Oxford and Toledo, Ohio last quarter and since the end of the third quarter, the Bank has opened additional offices in Fort Wayne, Indiana and Birmingham, Michigan. We have also recently launched a new shared services group formation, invested in new internal audit and marketing capabilities, and restructured our HR department.”

Mr. Eller continued, “With most of the planned investments behind us, we are focused on scaling our new offices by expanding relationships within these new and existing markets. Early indications are encouraging and reflect F&M’s strong team of local bankers. As a result of our efforts across our new and existing offices, third-quarter deposits increased 4.3% from the second quarter to a record $2.58 billion, which included a 3.3% increase in non-interest-bearing deposits. We expect future deposit growth over the next quarters as our growth strategies accelerate and we benefit from new checking accounts that have been opened since the start of the year.”

Income Statement
Net income for the 2023 third quarter ended September 30, 2023, was $4.8 million, compared to $9.0 million for the same period last year. Net income per basic and diluted share for the 2023 third quarter was $0.35, compared to $0.68 for the same period last year. Net income for the 2023 nine months ended September 30, 2023, was $17.2 million, compared to $25.3 million for the same period last year. Net income per basic and diluted share for the 2023 nine months was $1.26, compared to $1.94 for the same period last year.

“The rapid rise in the Federal Funds Rate continued to impact our cost of funds and increase the competition for deposits. As a result, our cost of interest-bearing liabilities has increased to 2.82% at September 30, 2023, from 0.68% at September 30, 2022. 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. 13.3% of the loan portfolio will be subject to repricing next quarter with 22.3% subject to repricing in the next twelve months. These trends during the third quarter caused a 12.9% year-over-year decline in net interest income and impacted overall profitability. As we navigate a challenging rate environment over the near term, we continue to believe we are well positioned for net income growth to re-accelerate in 2024 and beyond, as we benefit from continued strong asset quality, and the contribution of our growth initiatives,” continued Mr. Eller.

Deposits
At September 30, 2023, total deposits were $2.58 billion, an increase of 12.8% from September 30, 2022, and an increase of 4.3% from December 31, 2022. The Company’s cost of interest-bearing liabilities was 2.82% for the quarter ended September 30, 2023, compared to 0.68% for the quarter ended September 30, 2022, and 1.32% for the quarter ended December 31, 2022.

At September 30, 2023, F&M’s average deposit account had an average balance of $25,426. In addition, uninsured deposits to total deposits were approximately 9.1% for the quarter ended September 30, 2023, and the percentage of uninsured by the FDIC was 18.84%.

Loan Portfolio and Asset Quality
Total loans, net at September 30, 2023, increased 18.1%, or by $3.87 million to $2.53 billion, compared to $2.14 billion at September 30, 2022, and up 7.2% 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 13.2% organically, or by $282.8 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 $22.4 million, or 0.89% of total loans at September 30, 2023, compared to $5.5 million, or 0.26% at September 30, 2022. At September 30, 2023, nonperforming loans increased by $16.2 million from June 30, 2023, which was primarily due to one agricultural relationship where the Bank is well collateralized and does not foresee a loss.

F&M maintains a well-balanced, diverse and high performing CRE portfolio. CRE loans represented 51.6% of the Company’s total loan portfolio at September 30, 2023. In addition, F&M’s commercial real estate office credit exposure represented 5.1% of the Company's total loan portfolio at September 30, 2023, with a weighted average loan-to-value of approximately 64% and an average loan of $870,000.

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


CRE Category
Dollar
Balance

Percent of CRE Portfolio ( *)

Percent of Total Loan Portfolio ( *)
Multi-family
$
241,804
18.5
%
9.5
%
Industrial
$
228,644
17.5
%
9.0
%
Retail
$
212,383
16.3
%
8.4
%
Hotels
$
133,579
10.2
%
5.3
%
Office
$
129,619
9.9
%
5.1
%
Gas Stations
$
61,484
4.7
%
2.4
%
Food Service
$
49,578
3.8
%
2.0
%
Mixed Use
$
39,842
3.1
%
1.6
%
Senior Living
$
35,788
2.7
%
1.4
%
Other
$
171,387
13.1
%
6.8
%
Total CRE
$
1,304,118
100.0
%
51.4
%

* Numbers have been rounded

At September 30, 2023, the Company’s allowance for credit losses to nonperforming loans was 112.61%, compared to 365.44% at September 30, 2022. The allowance to total loans was 1.00% at September 30, 2023, compared to 0.93% at September 30, 2022. As a result of F&M’s recent acquisitions, the Company had an accretable yield adjustment of $4.6 million at September 30, 2023, which further enhances F&M’s allowance, compared to $6.0 million at September 30, 2022. Including the accretable yield adjustment, F&M’s allowance for credit losses to total loans was 1.18% at September 30, 2023, compared to 1.21% at September 30, 2022.

Mr. Eller concluded, “At September 30, 2023, we saw nonperforming loans increase to 0.89% primarily due to one agricultural relationship where the Bank is well collateralized and does not foresee a loss. As we work through this credit, we are closely monitoring our loan portfolio for signs of stress, but overall, we expect our conservative credit culture and pricing will allow us to maintain excellent asset quality throughout various economic cycles. In addition, at September 30, 2023, we had the lowest level of loans over 30 days past due this year.   While we continue to believe 2023 will be a transitional year, we believe we are well positioned to emerge from this period with increased market share and higher profitability and I look forward to reporting on our success in the coming quarters. Our financial performance ratios reflect the pressure on the net interest margin and the cost of the strategic investments we have made. We are cognizant of the short-term expense and are confident it will enable long-term gains.”

Stockholders’ Equity and Dividends
Total stockholders’ equity increased 8.1% to $303.2 million at September 30, 2023, from $280.6 million at September 30, 2022. At September 30, 2023, the Company had a Tier 1 leverage ratio of 8.02%, compared to 9.11% at September 30, 2022.

Based on a regulatory basis, tangible stockholders’ equity increased to $250.9 million at September 30, 2023, compared to $234.1 million at September 30, 2022. On a per share basis, tangible stockholders’ equity at September 30, 2023, was $18.36 per share, compared to $17.86 per share at September 30, 2022.

For the nine months ended September 30, 2023, the Company has declared cash dividends of $0.63 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 over 28 consecutive years. For the nine months ended September 30, 2023, the dividend payout ratio was 60.07% compared to 30.45% 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
Nine Months Ended
September 30, 2023
June 30, 2023
March 31, 2023
December 31, 2022
September 30, 2022
September 30, 2023
September 30, 2022
Interest Income
Loans, including fees
$
33,783
$
31,365
$
29,703
$
27,302
$
24,119
$
94,851
$
66,962
Debt securities:
U.S. Treasury and government agencies
1,005
1,030
1,068
1,118
1,049
3,103
3,107
Municipalities
392
401
408
420
373
1,201
995
Dividends
246
148
123
126
93
517
192
Federal funds sold
6
9
21
2
-
36
19
Other
927
424
479
524
213
1,830
382
Total interest income
36,359
33,377
31,802
29,492
25,847
101,538
71,657
Interest Expense
Deposits
13,323
10,434
8,151
4,978
2,166
31,908
4,905
Federal funds purchased and securities sold
under agreements to repurchase
349
427
405
463
416
1,181
734
Borrowed funds
2,741
2,113
1,280
1,209
398
6,134
951
Subordinated notes
284
285
284
285
284
853
837
Total interest expense
16,697
13,259
10,120
6,935
3,264
40,076
7,427
Net Interest Income - Before Provision for Credit Losses*
19,662
20,118
21,682
22,557
22,583
61,462
64,230
Provision for Credit Losses - Loans*
460
143
817
755
1,637
1,420
3,845
Provision for Credit Losses - Off Balance Sheet Credit Exposures*
(76
)
(129
)
62
-
-
(143
)
-
Net Interest Income After Provision for Credit Losses*
19,278
20,104
20,803
21,802
20,946
60,185
60,385
Noninterest Income
Customer service fees
2,208
2,361
2,447
2,862
2,300
7,016
7,096
Other service charges and fees
1,162
1,803
2,554
1,115
1,105
5,519
3,111
Net gain on sale of loans
294
108
67
165
327
469
1,188
Net loss on sale of available-for-sale securities
-
-
(891
)
-
-
(891
)
-
Total noninterest income
3,664
4,272
4,177
4,142
3,732
12,113
11,395
Noninterest Expense
Salaries and wages
6,777
6,500
6,657
6,353
5,479
19,934
16,347
Employee benefits
2,066
2,071
2,165
1,911
1,392
6,302
4,992
Net occupancy expense
950
840
856
753
693
2,646
1,813
Furniture and equipment
1,189
1,211
1,252
1,096
1,047
3,652
3,111
Data processing
840
796
726
1,917
781
2,362
2,039
Franchise taxes
434
379
366
(45
)
254
1,179
1,429
ATM expense
640
683
623
561
580
1,946
1,656
Advertising
865
830
514
531
578
2,209
1,115
Net (gain) loss on sale of other assets owned
49
-
-
12
-
49
(271
)
FDIC assessment
586
496
306
250
271
1,388
655
Mortgage servicing rights amortization - net
106
164
159
110
(50
)
429
35
Consulting fees
179
231
230
637
254
640
665
Other general and administrative
2,363
2,643
3,077
2,964
2,192
8,083
6,613
Total noninterest expense
17,044
16,844
16,931
17,050
13,471
50,819
40,199
Income Before Income Taxes
5,898
7,532
8,049
8,894
11,207
21,479
31,581
Income Taxes
1,121
1,531
1,583
1,706
2,253
4,235
6,254
Net Income
4,777
6,001
6,466
7,188
8,954
17,244
25,327
Other Comprehensive Income (Loss) (Net of Tax):
Net unrealized gain (loss) on available-for-sale securities
(4,514
)
(5,996
)
8,030
(628
)
(8,197
)
(2,480
)
(43,738
)
Reclassification adjustment for realized loss on sale of available-for-sale securities
-
-
891
-
-
891
-
Net unrealized gain (loss) on available-for-sale securities
(4,514
)
(5,996
)
8,921
(628
)
(8,197
)
(1,589
)
(43,738
)
Tax expense (benefit)
(947
)
(1,260
)
1,874
(132
)
(1,721
)
(333
)
(9,185
)
Other comprehensive income (loss)
(3,567
)
(4,736
)
7,047
(496
)
(6,476
)
(1,256
)
(34,553
)
Comprehensive Income (Loss)
$
1,210
$
1,265
$
13,513
$
6,692
$
2,478
$
15,988
$
(9,226
)
Basic Earnings Per Share
$
0.35
$
0.44
$
0.47
$
0.53
$
0.68
$
1.26
$
1.94
Diluted Earnings Per Share
$
0.35
$
0.44
$
0.47
$
0.53
$
0.68
$
1.26
$
1.94
Dividends Declared
$
0.2100
$
0.2100
$
0.2100
$
0.2100
$
0.2100
$
0.6300
$
0.6025
*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)
September 30, 2023
June 30, 2023
March 31, 2023
December 31, 2022
September 30, 2022
(Unaudited)
(Unaudited)
(Unaudited)
(Unaudited)
Assets
Cash and due from banks
$
151,711
$
69,760
$
62,780
$
83,085
$
69,680
Federal funds sold
1,471
1,433
1,545
1,324
990
Total cash and cash equivalents
153,182
71,193
64,325
84,409
70,670
Interest-bearing time deposits
2,989
3,485
4,435
4,442
5,187
Securities - available-for-sale
348,255
363,225
372,975
390,789
395,485
Other securities, at cost
16,995
17,535
11,543
9,799
8,227
Loans held for sale
1,039
1,459
951
827
2,182
Loans, net
2,504,329
2,490,883
2,422,018
2,336,074
2,122,626
Premises and equipment
31,723
30,398
28,679
28,381
26,484
Construction in progress
3,044
2,290
1,565
278
-
Goodwill
86,358
86,358
86,358
86,358
80,434
Loan servicing rights
5,687
5,635
4,985
3,549
3,583
Bank owned life insurance
33,691
33,470
33,269
33,073
28,051
Other assets
47,388
41,512
38,972
37,372
40,831
Total Assets
$
3,234,680
$
3,147,443
$
3,070,075
$
3,015,351
$
2,783,760
Liabilities and Stockholders' Equity
Liabilities
Deposits
Noninterest-bearing
$
505,358
$
488,678
$
520,145
$
532,794
$
506,928
Interest-bearing
NOW accounts
778,133
770,113
800,230
750,887
705,888
Savings
591,344
581,192
590,854
627,203
607,375
Time
700,445
628,757
601,939
557,980
462,845
Total deposits
2,575,280
2,468,740
2,513,168
2,468,864
2,283,036
Federal funds purchased and securities
sold under agreements to repurchase
30,527
51,567
30,496
54,206
55,802
Federal Home Loan Bank (FHLB) advances
266,286
266,818
164,327
127,485
102,147
Other borrowings
-
-
-
10,000
10,000
Subordinated notes, net of unamortized issuance costs
34,673
34,644
34,615
34,586
34,557
Dividend payable
2,838
2,834
2,831
2,832
2,727
Accrued expenses and other liabilities
21,892
18,177
18,881
19,238
14,913
Total liabilities
2,931,496
2,842,780
2,764,318
2,717,211
2,503,182
Commitments and Contingencies
Stockholders' Equity
Common stock - No par value 20,000,000 shares authorized; issued and
outstanding 14,564,425 shares 9/30/23 and 12/31/22
135,171
135,647
135,241
135,497
121,811
Treasury stock - 898,843 shares 9/30/23 and 956,003 shares 12/31/22
(11,008
)
(11,298
)
(11,310
)
(11,573
)
(11,547
)
Retained earnings
218,510
216,236
213,012
212,449
208,051
Accumulated other comprehensive loss
(39,489
)
(35,922
)
(31,186
)
(38,233
)
(37,737
)
Total stockholders' equity
303,184
304,663
305,757
298,140
280,578
Total Liabilities and Stockholders' Equity
$
3,234,680
$
3,147,443
$
3,070,075
$
3,015,351
$
2,783,760


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES
SELECT FINANCIAL DATA
For the Three Months Ended
For the Nine Months Ended
Selected financial data
September 30, 2023
June 30, 2023
March 31, 2023
December 31, 2022
September 30, 2022
September 30, 2023
September 30, 2022
Return on average assets
0.59
%
0.77
%
0.84
%
0.96
%
1.31
%
0.73
%
1.25
%
Return on average equity
6.26
%
7.84
%
8.59
%
10.00
%
12.53
%
7.52
%
11.72
%
Yield on earning assets
4.79
%
4.53
%
4.41
%
4.18
%
4.00
%
4.57
%
3.76
%
Cost of interest bearing liabilities
2.82
%
2.35
%
1.85
%
1.32
%
0.68
%
2.35
%
0.53
%
Net interest spread
1.97
%
2.18
%
2.56
%
2.86
%
3.32
%
2.22
%
3.23
%
Net interest margin
2.59
%
2.73
%
3.01
%
3.20
%
3.49
%
2.77
%
3.37
%
Efficiency
73.07
%
69.06
%
63.53
%
50.46
%
51.19
%
68.24
%
53.16
%
Dividend payout ratio
60.07
%
47.22
%
43.79
%
39.39
%
30.45
%
49.50
%
40.58
%
Tangible book value per share (1)
$
18.36
$
18.21
$
17.92
$
17.69
$
17.86
Tier 1 leverage ratio
8.02
%
9.85
%
8.36
%
8.39
%
9.11
%
Average shares outstanding
13,650,823
13,632,440
13,615,655
13,606,876
13,083,145
13,633,101
13,071,859
Loans
September 30, 2023
June 30, 2023
March 31, 2023
December 31, 2022
September 30, 2022
(Dollar amounts in thousands)
Commercial real estate
$
1,304,118
$
1,280,902
$
1,225,315
$
1,152,603
$
1,063,661
Agricultural real estate
225,672
230,837
227,897
220,819
205,089
Consumer real estate
512,973
506,866
502,974
494,423
416,001
Commercial and industrial
250,891
253,444
241,598
242,360
229,388
Agricultural
123,735
128,344
131,467
128,733
128,615
Consumer
83,024
88,312
89,588
89,147
70,602
Other
31,083
28,996
29,316
29,818
30,662
Less: Net deferred loan fees and costs
(1,890
)
(1,908
)
(1,503
)
(1,516
)
(1,402
)
Total loans,net
$
2,529,606
$
2,515,793
$
2,446,652
$
2,356,387
$
2,142,616
Asset quality data
September 30, 2023
June 30, 2023
March 31, 2023
December 31, 2022
September 30, 2022
(Dollar amounts in thousands)
Nonaccrual loans
$
22,447
$
6,295
$
7,717
$
4,689
$
5,470
90 day past due and accruing
$
-
$
-
$
-
$
-
$
-
Nonperforming loans
$
22,447
$
6,295
$
7,717
$
4,689
$
5,470
Other real estate owned
$
-
$
-
$
-
$
-
$
-
Nonperforming assets
$
22,447
$
6,295
$
7,717
$
4,689
$
5,470
Allowance for credit losses (2)
$
25,277
$
24,910
$
24,507
$
20,313
$
19,990
Accretable yield adjustment
4,565
5,209
5,754
6,427
5,959
Adjusted credit losses with accretable yield included (2)
$
29,842
$
30,119
$
30,261
$
26,740
$
25,949
Allowance for credit losses/total loans (2)
1.00
%
0.99
%
1.00
%
0.86
%
0.93
%
Adjusted credit losses with accretable yield/total loans (2)
1.18
%
1.20
%
1.24
%
1.13
%
1.21
%
Net charge-offs:
Quarter-to-date
$
93
$
(133
)
$
60
$
431
$
71
Year-to-date
$
97
$
(73
)
$
60
$
529
$
97
Net charge-offs to average loans
Quarter-to-date
0.00
%
-0.01
%
0.00
%
0.02
%
0.00
%
Year-to-date
0.00
%
-0.00
%
0.00
%
0.03
%
0.00
%
Nonperforming loans/total loans
0.89
%
0.25
%
0.32
%
0.20
%
0.26
%
Allowance for credit losses/nonperforming loans (2)
112.61
%
395.71
%
319.22
%
273.67
%
365.44
%
(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
September 30, 2023
September 30, 2022
Interest Earning Assets:
Average Balance
Interest/Dividends
Annualized Yield/Rate
Average Balance
Interest/Dividends
Annualized Yield/Rate
Loans
$
2,536,885
$
33,783
5.33
%
$
2,082,486
$
24,119
4.63
%
Taxable investment securities
393,910
1,559
1.58
%
422,250
1,426
1.35
%
Tax-exempt investment securities
23,986
84
1.77
%
25,169
89
1.79
%
Fed funds sold & other
85,515
933
4.36
%
58,266
213
1.46
%
Total Interest Earning Assets
3,040,296
$
36,359
4.79
%
2,588,171
$
25,847
4.00
%
Nonearning Assets
180,193
150,044
Total Assets
$
3,220,489
$
2,738,215
Interest Bearing Liabilities:
Savings deposits
$
1,367,168
$
7,673
2.24
%
$
1,328,344
$
1,586
0.48
%
Other time deposits
667,880
5,650
3.38
%
423,668
580
0.55
%
Other borrowed money
266,467
2,741
4.11
%
60,455
398
2.63
%
Fed funds purchased & securities
sold under agreement to repurch.
34,128
349
4.09
%
63,388
416
2.63
%
Subordinated notes
34,654
284
3.28
%
34,538
284
3.29
%
Total Interest Bearing Liabilities
$
2,370,297
$
16,697
2.82
%
$
1,910,393
$
3,264
0.68
%
Noninterest Bearing Liabilities
544,801
542,077
Stockholders' Equity
$
305,391
$
285,745
Net Interest Income and Interest Rate Spread
$
19,662
1.97
%
$
22,583
3.32
%
Net Interest Margin
2.59
%
3.49
%
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 Nine Months Ended
For the Nine Months Ended
September 30, 2023
September 30, 2022
Interest Earning Assets:
Average Balance
Interest/Dividends
Annualized Yield/Rate
Average Balance
Interest/Dividends
Annualized Yield/Rate
Loans
$
2,470,770
$
94,851
5.12
%
$
1,997,081
$
66,962
4.47
%
Taxable investment securities
396,917
4,544
1.53
%
424,882
4,065
1.28
%
Tax-exempt investment securities
24,865
277
1.88
%
21,794
229
1.77
%
Fed funds sold & other
67,869
1,866
3.67
%
101,922
401
0.52
%
Total Interest Earning Assets
2,960,421
$
101,538
4.57
%
2,545,679
$
71,657
3.76
%
Nonearning Assets
176,568
158,378
Total Assets
$
3,136,989
$
2,704,057
Interest Bearing Liabilities:
Savings deposits
$
1,373,110
$
18,854
1.83
%
$
1,315,793
$
2,951
0.30
%
Other time deposits
620,071
13,054
2.81
%
439,534
1,954
0.59
%
Other borrowed money
204,927
6,134
3.99
%
54,184
951
2.34
%
Fed funds purchased & securities
sold under agreement to repurch.
37,649
1,181
4.18
%
42,584
734
2.30
%
Subordinated notes
34,625
853
3.28
%
34,509
837
3.23
%
Total Interest Bearing Liabilities
$
2,270,382
$
40,076
2.35
%
$
1,886,604
$
7,427
0.53
%
Noninterest Bearing Liabilities
561,001
529,439
Stockholders' Equity
$
305,606
$
288,014
Net Interest Income and Interest Rate Spread
$
61,462
2.22
%
$
64,230
3.23
%
Net Interest Margin
2.77
%
3.37
%
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
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
September 30, 2023
September 30, 2022
September 30, 2023
September 30, 2022
Shares Outstanding
13,665,582
13,107,500
13,665,582
13,107,500
Tangible Equity
Equity
$
303,184
$
280,578
$
303,184
$
280,578
Goodwill
86,358
80,434
86,358
80,434
Other Intangible
7,992
3,744
7,992
3,744
Comprehensive Loss Adjustment*
-
-
39,489
37,737
CECL Adjustment**
-
-
2,528
-
Tangible Equity
$
208,834
$
196,400
$
250,851
$
234,137
Shares Outstanding
13,666
13,108
13,666
13,108
Tangible Book Equity per Share
$
15.28
$
14.98
$
18.36
$
17.86
Actual Average
Regulatory Average
Year to Date
Year to Date
September 30, 2023
September 30, 2022
September 30, 2023
September 30, 2022
Net Income
$
17,244
$
25,327
$
17,244
$
25,327
Acquisition Costs - Tax Adjusted
147
463
147
463
Average Shares Outstanding
13,633,101
13,071,859
13,633,101
13,071,859
Average Tangible Equity
Average Equity
$
305,606
$
288,014
$
305,606
$
288,014
Average Goodwill
86,358
80,434
86,358
80,434
Average Other Intangible
8,717
4,119
8,717
4,119
Average Comprehensive Loss Adjustment*
-
-
35,497
21,181
Average CECL Adjustment**
-
-
2,528
-
Average Tangible Equity
$
210,531
$
203,461
$
248,556
$
224,642
Average Shares Outstanding
13,633
13,072
13,633
13,072
Average Tangible Book Equity per Share
$
15.44
$
15.56
$
18.23
$
17.19
Return on Average Tangible Equity
10.92
%
16.60
%
9.25
%
15.03
%
Return on Average Tangible Equity w/o Acquisition
11.01
%
16.90
%
9.33
%
15.31
%
*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...