EX-99 2 fmao-ex99.htm EX-99 EX-99

Exhibit 99

img27245342_0.jpg

Post Office Box 216

307 North Defiance Street

Archbold, Ohio 43502

NEWS RELEASE

 

Company Contact:

Investor and Media Contact:

Lars B. Eller

President and Chief Executive Officer

Farmers & Merchants Bancorp, Inc.

(419) 446-2501

leller@fm.bank

Andrew M. Berger

Managing Director

SM Berger & Company, Inc.

(216) 464-6400

andrew@smberger.com

 

Farmers & Merchants Bancorp, Inc. Reports

2024 Third-Quarter and Year-to-Date Financial Results

 

ARCHBOLD, OHIO, October 30, 2024, Farmers & Merchants Bancorp, Inc. (Nasdaq: FMAO) today reported financial results for the 2024 third quarter and year-to-date ended September 30, 2024.

2024 Third Quarter Financial and Operating Highlights (on a year-over-year basis unless noted):

86 consecutive quarters of profitability
Net income increased 36.4% to $6.5 million, or $0.48 per basic and diluted share, from $4.8 million, or $0.35 per basic and diluted share, and net income expanded 14.7% from the 2024 second quarter
Net interest margin increased 12 basis points to 2.71%
Efficiency ratio improved to 67.98%, compared to 73.07% for the same period a year ago, and 69.03% for the 2024 second quarter
Total net loans remain stable at $2.54 billion at September 30, 2024
Total assets increased 4.8% to a record $3.39 billion
Deposits increased 4.3% to a record $2.68 billion
Stockholders’ equity increased 10.6% to a record $335.4 million
Asset quality remains at historically strong levels with nonperforming loans of only $2.9 million at September 30, 2024, compared to $22.4 million at September 30, 2023
Allowance for credit losses was 879.37% of nonperforming loans
F&M ended the quarter with excellent liquidity levels, and over $635 million in contingent funding sources, and a cash-to-assets ratio of 7.2%
According to the FDIC, F&M continued to have the third largest share of deposits out of the 58 financial institutions that are also operating within its local markets

Lars B. Eller, President and Chief Executive Officer, stated, “F&M produced excellent earnings growth on a year-over-year and sequential basis, driven by higher net interest income, historically strong asset quality, and prudent expense management. Most importantly, our third quarter results reflect the talent of our associates, as we continue to work hard to drive operating improvements at F&M, serve our local Ohio, Indiana, and Michigan communities, and position F&M for long-term success. In addition, I am pleased to report that F&M was the third largest bank out of 58 financial institutions within the markets we compete, according to the FDIC, reflecting the leading value we provide to our local communities. In fact, F&M is the number one bank, based on deposits, in almost half of the communities in which we operate.”

Income Statement

Net income for the 2024 third quarter ended September 30, 2024, was $6.5 million, compared to $4.8 million for the same period last year. Net income per basic and diluted share for the 2024 third quarter was $0.48, compared to $0.35 for the same period last year. Net income for the 2024 nine months ended September 30, 2024, was $17.6 million,


compared to $17.2 million for the same period last year. Net income per basic and diluted share for the 2024 nine months was $1.28, compared to $1.26 for the same period last year.

Mr. Eller continued, “Our 2024 third quarter and year-to-date performance demonstrate the success of the near-term strategies we are pursuing to navigate a complex operating environment and improve earnings. Most importantly, while the demand for loans is high across our markets, our approach to risk and pricing remains conservative. This near-term strategy has contributed to excellent asset quality. In addition, we continue to focus on strategies aimed at optimizing our deposit base and growing low-cost checking (DDA) deposits. Since the beginning of 2024, we have added over 5,600 new checking accounts, and benefited from new and expanded relationships at offices that were opened in 2023. As a result, we ended the quarter with a loan-to-deposit ratio of 93.6%, compared to 97.2% at September 30, 2023, and 96.0% at June 30, 2024. Our third quarter of 2024 loan-to-deposit ratio was the lowest quarterly value in two years. The final near-term strategy we are pursuing is focused on controlling expenses, and I am encouraged by the continued year-over-year and sequential improvement in our efficiency ratio. This reflects the opportunities we are pursuing to manage operating costs and expand productivity.”

Deposits

At September 30, 2024, total deposits were $2.68 billion, an increase of 4.3% from September 30, 2023. The Company’s cost of interest-bearing liabilities was 3.2% for the quarter ended September 30, 2024, compared to 2.82% for the quarter ended September 30, 2023, and 3.02% for the 2023 fourth quarter ended December 31, 2023.

Loan Portfolio and Asset Quality

“F&M’s teams continue to do an excellent job managing our cost of funds, loan pricing, deposit growth and overall net interest margin. Since the quarter ended December 31, 2023, our yield on earning assets has increased by 34 basis points, compared to a 19 basis point increase in our cost of interest bearing liabilities – representing the third consecutive quarter our yield on earning assets has outpaced our cost of interest bearing liabilities. We expect this trend will continue as more of our loan portfolio reprices in 2024,” continued Mr. Eller.

Total loans, net at September 30, 2024, increased 0.3%, or by $8.7 million to $2.54 billion, compared to $2.53 billion at September 30, 2023. The year-over-year growth was driven by higher consumer real estate, commercial and industrial, and agricultural loans, partially offset by lower commercial real estate, agricultural real estate, and consumer loans.

F&M continues to closely monitor its loan portfolio with a particular emphasis on higher risk sectors. Nonperforming loans were $2.9 million, or 0.11% of total loans at September 30, 2024, compared to $22.4 million, or 0.89% of total loans at September 30, 2023, and $22.4 million, or 0.87% at December 31, 2023.

F&M maintains a well-balanced, diverse and high performing CRE portfolio. CRE loans represented 51.3% of the Company’s total loan portfolio at September 30, 2024. In addition, F&M’s commercial real estate office credit exposure represented 5.3% of the Company's total loan portfolio at September 30, 2024, with a weighted average loan-to-value of approximately 64% and an average loan of approximately $880,000.

 


F&M’s CRE portfolio included the following categories at September 30, 2024:

CRE Category

 

Dollar
Balance

 

 

Percent of
CRE
Portfolio

 

 

Percent of
Total Loan
Portfolio

 

Industrial

 

$

274,953

 

 

 

21.1

%

 

 

10.8

%

Retail

 

 

237,622

 

 

 

18.2

%

 

 

9.4

%

Multi-family

 

 

223,926

 

 

 

17.2

%

 

 

8.8

%

Hotels

 

 

141,642

 

 

 

10.9

%

 

 

5.6

%

Office

 

 

134,973

 

 

 

10.4

%

 

 

5.3

%

Gas Stations

 

 

62,028

 

 

 

4.8

%

 

 

2.5

%

Food Service

 

 

46,526

 

 

 

3.6

%

 

 

1.8

%

Development

 

 

30,999

 

 

 

2.4

%

 

 

1.2

%

Senior Living

 

 

29,866

 

 

 

2.3

%

 

 

1.2

%

Auto Dealers

 

 

25,068

 

 

 

1.9

%

 

 

1.0

%

Other

 

 

93,557

 

 

 

7.2

%

 

 

3.7

%

Total CRE

 

$

1,301,160

 

 

 

100.0

%

 

 

51.3

%

* Numbers have been rounded

 

At September 30, 2024, the Company’s allowance for credit losses to nonperforming loans was 879.37%, compared to 112.61% at September 30, 2023, and 111.95% at December 31, 2023. The allowance to total loans was 1.01% at September 30, 2024, compared to 1.00% at September 30, 2023. Including accretable yield adjustments, associated with the Company’s recent acquisitions, F&M’s allowance for credit losses to total loans was 1.10% at September 30, 2024, compared to 1.18% at September 30, 2023.

Mr. Eller concluded, “With two months remaining in 2024, I am encouraged by F&M’s strong financial and operating performance to date. F&M ended the quarter with record stockholders’ equity, historically strong asset quality, record deposits, and excellent liquidity levels with over $635 million in contingent funding sources, and a cash-to-assets ratio of 7.2%. We remain focused on continual improvements, managing the items under our control, and providing our customers and communities with outstanding, and local financial services. As a result, F&M’s financial and operating performance continues to strengthen and I believe the Company is well positioned to create lasting value for our communities, customers, team members, and shareholders.”

 

Stockholders’ Equity and Dividends

Total stockholders’ equity increased 10.6% to $335.4 million, or $24.48 per share at September 30, 2024, from $303.2 million, or $22.19 per share at September 30, 2023. The Company’s Tier 1 leverage ratio of 8.04%, remained stable compared to September 30, 2023.

Tangible stockholders’ equity increased to $242.8 million at September 30, 2024, compared to $208.8 million at September 30, 2023. On a per share basis, tangible stockholders’ equity at September 30, 2024, was $17.72 per share, compared to $15.28 per share at September 30, 2023.

For the nine months ended September 30, 2024, the Company has declared cash dividends of $0.66125 per share, which is a 5.0% increase over the same period last year. F&M is committed to returning capital to shareholders and has increased the annual cash dividend for 30 consecutive years. For the nine months ended September 30, 2024, the dividend payout ratio was 50.99% compared to 49.50% 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 we have Loan Production Offices in West Bloomfield, Michigan; Muncie, Indiana; and Perrysburg 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

 

 

Nine Months Ended

 

 

 

September
 30, 2024

 

 

June
 30, 2024

 

 

March
 31, 2024

 

 

December
 31, 2023

 

 

September
 30, 2023

 

 

September
 30, 2024

 

 

September
 30, 2023

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

36,873

 

 

$

36,593

 

 

$

35,200

 

 

$

34,493

 

 

$

33,783

 

 

$

108,666

 

 

$

94,851

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and
   government
   agencies

 

 

1,467

 

 

 

1,148

 

 

 

1,045

 

 

 

987

 

 

 

1,005

 

 

 

3,660

 

 

 

3,103

 

Municipalities

 

 

387

 

 

 

389

 

 

 

394

 

 

 

397

 

 

 

392

 

 

 

1,170

 

 

 

1,201

 

Dividends

 

 

334

 

 

 

327

 

 

 

333

 

 

 

365

 

 

 

246

 

 

 

994

 

 

 

517

 

Federal funds sold

 

 

7

 

 

 

7

 

 

 

7

 

 

 

8

 

 

 

6

 

 

 

21

 

 

 

36

 

Other

 

 

2,833

 

 

 

2,702

 

 

 

1,675

 

 

 

2,020

 

 

 

927

 

 

 

7,210

 

 

 

1,830

 

Total interest income

 

 

41,901

 

 

 

41,166

 

 

 

38,654

 

 

 

38,270

 

 

 

36,359

 

 

 

121,721

 

 

 

101,538

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

16,947

 

 

 

16,488

 

 

 

15,279

 

 

 

15,015

 

 

 

13,323

 

 

 

48,714

 

 

 

31,908

 

Federal funds purchased
   and securities sold
   under agreement to
   repurchase

 

 

277

 

 

 

276

 

 

 

284

 

 

 

293

 

 

 

349

 

 

 

837

 

 

 

1,181

 

Borrowed funds

 

 

2,804

 

 

 

2,742

 

 

 

2,689

 

 

 

2,742

 

 

 

2,741

 

 

 

8,235

 

 

 

6,134

 

Subordinated notes

 

 

284

 

 

 

285

 

 

 

284

 

 

 

285

 

 

 

284

 

 

 

853

 

 

 

853

 

Total interest
   expense

 

 

20,312

 

 

 

19,791

 

 

 

18,536

 

 

 

18,335

 

 

 

16,697

 

 

 

58,639

 

 

 

40,076

 

Net Interest Income -
   Before Provision for
   Credit Losses

 

 

21,589

 

 

 

21,375

 

 

 

20,118

 

 

 

19,935

 

 

 

19,662

 

 

 

63,082

 

 

 

61,462

 

Provision for Credit
   Losses - Loans

 

 

282

 

 

 

605

 

 

 

(289

)

 

 

278

 

 

 

460

 

 

 

598

 

 

 

1,420

 

Provision for Credit
   Losses - Off Balance
   Sheet Credit Exposures

 

 

(267

)

 

 

(18

)

 

 

(266

)

 

 

189

 

 

 

(76

)

 

 

(551

)

 

 

(143

)

Net Interest Income
   After Provision for
   Credit Losses

 

 

21,574

 

 

 

20,788

 

 

 

20,673

 

 

 

19,468

 

 

 

19,278

 

 

 

63,035

 

 

 

60,185

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer service fees

 

 

300

 

 

 

189

 

 

 

598

 

 

 

415

 

 

 

248

 

 

 

1,087

 

 

 

917

 

Other service charges
   and fees

 

 

1,155

 

 

 

1,085

 

 

 

1,057

 

 

 

1,090

 

 

 

1,133

 

 

 

3,297

 

 

 

3,253

 

Interchange income

 

 

1,315

 

 

 

1,330

 

 

 

1,429

 

 

 

1,310

 

 

 

1,266

 

 

 

4,074

 

 

 

4,008

 

Loan servicing income

 

 

710

 

 

 

513

 

 

 

539

 

 

 

666

 

 

 

502

 

 

 

1,762

 

 

 

3,739

 

Net gain on sale of loans

 

 

215

 

 

 

314

 

 

 

107

 

 

 

230

 

 

 

294

 

 

 

636

 

 

 

469

 

Increase in cash surrender
   value of bank owned
   life insurance

 

 

265

 

 

 

236

 

 

 

216

 

 

 

216

 

 

 

221

 

 

 

717

 

 

 

618

 

Net loss on sale of
   available-for-sale
   securities

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(891

)

Total noninterest
   income

 

 

3,960

 

 

 

3,667

 

 

 

3,946

 

 

 

3,927

 

 

 

3,664

 

 

 

11,573

 

 

 

12,113

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(continued)

 

 


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME & COMPREHENSIVE INCOME (continued)

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

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September
 30, 2024

 

 

June
 30, 2024

 

 

March
 31, 2024

 

 

December
 31, 2023

 

 

September
 30, 2023

 

 

September
 30, 2024

 

 

September
 30, 2023

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

7,713

 

 

 

7,589

 

 

 

7,846

 

 

 

6,981

 

 

 

6,777

 

 

 

23,148

 

 

 

19,934

 

Employee benefits

 

 

2,112

 

 

 

2,112

 

 

 

2,171

 

 

 

1,218

 

 

 

2,066

 

 

 

6,395

 

 

 

6,302

 

Net occupancy expense

 

 

1,054

 

 

 

999

 

 

 

1,027

 

 

 

1,187

 

 

 

950

 

 

 

3,080

 

 

 

2,646

 

Furniture and equipment

 

 

1,472

 

 

 

1,407

 

 

 

1,353

 

 

 

1,370

 

 

 

1,189

 

 

 

4,232

 

 

 

3,652

 

Data processing

 

 

339

 

 

 

448

 

 

 

500

 

 

 

785

 

 

 

840

 

 

 

1,287

 

 

 

2,362

 

Franchise taxes

 

 

410

 

 

 

265

 

 

 

555

 

 

 

308

 

 

 

434

 

 

 

1,230

 

 

 

1,179

 

ATM expense

 

 

472

 

 

 

397

 

 

 

473

 

 

 

665

 

 

 

640

 

 

 

1,342

 

 

 

1,946

 

Advertising

 

 

597

 

 

 

519

 

 

 

530

 

 

 

397

 

 

 

865

 

 

 

1,646

 

 

 

2,209

 

Net (gain) loss on sale
   of other assets owned

 

 

-

 

 

 

(49

)

 

 

-

 

 

 

86

 

 

 

49

 

 

 

(49

)

 

 

49

 

FDIC assessment

 

 

516

 

 

 

507

 

 

 

580

 

 

 

594

 

 

 

586

 

 

 

1,603

 

 

 

1,388

 

Servicing rights
   amortization - net

 

 

219

 

 

 

187

 

 

 

168

 

 

 

182

 

 

 

106

 

 

 

574

 

 

 

429

 

Loan expense

 

 

244

 

 

 

251

 

 

 

229

 

 

 

246

 

 

 

241

 

 

 

724

 

 

 

809

 

Consulting fees

 

 

251

 

 

 

198

 

 

 

186

 

 

 

192

 

 

 

179

 

 

 

635

 

 

 

640

 

Professional fees

 

 

453

 

 

 

527

 

 

 

445

 

 

 

331

 

 

 

358

 

 

 

1,425

 

 

 

1,099

 

Intangible asset
   amortization

 

 

445

 

 

 

444

 

 

 

445

 

 

 

446

 

 

 

445

 

 

 

1,334

 

 

 

1,334

 

Other general and
   administrative

 

 

1,128

 

 

 

1,495

 

 

 

1,333

 

 

 

1,532

 

 

 

1,319

 

 

 

3,956

 

 

 

4,841

 

Total noninterest
   expense

 

 

17,425

 

 

 

17,296

 

 

 

17,841

 

 

 

16,520

 

 

 

17,044

 

 

 

52,562

 

 

 

50,819

 

Income Before Income
   Taxes

 

 

8,109

 

 

 

7,159

 

 

 

6,778

 

 

 

6,875

 

 

 

5,898

 

 

 

22,046

 

 

 

21,479

 

Income Taxes

 

 

1,593

 

 

 

1,477

 

 

 

1,419

 

 

 

1,332

 

 

 

1,121

 

 

 

4,489

 

 

 

4,235

 

Net Income

 

 

6,516

 

 

 

5,682

 

 

 

5,359

 

 

 

5,543

 

 

 

4,777

 

 

 

17,557

 

 

 

17,244

 

Other Comprehensive
   Income (Loss) (Net of
   Tax):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gain
   (loss) on available-
   for-sale securities

 

 

11,664

 

 

 

2,531

 

 

 

(1,995

)

 

 

13,261

 

 

 

(4,514

)

 

 

12,200

 

 

 

(2,480

)

Reclassification
   adjustment for realized
   loss on sale of
   available-for-sale
   securities

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

891

 

Net unrealized gain
   (loss) on available-
   for-sale securities

 

 

11,664

 

 

 

2,531

 

 

 

(1,995

)

 

 

13,261

 

 

 

(4,514

)

 

 

12,200

 

 

 

(1,589

)

Tax expense (benefit)

 

 

2,449

 

 

 

531

 

 

 

(418

)

 

 

2,784

 

 

 

(947

)

 

 

2,562

 

 

 

(333

)

Other comprehensive
   income (loss)

 

 

9,215

 

 

 

2,000

 

 

 

(1,577

)

 

 

10,477

 

 

 

(3,567

)

 

 

9,638

 

 

 

(1,256

)

Comprehensive Income

 

$

15,731

 

 

$

7,682

 

 

$

3,782

 

 

$

16,020

 

 

$

1,210

 

 

$

27,195

 

 

$

15,988

 

Basic Earnings
   Per Share

 

$

0.48

 

 

$

0.42

 

 

$

0.39

 

 

$

0.41

 

 

$

0.35

 

 

$

1.28

 

 

$

1.26

 

Diluted Earnings
   Per Share

 

$

0.48

 

 

$

0.42

 

 

$

0.39

 

 

$

0.41

 

 

$

0.35

 

 

$

1.28

 

 

$

1.26

 

Dividends Declared

 

$

0.22125

 

 

$

0.22

 

 

$

0.22

 

 

$

0.22

 

 

$

0.21

 

 

$

0.66125

 

 

$

0.63

 

 


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

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

 

 

 

September
 30, 2024

 

 

June
 30, 2024

 

 

March
 31, 2024

 

 

December
 31, 2023

 

 

September
 30, 2023

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

 

 

 

(Unaudited)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

244,572

 

 

$

191,785

 

 

$

186,541

 

 

$

140,917

 

 

$

151,711

 

Federal funds sold

 

 

932

 

 

 

1,283

 

 

 

1,241

 

 

 

1,284

 

 

 

1,471

 

Total cash and cash equivalents

 

 

245,504

 

 

 

193,068

 

 

 

187,782

 

 

 

142,201

 

 

 

153,182

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing time deposits

 

 

2,727

 

 

 

3,221

 

 

 

2,735

 

 

 

2,740

 

 

 

2,989

 

Securities - available-for-sale

 

 

404,881

 

 

 

365,209

 

 

 

347,516

 

 

 

358,478

 

 

 

348,255

 

Other securities, at cost

 

 

15,028

 

 

 

14,721

 

 

 

14,744

 

 

 

17,138

 

 

 

16,995

 

Loans held for sale

 

 

1,706

 

 

 

1,628

 

 

 

2,410

 

 

 

1,576

 

 

 

1,039

 

Loans, net of allowance for credit losses of $25,484
  9/30/24 and $25,024 12/31/23

 

 

2,512,852

 

 

 

2,534,468

 

 

 

2,516,687

 

 

 

2,556,167

 

 

 

2,504,329

 

Premises and equipment

 

 

33,779

 

 

 

34,507

 

 

 

35,007

 

 

 

35,790

 

 

 

31,723

 

Construction in progress

 

 

35

 

 

 

38

 

 

 

9

 

 

 

8

 

 

 

3,044

 

Goodwill

 

 

86,358

 

 

 

86,358

 

 

 

86,358

 

 

 

86,358

 

 

 

86,358

 

Loan servicing rights

 

 

5,644

 

 

 

5,504

 

 

 

5,555

 

 

 

5,648

 

 

 

5,687

 

Bank owned life insurance

 

 

34,624

 

 

 

34,359

 

 

 

34,123

 

 

 

33,907

 

 

 

33,691

 

Other assets

 

 

46,047

 

 

 

49,552

 

 

 

54,628

 

 

 

43,218

 

 

 

47,388

 

Total Assets

 

$

3,389,185

 

 

$

3,322,633

 

 

$

3,287,554

 

 

$

3,283,229

 

 

$

3,234,680

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

481,444

 

 

$

479,069

 

 

$

510,731

 

 

$

528,465

 

 

$

505,358

 

Interest-bearing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

 

 

865,617

 

 

 

821,145

 

 

 

829,236

 

 

 

816,790

 

 

 

778,133

 

Savings

 

 

661,565

 

 

 

673,284

 

 

 

635,430

 

 

 

599,191

 

 

 

591,344

 

Time

 

 

676,187

 

 

 

667,592

 

 

 

645,985

 

 

 

663,017

 

 

 

700,445

 

Total deposits

 

 

2,684,813

 

 

 

2,641,090

 

 

 

2,621,382

 

 

 

2,607,463

 

 

 

2,575,280

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds purchased and securities
   sold under agreements to repurchase

 

 

27,292

 

 

 

27,218

 

 

 

28,218

 

 

 

28,218

 

 

 

30,527

 

Federal Home Loan Bank (FHLB)
   advances

 

 

263,081

 

 

 

266,102

 

 

 

256,628

 

 

 

265,750

 

 

 

266,286

 

Subordinated notes, net of unamortized
   issuance costs

 

 

34,789

 

 

 

34,759

 

 

 

34,731

 

 

 

34,702

 

 

 

34,673

 

Dividend payable

 

 

2,998

 

 

 

2,975

 

 

 

2,975

 

 

 

2,974

 

 

 

2,838

 

Accrued expenses and other liabilities

 

 

40,832

 

 

 

27,825

 

 

 

25,930

 

 

 

27,579

 

 

 

21,892

 

Total liabilities

 

 

3,053,805

 

 

 

2,999,969

 

 

 

2,969,864

 

 

 

2,966,686

 

 

 

2,931,496

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and Contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock - No par value 20,000,000
   shares authorized; issued 14,564,425
   shares 9/30/24 and 12/31/23; outstanding
   13,702,593 shares 9/30/24 and 13,664,641
   shares 12/31/23

 

 

135,193

 

 

 

135,829

 

 

 

135,482

 

 

 

135,515

 

 

 

135,171

 

Treasury stock - 861,832 shares 9/30/24
   and 899,784 shares 12/31/23

 

 

(10,904

)

 

 

(11,006

)

 

 

(10,851

)

 

 

(11,040

)

 

 

(11,008

)

Retained earnings

 

 

230,465

 

 

 

226,430

 

 

 

223,648

 

 

 

221,080

 

 

 

218,510

 

Accumulated other comprehensive
   loss

 

 

(19,374

)

 

 

(28,589

)

 

 

(30,589

)

 

 

(29,012

)

 

 

(39,489

)

Total stockholders' equity

 

 

335,380

 

 

 

322,664

 

 

 

317,690

 

 

 

316,543

 

 

 

303,184

 

Total Liabilities and Stockholders' Equity

 

$

3,389,185

 

 

$

3,322,633

 

 

$

3,287,554

 

 

$

3,283,229

 

 

$

3,234,680

 

 


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

SELECT FINANCIAL DATA

 

 

 

For the Three Months Ended

 

 

For the Nine Months Ended

 

Selected financial data

 

September
30, 2024

 

 

June
30, 2024

 

 

March
31, 2024

 

 

December
31, 2023

 

 

September
30, 2023

 

 

September
30, 2024

 

 

September
30, 2023

 

Return on average assets

 

 

 

0.78

%

 

 

 

0.69

%

 

 

 

0.66

%

 

 

 

0.67

%

 

 

 

0.59

%

 

 

 

0.71

%

 

 

 

0.73

%

Return on average equity

 

 

 

7.93

%

 

 

 

7.13

%

 

 

 

6.76

%

 

 

 

7.27

%

 

 

 

6.26

%

 

 

 

7.28

%

 

 

 

7.52

%

Yield on earning assets

 

 

 

5.27

%

 

 

 

5.22

%

 

 

 

5.00

%

 

 

 

4.93

%

 

 

 

4.79

%

 

 

 

5.17

%

 

 

 

4.57

%

Cost of interest bearing
  liabilities

 

 

 

3.21

%

 

 

 

3.18

%

 

 

 

3.06

%

 

 

 

3.02

%

 

 

 

2.82

%

 

 

 

3.16

%

 

 

 

2.35

%

Net interest spread

 

 

 

2.06

%

 

 

 

2.04

%

 

 

 

1.94

%

 

 

 

1.91

%

 

 

 

1.97

%

 

 

 

2.01

%

 

 

 

2.22

%

Net interest margin

 

 

 

2.71

%

 

 

 

2.71

%

 

 

 

2.60

%

 

 

 

2.57

%

 

 

 

2.59

%

 

 

 

2.68

%

 

 

 

2.77

%

Efficiency

 

 

 

67.98

%

 

 

 

69.03

%

 

 

 

74.08

%

 

 

 

69.23

%

 

 

 

73.07

%

 

 

 

70.36

%

 

 

 

68.24

%

Dividend payout ratio

 

 

 

45.99

%

 

 

 

52.35

%

 

 

 

55.52

%

 

 

 

54.23

%

 

 

 

60.07

%

 

 

 

50.99

%

 

 

 

49.50

%

Tangible book value
   per share

 

$

 

17.72

 

 

$

 

16.79

 

 

$

 

16.39

 

 

$

 

16.29

 

 

$

 

15.28

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

 

 

8.04

%

 

 

 

8.02

%

 

 

 

8.40

%

 

 

 

8.20

%

 

 

 

8.02

%

 

 

 

 

 

 

 

 

Average shares outstanding

 

 

 

13,687,119

 

 

 

 

13,681,501

 

 

 

 

13,671,166

 

 

 

 

13,665,773

 

 

 

 

13,650,823

 

 

 

 

13,679,955

 

 

 

 

13,633,101

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

September
 30, 2024

 

 

June
 30, 2024

 

 

March
 31, 2024

 

 

December
 31, 2023

 

 

September
 30, 2023

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

1,301,160

 

 

$

 

1,303,598

 

 

$

 

1,304,400

 

 

$

 

1,337,766

 

 

$

 

1,304,118

 

Agricultural real estate

 

 

 

220,328

 

 

 

 

222,558

 

 

 

 

227,455

 

 

 

 

223,791

 

 

 

 

225,672

 

Consumer real estate

 

 

 

524,055

 

 

 

 

525,902

 

 

 

 

525,178

 

 

 

 

521,895

 

 

 

 

512,973

 

Commercial and industrial

 

 

 

260,732

 

 

 

 

268,426

 

 

 

 

256,051

 

 

 

 

254,935

 

 

 

 

250,891

 

Agricultural

 

 

 

137,252

 

 

 

 

142,909

 

 

 

 

127,670

 

 

 

 

132,560

 

 

 

 

123,735

 

Consumer

 

 

 

67,394

 

 

 

 

70,918

 

 

 

 

74,819

 

 

 

 

79,591

 

 

 

 

83,024

 

Other

 

 

 

25,916

 

 

 

 

26,449

 

 

 

 

26,776

 

 

 

 

30,136

 

 

 

 

31,083

 

  Less: Net deferred loan fees
      costs and other
(1)

 

 

 

1,499

 

 

 

 

(1,022

)

 

 

 

(982

)

 

 

 

517

 

 

 

 

(1,890

)

Total loans, net

 

$

 

2,538,336

 

 

$

 

2,559,738

 

 

$

 

2,541,367

 

 

$

 

2,581,191

 

 

$

 

2,529,606

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes carrying value adjustments of $3.0 million as of September 30, 2024, $612 thousand as of June 30, 2024, $969 thousand as of March 31, 2024 and $2.7 million as of December 31, 2023 related to interest rate swaps associated with fixed rate loans

 

 


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

SELECT FINANCIAL DATA (continued)

 

Asset quality data

 

September
30, 2024

 

 

June
30, 2024

 

 

March
31, 2024

 

 

December
31, 2023

 

 

September
30, 2023

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

 

2,898

 

 

$

 

2,487

 

 

$

 

19,391

 

 

$

 

22,353

 

 

$

 

22,447

 

90 day past due and accruing

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

Nonperforming loans

 

$

 

2,898

 

 

$

 

2,487

 

 

$

 

19,391

 

 

$

 

22,353

 

 

$

 

22,447

 

Other real estate owned

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

Nonperforming assets

 

$

 

2,898

 

 

$

 

2,487

 

 

$

 

19,391

 

 

$

 

22,353

 

 

$

 

22,447

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

 

$

 

25,484

 

 

$

 

25,270

 

 

$

 

24,680

 

 

$

 

25,024

 

 

$

 

25,277

 

Allowance for unfunded

 

 

 

1,661

 

 

 

 

1,928

 

 

 

 

1,946

 

 

 

 

2,212

 

 

 

 

2,023

 

Total allowance for
   credit losses

 

$

 

27,145

 

 

$

 

27,198

 

 

$

 

26,626

 

 

$

 

27,236

 

 

$

 

27,300

 

Allowance for credit losses/
   total loans

 

 

 

1.01

%

 

 

 

0.99

%

 

 

 

0.97

%

 

 

 

0.97

%

 

 

 

1.00

%

Adjusted credit losses with
   accretable yield/total loans

 

 

 

1.10

%

 

 

 

1.10

%

 

 

 

1.11

%

 

 

 

1.13

%

 

 

 

1.18

%

Net charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Quarter-to-date

 

$

 

68

 

 

$

 

15

 

 

$

 

55

 

 

$

 

531

 

 

$

 

93

 

   Year-to-date

 

$

 

138

 

 

$

 

70

 

 

$

 

55

 

 

$

 

551

 

 

$

 

20

 

Net charge-offs to average loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Quarter-to-date

 

 

 

0.00

%

 

 

 

0.00

%

 

 

 

0.00

%

 

 

 

0.02

%

 

 

 

0.00

%

   Year-to-date

 

 

 

0.01

%

 

 

 

0.00

%

 

 

 

0.00

%

 

 

 

0.02

%

 

 

 

0.00

%

Nonperforming loans/total loans

 

 

 

0.11

%

 

 

 

0.10

%

 

 

 

0.76

%

 

 

 

0.87

%

 

 

 

0.89

%

Allowance for credit losses/
   nonperforming loans

 

 

 

879.37

%

 

 

 

1016.08

%

 

 

 

127.28

%

 

 

 

111.95

%

 

 

 

112.61

%

NPA coverage ratio

 

 

 

879.37

%

 

 

 

1016.08

%

 

 

 

127.28

%

 

 

 

111.95

%

 

 

 

112.61

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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, 2024

 

 

September 30, 2023

 

 

 

Average
Balance

 

 

Interest/
Dividends

 

 

Annualized
Yield/Rate

 

 

Average
Balance

 

 

Interest/
Dividends

 

 

Annualized
Yield/Rate

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

2,551,899

 

 

$

36,873

 

 

 

5.78

%

 

$

2,536,885

 

 

$

33,783

 

 

 

5.33

%

Taxable investment securities

 

 

415,943

 

 

 

2,107

 

 

 

2.03

%

 

 

393,910

 

 

 

1,559

 

 

 

1.58

%

Tax-exempt investment securities

 

 

19,661

 

 

 

81

 

 

 

2.09

%

 

 

23,986

 

 

 

84

 

 

 

1.77

%

Fed funds sold & other

 

 

197,258

 

 

 

2,840

 

 

 

5.76

%

 

 

85,515

 

 

 

933

 

 

 

4.36

%

Total Interest Earning Assets

 

 

3,184,761

 

 

$

41,901

 

 

 

5.27

%

 

 

3,040,296

 

 

$

36,359

 

 

 

4.79

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonearning Assets

 

 

168,055

 

 

 

 

 

 

 

 

 

180,193

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

3,352,816

 

 

 

 

 

 

 

 

$

3,220,489

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings deposits

 

$

1,538,387

 

 

$

10,691

 

 

 

2.78

%

 

$

1,367,168

 

 

$

7,673

 

 

 

2.24

%

Other time deposits

 

 

667,224

 

 

 

6,256

 

 

 

3.75

%

 

 

667,880

 

 

 

5,650

 

 

 

3.38

%

Other borrowed money

 

 

264,539

 

 

 

2,804

 

 

 

4.24

%

 

 

266,467

 

 

 

2,741

 

 

 

4.11

%

Fed funds purchased & securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  sold under agreement to repurchase

 

 

27,481

 

 

 

277

 

 

 

4.03

%

 

 

34,128

 

 

 

349

 

 

 

4.09

%

Subordinated notes

 

 

34,769

 

 

 

284

 

 

 

3.27

%

 

 

34,654

 

 

 

284

 

 

 

3.28

%

Total Interest Bearing Liabilities

 

$

2,532,400

 

 

$

20,312

 

 

 

3.21

%

 

$

2,370,297

 

 

$

16,697

 

 

 

2.82

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Liabilities

 

 

491,851

 

 

 

 

 

 

 

 

 

544,801

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

$

328,565

 

 

 

 

 

 

 

 

$

305,391

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and
   Interest Rate Spread

 

 

 

 

$

21,589

 

 

 

2.06

%

 

 

 

 

$

19,662

 

 

 

1.97

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

2.71

%

 

 

 

 

 

 

 

 

2.59

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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 (continued)

(in thousands of dollars, except percentages)

 

 

 

For the Nine Months Ended

 

 

For the Nine Months Ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

 

 

Average
Balance

 

 

Interest/
Dividends

 

 

Annualized
Yield/Rate

 

 

Average
Balance

 

 

Interest/
Dividends

 

 

Annualized
Yield/Rate

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

2,561,774

 

 

$

108,666

 

 

 

5.66

%

 

$

2,470,770

 

 

$

94,851

 

 

 

5.12

%

Taxable investment securities

 

 

397,466

 

 

 

5,575

 

 

 

1.87

%

 

 

396,917

 

 

 

4,544

 

 

 

1.53

%

Tax-exempt investment securities

 

 

20,684

 

 

 

249

 

 

 

2.03

%

 

 

24,865

 

 

 

277

 

 

 

1.88

%

Fed funds sold & other

 

 

165,227

 

 

 

7,231

 

 

 

5.84

%

 

 

67,869

 

 

 

1,866

 

 

 

3.67

%

Total Interest Earning Assets

 

 

3,145,151

 

 

$

121,721

 

 

 

5.17

%

 

 

2,960,421

 

 

$

101,538

 

 

 

4.57

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonearning Assets

 

 

161,113

 

 

 

 

 

 

 

 

 

176,568

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

3,306,264

 

 

 

 

 

 

 

 

$

3,136,989

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings deposits

 

$

1,487,809

 

 

$

30,291

 

 

 

2.71

%

 

$

1,373,110

 

 

$

18,854

 

 

 

1.83

%

Other time deposits

 

 

662,129

 

 

 

18,423

 

 

 

3.71

%

 

 

620,071

 

 

 

13,054

 

 

 

2.81

%

Other borrowed money

 

 

264,310

 

 

 

8,235

 

 

 

4.15

%

 

 

204,927

 

 

 

6,134

 

 

 

3.99

%

Fed funds purchased & securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  sold under agreement to repurchase

 

 

27,887

 

 

 

837

 

 

 

4.00

%

 

 

37,649

 

 

 

1,181

 

 

 

4.18

%

Subordinated notes

 

 

34,741

 

 

 

853

 

 

 

3.27

%

 

 

34,625

 

 

 

853

 

 

 

3.28

%

Total Interest Bearing Liabilities

 

$

2,476,876

 

 

$

58,639

 

 

 

3.16

%

 

$

2,270,382

 

 

$

40,076

 

 

 

2.35

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Liabilities

 

 

507,843

 

 

 

 

 

 

 

 

 

561,001

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

$

321,545

 

 

 

 

 

 

 

 

$

305,606

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and
   Interest Rate Spread

 

 

 

 

$

63,082

 

 

 

2.01

%

 

 

 

 

$

61,462

 

 

 

2.22

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

2.68

%

 

 

 

 

 

 

 

 

2.77

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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 (continued)

(in thousands of dollars, except percentages)

 

 

 

For the Three Months Ended

 

 

For the Three Months Ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

 

 

As Reported

 

Excluding Accretion/Amortization

Difference

 

 

As Reported

 

Excluding Accretion/Amortization

Difference

 

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

36,873

 

 

 

5.78

%

 

$

36,149

 

 

 

5.67

%

 

$

724

 

 

 

0.11

%

 

$

33,783

 

 

 

5.33

%

 

$

32,631

 

 

 

5.15

%

 

$

1,152

 

 

 

0.18

%

Taxable investment securities

 

 

2,107

 

 

 

2.03

%

 

 

2,107

 

 

 

2.03

%

 

 

-

 

 

 

0.00

%

 

 

1,559

 

 

 

1.58

%

 

 

1,559

 

 

 

1.58

%

 

 

-

 

 

 

0.00

%

Tax-exempt investment securities

 

 

81

 

 

 

2.09

%

 

 

81

 

 

 

2.09

%

 

 

-

 

 

 

0.00

%

 

 

84

 

 

 

1.77

%

 

 

84

 

 

 

1.77

%

 

 

-

 

 

 

0.00

%

Fed funds sold & other

 

 

2,840

 

 

 

5.76

%

 

 

2,840

 

 

 

5.76

%

 

 

-

 

 

 

0.00

%

 

 

933

 

 

 

4.36

%

 

 

933

 

 

 

4.36

%

 

 

-

 

 

 

0.00

%

 Total Interest Earning Assets

 

 

41,901

 

 

 

5.27

%

 

 

41,177

 

 

 

5.17

%

 

 

724

 

 

 

0.10

%

 

 

36,359

 

 

 

4.79

%

 

 

35,207

 

 

 

4.64

%

 

 

1,152

 

 

 

0.15

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings deposits

 

$

10,691

 

 

 

2.78

%

 

$

10,691

 

 

 

2.78

%

 

$

-

 

 

 

0.00

%

 

$

7,673

 

 

 

2.24

%

 

$

7,673

 

 

 

2.24

%

 

$

-

 

 

 

0.00

%

Other time deposits

 

 

6,256

 

 

 

3.75

%

 

 

6,256

 

 

 

3.75

%

 

 

-

 

 

 

0.00

%

 

 

5,650

 

 

 

3.38

%

 

 

5,500

 

 

 

3.29

%

 

 

150

 

 

 

0.09

%

Other borrowed money

 

 

2,804

 

 

 

4.24

%

 

 

2,800

 

 

 

4.23

%

 

 

4

 

 

 

0.01

%

 

 

2,741

 

 

 

4.11

%

 

 

2,759

 

 

 

4.14

%

 

 

(18

)

 

 

-0.03

%

Fed funds purchased and securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  sold under agreement to repurchase

 

 

277

 

 

 

4.03

%

 

 

277

 

 

 

4.03

%

 

 

-

 

 

 

0.00

%

 

 

349

 

 

 

4.09

%

 

 

349

 

 

 

4.09

%

 

 

-

 

 

 

0.00

%

Subordinated notes

 

 

284

 

 

 

3.27

%

 

 

284

 

 

 

3.27

%

 

 

-

 

 

 

0.00

%

 

 

284

 

 

 

3.28

%

 

 

284

 

 

 

3.28

%

 

 

-

 

 

 

0.00

%

 Total Interest Bearing Liabilities

 

 

20,312

 

 

 

3.21

%

 

 

20,308

 

 

 

3.21

%

 

 

4

 

 

 

0.00

%

 

 

16,697

 

 

 

2.82

%

 

 

16,565

 

 

 

2.80

%

 

 

132

 

 

 

0.02

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest/Dividend income/yield

 

 

41,901

 

 

 

5.27

%

 

 

41,177

 

 

 

5.17

%

 

 

724

 

 

 

0.10

%

 

 

36,359

 

 

 

4.79

%

 

 

35,207

 

 

 

4.64

%

 

 

1,152

 

 

 

0.15

%

Interest Expense / yield

 

 

20,312

 

 

 

3.21

%

 

 

20,308

 

 

 

3.21

%

 

 

4

 

 

 

0.00

%

 

 

16,697

 

 

 

2.82

%

 

 

16,565

 

 

 

2.80

%

 

 

132

 

 

 

0.02

%

Net Interest Spread

 

 

21,589

 

 

 

2.06

%

 

 

20,869

 

 

 

1.96

%

 

 

720

 

 

 

0.10

%

 

 

19,662

 

 

 

1.97

%

 

 

18,642

 

 

 

1.84

%

 

 

1,020

 

 

 

0.13

%

Net Interest Margin

 

 

 

 

 

2.71

%

 

 

 

 

 

2.62

%

 

 

 

 

 

0.09

%

 

 

 

 

 

2.59

%

 

 

 

 

 

2.46

%

 

 

 

 

 

0.13

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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 (continued)

(in thousands of dollars, except percentages)

 

 

 

For the Nine Months Ended

 

 

For the Nine Months Ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

 

 

As Reported

 

Excluding Accretion/Amortization

Difference

 

 

As Reported

 

Excluding Accretion/Amortization

Difference

 

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

108,666

 

 

 

5.66

%

 

$

106,588

 

 

 

5.55

%

 

$

2,078

 

 

 

0.11

%

 

$

94,851

 

 

 

5.12

%

 

$

92,364

 

 

 

4.99

%

 

$

2,487

 

 

 

0.13

%

Taxable investment securities

 

 

5,575

 

 

 

1.87

%

 

 

5,575

 

 

 

1.87

%

 

 

-

 

 

 

0.00

%

 

 

4,544

 

 

 

1.53

%

 

 

4,544

 

 

 

1.53

%

 

 

-

 

 

 

0.00

%

Tax-exempt investment securities

 

 

249

 

 

 

2.03

%

 

 

249

 

 

 

2.03

%

 

 

-

 

 

 

0.00

%

 

 

277

 

 

 

1.88

%

 

 

277

 

 

 

1.88

%

 

 

-

 

 

 

0.00

%

Fed funds sold & other

 

 

7,231

 

 

 

5.84

%

 

 

7,231

 

 

 

5.84

%

 

 

-

 

 

 

0.00

%

 

 

1,866

 

 

 

3.67

%

 

 

1,866

 

 

 

3.67

%

 

 

-

 

 

 

0.00

%

 Total Interest Earning Assets

 

 

121,721

 

 

 

5.17

%

 

 

119,643

 

 

 

5.08

%

 

 

2,078

 

 

 

0.09

%

 

 

101,538

 

 

 

4.57

%

 

 

99,051

 

 

 

4.47

%

 

 

2,487

 

 

 

0.10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings deposits

 

$

30,291

 

 

 

2.71

%

 

$

30,291

 

 

 

2.71

%

 

$

-

 

 

 

0.00

%

 

$

18,854

 

 

 

1.83

%

 

$

18,854

 

 

 

1.83

%

 

$

-

 

 

 

0.00

%

Other time deposits

 

 

18,423

 

 

 

3.71

%

 

 

18,423

 

 

 

3.71

%

 

 

-

 

 

 

0.00

%

 

 

13,054

 

 

 

2.81

%

 

 

13,458

 

 

 

2.89

%

 

 

(404

)

 

 

-0.08

%

Other borrowed money

 

 

8,235

 

 

 

4.15

%

 

 

8,254

 

 

 

4.16

%

 

 

(19

)

 

 

-0.01

%

 

 

6,134

 

 

 

3.99

%

 

 

6,187

 

 

 

4.03

%

 

 

(53

)

 

 

-0.04

%

Fed funds purchased and securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  sold under agreement to repurchase

 

 

837

 

 

 

4.00

%

 

 

837

 

 

 

4.00

%

 

 

-

 

 

 

0.00

%

 

 

1,181

 

 

 

4.18

%

 

 

1,181

 

 

 

4.18

%

 

 

-

 

 

 

0.00

%

Subordinated notes

 

 

853

 

 

 

3.27

%

 

 

853

 

 

 

3.27

%

 

 

-

 

 

 

0.00

%

 

 

853

 

 

 

3.28

%

 

 

853

 

 

 

3.28

%

 

 

-

 

 

 

0.00

%

 Total Interest Bearing Liabilities

 

 

58,639

 

 

 

3.16

%

 

 

58,658

 

 

 

3.16

%

 

 

(19

)

 

 

0.00

%

 

 

40,076

 

 

 

2.35

%

 

 

40,533

 

 

 

2.38

%

 

 

(457

)

 

 

-0.03

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest/Dividend income/yield

 

 

121,721

 

 

 

5.17

%

 

 

119,643

 

 

 

5.08

%

 

 

2,078

 

 

 

0.09

%

 

 

101,538

 

 

 

4.57

%

 

 

99,051

 

 

 

4.47

%

 

 

2,487

 

 

 

0.10

%

Interest Expense / yield

 

 

58,639

 

 

 

3.16

%

 

 

58,658

 

 

 

3.16

%

 

 

(19

)

 

 

0.00

%

 

 

40,076

 

 

 

2.35

%

 

 

40,533

 

 

 

2.38

%

 

 

(457

)

 

 

-0.03

%

Net Interest Spread

 

 

63,082

 

 

 

2.01

%

 

 

60,985

 

 

 

1.92

%

 

 

2,097

 

 

 

0.09

%

 

 

61,462

 

 

 

2.22

%

 

 

58,518

 

 

 

2.09

%

 

 

2,944

 

 

 

0.13

%

Net Interest Margin

 

 

 

 

 

2.68

%

 

 

 

 

 

2.59

%

 

 

 

 

 

0.09

%

 

 

 

 

 

2.77

%

 

 

 

 

 

2.64

%

 

 

 

 

 

0.13

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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