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

[email protected]

Andrew M. Berger

Managing Director

SM Berger & Company, Inc.

(216) 464-6400

[email protected]

 

Farmers & Merchants Bancorp, Inc. Reports

2024 Fourth-Quarter and Full-Year Financial Results

 

ARCHBOLD, OHIO, February 12, 2025, Farmers & Merchants Bancorp, Inc. (Nasdaq: FMAO) today reported financial results for the 2024 fourth quarter and twelve months ended December 31, 2024.

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

87 consecutive quarters of profitability
Net income increased 51.2% to $8.4 million, or $0.61 per basic and diluted share, from $5.5 million, or $0.41 per basic and diluted share
Asset quality remains at historically strong levels with nonperforming loans of only $3.1 million at December 31, 2024, compared to $22.4 million at December 31, 2023
Net charge-offs to average loans were 0.00%
Allowance for credit losses was 826.70% of nonperforming loans
Tier 1 leverage ratio was 8.12%
Net interest margin increased 27 basis points to 2.84%
Efficiency ratio improved to 59.82%, compared to 69.23% for the same period a year ago

2024 Full-Year Financial Highlights Include (on a year-over-year basis unless noted):

Total loans, net were $2.56 billion at December 31, 2024, compared to $2.58 billion at December 31, 2023 and $2.54 billion at September 30, 2024
Total assets increased 2.5% to $3.36 billion
Deposits increased 3.0% to a record $2.69 billion
Stockholders’ equity increased 5.9% to $335.2 million
Net interest income after provision for credit losses increased 7.5% to $85.6 million
Return on average tangible equity was 8.91%
F&M ended 2024 with excellent liquidity levels, and over $690 million in contingent funding sources, and a cash-to-assets ratio of 5.3%, compared to 4.3% at December 31, 2023
Dividend raised 3.8% year-over-year, representing the 30th consecutive annual increase in the Company’s regular dividend payment since 1994

Lars B. Eller, President and Chief Executive Officer, stated, “Our strong 2024 financial performance reflects solid execution of our multi-year strategic plan, as we have remained focused on continual improvements, managing the items under our control, and providing our customers and communities with outstanding, and local financial services. Thanks to the unwavering dedication of our team and the trust of our customers, F&M’s financial and operating results strengthened throughout 2024. This performance creates a solid foundation and further solidifies F&M’s position as a leading community bank in the Ohio, Indiana and Michigan markets we serve.”


Mr. Eller continued, “Strong earnings growth in 2024 was driven by the success of ongoing strategies aimed at expanding our net interest margin, maintaining excellent asset quality, and driving efficiencies across our business. Core earnings for the 2024 fourth quarter were strong as net interest income after provision for credit losses increased 16.1% year-over-year to a quarterly record of $22.6 million, and noninterest income expanded 4.1% year-over-year to $4.0 million. We believe these trends highlight the improvements we have made to profitability, and we expect these trends to continue in the second half 2025.”

Income Statement

Net income for the 2024 fourth quarter ended December 31, 2024, was $8.4 million, compared to $5.5 million for the same period last year. Net income per basic and diluted share for the 2024 fourth quarter was $0.61, compared to $0.41 for the same period last year. Net income for the 2024 twelve months ended December 31, 2024, was $25.9 million, compared to $22.8 million for the same period last year. Net income per basic and diluted share for the 2024 twelve months was $1.90, compared to $1.67 for the same period last year.

Deposits

At December 31, 2024, total deposits were a record $2.69 billion, an increase of 3.0% from December 31, 2023. The Company’s cost of interest-bearing liabilities was 3.01% for the quarter ended December 31, 2024, compared to 3.02% for the quarter ended December 31, 2023. For the 2024 twelve months ended December 31, 2024, F&M’s cost of interest-bearing liabilities was 3.12%, compared to 2.53% in the prior year reflecting the higher rate environment and growth in interest-bearing checking and savings accounts.

Mr. Eller commented, “Throughout 2024, we pursued strategies aimed at optimizing our deposit base and growing low-cost checking (DDA) deposits. Since the beginning of 2024, we added nearly 7,500 new checking accounts, and benefited from new and expanded relationships at offices that were opened in 2023. As a result, we ended 2024 with a loan-to-deposit ratio of 94.4%, compared to 98.0% at December 31, 2023.”

Loan Portfolio and Asset Quality

“While the demand for loans is high across our markets, our approach to risk and pricing remains prudent. This strategy has contributed to historically strong asset quality over the past two quarters and is a testament to F&M’s risk, lending, and compliance capabilities and high-performing teams. We expect loan growth to increase modestly in 2025, with growth weighted in the back half of the year. In addition, 31.4% of our loan portfolio is subject to reprice in the next 12 months. We believe these favorable trends will contribute to higher net interest income in 2025,” continued Mr. Eller.

Total loans, net at December 31, 2024, decreased 0.7%, or by $19.3 million to $2.56 billion, compared to $2.58 billion at December 31, 2023. The year-over-year decline was driven primarily by lower consumer real estate, consumer, and agricultural real estate loans, partially offset primarily by higher commercial and industrial and agricultural loans. Compared to the quarter ended September 30, 2024, total loans, net at December 31, 2024 increased by 0.9% or $23.5 million.

F&M continues to closely monitor its loan portfolio with a particular emphasis on higher risk sectors. Nonperforming loans were $3.1 million, or 0.12% of total loans at December 31, 2024, compared to $22.4 million, or 0.87% of total loans at December 31, 2023, and $2.9 million, or 0.11% at September 30, 2024.

F&M maintains a well-balanced, diverse and high performing CRE portfolio. CRE loans represented 51.2% of the Company’s total loan portfolio at December 31, 2024. In addition, F&M’s commercial real estate office credit exposure represented 5.2% of the Company's total loan portfolio at December 31, 2024, with a weighted average loan-to-value of approximately 64% and an average loan of approximately $958,100.

 


F&M’s CRE portfolio included the following categories at December 31, 2024:

CRE Category

 

Dollar
Balance

 

 

Percent of
CRE
Portfolio

 

 

Percent of
Total Loan
Portfolio

 

Industrial

 

$

269,315

 

 

 

20.6

%

 

 

10.5

%

Multi-family

 

 

233,868

 

 

 

17.8

%

 

 

9.1

%

Retail

 

 

219,395

 

 

 

16.7

%

 

 

8.6

%

Hotels

 

 

141,514

 

 

 

10.8

%

 

 

5.5

%

Office

 

 

134,139

 

 

 

10.2

%

 

 

5.2

%

Gas Stations

 

 

70,767

 

 

 

5.4

%

 

 

2.8

%

Food Service

 

 

49,246

 

 

 

3.8

%

 

 

1.9

%

Senior Living

 

 

31,799

 

 

 

2.4

%

 

 

1.3

%

Development

 

 

29,491

 

 

 

2.3

%

 

 

1.2

%

Auto Dealers

 

 

28,081

 

 

 

2.1

%

 

 

1.1

%

Other

 

 

103,196

 

 

 

7.9

%

 

 

4.0

%

Total CRE

 

$

1,310,811

 

 

 

100.0

%

 

 

51.2

%

* Numbers have been rounded

 

At December 31, 2024, the Company’s allowance for credit losses to nonperforming loans was 826.70%, compared to 111.95% at December 31, 2023. The allowance to total loans was 1.07% at December 31, 2024, compared to 1.06% at December 31, 2023. Including accretable yield adjustments, associated with the Company’s prior acquisitions, F&M’s allowance for credit losses to total loans was 1.08% at December 31, 2024, compared to 1.13% at December 31, 2023.

Mr. Eller concluded, “Throughout the new year, we will leverage F&M’s strong banking platform, while continuing to make strategic investments that expanded our operations, capabilities, and services. We believe this will expand operating efficiencies and produce better outcomes for our customers. I am proud of our strong performance in 2024, and expect 2025 to be another good year for F&M.”

Stockholders’ Equity and Dividends

Total stockholders’ equity increased 5.9% to $335.2 million, or $24.47 per share at December 31, 2024, from $316.5 million, or $23.17 per share at December 31, 2023. The Company’s Tier 1 leverage ratio of 8.12%, remained stable compared to December 31, 2023.

Tangible stockholders’ equity increased to $270.0 million at December 31, 2024, compared to $254.2 million at December 31, 2023. On a per share basis, tangible stockholders’ equity at December 31, 2024, was $17.74 per share, compared to $16.29 per share at December 31, 2023.

For the twelve months ended December 31, 2024, the Company declared cash dividends of $0.8825 per share, representing a 3.8% 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 twelve months ended December 31, 2024, the dividend payout ratio was 46.07% compared to 50.65% for the same period last year.

About Farmers & Merchants State Bank:

F&M Bank is 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 Troy, 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

 

 

Twelve Months Ended

 

 

 

December
 31, 2024

 

 

September
 30, 2024

 

 

June
 30, 2024

 

 

March
 31, 2024

 

 

December
 31, 2023

 

 

December
 31, 2024

 

 

December
 31, 2023

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

36,663

 

 

$

36,873

 

 

$

36,593

 

 

$

35,200

 

 

$

34,493

 

 

$

145,329

 

 

$

129,344

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and
   government
   agencies

 

 

1,882

 

 

 

1,467

 

 

 

1,148

 

 

 

1,045

 

 

 

987

 

 

 

5,542

 

 

 

4,090

 

Municipalities

 

 

384

 

 

 

387

 

 

 

389

 

 

 

394

 

 

 

397

 

 

 

1,554

 

 

 

1,598

 

Dividends

 

 

367

 

 

 

334

 

 

 

327

 

 

 

333

 

 

 

365

 

 

 

1,361

 

 

 

882

 

Federal funds sold

 

 

24

 

 

 

7

 

 

 

7

 

 

 

7

 

 

 

8

 

 

 

45

 

 

 

44

 

Other

 

 

2,531

 

 

 

2,833

 

 

 

2,702

 

 

 

1,675

 

 

 

2,020

 

 

 

9,741

 

 

 

3,850

 

Total interest income

 

 

41,851

 

 

 

41,901

 

 

 

41,166

 

 

 

38,654

 

 

 

38,270

 

 

 

163,572

 

 

 

139,808

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

15,749

 

 

 

16,947

 

 

 

16,488

 

 

 

15,279

 

 

 

15,015

 

 

 

64,463

 

 

 

46,923

 

Federal funds purchased
   and securities sold
   under agreement to
   repurchase

 

 

274

 

 

 

277

 

 

 

276

 

 

 

284

 

 

 

293

 

 

 

1,111

 

 

 

1,474

 

Borrowed funds

 

 

2,713

 

 

 

2,804

 

 

 

2,742

 

 

 

2,689

 

 

 

2,742

 

 

 

10,948

 

 

 

8,876

 

Subordinated notes

 

 

285

 

 

 

284

 

 

 

285

 

 

 

284

 

 

 

285

 

 

 

1,138

 

 

 

1,138

 

Total interest
   expense

 

 

19,021

 

 

 

20,312

 

 

 

19,791

 

 

 

18,536

 

 

 

18,335

 

 

 

77,660

 

 

 

58,411

 

Net Interest Income -
   Before Provision for
   Credit Losses

 

 

22,830

 

 

 

21,589

 

 

 

21,375

 

 

 

20,118

 

 

 

19,935

 

 

 

85,912

 

 

 

81,397

 

Provision for (Recovery of)
   Credit Losses - Loans

 

 

346

 

 

 

282

 

 

 

605

 

 

 

(289

)

 

 

278

 

 

 

944

 

 

 

1,698

 

Provision for (Recovery of)
   Credit Losses - Off
   Balance Sheet Credit
   Exposures

 

 

(120

)

 

 

(267

)

 

 

(18

)

 

 

(266

)

 

 

189

 

 

 

(671

)

 

 

46

 

Net Interest Income
   After Provision for
   Credit Losses

 

 

22,604

 

 

 

21,574

 

 

 

20,788

 

 

 

20,673

 

 

 

19,468

 

 

 

85,639

 

 

 

79,653

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer service fees

 

 

237

 

 

 

300

 

 

 

189

 

 

 

598

 

 

 

415

 

 

 

1,324

 

 

 

1,332

 

Other service charges
   and fees

 

 

1,176

 

 

 

1,155

 

 

 

1,085

 

 

 

1,057

 

 

 

1,090

 

 

 

4,473

 

 

 

4,343

 

Interchange income

 

 

1,322

 

 

 

1,315

 

 

 

1,330

 

 

 

1,429

 

 

 

1,310

 

 

 

5,396

 

 

 

5,318

 

Loan servicing income

 

 

771

 

 

 

710

 

 

 

513

 

 

 

539

 

 

 

666

 

 

 

2,533

 

 

 

4,405

 

Net gain on sale of loans

 

 

223

 

 

 

215

 

 

 

314

 

 

 

107

 

 

 

230

 

 

 

859

 

 

 

699

 

Increase in cash surrender
   value of bank owned
   life insurance

 

 

248

 

 

 

265

 

 

 

236

 

 

 

216

 

 

 

216

 

 

 

965

 

 

 

834

 

Net gain (loss) on sale
   of other assets owned

 

 

22

 

 

 

 

 

 

49

 

 

 

-

 

 

 

(86

)

 

 

71

 

 

 

(135

)

Net loss on sale of
   available-for-sale
   securities

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(891

)

Total noninterest
   income

 

 

3,999

 

 

 

3,960

 

 

 

3,716

 

 

 

3,946

 

 

 

3,841

 

 

 

15,621

 

 

 

15,905

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

 

Twelve Months Ended

 

 

 

December
 31, 2024

 

 

September
 30, 2024

 

 

June
 30, 2024

 

 

March
 31, 2024

 

 

December
 31, 2023

 

 

December
 31, 2024

 

 

December
 31, 2023

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

7,020

 

 

 

7,713

 

 

 

7,589

 

 

 

7,846

 

 

 

6,981

 

 

 

30,168

 

 

 

26,915

 

Employee benefits

 

 

2,148

 

 

 

2,112

 

 

 

2,112

 

 

 

2,171

 

 

 

1,218

 

 

 

8,543

 

 

 

7,520

 

Net occupancy expense

 

 

1,072

 

 

 

1,054

 

 

 

999

 

 

 

1,027

 

 

 

1,187

 

 

 

4,152

 

 

 

3,833

 

Furniture and equipment

 

 

1,032

 

 

 

1,472

 

 

 

1,407

 

 

 

1,353

 

 

 

1,370

 

 

 

5,264

 

 

 

5,022

 

Data processing

 

 

160

 

 

 

339

 

 

 

448

 

 

 

500

 

 

 

785

 

 

 

1,447

 

 

 

3,147

 

Franchise taxes

 

 

312

 

 

 

410

 

 

 

265

 

 

 

555

 

 

 

308

 

 

 

1,542

 

 

 

1,487

 

ATM expense

 

 

328

 

 

 

472

 

 

 

397

 

 

 

473

 

 

 

665

 

 

 

1,670

 

 

 

2,611

 

Advertising

 

 

498

 

 

 

597

 

 

 

519

 

 

 

530

 

 

 

397

 

 

 

2,144

 

 

 

2,606

 

FDIC assessment

 

 

505

 

 

 

516

 

 

 

507

 

 

 

580

 

 

 

594

 

 

 

2,108

 

 

 

1,982

 

Servicing rights
   amortization - net

 

 

244

 

 

 

219

 

 

 

187

 

 

 

168

 

 

 

182

 

 

 

818

 

 

 

611

 

Loan expense

 

 

236

 

 

 

244

 

 

 

251

 

 

 

229

 

 

 

246

 

 

 

960

 

 

 

1,055

 

Consulting fees

 

 

242

 

 

 

251

 

 

 

198

 

 

 

186

 

 

 

192

 

 

 

877

 

 

 

832

 

Professional fees

 

 

368

 

 

 

453

 

 

 

527

 

 

 

445

 

 

 

331

 

 

 

1,793

 

 

 

1,430

 

Intangible asset
   amortization

 

 

446

 

 

 

445

 

 

 

444

 

 

 

445

 

 

 

446

 

 

 

1,780

 

 

 

1,780

 

Other general and
   administrative

 

 

1,465

 

 

 

1,128

 

 

 

1,495

 

 

 

1,333

 

 

 

1,532

 

 

 

5,421

 

 

 

6,373

 

Total noninterest
   expense

 

 

16,076

 

 

 

17,425

 

 

 

17,345

 

 

 

17,841

 

 

 

16,434

 

 

 

68,687

 

 

 

67,204

 

Income Before Income
   Taxes

 

 

10,527

 

 

 

8,109

 

 

 

7,159

 

 

 

6,778

 

 

 

6,875

 

 

 

32,573

 

 

 

28,354

 

Income Taxes

 

 

2,146

 

 

 

1,593

 

 

 

1,477

 

 

 

1,419

 

 

 

1,332

 

 

 

6,635

 

 

 

5,567

 

Net Income

 

 

8,381

 

 

 

6,516

 

 

 

5,682

 

 

 

5,359

 

 

 

5,543

 

 

 

25,938

 

 

 

22,787

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

(7,403

)

 

 

11,664

 

 

 

2,531

 

 

 

(1,995

)

 

 

13,261

 

 

 

4,797

 

 

 

10,781

 

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

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

891

 

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

 

 

(7,403

)

 

 

11,664

 

 

 

2,531

 

 

 

(1,995

)

 

 

13,261

 

 

 

4,797

 

 

 

11,672

 

Tax expense (benefit)

 

 

(1,554

)

 

 

2,449

 

 

 

531

 

 

 

(418

)

 

 

2,784

 

 

 

1,008

 

 

 

2,451

 

Other comprehensive
   income (loss)

 

 

(5,849

)

 

 

9,215

 

 

 

2,000

 

 

 

(1,577

)

 

 

10,477

 

 

 

3,789

 

 

 

9,221

 

Comprehensive Income

 

$

2,532

 

 

$

15,731

 

 

$

7,682

 

 

$

3,782

 

 

$

16,020

 

 

$

29,727

 

 

$

32,008

 

Basic Earnings
   Per Share

 

$

0.61

 

 

$

0.48

 

 

$

0.42

 

 

$

0.39

 

 

$

0.41

 

 

$

1.90

 

 

$

1.67

 

Diluted Earnings
   Per Share

 

$

0.61

 

 

$

0.48

 

 

$

0.42

 

 

$

0.39

 

 

$

0.41

 

 

$

1.90

 

 

$

1.67

 

Dividends Declared

 

$

0.22125

 

 

$

0.22125

 

 

$

0.22

 

 

$

0.22

 

 

$

0.22

 

 

$

0.88250

 

 

$

0.85

 

 


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

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

 

 

 

December
 31, 2024

 

 

September
 30, 2024

 

 

June
 30, 2024

 

 

March
 31, 2024

 

 

December
 31, 2023

 

 

 

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

174,855

 

 

$

244,572

 

 

$

191,785

 

 

$

186,541

 

 

$

140,917

 

Federal funds sold

 

 

1,496

 

 

 

932

 

 

 

1,283

 

 

 

1,241

 

 

 

1,284

 

Total cash and cash equivalents

 

 

176,351

 

 

 

245,504

 

 

 

193,068

 

 

 

187,782

 

 

 

142,201

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing time deposits

 

 

2,482

 

 

 

2,727

 

 

 

3,221

 

 

 

2,735

 

 

 

2,740

 

Securities - available-for-sale

 

 

426,556

 

 

 

404,881

 

 

 

365,209

 

 

 

347,516

 

 

 

358,478

 

Other securities, at cost

 

 

14,400

 

 

 

15,028

 

 

 

14,721

 

 

 

14,744

 

 

 

17,138

 

Loans held for sale

 

 

2,996

 

 

 

1,706

 

 

 

1,628

 

 

 

2,410

 

 

 

1,576

 

Loans, net of allowance for credit losses of $25,826
  12/31/24 and $25,024 12/31/23

 

 

2,536,043

 

 

 

2,512,852

 

 

 

2,534,468

 

 

 

2,516,687

 

 

 

2,556,167

 

Premises and equipment

 

 

33,828

 

 

 

33,779

 

 

 

34,507

 

 

 

35,007

 

 

 

35,790

 

Construction in progress

 

 

-

 

 

 

35

 

 

 

38

 

 

 

9

 

 

 

8

 

Goodwill

 

 

86,358

 

 

 

86,358

 

 

 

86,358

 

 

 

86,358

 

 

 

86,358

 

Loan servicing rights

 

 

5,656

 

 

 

5,644

 

 

 

5,504

 

 

 

5,555

 

 

 

5,648

 

Bank owned life insurance

 

 

34,872

 

 

 

34,624

 

 

 

34,359

 

 

 

34,123

 

 

 

33,907

 

Other assets

 

 

45,181

 

 

 

46,047

 

 

 

49,552

 

 

 

54,628

 

 

 

43,218

 

Total Assets

 

$

3,364,723

 

 

$

3,389,185

 

 

$

3,322,633

 

 

$

3,287,554

 

 

$

3,283,229

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

516,904

 

 

$

481,444

 

 

$

479,069

 

 

$

510,731

 

 

$

528,465

 

Interest-bearing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

 

 

850,462

 

 

 

865,617

 

 

 

821,145

 

 

 

829,236

 

 

 

816,790

 

Savings

 

 

671,818

 

 

 

661,565

 

 

 

673,284

 

 

 

635,430

 

 

 

599,191

 

Time

 

 

647,581

 

 

 

676,187

 

 

 

667,592

 

 

 

645,985

 

 

 

663,017

 

Total deposits

 

 

2,686,765

 

 

 

2,684,813

 

 

 

2,641,090

 

 

 

2,621,382

 

 

 

2,607,463

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds purchased and securities
   sold under agreements to repurchase

 

 

27,218

 

 

 

27,292

 

 

 

27,218

 

 

 

28,218

 

 

 

28,218

 

Federal Home Loan Bank (FHLB)
   advances

 

 

246,056

 

 

 

263,081

 

 

 

266,102

 

 

 

256,628

 

 

 

265,750

 

Subordinated notes, net of unamortized
   issuance costs

 

 

34,818

 

 

 

34,789

 

 

 

34,759

 

 

 

34,731

 

 

 

34,702

 

Dividend payable

 

 

2,996

 

 

 

2,998

 

 

 

2,975

 

 

 

2,975

 

 

 

2,974

 

Accrued expenses and other liabilities

 

 

31,659

 

 

 

40,832

 

 

 

27,825

 

 

 

25,930

 

 

 

27,579

 

Total liabilities

 

 

3,029,512

 

 

 

3,053,805

 

 

 

2,999,969

 

 

 

2,969,864

 

 

 

2,966,686

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and Contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock - No par value 20,000,000
   shares authorized; issued 14,564,425
   shares 12/31/24 and 12/31/23; outstanding
   13,699,536 shares 12/31/24 and 13,664,641
   shares 12/31/23

 

 

135,565

 

 

 

135,193

 

 

 

135,829

 

 

 

135,482

 

 

 

135,515

 

Treasury stock - 864,889 shares 12/31/24
   and 899,784 shares 12/31/23

 

 

(10,985

)

 

 

(10,904

)

 

 

(11,006

)

 

 

(10,851

)

 

 

(11,040

)

Retained earnings

 

 

235,854

 

 

 

230,465

 

 

 

226,430

 

 

 

223,648

 

 

 

221,080

 

Accumulated other comprehensive
   loss

 

 

(25,223

)

 

 

(19,374

)

 

 

(28,589

)

 

 

(30,589

)

 

 

(29,012

)

Total stockholders' equity

 

 

335,211

 

 

 

335,380

 

 

 

322,664

 

 

 

317,690

 

 

 

316,543

 

Total Liabilities and Stockholders' Equity

 

$

3,364,723

 

 

$

3,389,185

 

 

$

3,322,633

 

 

$

3,287,554

 

 

$

3,283,229

 

 


FARMERS & MERCHANTS BANCORP, INC. AND SUBSIDIARIES

SELECT FINANCIAL DATA

 

 

 

For the Three Months Ended

 

 

For the Twelve Months Ended

 

Selected financial data

 

December
31, 2024

 

 

September
30, 2024

 

 

June
30, 2024

 

 

March
31, 2024

 

 

December
31, 2023

 

 

December
31, 2024

 

 

December
31, 2023

 

Return on average assets

 

 

 

0.99

%

 

 

 

0.78

%

 

 

 

0.69

%

 

 

 

0.66

%

 

 

 

0.67

%

 

 

 

0.78

%

 

 

 

0.71

%

Return on average equity

 

 

 

10.00

%

 

 

 

7.93

%

 

 

 

7.13

%

 

 

 

6.76

%

 

 

 

7.27

%

 

 

 

7.98

%

 

 

 

7.46

%

Yield on earning assets

 

 

 

5.20

%

 

 

 

5.27

%

 

 

 

5.22

%

 

 

 

5.00

%

 

 

 

4.93

%

 

 

 

5.17

%

 

 

 

4.67

%

Cost of interest bearing
  liabilities

 

 

 

3.01

%

 

 

 

3.21

%

 

 

 

3.18

%

 

 

 

3.06

%

 

 

 

3.02

%

 

 

 

3.12

%

 

 

 

2.53

%

Net interest spread

 

 

 

2.19

%

 

 

 

2.06

%

 

 

 

2.04

%

 

 

 

1.94

%

 

 

 

1.91

%

 

 

 

2.05

%

 

 

 

2.14

%

Net interest margin

 

 

 

2.84

%

 

 

 

2.71

%

 

 

 

2.71

%

 

 

 

2.60

%

 

 

 

2.57

%

 

 

 

2.72

%

 

 

 

2.72

%

Efficiency

 

 

 

59.82

%

 

 

 

67.98

%

 

 

 

69.03

%

 

 

 

74.08

%

 

 

 

69.23

%

 

 

 

67.54

%

 

 

 

68.48

%

Dividend payout ratio

 

 

 

35.75

%

 

 

 

45.99

%

 

 

 

52.35

%

 

 

 

55.52

%

 

 

 

54.23

%

 

 

 

46.07

%

 

 

 

50.65

%

Tangible book value
   per share

 

$

 

17.74

 

 

$

 

17.72

 

 

$

 

16.79

 

 

$

 

16.39

 

 

$

 

16.29

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

 

 

8.12

%

 

 

 

8.04

%

 

 

 

8.02

%

 

 

 

8.40

%

 

 

 

8.20

%

 

 

 

 

 

 

 

 

Average shares outstanding

 

 

 

13,699,869

 

 

 

 

13,687,119

 

 

 

 

13,681,501

 

 

 

 

13,671,166

 

 

 

 

13,665,773

 

 

 

 

13,679,955

 

 

 

 

13,641,336

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

December
 31, 2024

 

 

September
 30, 2024

 

 

June
 30, 2024

 

 

March
 31, 2024

 

 

December
 31, 2023

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

1,310,811

 

 

$

 

1,301,160

 

 

$

 

1,303,598

 

 

$

 

1,304,400

 

 

$

 

1,337,766

 

Agricultural real estate

 

 

 

216,401

 

 

 

 

220,328

 

 

 

 

222,558

 

 

 

 

227,455

 

 

 

 

223,791

 

Consumer real estate

 

 

 

520,114

 

 

 

 

524,055

 

 

 

 

525,902

 

 

 

 

525,178

 

 

 

 

521,895

 

Commercial and industrial

 

 

 

275,152

 

 

 

 

260,732

 

 

 

 

268,426

 

 

 

 

256,051

 

 

 

 

254,935

 

Agricultural

 

 

 

152,080

 

 

 

 

137,252

 

 

 

 

142,909

 

 

 

 

127,670

 

 

 

 

132,560

 

Consumer

 

 

 

63,009

 

 

 

 

67,394

 

 

 

 

70,918

 

 

 

 

74,819

 

 

 

 

79,591

 

Other

 

 

 

24,978

 

 

 

 

25,916

 

 

 

 

26,449

 

 

 

 

26,776

 

 

 

 

30,136

 

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

 

 

 

(676

)

 

 

 

1,499

 

 

 

 

(1,022

)

 

 

 

(982

)

 

 

 

517

 

Total loans, net

 

$

 

2,561,869

 

 

$

 

2,538,336

 

 

$

 

2,559,738

 

 

$

 

2,541,367

 

 

$

 

2,581,191

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes carrying value adjustments of $1.1million as of December 31, 2024, $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

 

December
31, 2024

 

 

September
30, 2024

 

 

June
30, 2024

 

 

March
31, 2024

 

 

December
31, 2023

 

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

 

3,124

 

 

$

 

2,898

 

 

$

 

2,487

 

 

$

 

19,391

 

 

$

 

22,353

 

90 day past due and accruing

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

Nonperforming loans

 

$

 

3,124

 

 

$

 

2,898

 

 

$

 

2,487

 

 

$

 

19,391

 

 

$

 

22,353

 

Other real estate owned

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

Nonperforming assets

 

$

 

3,124

 

 

$

 

2,898

 

 

$

 

2,487

 

 

$

 

19,391

 

 

$

 

22,353

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

 

$

 

25,826

 

 

$

 

25,484

 

 

$

 

25,270

 

 

$

 

24,680

 

 

$

 

25,024

 

Allowance for unfunded

 

 

 

1,541

 

 

 

 

1,661

 

 

 

 

1,928

 

 

 

 

1,946

 

 

 

 

2,212

 

Total allowance for
   credit losses

 

$

 

27,367

 

 

$

 

27,145

 

 

$

 

27,198

 

 

$

 

26,626

 

 

$

 

27,236

 

Total allowance for credit losses/
   total loans

 

 

 

1.07

%

 

 

 

1.07

%

 

 

 

1.06

%

 

 

 

1.05

%

 

 

 

1.06

%

Adjusted credit losses with
   accretable yield/total loans

 

 

 

1.08

%

 

 

 

1.10

%

 

 

 

1.10

%

 

 

 

1.11

%

 

 

 

1.13

%

Net charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Quarter-to-date

 

$

 

4

 

 

$

 

68

 

 

$

 

15

 

 

$

 

55

 

 

$

 

531

 

   Year-to-date

 

$

 

142

 

 

$

 

138

 

 

$

 

70

 

 

$

 

55

 

 

$

 

551

 

Net charge-offs to average loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Quarter-to-date

 

 

 

0.00

%

 

 

 

0.00

%

 

 

 

0.00

%

 

 

 

0.00

%

 

 

 

0.02

%

   Year-to-date

 

 

 

0.01

%

 

 

 

0.01

%

 

 

 

0.00

%

 

 

 

0.00

%

 

 

 

0.02

%

Nonperforming loans/total loans

 

 

 

0.12

%

 

 

 

0.11

%

 

 

 

0.10

%

 

 

 

0.76

%

 

 

 

0.87

%

Allowance for credit losses/
   nonperforming loans

 

 

 

826.70

%

 

 

 

879.37

%

 

 

 

1016.08

%

 

 

 

127.28

%

 

 

 

111.95

%

NPA coverage ratio

 

 

 

826.70

%

 

 

 

879.37

%

 

 

 

1016.08

%

 

 

 

127.28

%

 

 

 

111.95

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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, 2024

 

 

December 31, 2023

 

 

 

Average
Balance

 

 

Interest/
Dividends

 

 

Annualized
Yield/Rate

 

 

Average
Balance

 

 

Interest/
Dividends

 

 

Annualized
Yield/Rate

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

2,543,628

 

 

$

36,663

 

 

 

5.77

%

 

$

2,553,023

 

 

$

34,493

 

 

 

5.41

%

Taxable investment securities

 

 

450,648

 

 

 

2,554

 

 

 

2.27

%

 

 

386,931

 

 

 

1,660

 

 

 

1.72

%

Tax-exempt investment securities

 

 

18,571

 

 

 

79

 

 

 

2.15

%

 

 

24,145

 

 

 

89

 

 

 

1.87

%

Fed funds sold & other

 

 

209,307

 

 

 

2,555

 

 

 

4.88

%

 

 

142,642

 

 

 

2,028

 

 

 

5.69

%

Total Interest Earning Assets

 

 

3,222,154

 

 

$

41,851

 

 

 

5.20

%

 

 

3,106,741

 

 

$

38,270

 

 

 

4.93

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonearning Assets

 

 

174,172

 

 

 

 

 

 

 

 

 

189,202

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

3,396,326

 

 

 

 

 

 

 

 

$

3,295,943

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings deposits

 

$

1,548,638

 

 

$

9,459

 

 

 

2.44

%

 

$

1,392,304

 

 

$

8,570

 

 

 

2.46

%

Other time deposits

 

 

666,896

 

 

 

6,290

 

 

 

3.77

%

 

 

701,347

 

 

 

6,445

 

 

 

3.68

%

Other borrowed money

 

 

255,490

 

 

 

2,713

 

 

 

4.25

%

 

 

265,948

 

 

 

2,742

 

 

 

4.12

%

Fed funds purchased & securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  sold under agreement to repurchase

 

 

27,341

 

 

 

274

 

 

 

4.01

%

 

 

28,739

 

 

 

293

 

 

 

4.08

%

Subordinated notes

 

 

34,799

 

 

 

285

 

 

 

3.28

%

 

 

34,683

 

 

 

285

 

 

 

3.29

%

Total Interest Bearing Liabilities

 

$

2,533,164

 

 

$

19,021

 

 

 

3.01

%

 

$

2,423,021

 

 

$

18,335

 

 

 

3.02

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Liabilities

 

 

527,751

 

 

 

 

 

 

 

 

 

567,813

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

$

335,411

 

 

 

 

 

 

 

 

$

305,109

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and
   Interest Rate Spread

 

 

 

 

$

22,830

 

 

 

2.19

%

 

 

 

 

$

19,935

 

 

 

1.91

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

2.84

%

 

 

 

 

 

 

 

 

2.57

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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 Twelve Months Ended

 

 

For the Twelve Months Ended

 

 

 

December 31, 2024

 

 

December 31, 2023

 

 

 

Average
Balance

 

 

Interest/
Dividends

 

 

Annualized
Yield/Rate

 

 

Average
Balance

 

 

Interest/
Dividends

 

 

Annualized
Yield/Rate

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

2,557,213

 

 

$

145,329

 

 

 

5.68

%

 

$

2,491,502

 

 

$

129,344

 

 

 

5.19

%

Taxable investment securities

 

 

410,764

 

 

 

8,129

 

 

 

1.98

%

 

 

394,424

 

 

 

6,204

 

 

 

1.57

%

Tax-exempt investment securities

 

 

20,154

 

 

 

328

 

 

 

2.06

%

 

 

24,686

 

 

 

366

 

 

 

1.88

%

Fed funds sold & other

 

 

176,307

 

 

 

9,786

 

 

 

5.55

%

 

 

85,018

 

 

 

3,894

 

 

 

4.58

%

Total Interest Earning Assets

 

 

3,164,438

 

 

$

163,572

 

 

 

5.17

%

 

 

2,995,630

 

 

$

139,808

 

 

 

4.67

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonearning Assets

 

 

164,464

 

 

 

 

 

 

 

 

 

197,726

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

3,328,902

 

 

 

 

 

 

 

 

$

3,193,356

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings deposits

 

$

1,502,365

 

 

$

39,750

 

 

 

2.65

%

 

$

1,376,318

 

 

$

27,424

 

 

 

1.99

%

Other time deposits

 

 

663,320

 

 

 

24,713

 

 

 

3.73

%

 

 

640,390

 

 

 

19,499

 

 

 

3.04

%

Other borrowed money

 

 

262,094

 

 

 

10,948

 

 

 

4.18

%

 

 

220,175

 

 

 

8,876

 

 

 

4.03

%

Fed funds purchased & securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  sold under agreement to repurchase

 

 

27,750

 

 

 

1,111

 

 

 

4.00

%

 

 

35,421

 

 

 

1,474

 

 

 

4.16

%

Subordinated notes

 

 

34,755

 

 

 

1,138

 

 

 

3.27

%

 

 

34,640

 

 

 

1,138

 

 

 

3.29

%

Total Interest Bearing Liabilities

 

$

2,490,284

 

 

$

77,660

 

 

 

3.12

%

 

$

2,306,944

 

 

$

58,411

 

 

 

2.53

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Liabilities

 

 

513,588

 

 

 

 

 

 

 

 

 

580,931

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

$

325,030

 

 

 

 

 

 

 

 

$

305,481

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income and
   Interest Rate Spread

 

 

 

 

$

85,912

 

 

 

2.05

%

 

 

 

 

$

81,397

 

 

 

2.14

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

2.72

%

 

 

 

 

 

 

 

 

2.72

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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

 

 

 

December 31, 2024

 

 

December 31, 2023

 

 

 

As Reported

 

Excluding Accretion/Amortization

Difference

 

 

As Reported

 

Excluding Accretion/Amortization

Difference

 

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

36,663

 

 

 

5.77

%

 

$

36,039

 

 

 

5.67

%

 

$

624

 

 

 

0.10

%

 

$

34,493

 

 

 

5.41

%

 

$

33,769

 

 

 

5.29

%

 

$

724

 

 

 

0.12

%

Taxable investment securities

 

 

2,554

 

 

 

2.27

%

 

 

2,554

 

 

 

2.27

%

 

 

-

 

 

 

0.00

%

 

 

1,660

 

 

 

1.72

%

 

 

1,660

 

 

 

1.72

%

 

 

-

 

 

 

0.00

%

Tax-exempt investment securities

 

 

79

 

 

 

2.15

%

 

 

79

 

 

 

2.15

%

 

 

-

 

 

 

0.00

%

 

 

89

 

 

 

1.87

%

 

 

89

 

 

 

1.87

%

 

 

-

 

 

 

0.00

%

Fed funds sold & other

 

 

2,555

 

 

 

4.88

%

 

 

2,555

 

 

 

4.88

%

 

 

-

 

 

 

0.00

%

 

 

2,028

 

 

 

5.69

%

 

 

2,028

 

 

 

5.69

%

 

 

-

 

 

 

0.00

%

 Total Interest Earning Assets

 

 

41,851

 

 

 

5.20

%

 

 

41,227

 

 

 

5.12

%

 

 

624

 

 

 

0.08

%

 

 

38,270

 

 

 

4.93

%

 

 

37,546

 

 

 

4.84

%

 

 

724

 

 

 

0.09

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings deposits

 

$

9,459

 

 

 

2.44

%

 

$

9,459

 

 

 

2.44

%

 

$

-

 

 

 

0.00

%

 

$

8,570

 

 

 

2.46

%

 

$

8,570

 

 

 

2.46

%

 

$

-

 

 

 

0.00

%

Other time deposits

 

 

6,290

 

 

 

3.77

%

 

 

6,290

 

 

 

3.77

%

 

 

-

 

 

 

0.00

%

 

 

6,445

 

 

 

3.68

%

 

 

6,381

 

 

 

3.64

%

 

 

64

 

 

 

0.04

%

Other borrowed money

 

 

2,713

 

 

 

4.25

%

 

 

2,710

 

 

 

4.24

%

 

 

3

 

 

 

0.01

%

 

 

2,742

 

 

 

4.12

%

 

 

2,760

 

 

 

4.15

%

 

 

(18

)

 

 

-0.03

%

Fed funds purchased and securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  sold under agreement to repurchase

 

 

274

 

 

 

4.01

%

 

 

274

 

 

 

4.01

%

 

 

-

 

 

 

0.00

%

 

 

293

 

 

 

4.08

%

 

 

293

 

 

 

4.08

%

 

 

-

 

 

 

0.00

%

Subordinated notes

 

 

285

 

 

 

3.28

%

 

 

285

 

 

 

3.28

%

 

 

-

 

 

 

0.00

%

 

 

285

 

 

 

3.29

%

 

 

285

 

 

 

3.29

%

 

 

-

 

 

 

0.00

%

 Total Interest Bearing Liabilities

 

 

19,021

 

 

 

3.01

%

 

 

19,018

 

 

 

3.00

%

 

 

3

 

 

 

0.01

%

 

 

18,335

 

 

 

3.02

%

 

 

18,289

 

 

 

3.02

%

 

 

46

 

 

 

0.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest/Dividend income/yield

 

 

41,851

 

 

 

5.20

%

 

 

41,227

 

 

 

5.12

%

 

 

624

 

 

 

0.08

%

 

 

38,270

 

 

 

4.93

%

 

 

37,546

 

 

 

4.84

%

 

 

724

 

 

 

0.09

%

Interest Expense / yield

 

 

19,021

 

 

 

3.01

%

 

 

19,018

 

 

 

3.00

%

 

 

3

 

 

 

0.01

%

 

 

18,335

 

 

 

3.02

%

 

 

18,289

 

 

 

3.02

%

 

 

46

 

 

 

0.00

%

Net Interest Spread

 

 

22,830

 

 

 

2.19

%

 

 

22,209

 

 

 

2.12

%

 

 

621

 

 

 

0.07

%

 

 

19,935

 

 

 

1.91

%

 

 

19,257

 

 

 

1.82

%

 

 

678

 

 

 

0.09

%

Net Interest Margin

 

 

 

 

 

2.84

%

 

 

 

 

 

2.76

%

 

 

 

 

 

0.08

%

 

 

 

 

 

2.57

%

 

 

 

 

 

2.48

%

 

 

 

 

 

0.09

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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 Twelve Months Ended

 

 

For the Twelve Months Ended

 

 

 

December 31, 2024

 

 

December 31, 2023

 

 

 

As Reported

 

Excluding Accretion/Amortization

Difference

 

 

As Reported

 

Excluding Accretion/Amortization

Difference

 

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

 

$

 

 

Yield

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

145,329

 

 

 

5.68

%

 

$

142,627

 

 

 

5.58

%

 

$

2,702

 

 

 

0.10

%

 

$

129,344

 

 

 

5.19

%

 

$

126,133

 

 

 

5.06

%

 

$

3,211

 

 

 

0.13

%

Taxable investment securities

 

 

8,129

 

 

 

1.98

%

 

 

8,129

 

 

 

1.98

%

 

 

-

 

 

 

0.00

%

 

 

6,204

 

 

 

1.57

%

 

 

6,204

 

 

 

1.57

%

 

 

-

 

 

 

0.00

%

Tax-exempt investment securities

 

 

328

 

 

 

2.06

%

 

 

328

 

 

 

2.06

%

 

 

-

 

 

 

0.00

%

 

 

366

 

 

 

1.88

%

 

 

366

 

 

 

1.88

%

 

 

-

 

 

 

0.00

%

Fed funds sold & other

 

 

9,786

 

 

 

5.55

%

 

 

9,786

 

 

 

5.55

%

 

 

-

 

 

 

0.00

%

 

 

3,894

 

 

 

4.58

%

 

 

3,894

 

 

 

4.58

%

 

 

-

 

 

 

0.00

%

 Total Interest Earning Assets

 

 

163,572

 

 

 

5.17

%

 

 

160,870

 

 

 

5.09

%

 

 

2,702

 

 

 

0.08

%

 

 

139,808

 

 

 

4.67

%

 

 

136,597

 

 

 

4.57

%

 

 

3,211

 

 

 

0.10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings deposits

 

$

39,750

 

 

 

2.65

%

 

$

39,750

 

 

 

2.65

%

 

$

-

 

 

 

0.00

%

 

$

27,424

 

 

 

1.99

%

 

$

27,424

 

 

 

1.99

%

 

$

-

 

 

 

0.00

%

Other time deposits

 

 

24,713

 

 

 

3.73

%

 

 

24,713

 

 

 

3.73

%

 

 

-

 

 

 

0.00

%

 

 

19,499

 

 

 

3.04

%

 

 

19,839

 

 

 

3.10

%

 

 

(340

)

 

 

-0.06

%

Other borrowed money

 

 

10,948

 

 

 

4.18

%

 

 

10,964

 

 

 

4.18

%

 

 

(16

)

 

 

0.00

%

 

 

8,876

 

 

 

4.03

%

 

 

8,947

 

 

 

4.06

%

 

 

(71

)

 

 

-0.03

%

Fed funds purchased and securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  sold under agreement to repurchase

 

 

1,111

 

 

 

4.00

%

 

 

1,111

 

 

 

4.00

%

 

 

-

 

 

 

0.00

%

 

 

1,474

 

 

 

4.16

%

 

 

1,474

 

 

 

4.16

%

 

 

-

 

 

 

0.00

%

Subordinated notes

 

 

1,138

 

 

 

3.27

%

 

 

1,138

 

 

 

3.27

%

 

 

-

 

 

 

0.00

%

 

 

1,138

 

 

 

3.29

%

 

 

1,138

 

 

 

3.29

%

 

 

-

 

 

 

0.00

%

 Total Interest Bearing Liabilities

 

 

77,660

 

 

 

3.12

%

 

 

77,676

 

 

 

3.12

%

 

 

(16

)

 

 

0.00

%

 

 

58,411

 

 

 

2.53

%

 

 

58,822

 

 

 

2.55

%

 

 

(411

)

 

 

-0.02

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest/Dividend income/yield

 

 

163,572

 

 

 

5.17

%

 

 

160,870

 

 

 

5.09

%

 

 

2,702

 

 

 

0.08

%

 

 

139,808

 

 

 

4.67

%

 

 

136,597

 

 

 

4.57

%

 

 

3,211

 

 

 

0.10

%

Interest Expense / yield

 

 

77,660

 

 

 

3.12

%

 

 

77,676

 

 

 

3.12

%

 

 

(16

)

 

 

0.00

%

 

 

58,411

 

 

 

2.53

%

 

 

58,822

 

 

 

2.55

%

 

 

(411

)

 

 

-0.02

%

Net Interest Spread

 

 

85,912

 

 

 

2.05

%

 

 

83,194

 

 

 

1.97

%

 

 

2,718

 

 

 

0.08

%

 

 

81,397

 

 

 

2.14

%

 

 

77,775

 

 

 

2.02

%

 

 

3,622

 

 

 

0.12

%

Net Interest Margin

 

 

 

 

 

2.72

%

 

 

 

 

 

2.63

%

 

 

 

 

 

0.09

%

 

 

 

 

 

2.72

%

 

 

 

 

 

2.60

%

 

 

 

 

 

0.12

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    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