Skip to main content

FARMERS & MERCHANTS BANCORP INC

For the period ended Dec 31, 2023. Filed Feb 27, 2024.

View on SEC.gov

About this filing

A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.

FY2023 · Filed Feb 27, 2024

FMAO$37.09+0.5%Stored close · as of Nov 10, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits

Item 8. Financial Statements and Supplementary Data

Index To Consolidated Financial Statements

Consolidated Balance Sheets at December 31, 2023 and 2022.

Consolidated Statements of Comprehensive Income (Loss) for the years ended December 31, 2023, 2022 and 2021.

Consolidated Statements of Changes to Shareholders’ Equity for the years ended December 31, 2023, 2022 and 2021.

Notes to Consolidated Financial Statements.

To the Shareholders, Board of Directors, and Audit Committee

Farmers & Merchants Bancorp, Inc.

Archbold, Ohio

Opinion on the Consolidated Financial Statements

We have audited the accompanying consolidated balance sheets of Farmers and Merchants Bancorp, Inc. (Company) as of December 31, 2023 and 2022, the related consolidated statements of income, comprehensive income (loss), changes to stockholders’ equity, and cash flows for each of the years in the three-year period ended December 31, 2023, and the related notes (collectively referred to as the “financial statements”). In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2023 and 2022, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2023, in conformity with accounting principles generally accepted in the United States of America.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (“PCAOB”), the Company’s internal control over financial reporting as of December 31, 2023, based on criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated February 27, 2024, expressed an unqualified opinion thereon.

Change in Accounting Principle

As discussed in Note 1 and Note 4 to the consolidated financial statements, in 2023, the entity changed its method of accounting for credit losses on financial instruments due to the adoption of Accounting Standards Codification Topic 326: Financial Instruments – Credit Losses.

Basis for Opinion

These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits.

We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud.

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

Critical Audit Matters

The critical audit matters communicated below are matters arising from the current-period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.

Allowance for Credit Losses (ACL) – Qualitative Adjustments

As described in Notes 1 and 4 to the consolidated financial statements and referred to in the change in accounting principle explanatory paragraph above, the Company adopted ASC 326 as of January 1, 2023, which among other things, required the Company to recognize expected credit losses over the contractual lives of financial assets carried at amortized costs, including loans receivables, utilizing the Current Expected Credit Losses (“CECL”) methodology. As of December 31, 2023, the allowance for credit losses (ACL) balance was $27,236,000. Estimates of expected credit losses are based on relevant information about current conditions, past events, and reasonable and supportable forward-looking forecasts regarding collectability of the reported amounts. The Company utilized an average charge-off model derived from historical charge-off data to construct a loss rate for each identified loan segment. Due to the Company's loss history not being sufficient and relevant enough to predict future losses, the Company is utilizing peer data from a peer group. The loss rates are then adjusted, for reasonable and supportable forecasts of relevant economic indicators as well as other environmental factors based on the risks present for each portfolio segment. The environmental factors (“qualitative adjustments”) include consideration of economic conditions and portfolio trends.

We have identified auditing the qualitative adjustments as a critical audit matter as management’s determination of the qualitative adjustments used in the ACL is subjective and involves significant management judgments; and our audit procedures related to the qualitative adjustments involved a high degree of auditor judgment and required significant audit effort, including the need to involve more experienced audit personnel.

The primary procedures we performed to address this critical audit matter included:

Testing the effectiveness of controls over the qualitative adjustments used in the ACL calculation including controls addressing the:

o

Significant assumptions and judgments applied in the development of the qualitative adjustments.

o

Mathematical accuracy of the qualitative adjustments applied to the loan segments in the ACL calculation.

Substantively testing management's determination of the qualitative adjustments used in the ACL estimate, including:

o

Testing management’s process for developing the qualitative adjustments, which included assessing the relevance and reliability of data used to develop the qualitative adjustments, including evaluating their judgments and assumptions for reasonableness. Among other procedures, our evaluation considered evidence from internal and external sources.

o

Analytically evaluating the qualitative adjustments for directional consistency, testing for reasonableness, and obtaining evidence for significant changes.

o

Testing the mathematical accuracy of the qualitative adjustments applied to the loan segments in the ACL calculation.

We have served as the Company’s auditor since 2014.

Fort Wayne, Indiana

February 27, 2024

December 31, 2023 and 2022

(000’s Omitted, Except Share Data)

20232022
Assets
Assets
Cash and due from banks$140,917$83,085
Federal funds sold1,2841,324
Total cash and cash equivalents142,20184,409
Interest-bearing time deposits2,7404,442
Securities - available-for-sale358,478390,789
Other securities, at cost17,1389,799
Loans held for sale1,576827
Loans, net of allowance for credit losses of $25,024 and $20,3132,556,1672,336,074
Premises and equipment35,79028,381
Construction in progress8278
Goodwill86,35886,358
Loan servicing rights5,6483,549
Bank owned life insurance33,90733,073
Other assets43,21837,372
Total Assets$3,283,229$3,015,351
Liabilities and Stockholders' Equity
Liabilities
Deposits
Noninterest-bearing$528,465$532,794
Interest-bearing
NOW accounts816,790750,887
Savings599,191627,203
Time663,017557,980
Total deposits2,607,4632,468,864
Federal funds purchased and securities sold under agreement to repurchase28,21854,206
Federal Home Loan Bank (FHLB) advances265,750127,485
Other borrowings-10,000
Subordinated notes, net of unamortized issuance costs34,70234,586
Dividend payable2,9742,832
Accrued expenses and other liabilities27,57919,238
Total liabilities2,966,6862,717,211
Commitments and Contingencies
Stockholders' Equity
Common stock - No par value 20,000,000 shares authorized; issued and outstanding 14,564,425 shares 12/31/23 and 12/31/22135,515135,497
Treasury stock - 899,784 shares 12/31/23 and 956,003 shares 12/31/22(11,040)(11,573)
Retained earnings221,080212,449
Accumulated other comprehensive loss(29,012)(38,233)
Total stockholders' equity316,543298,140
Total Liabilities and Stockholders' Equity$3,283,229$3,015,351

(000’s Omitted, Except Per Share Data)

202320222021
Interest Income
Loans, including fees$129,344$94,264$71,645
Debt securities:
U.S. Treasury and government agencies4,0904,2253,496
Municipalities1,5981,4151,170
Dividends882318174
Federal funds sold442131
Other3,850906324
Total interest income139,808101,14976,840
Interest Expense
Deposits46,9239,8835,418
Federal funds purchased and securities sold under agreements to repurchase1,4741,197649
Borrowed funds8,8762,160785
Subordinated notes1,1381,122490
Total interest expense58,41114,3627,342
Net Interest Income - Before Provision for Credit Losses*81,39786,78769,498
Provision for Credit Losses - Loans*1,6984,6003,444
Provision for Credit Losses - Off Balance Sheet Credit Exposures*46--
Net Interest Income After Provision for Credit Losses*79,65382,18766,054
Noninterest Income
Customer service fees9,5929,9589,671
Other service charges and fees6,6404,2263,748
Net gain on sale of loans6991,3533,897
Net gain (loss) on sale of available-for-sale securities(891)-293
Total noninterest income16,04015,53717,609
Noninterest Expense
Salaries and wages26,91522,70020,184
Employee benefits7,5206,9037,322
Net occupancy expense3,8332,5662,184
Furniture and equipment5,0224,2073,324
Data processing3,1473,9563,501
Franchise taxes1,4871,3841,473
ATM expense2,6112,2171,846
Advertising2,6061,6461,436
Net (gain) loss on sale of other assets owned135(259)434
FDIC assessment1,9829051,073
Servicing rights amortization - net6111451,580
Consulting fees8321,3021,634
Other general and administrative10,6389,5778,175
Total noninterest expense67,33957,24954,166
Income Before Income Taxes28,35440,47529,497
Income Taxes5,5677,9606,002
Net Income$22,787$32,515$23,495
Basic Earnings Per Share$1.67$2.46$2.01
Diluted Earnings Per Share$1.67$2.46$2.01
Dividends Declared$0.85$0.8125$0.71

*ASU 2016-13 was adopted during the first quarter of 2023; therefore, 2022 and 2021 provision amounts reflect the incurred loss method.

202320222021
Net Income$22,787$32,515$23,495
Other Comprehensive Income (Loss) (Net of Tax):
Net unrealized gain (loss) on available-for-sale securities10,781(44,366)(10,948)
Reclassification adjustment for realized (gain) loss on sale of available-for-sale securities891-(293)
Net unrealized gain (loss) on available-for-sale securities11,672(44,366)(11,241)
Tax expense (benefit)2,451(9,317)(2,360)
Other comprehensive income (loss)9,221(35,049)(8,881)
Comprehensive Income (Loss)$32,008$(2,534)$14,614

Consolidated Statements of Changes to Stockholders’ Equity

For the Years Ended December 31, 2023, 2022 and 2021

(000’s Omitted, Except Per Share Data)

Accumulated
Shares of · Other · Total
CommonCommonTreasuryRetainedComprehensiveStockholders'
StockStockStockEarningsIncome (Loss)Equity
Balance - January 1, 202111,197,544$81,804$(11,932)$173,591$5,697$249,160
Net income---23,495-23,495
Other comprehensive loss----(8,881)(8,881)
Issuance of 1,833,845 shares of common stock in acquisition1,833,84541,078---41,078
Purchase of treasury stock(14,611)-(338)--(338)
Issuance of 48,750 shares of restricted stock (Net of forfeitures - 2,575)46,175(1,030)507523--
Stock-based compensation expense-822---822
Director stock awards3,280-3934-73
Cash dividends declared - $0.71 per share---(8,242)-(8,242)
Balance - December 31, 202113,066,233122,674(11,724)189,401(3,184)297,167
Net income---32,515-32,515
Other comprehensive loss----(35,049)(35,049)
Issuance of 500,426 shares and purchase of 125 shares of common stock in acquisition500,30113,446(3)--13,443
Purchase of treasury stock(9,488)-(308)--(308)
Issuance of 56,496 shares of restricted stock (Net of forfeitures - 8,000)48,496(1,522)4281,094--
Stock-based compensation expense-899---899
Director stock awards2,880-3486-120
Cash dividends declared - $0.8125 per share---(10,647)-(10,647)
Balance - December 31, 202213,608,422135,497(11,573)212,449(38,233)298,140
Cumulative change in accounting principle---(3,371)-(3,371)
Balance - January 1, 2023 (as adjusted for change in accounting principle)13,608,422135,497(11,573)209,078(38,233)294,769
Net income---22,787-22,787
Other comprehensive income----9,2219,221
Purchase of treasury stock(10,704)-(218)--(218)
Issuance of 64,425 shares of restricted stock (Net of forfeitures - 6,350)57,875(1,263)641622--
Stock-based compensation expense-1,281---1,281
Director stock awards9,048-11070-180
Cash dividends declared - $0.85 per share---(11,477)-(11,477)
Balance - December 31, 202313,664,641$135,515$(11,040)$221,080$(29,012)$316,543
202320222021
Cash Flows from Operating Activities
Net income$22,787$32,515$23,495
Adjustments to reconcile net income to net cash from operating activities:
Depreciation3,3832,7392,610
Amortization of premiums on available-for-sale securities, net1,5002,0902,203
Capitalized additions to servicing rights(2,710)(537)(1,417)
Servicing rights amortization and impairment6111451,580
Amortization of core deposit intangible1,6571,011677
Amortization of customer list intangible123123123
Net accretion of fair value adjustments(3,569)(4,531)(1,231)
Amortization of subordinated note issuance costs11611550
Stock-based compensation expense1,281899822
Director stock awards18012073
Deferred income taxes2,228171(1,805)
Provision for credit losses - loans1,6984,6003,444
Provision for credit losses-Off balance sheet credit exposures46--
Gain on sale of loans held for sale(699)(1,353)(3,897)
Originations of loans held for sale(36,399)(69,410)(121,172)
Proceeds from sale of loans held for sale36,34977,650125,095
Gain on derivatives(40)--
(Gain) loss on sale of other assets owned135(259)434
(Gain) loss on sales of available-for-sale securities891-(293)
Increase in cash surrender value of bank owned life insurance(834)(691)(636)
Change in other assets and other liabilities, net(6,588)(4,728)4,586
Net cash provided by operating activities22,14640,66934,741
Cash Flows from Investing Activities
Activity in available-for-sale securities:
Maturities, prepayments and calls24,02131,06456,310
Sales21,963-9,292
Purchases(4,392)(38,377)(170,629)
Activity in other securities, at cost:
Purchases(9,004)(1,615)(670)
Change in interest-bearing time deposits1,7026,47120,216
Proceeds from redemption of FHLB stock1,6651,2491,522
Proceeds from sales of other assets owned219440457
Additions to premises and equipment(10,929)(2,600)(1,965)
Loan originations and principal collections, net(219,333)(395,610)(167,867)
Acquisition of Ossian Financial Services, Inc., net of cash received--228
Acquisition of Perpetual Federal Savings Bank, net of cash received--(12,588)
Acquisition of Peoples Federal Savings and Loan, net of cash received-9,074-
Net cash used in investing activities(194,088)(389,904)(265,694)
Cash Flows from Financing Activities
Net change in deposits138,939165,861170,785
Net change in federal funds purchased and securities sold under agreements to repurchase(25,988)24,938(971)
Proceeds of FHLB advances324,000140,000-
Repayment of FHLB advances(185,664)(37,394)(157)
Proceeds (Repayment) of other borrowings(10,000)(30,000)40,000
Purchase of treasury stock(218)(308)(338)
Proceeds from issuance of subordinated notes--34,421
Cash dividends paid on common stock(11,335)(10,276)(7,670)
Net cash provided by financing activities229,734252,821236,070
Net Increase (Decrease) in Cash and Cash Equivalents57,792(96,414)5,117
Cash and Cash Equivalents - Beginning of Year84,409180,823175,706
Cash and Cash Equivalents - End of Year$142,201$84,409$180,823
2023 · 2022 · 2021
Supplemental Information
Supplemental cash flow information:
Interest paid$55,119$13,748$7,048
Income taxes paid5,4217,7026,150
Supplemental noncash disclosures:
Transfer of loans to other real estate owned--287
Cash dividends declared not paid2,9742,8322,461
The Company purchased the assets of Ossian Financial Services, Inc. for $20,001 on April 30, 2021. In conjunction with the acquisition, liabilities were assumed as follows:
Fair value of assets acquired$-$-$137,058
Cash paid for the capital stock--20,001
Liabilities assumed$-$-$117,057
The Company purchased all of the capital stock of Perpetual Federal Savings Bank for $100,312 on October 1, 2021. In conjunction with the acquisition, liabilities were assumed as follows:
Fair value of assets acquired$-$-$420,162
Less: common stock issued--41,078
Cash paid for the capital stock--59,234
Liabilities assumed$-$-$319,850
The Company purchased all of the capital stock of Peoples Federal Savings and Loan for $23,249 on October 1, 2022. In conjunction with the acquisition, liabilities were assumed as follows:
Fair value of assets acquired$-$141,818$-
Less: common stock issued-13,446-
Treasury stock repurchased-(3)-
Cash paid for the capital stock-9,806-
Liabilities assumed$-$118,569$-

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

Note 1 - Summary of Significant Accounting Policies

Nature of Operations

The Farmers & Merchants Bancorp, Inc. (the Company) through its bank subsidiary, The Farmers & Merchants State Bank (the Bank) provides a variety of financial services to individuals and small businesses through its offices in Northwest Ohio, Northeast Indiana and Southern Michigan.

Consolidation Policy

The consolidated financial statements include the accounts of Farmers & Merchants Bancorp, Inc. and its wholly-owned subsidiaries, The Farmers & Merchants State Bank (the Bank), a commercial banking institution and Farmers & Merchants Risk Management, Inc. (the Captive), a Captive insurance company. The Bank includes FM Insurance Agency, LLC, a subsidiary offering insurance products which was formed in November 2023. All significant inter-company balances and transactions have been eliminated.

Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for credit losses, the valuation of loan servicing rights, interest rate swaps and the valuation of goodwill. Actual results could differ from those estimates.

The determination of the adequacy of the allowance for credit losses is based on estimates that are particularly susceptible to significant changes in the economic environment and market conditions. In connection with the determination of the estimated losses on loans, management obtains independent appraisals for significant collateral.

The Bank’s loans are generally secured by specific items of collateral including real property, consumer assets, and business assets. Although the Bank has a diversified loan portfolio, a substantial portion of its debtors’ ability to honor their contracts is dependent on local economic conditions in the communities we serve.

While management uses available information to recognize losses on loans, further reductions in the carrying amounts of loans may be necessary based on changes in local economic conditions. In addition, regulatory agencies, as an integral part of their examination process, periodically review the estimated losses on loans. Such agencies may require the Bank to recognize additional losses based on their judgments about information available to them at the time of their examination. Because of these factors, it is reasonably possible that the estimated losses on loans may change materially in the near term. However, the amount of the change that is reasonably possible cannot be estimated.

Cash and Cash Equivalents

For purposes of the consolidated statement of cash flows, the Company considers all highly liquid debt instruments purchased with an original maturity ofthree months or less to be cash equivalents. This includes cash on hand, amounts due from banks, and federal funds sold. Generally, federal funds sold are outstanding forone day periods.

Restrictions on Cash and Amounts Due from Banks

Effective March 26, 2020, the Bank is no longer required to maintain average balances on hand with the Federal Reserve Bank. The Company and its subsidiaries maintain cash balances with high quality financial institutions. At times such balances may be in excess of the federally insured limits.

Securities

Debt securities are classified as available-for-sale. Securities available-for-sale are carried at fair value with unrealized gains and losses reported in other comprehensive income (loss). Net realized gains and losses on securities available for sale are included in noninterest income and, when applicable, are reported as a reclassification adjustment, net of

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

tax, in other comprehensive income (loss). Gains and losses on sales of securities are determined on the specific-identification method.

Declines in the fair value of securities below their cost that are deemed to be the result of credit quality are recorded in the Company's consolidated statement of income as a component of the provision for credit loss. In estimating whether the unrealized loss requires an allowance for credit losses, management considers (1) fair value of the security has significantly declined from book value, (2) downgrade has occurred that lowered the credit rating to below investment grade, (3) dividends have been reduced or eliminated or scheduled interest payments have not been madeand (4) the intent and ability of the Company to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value. Adjustments to the allowance are recorded in the Company's consolidated statement of income as part of the provision for credit losses.

Other Securities

Other Securities consist of stock in the Federal Home Loan Banks of Cincinnati and Indianapolis (the “FHLBs”), which is held to enable the Bank to conduct business with the entities. The FHLBs sell and purchase their stock at par. The FHLBs stock is carried at cost and held as collateral security for all indebtedness of the Bank to the Federal Home Loan Bank. The FHLBs stock is evaluated for impairment as conditions warrant. Other Securities also include the Bank’s capital contributions to four Ohio Equity Funds for Housing Limited Partnership.

Loans

Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are reported at amortized cost. Amortized cost is the principal balance outstanding, net of purchase premiums and discounts, deferred loan fees and costs. Accrued interest receivable totaled $10.2 and $8.6 million at December 31, 2023 and December 31, 2022, respectively, and was reported in Other Assets on the Company’s consolidated balance sheets and is excluded from the estimate of credit losses. Interest income is accrued on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, are deferred and recognized in interest income using the level-yield method without anticipation repayments.

Interest income on mortgage and commercial loans is discontinued and placed on nonaccrual status at the time the loan is 90 days delinquent unless the loan is well secured and in process of collection. Mortgage loans are charged off at 180 days past due, and commercial loans are charged off to the extent principal or interest is deemed uncollectible. Consumer and credit card loans continue to accrue interest until they are charged off no later than 120 days past due unless the loan is in the process of collection. Past-due status is based on the contractual terms of the loan. In all cases, loans are placed on nonaccrual or charged off at an earlier date if collection of principal or interest is considered doubtful.

All interest accrued but not received for loans placed on nonaccrual is reversed against interest income. Interest received on such loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual. Under the cost-recovery method, interest income is not recognized until the loan balance is reduced tozero. Under the cash-basis method, interest income is recorded when the payment is received in cash. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.

Loan origination and commitment fees and certain direct loan origination costs are deferred and amortized as a net adjustment to the related loan’s yield. The Bank is generally amortizing these costs over the contractual life of such loans.

Allowance for Credit Losses

The ACL represents management’s estimate of probable credit losses inherent in the Bank’s loan portfolio and unfunded loan commitments at the report date. The ACL methodology is regularly reviewed for its appropriateness and is approved annually by the Board of Directors. This written methodology is consistent with Generally Accepted Accounting Principles which provides for a consistently applied analysis.

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

The ACL is a valuation account that is deducted from the loans’ amortized cost basis to present the net amount expected to be collected on the loans. Loans are charged off against the allowance when management believes the uncollectibility of a loan balance is confirmed. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off. The ACL reflects the Company’s estimated credit losses over the life of the loan. Management assesses changes in prepayment assumptions, interest rates, collateral values, portfolio composition, trends in non-performing loans, and other economic factors. In addition to an extensive internal loan monitoring process, the Company also aims to have an external, independent loan review of approximately 35% of its commercial and agricultural loan portfolio. Management in turn assesses the results from the reviews to make changes in internal risk ratings of loans and the related ACL.

The Bank’s methodology provides an estimate of the probable credit losses either by calculating a reserve per credit or by applying our methodology to groupings based on similar risk characteristics. The loan portfolio was grouped based on loans of similar type, including acquired loans. The loan groupings for the CECL calculation consist of Commercial Real Estate, Construction & Land Development, Multi-family real estate, Commercial & Industrial, Farmland, Agriculture, Single Family real estate, Home Equity Lines of Credit, and Consumer. All groups use the average charge-off method for calculating the ACL. This incorporates a historical loss period from March 2000, since Call Report data became more granular regarding loan groupings, and includes several economic cycles. As a percentage, the reserves are the highest against construction and development loans, while farmland loans have the lowest overall reserve due to having such low loss rates.

Due to the Company’s loss history not being sufficient enough to predict future losses, the Company is utilizing peer data from a peer group of 307 banks in the region with asset sizes less than $5 billion. The reserves are calculated at the loan level and based on the note characteristics, essentially balances times loss rate + Qualitative factors + forward look, with the forward looking forecast eliminated after 12 months. In order to provide a reasonable and supportable forward looking forecast, a regression analysis of the bank’s historical loss rates against the Federal Open Market Committee (FOMC) quarterly economic projections for Change in real GDP and National Unemployment is completed. Annual projections are broken down using a straight-line approach for quarterly changes.

In addition to this quantitative analysis, management also utilizes qualitative analysis each quarter to assess the general reserve on the loan portfolio. The Qualitative factors include nine categories: ability of staff, changes in collateral values, changes in loan concentration levels, economic conditions, external factors such as regulatory, level and trends in non-accrual or adversely classified loans, loan review results, nature and volume of the portfolio and loan terms, and changes in lending policies and procedures. Items within these categories are ranked as baseline, low, medium, or high levels of risk, and the related risk level per categories dictates the level of qualitative factor that is used depending on the standard deviation level from historical loss.

Loans that do not share risk characteristics are evaluated on an individual basis. Loans evaluated individually are not included in the collective evaluation; reserves for expected credit losses for collateral-dependent loans are based on the expected shortfall of the loan based on the discounted collateral value. This specific reserve portion of the ACL was $0.4 million at December 31, 2023, and $2.0 million at December 31, 2022. When management determines that foreclosure is probable, expected credit losses are based on the fair value of the collateral at the reporting date, adjusted for selling costs as appropriate. At 90 days delinquent, secured consumer loans are charged down to the value of the collateral, if repossession of the collateral is assured and/or in the process of repossession. Consumer mortgage loan deficiencies are charged down upon the sale of the collateral or sooner upon the recognition of collateral deficiency.

Expected credit losses are estimated over the contractual term of the loans, adjusted for expected prepayments when appropriate. The contractual term excludes expected extensions, renewals, and modifications unless either of the following applies: management has a reasonable expectation at the reporting date that a modification to a borrower experiencing financial difficulty will be executed with an individual borrower or the extension or renewal options are included in the original or modified contract at the reporting date and are not unconditionally cancellable by the Company.

Inherent in most estimates is imprecision. Bank regulatory agencies and external auditors periodically review the Bank’s methodology and adequacy of the ACL. Any required changes in the ACL or loan charge-offs by these agencies or auditors may have a material effect on the ACL.

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by the Company. The allowance for credit losses on off-balance sheet credit exposures is adjusted as a provision for credit loss expense. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life. The loan categories of off-balance sheet exposures are the same as the loan categories for the ACL. The funding assumptions are updated each quarter based on expected utilization percentages.

For more information regarding the actual composition and classification of loans involved in the establishment of the allowance for credit loss, please see Note 4 provided here with the notes to consolidated financial statements.

Loans Held for Sale

Loans originated and intended for sale in the secondary market are carried at the lower of cost or estimated fair value in the aggregate. Net unrealized losses, if any, are recognized in a valuation allowance by charges to income.

Derivative Financial Instruments

The Company uses derivative financial instruments to help manage exposure to interest rate risk and the effects that changes in interest rates may have on net income and the fair value of assets and liabilities. The Company enters into interest rate swap agreements as part of its asset liability management strategy to help manage its interest rate risk position.

Designating an interest rate swap as an accounting hedge allows the Company to recognize gains and losses, less any ineffectiveness, in the Company's consolidated statements of income within the same period that the hedged item affects earnings. The Company includes the gain or loss on the hedged items in the same line item as the offsetting loss or gain on the related interest rate swaps. The fair value of interest rate swaps with a positive fair value are reported in other assets in the Company's consolidated balance sheets while interest rate swaps with a negative fair value are reported in accrued expenses and other liabilities in the Company's consolidated balance sheets.

Servicing Assets

Servicing assets are recognized as separate assets when rights are acquired through purchase or sale of financial assets. These rights are composed of servicing rights for 1-4 family real estate loans and agricultural real estate loans. The Bank’s servicing rights relating to fixed rate 1-4 family real estate loans and agricultural real estate loans that it has sold without recourse but services for others for a fee represent an asset on the Bank’s balance sheet.

Capitalized servicing rights are amortized into noninterest expense in proportion to, and over the period of, the estimated future net servicing income of the underlying financial assets. Servicing assets are evaluated for impairment based upon the fair value of the rights as compared to amortized cost. Impairment is determined by stratifying rights by predominant characteristics, such as interest rates and terms. The 1-4 family real estate and agricultural real estate valuations are similar in concept; however, utilize different strata, prepayment speeds and other assumptions in order to account for the differences in behavior between agricultural real estate loans and 1-4 family real estate loans. Fair value is determined using prices for similar assets with similar characteristics, when available, or based upon discounted cash flows using market-based assumptions. Impairment is recognized through a valuation allowance for an individual stratum, to the extent that fair value is less than the capitalized amount for the stratum. Fees received for servicing loans owned by investors are based on a percentage of the outstanding monthly principal balance of such loans and are included in operating income as loan payments are received. Costs of servicing loans are charged to expense as incurred.

Goodwill and Other Intangible Assets

Goodwill results from business acquisitions and represents the excess of the purchase price over the fair value of acquired tangible assets and liabilities and identifiable intangible assets. Goodwill is assessed for impairment at least annually. If possible impairment is likely, the Bank will utilize the assistance of an independent third party for an appraisal and any such impairment is recognized in the period identified. The goodwill impairment analysis was

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

performed as of September 30, 2023 by an independent third party. The goodwill impairment analysis consisted of a first step goodwill impairment test which was used to identify potential impairment by comparing the fair value of the relevant reporting entity with its carrying value, including goodwill. The analysis was performed under guidance of FASB ASC 350. As of September 30, 2023, the excess fair value of capital was $8.8 million or 2.7% over the carrying value and was slightly over 0.1 times the value of goodwill being carried. Since the date of the goodwill impairment analysis, Farmers & Merchants Bancorp, Inc. (FMAO) has added more than $85 million in market capitalization as bank equities have dramatically increased in the fourth quarter of 2023. While not a dollar for dollar increase in the fair value estimate, there would have been a larger excess than $8.8 million. Therefore, the Bank concluded it is unlikely impairment of goodwill has occurred from the goodwill established from the Bank’s acquisition of Knisely on December 31, 2007, the acquisition of Bank of Geneva on January 1, 2019, the acquisition of Ossian State Bank on April 30, 2021, the acquisition of Perpetual Federal Savings Bank on October 1, 2021 and the acquisition of Peoples Federal Savings and Loan on October 1, 2022.

Other intangible assets consist of core deposit and customer list intangible assets arising from business acquisitions. They are initially measured at fair value and then are amortized on a straight line method over their estimated useful lives and evaluated for impairment. These assets are included in other assets on the Company's consolidated balance sheets.

Off Balance Sheet Instruments

In the ordinary course of business, the Bank has entered into commitments to extend credit, including commitments, commercial letters of credit and standby letters of credit. Such financial instruments are recorded when they are funded.

Foreclosed Real Estate

Foreclosed real estate held for sale is carried at the lower of fair value minus estimated costs to sell, or cost. Costs of holding foreclosed real estate are charged to expense in the current period, except for significant property improvements, which are capitalized. Valuations are periodically performed by management and an allowance is established by a charge to noninterest expense if the carrying value exceeds the fair value minus the estimated costs to sell. Foreclosed real estate is classified as other real estate owned. The net loss from operations of foreclosed real estate held for sale is reported in noninterest expense. The Bank heldno foreclosed real estate at December 31, 2023 or December 31, 2022.

Premises and Equipment

Land is carried at cost. Bank premises and equipment are stated at cost less accumulated depreciation. Depreciation is based on the estimated useful lives of the various properties and is computed using straight line and accelerated methods. Costs for maintenance and repairs are charged to operations as incurred. Gains and losses on dispositions are included in current operations.

Bank Owned Life Insurance

Bank owned life insurance policies are carried at their cash surrender value. The Bank recognizes tax-free income from the periodic increases in the cash surrender value of these policies and from death benefits.

Revenue Recognition

Accounting Standards Codification 606, “Revenue from Contracts with Customers" (ASC 606) provides that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Revenue generated from financial instruments, including loans and investment securities, are not included within the scope of ASC 606. The adoption of ASC 606 did not result in a change to the accounting for any of the Company’s revenue streams that

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

are within scope of the amendments. Revenue-generating activities that are within the scope of ASC 606 that are presented as noninterest income in the Company’s consolidated statements of income include:

o

Customer service fees – these include miscellaneous service fees and transaction-based fees charged for certain services, such as debit card. Revenue is recognized when the performance obligation is completed, which is generally after a transaction is completed or monthly for account maintenance services.

o

Other service charges and fees – these include service fees charged for deposit account maintenance and activity along with transaction-based fees charged for certain services, such as overdraft activities, returned check charges and wire transfers. Revenue is recognized when the performance obligation is completed, which is generally after a transaction is completed or monthly for account maintenance services.

Income Tax

The Company’s income tax expense consists of the following components for federal and state: current and deferred. Current income tax expense reflects taxes to be paid or refunded for the current period by applying the provisions of the enacted tax law to the taxable income or excess of deductions over revenues. The Company determines deferred income taxes using the liability (or balance sheet) method. Under this method, the net deferred tax asset or liability is based on the tax effects of the differences between the book and tax bases of assets and liabilities, and enacted changes in tax rates and laws are recognized in the period in which they occur.

Deferred income tax expense results from changes in deferred tax assets and liabilities between periods. Deferred tax assets are recognized if it is more likely than not, based on the technical merits, that the tax position will be realized or sustained upon examination. The term more likely than not means a likelihood of more than 50 percent; the terms examined and upon examination also include resolution of the related appeals or litigation processes, if any. A tax position that meets the more-likely-than-not recognition threshold is initially and subsequently measured as the largest amount of tax benefit that has a greater than 50 percent likelihood of being realized upon settlement with a taxing authority that has full knowledge of all relevant information. The determination of whether or not a tax position has met the more-likely-than-not recognition threshold considers the facts, circumstances, and information available at the reporting date and is subject to management’s judgment. Deferred tax assets are reduced by a valuation allowance if, based on the weight of evidence available, it is more likely than not that some portion or all of a deferred tax asset will not be realized.

The Company recognizes interest and penalties, if any, related to unrecognized tax benefits in tax expense. Based on management’s analysis, the Company did not have any uncertain tax positions as of December 31, 2023 and 2022 With a few exceptions, the Company is no longer subject to U.S. Federal, state or local examinations by tax authorities for years before 2020.

Earnings Per Share

Basic earnings per share represent income available to common stockholders divided by the weighted-average number of common shares outstanding during the period. See Note 13 for additional information.

Stock-Based Compensation

The fair value of restricted common stock is their fair market value on the date of grant. The fair value of restricted stock is amortized as compensation expense on a straight-line basis over the vesting period of the grants. Compensation expense recognized is included in salaries and wages in the consolidated statements of income.

Transfers of Financial Assets

Transfersof financial assets are accounted for as sales, when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Corporation – put presumptively beyond the reach of the transferor and its creditors, even in bankruptcy or other receivership, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets and (3) the Corporation does not maintain effective control over the transferred assets

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

throughan agreement to repurchase them before their maturity or the ability to unilaterally cause the holder to return specific assets.

Treasury Stock

Common stock shares repurchased are recorded at market value on date of purchase. Restricted shares when awarded are removed from treasury stock using the weighted average method.

Other Comprehensive Income (Loss)

Accounting principles generally require that recognized revenue, expenses, gains and losses be included in net income. Certain changes in assets and liabilities, such as unrealized gains and losses on available-for-sale securities, are reported as a separate component of the equity section of the balance sheet. Such items, along with net income, are components of other comprehensive income (loss).

The components of other comprehensive income (loss) and related tax effects are as follows:

(In Thousands)
202320222021
Net unrealized gain (loss) on available-for-sale securities$10,781$(44,366)$(10,948)
Reclassification adjustment for (gain) loss on sale of available-for-sale securities891-(293)
Net unrealized gain (loss) on available-for-sale securities11,672(44,366)(11,241)
Tax expense (benefit)2,451(9,317)(2,360)
Other comprehensive income (loss)$9,221$(35,049)$(8,881)

Recent Accounting Pronouncements

In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2016-13 “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” This ASU required the measurement of all expected credit losses for financial assets held at the reporting date to be based on historical experience, current conditions, and reasonable and supportable forecasts. Financial institutions and other organizations now use forward-looking information to better calculate their credit loss estimates. Many of the loss estimation techniques used prior to adoption of the ASU are still permitted, although the inputs to those techniques were changed to reflect the full amount of expected credit losses. Organizations continue to use judgment to determine which loss estimation method is appropriate for their circumstances. The ASU required enhanced disclosures to help investors and other financial statement users better understand significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of an organization’s portfolio. These disclosures included qualitative and quantitative requirements that provided additional information about the amounts recorded in the financial statements. In addition, the ASU amended the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration.

The Current Expected Credit Losses (“CECL”) methodology applies to loans held for investment, held to maturity debt securities, and off balance-sheet credit exposures. The ASU allows for several different methods of computing the ACL: closed pool, vintage, average charge-off, migration, probability of default / loss given default, discounted cash flow, and regression. Based on its analysis of observable data, the Company concluded the average charge-off method to be the most appropriate and statistically relevant.

The Company began working with its third-party service provider to review parallel reports in June 2019. At the end of first quarter 2022, the Company evaluated and refined its methodology and produced a parallel report for the calculation of the ACL under the ASU guidance. The Company contracted with a third party to perform an independent validation of its processes and methodology. This validation has been completed and, at this time, is anticipated to be performed on an annual basis. As the Company conducts its own risk-based audits, the audit risk assessment will determine the scope and frequency of future model validations.

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

The qualitative impact of the new accounting standard will still be directed by many of the same factors that impacted the previous methodology for computing the allowance including, but not limited to, quality and experience of staff, changes in the value of collateral, concentrations of credit in loan types or industries and changes to lending policies. In addition to this, the Company will also use reasonable and supportable forecasts. Examples of this are regression analyses of data from the Federal Open Market Committee, quarterly economic projections for change in real GDP and of national unemployment.

The Company adopted ASU 2016-13 on January 1, 2023, using the modified retrospective method for all financial assets measured at amortized cost and off-balance sheet credit exposures. Results for reporting periods beginning after January 1, 2023 are presented under CECL while prior period amounts continue to be reported in accordance with the incurred loss accounting standards. The Company did not make anymaterial changes to its business practices as a result of implementing the ASU.

The transition adjustment of the CECL adoption included an increase in the allowance for loan losses of $3.6 million, an increase in the allowance for unfunded loan commitment and letters of credit of $0.9 million and a $3.4 million decrease to the retained earnings account to reflect the cumulative effect of adopting CECL on the Company's consolidated balance sheets, with the $1.1 million tax impact portion being recorded as part of the deferred tax asset in other assets on the Company's consolidated balance sheets.

The following table illustrates the impact of adopting the ASU:

(In Thousands)
As Reported · Impact of
UnderPre-ASU 2016-13ASU 2016-13
ASU 2016-13AdoptionAdoption
Consumer Real Estate$3,872$998$2,874
Agricultural Real Estate183349(166)
Agricultural101751(650)
Commercial Real Estate15,42511,9243,501
Commercial & Industrial3,2175,382(2,165)
Consumer1,079909170
Unfunded Loan Commitment & Letters of Credit2,1661,262904
Current Expected Credit Losses$26,043$21,575$4,468

In March 2022, the FASB issued ASU 2022-02 "Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures." This ASU eliminates the accounting guidance on troubled debt restructurings for creditors in ASC 310-40 and requires entities to evaluate all receivable modifications under ASC 310-20 to determine whether a modification made to a borrower results in a new loan or a continuation of the existing loan. The amended guidance adds enhanced disclosures for creditors with respect to loan refinancings and restructurings for borrowers experiencing financial difficulty. The amended guidance also requires disclosure of current period gross charge-offs by year of origination within the vintage disclosures required by ASC 326. The amended guidance was effective for the Company on January 1, 2023. The Company adopted ASU 2022-02 effective January 1, 2023. There was no financial impact as a result of adopting the standard.

In March 2022, the Sixth Circuit issued a ruling in CIC Services LLC v IRS vacating a previously referenced IRS Notice 2016-66. That ruling, as it stood, would remove the requirement of disclosure on Form 8886. However, on April 10, 2023, the IRS issued IR-2023-74 proposing regulations that classify Sec. 831(b) captives with less than a 65% claims loss ratio over a 10-year period as a "listed transaction." This provision would apply to only captives that have been in existence for at least 10 years. This is a change from Notice 2016-66 which classified Sec. 831(b) captives with less than a 70% claims loss ratio as a "transaction of interest." Final regulations are expected to be issued in Q1 2024. Management and its advisors are in the process of evaluating the impact of these proposed regulations. The Company dissolved its Captive insurance company, F&M Risk Management, in December 2023.

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

In October 2023, the FASB issued ASU 2023-06"Disclosure Improvements - Codification Amendments in Response to the SEC’s Disclosure Update and Simplification Initiative."The amendments in this Update are the result of the FASB’s decision to incorporate into the Accounting Standards Codification certain disclosure requirements, referred by the SEC, that require incremental information to US GAAP. Topics in the ASU that have applicability to the Company are as follows:

*Statement of Cash Flows - requires an accounting policy disclosure in annual periods of where cash flows associated with derivative instruments and their related gains and losses are presented in the statement of cash flows.

*Debt - requires disclosure of amounts and terms of unused lines of credit and unfunded commitments and the weighted-average interest rate on outstanding short-term borrowings.

*Derivatives and Hedging - adds cross-reference to disclosure requirements related to where cash flows associated with derivative instruments and their related gains and losses are presented in the statement of cash flows.

The effective date for each amendment will be the date on which the SEC’s removal of that related disclosure from Regulation S-X or Regulation S-K becomes effective, with early adoption prohibited. If by June 30, 2027, the SEC has not removed the applicable requirement from Regulation S-X or Regulation S-K, the pending content of the related amendment will be removed from the Accounting Standards Codification and will not become effective for any entity. Management is reviewing the provisions of ASU 2023-06, and does not expect the adoption of the ASU to have a material effect on the Company’s financial statements.

In November 2023, the FASB issued ASU 2023-07 "Segment Reporting (Topic 280) - Improvements to Reportable Segment Disclosures." The amendments in this Update improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses. The amendments in this Update primarily require that a public entity disclose, on an annual and interim basis, significant segment expenses that are regularly provided to the chief operating decision maker; require that a public entity disclose the title and position of the chief operating decision maker and an explanation of how the chief operating decision maker uses the reported measure(s) of segment profit or loss in assessing segment performance and deciding how to allocate resources; require that a public entity that has a single reportable segment provide all the disclosures required by the amendments in this Update and all existing segment disclosures in Topic 280. The amendments in this Update are effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted. A public entity should apply the amendments in this Update retrospectively to all prior periods presented in the financial statements. Management is evaluating the Update and does not expect adoption of the Update to have a material effect on the Company’s financial position or results of operations.

In December 2023, the FASB issued ASU 2023-09"Income Taxes (Topic 740) - Improvements to Income Tax Disclosures."The amendments in this Update require that public business entities on an annual basis (1) disclose specific categories in the rate reconciliation and (2) provide additional information for reconciling items that meet a quantitative threshold (if the effect of those reconciling items is equal to or greater than 5 percent of the amount computed by multiplying pretax income [or loss] by the applicable statutory income tax rate). The amendments also require disclosure of the amount of income taxes paid (net of refunds received) disaggregated by federal (national) and state jurisdictions. For public business entities, the amendments in this Update are effective for annual periods beginning after December 15, 2024. Early adoption is permitted for annual financial statements that have not yet been issued or made available for issuance. The amendments in this Update should be applied on a prospective basis and retrospective application is permitted. Management is evaluating the Update and does not expect adoption of the Update to have a material effect on the Company’s financial position or results of operations.

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

Note 2 – Business Combination & Asset Purchase

On October 1, 2022, the Company acquired Peoples-Sidney Financial Corporation (PPSF), the bank holding company for Peoples Federal Savings and Loan Bank, a community bank with three full-service offices in Sidney, Anna and Jackson Center, Ohio in addition to a separate drive-thru location in Sidney, Ohio. PPSF shareholders had the opportunity to elect to receive either 0.6597 shares of FMAO stock or $24.00 per share in cash for each PPSF share owned, subject to a requirement under the Merger Agreement that the minimum number of PPSF shares exchanged for Farmers & Merchants Bancorp, Inc. (FMAO) shares in the merger was no less than 758,566. Fractional shares of FMAO common stock were not issued in respect of fractional interests arising from the merger but were paid in cash pursuant to the merger agreement. PPSF had 1,167,025 shares outstanding on October 1, 2022. The share price of FMAO stock on October 1, 2022 was $26.87. Total consideration for the acquisition was approximately $23.2 million consisting of which $9.8 million was in cash and $13.4 million in stock. As a result of the acquisition, the Company increased its deposit base in Sidney and the greater Shelby County and reduced transaction costs. The Company has reduced costs through economies of scale.

In 2022, the Company incurred additional third-party acquisition-related costs of $2.4 million. These expenses were comprised primarily of data processing costs of $1.1 million, consulting fees of $542.9 thousand, employee benefits of $126.5 thousand and other general and administrative expense of $501.0 thousand in the Company’s consolidated statement of income for the year ended December 31, 2022.

In 2023, the Company has incurred additional third-party acquisition-related costs of $200 thousand. These expenses are comprised of employee benefits of $137.2 thousand, data processing costs of $12.9 thousand, consulting fees of $5.2 thousand and other general and administrative expense of $44.7 thousand in the Company’s consolidated statement of income for the year ended December 31, 2023.

Under the acquisition method of accounting, the total purchase was allocated to net tangible and intangible assets based on their current estimated fair values on the date of acquisition. Of the total purchase price of $23.2 million, $6.0 million has been allocated to core deposit intangible included in other assets and is being amortized over seven years on a straight line basis. Goodwill of $5.9 million, which resulted from the acquisition, consists largely of the synergies and economies of scale expected from combining the operations of the Company and Peoples Federal Savings and Loan Bank. Of that total amount, none of the purchase price is deductible for tax purposes. The following table summarizes the consideration paid for Peoples Federal Savings and Loan Bank and the amounts of the assets acquired and liabilities assumed recognized at the acquisition date.

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

Fair Value of Consideration Transferred
(In Thousands)
Cash$9,806
Common Shares (500,426 shares)13,446
Treasury stock repurchased (125 shares)(3)
Total$23,249
Recognized amounts of identifiable assets acquired and liabilities assumed
Assets
Cash and cash equivalents$18,881
Other securities, at cost1,271
Loans, net101,755
Premises and equipment1,906
Goodwill5,924
Other assets12,081
Total Assets Purchased$141,818
Liabilities
Deposits
Noninterest bearing$7,139
Interest bearing104,719
Total deposits111,858
Federal Home Loan Bank (FHLB) advances896
Accrued expenses and other liabilities5,815
Total Liabilities Assumed$118,569

The fair value of the assets acquired included loans with a fair value of $101.8 million and a weighted average life of 44.4 months. The gross principal and contractual interest due under the contracts was $116.1 million of which none were expected to be uncollectible.

The fair value of building and land included in premises and equipment was written up $581 thousand with $597 thousand attributable to the buildings and is being amortized over the remaining life of each building. The combined average remaining life was 12.8 years.

The fair value for certificates of deposit incorporated a valuation amount of $662 thousand which was amortized over 1.1 years. The fair value of Federal Home Loan Bank (FHLB) advances included a valuation amount of $69 thousand which is being amortized over 5.2 years.

2023 · 2022
(In Thousands) · (In Thousands)
Beginning Balance$798$-
Additions6856
Accretion(232)(58)
Reclassification from nonaccretable difference--
Disposals(6)-
Ending Balance$566$798

On October 1, 2021, the Company acquired Perpetual Federal Savings Bank, (PFSB), a community bank withone full-service office in Urbana, Ohio. Shareholders of PFSB elected to receive either 1.7766 shares of FMAO stock or $41.20 per share in cash for each PFSB share owned, subject to adjustment based upon 1,833,999 sharesof FMAO to

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

beissued in the merger. PFSB had 2,470,032 shares outstanding on October 1, 2021. The share price of Farmers & Merchants Bancorp, Inc. (FMAO) stock on October 1, 2021 was $22.40. Total consideration for the acquisition was approximately $100.3 million consisting of $59.2 million in cash and $41.1 million in stock. As a result of the acquisition, the Company increased its deposit base and reduced transaction costs. The Company also reduced costs through economies of scale.

In 2021, the Company incurred additional third-party acquisition-related costs of $1.7 million. These expenses were comprised of employee benefits of $131.5 thousand, data processing costs of $444.9 thousand, consulting fees of $636.8 thousand and other general and administrative expense of $488.3 thousand in the Company’s consolidated statement of income for the year ended December 31, 2021.

In 2022, the Company incurred additional third-party acquisition-related costs of $148.5 thousand. These expenses were comprised of employee benefits of $90.8 thousand and other general and administrative expense of $57.7 thousand in the Company’s consolidated statement of income for the year ended December 31, 2022.

Under the acquisition method of accounting, the total purchase was allocated to net tangible and intangible assets based on their current estimated fair values on the date of acquisition. Of the total purchase price of $100.3 million, $668 thousand has been allocated to core deposit intangible included in other assets and is being amortized over seven years on a straight line basis. Goodwill of $25.2 million, which resulted from the acquisition, consists largely of the synergies and economies of scale expected from combining the operations of the Company and Perpetual Federal Savings Bank. Of that total amount, none of the purchase price was deductible for tax purposes. The following table summarizes the consideration paid for Perpetual Federal Savings Bank and the amounts of the assets acquired and liabilities assumed recognized at the acquisition date.

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

Fair Value of Consideration Transferred
(In Thousands)
Cash$59,234
Common Shares (1,833,845 shares)41,078
Total$100,312
Recognized amounts of identifiable assets acquired and liabilities assumed
Assets
Cash and cash equivalents$44,975
Federal funds sold1,672
Interest-bearing time deposits6,250
Other securities, at cost2,794
Loans, net334,661
Premises and equipment615
Goodwill25,220
Other assets3,975
Total Assets Purchased$420,162
Liabilities
Deposits
Noninterest bearing$2,018
Interest bearing309,090
Total deposits311,108
Federal Home Loan Bank (FHLB) advances6,218
Accrued expenses and other liabilities2,524
Total Liabilities Assumed$319,850

The fair value of the assets acquired included loans with a fair value of $334.7 million and a weighted average life of 52 months. The gross principal and contractual interest due under the contracts was $403.3 million, of which $5.6 million was expected to be uncollectible.

The fair value of building and land included in premises and equipment was written down by $4 thousand with $297 thousand attributable to the buildings and is being amortized over the useful life of 16.2 years.

The fair value for certificates of deposit incorporated a valuation amount of $3.9 million which was accreted over 1.6 years. The fair value of Federal Home Loan Bank (FHLB) advances included a valuation amount of $218 thousand which is being accreted over 2.6 years.

20232022
(In Thousands)(In Thousands)
Beginning Balance$4,236$5,262
Additions39294
Accretion(1,480)(1,318)
Reclassification from nonaccretable difference--
Disposals-(2)
Ending Balance$2,795$4,236

On April 30, 2021, the Company acquired Ossian Financial Services, Inc., (OSFI), the bank holding company for Ossian State Bank, a community bank based in Ossian, Indiana. Ossian State Bank operatedtwo full-service offices in the northeast Indiana communities of Ossian and Bluffton. Shareholders of OSFI received $67.71 in cash for each share. OSFI had 295,388 shares outstanding on April 30, 2021. Total consideration for the acquisition was

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

approximately$20.0 million in cash. As a result of the acquisition, the Company has increased its deposit base and reduced transaction costs. The Company has also reduced costs through economies of scale.

In 2021, the Company incurred additional third-party acquisition-related costs of $2.2 million. These expenses were comprised of employee benefits of $694.1 thousand, data processing costs of $938.9 thousand, consulting fees of $255.2 thousand, ATM expense of $13.8 thousand and other general and administrative expense of $255.0 thousand in the Company’s consolidated statement of income for the year ended December 31, 2021.

In 2022, the Company incurred additional third-party acquisition-related costs of $31.6 thousand. These expenses were included in other general and administrative expense in the Company’s consolidated statement of income for the year ended December 31, 2022.

Under the acquisition method of accounting, the total purchase was allocated to net tangible and intangible assets based on their current estimated fair values on the date of acquisition. Of the total purchase price of $20.0 million, $980.2 thousand has been allocated to core deposit intangible included in other assets and is being amortized over seven years on a straight line basis. Goodwill of $7.9 million, which resulted from the acquisition, consists largely of the synergies and economies of scale expected from combining the operations of the Company and Ossian State Bank and is deductible for tax purposes over 15 years. The following table summarizes the consideration paid for Ossian State Bank and the amounts of the assets acquired and liabilities assumed recognized at the acquisition date.

Fair Value of Consideration Transferred
(In Thousands)
Cash$20,001
Total$20,001
Recognized amounts of identifiable assets acquired and liabilities assumed
Assets
Cash and cash equivalents$20,229
Interest-bearing time deposits20,226
Securities - available-for-sale30,243
Other securities, at cost281
Loans, net52,403
Premises and equipment494
Goodwill7,874
Other assets5,308
Total Assets Purchased$137,058
Liabilities
Deposits
Noninterest bearing$34,509
Interest bearing81,535
Total deposits116,044
Accrued expenses and other liabilities1,013
Total Liabilities Assumed$117,057

The fair value of the assets acquired included loans with a fair value of $52.4 million and a weighted average life of 52 months. The gross principal and contractual interest due under the contracts was $63.7 million, of which $1.1 million was expected to be uncollectible.

The fair value of building and land included in premises and equipment was written down by $596 thousand with $244 thousand attributable to the buildings and is being accreted over the useful life of 39 years.

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

The fair value for certificates of deposit incorporates a valuation amount of $59 thousand which was accreted over 1.4 years.

20232022
(In Thousands)(In Thousands)
Beginning Balance$470$645
Additions-1
Accretion(176)(176)
Reclassification from nonaccretable difference--
Disposals--
Ending Balance$294$470

Changes in accretable yield, or income expected to be collected, for the acquisition of Bank of Geneva completed in 2019, are as follows:

20232022
(In Thousands)(In Thousands)
Beginning Balance$785$1,198
Additions1113
Accretion(433)(426)
Reclassification from nonaccretable difference--
Disposals--
Ending Balance$363$785

The results of operations of Ossian State Bank, Perpetual Federal Savings Bank and Peoples Federal Savings and Loan Bank have been included in the Company’s consolidated financial statements since the acquisition dates of April 30, 2021, October 1, 2021 and October 1, 2022, respectively. The following schedule includes pro-forma results for the years ended December 31, 2023, 2022 and 2021 as if all three acquisitions had occurred as of the beginning of the comparable prior reporting periods.

202320222021
Summary of Operations
Net Interest Income - Before Provision for Credit Losses and Unfunded*$81,397$90,754$84,749
Provision for Credit Losses and Unfunded*1,6824,5133,445
Net Interest Income After Provision for Credit Losses and Unfunded*79,71586,24181,304
Noninterest Income16,04014,10018,931
Noninterest Expense67,19358,10558,300
Income Before Income Taxes28,56242,23641,935
Income Taxes5,6098,1418,397
Net Income$22,953$34,095$33,538
Basic and Diluted Earnings Per Share$1.68$2.51$2.48

*ASU 2016-13 adopted during the first quarter of 2023; therefore, 2022 and 2021 provision amounts reflect the incurred loss method.

The pro-forma information includes adjustments for interest income on loans, amortization of intangibles arising from the transaction, interest expense on deposits acquired, premises expense for the branches acquired and the related income tax effects.

The pro-forma financial information is presented for informational purposes only and is not indicative of the results of operations that actually would have been achieved had the acquisition been consummated as of that time, nor is it intended to be a projection of future results.

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

The acquisition of Bank of Geneva resulted in the recognition of $3.9 million in core deposit intangible assets, the acquisition of Ossian State Bank resulted in the recognition of $980.2 thousand in core deposits assets, the acquisition of Perpetual Federal Savings Bank resulted in the recognition of $668 thousand in core deposits and the acquisition of Peoples Federal Savings and Loan resulted in the recognition of $6.0 million in core deposits which are all being amortized over the remaining economic useful life of 7 years on a straight line basis. Core deposit intangible is included in other assets on the Company's consolidated balance sheets.

The amortization expense for the years ended December 31, 2023, 2022 and 2021 was $1.7 million, $1.0 million and $677 thousand, respectively.

Future amortization expense of core deposit intangible assets is as follows:

Geneva · Ossian · Perpetual · Peoples · Total
(In thousands)
2024$560$140$95$861$1,656
2025560140958611,656
2026-140958611,096
2027-140958611,096
2028-4773861981
Thereafter---646646
Total$1,120$607$453$4,951$7,131

On November 16, 2020, FM Investment Services, a division of the Bank, purchased the assets and clients of Adams County Financial Resources (ACFR), a full-service registered investment advisory firm located in Geneva, Indiana. As of November 30, 2020, ACFR had approximately $83 million of assets under management and over 450 clients.

Total consideration for the purchase was $825 thousand which consisted of 40,049 shares of stock. Under the acquisition method of accounting, the total purchase is allocated to net tangible and intangible assets based on their current estimated fair values on the date of acquisition. Of the total purchase price of $825 thousand, $800 thousand has been allocated to customer list intangible, included in other assets, to be amortized over 6.5 years on a straight line basis.

The customer list intangible amortization expense for the years ended December 31, 2023, 2022 and 2021 was $123 thousand for each of the three years presented. Future amortization expense of customer list intangible is as follows:

(In thousands)
2024$123
2025123
2026123
202748
2028-
Thereafter-
Total$417

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

Note 3 – Securities

The amortized cost and fair value of securities, with gross unrealized gains and losses, follows:

(In Thousands)
Gross · Gross
AmortizedUnrealizedUnrealizedFair
CostGainsLossesValue
Available-for-Sale:
U.S. Treasury$87,182$1$(6,913)$80,270
U.S. Government agencies140,960-(12,738)128,222
Mortgage-backed securities94,061-(11,929)82,132
State and local governments73,000135(5,281)67,854
Total available-for-sale securities$395,203$136$(36,861)$358,478
(In Thousands)
Gross · Gross
Amortized · Unrealized · Unrealized · Fair
Cost · Gains · Losses · Value
Available-for-Sale:
U.S. Treasury$104,507$-$(9,829)$94,678
U.S. Government agencies156,817-(17,050)139,767
Mortgage-backed securities101,068-(14,141)86,927
State and local governments76,79469(7,446)69,417
Total available-for-sale securities$439,186$69$(48,466)$390,789

Investment securities will at times depreciate to an unrealized loss position. The Bank utilizes the following criteria to assess whether the unrealized loss requires an allowance for credit losses on investment securities. No one item by itself will necessarily signal that an allowance for credit losses on investment securities should be established.

The fair value of the security has significantly declined from book value.

A downgrade has occurred that lowered the credit rating to below investment grade (below Baa3 by Moody and BBB – by Standard and Poors.)

Dividends have been reduced or eliminated or scheduled interest payments have not been made.

Management does not possess both the intent and ability to hold the security for a period of time sufficient to allow for any anticipated recovery in fair value.

If the unrealized loss is determined to be the result of a credit loss, the present value of the cash flows expected to be collected is compared to the amortized cost basis. If the present value of the cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded, limited by the amount that the fair value is less than the amortized cost basis. Adjustments to the allowance are recorded in the Company's consolidated statement of income as a component of the provision for credit losses. The table below is presented by category of security and length of time in a continuous loss position. The Company did not record an allowance for credit losses on its investment securities available for sale as the unrealized losses were attributed to changes in interest rates, not credit quality.

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

Information pertaining to securities with gross unrealized losses at December 31, 2023 and 2022, aggregated by investment category and length of time that individual securities have been in a continuous loss position follows:

(In Thousands) · (In Thousands)
Less Than Twelve Months · Twelve Months & Over
GrossGross
UnrealizedFairUnrealizedFair
LossesValueLossesValue
U.S. Treasury$(4)$494$(6,909)$79,528
U.S. Government agencies--(12,738)128,222
Mortgage-backed securities(20)4,372(11,909)77,759
State and local governments(2)931(5,279)60,402
Total available-for-sales securities$(26)$5,797$(36,835)$345,911
(In Thousands) · (In Thousands)
Less Than Twelve Months · Twelve Months & Over
GrossGross
UnrealizedFairUnrealizedFair
LossesValueLossesValue
U.S. Treasury$(207)$9,121$(9,622)$85,557
U.S. Government agencies(1,081)24,560(15,969)114,906
Mortgage-backed securities(2,454)26,905(11,687)60,022
State and local governments(3,223)38,771(4,223)25,610
Total available-for-sales securities$(6,965)$99,357$(41,501)$286,095

Unrealized losses on securities have not been recognized into income because the issuers’ bonds are of high credit quality, values have only been impacted by rate changes, and the Company has the intent and ability to hold the securities for the foreseeable future. The fair value is expected to recover as the bonds approach the maturity date.

Sales of $22.0 and $9.3 million for 2023 and 2021, respectively, generated gross realized gains and losses for the years ended December 31, as presented below:

(In Thousands)
2023 · 2022 · 2021
Gross realized gains$-$-$293
Gross realized losses(891)--
Net realized gains (losses)$(891)$-$293
Tax expense (benefit) related to net realized gains (losses)$(187)$-$62

The net realized gain (loss) on sales and related tax expense (benefit) is a reclassification out of accumulated other comprehensive income (loss). The net realized gain (loss) is included in net gain (loss) on sale of securities available-for-sale and the related tax expense (benefit) is included in income taxes in the consolidated statements of income.

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

The amortized cost and fair value of debt securities at December 31, 2023, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

(In Thousands)
Amortized
CostFair Value
One year or less$24,878$24,274
After one year through five years244,319223,135
After five years through ten years31,94528,937
After ten years--
Total$301,142$276,346
Mortgage-backed securities94,06182,132
Total$395,203$358,478

Investments with a carrying value and fair value of $255.8 million at December 31, 2023 and $134.8 million at December 31, 2022 were pledged to secure public deposits and securities sold under repurchase agreements. In addition, investments with a carrying value of $61.7 million and a par value of $69.9 million were pledged to the Federal Reserve Bank's Term Funding Program (BTFP) to secure additional borrowing capacity as of December 31, 2023. The BTFP utilizes the par value of securities pledged to collateralize loans it has made to member banks.

Note 4 - Loans

The Company had $1.6 million in loans held for sale at December 31, 2023 as compared to $827 thousand in loans held for sale at December 31, 2022.

Loans at December 31 are summarized below:

(In Thousands)
Loans:20232022
Consumer Real Estate$521,895$494,423
Agricultural Real Estate223,791220,819
Agricultural132,560128,733
Commercial Real Estate1,337,7661,152,603
Commercial and Industrial254,935242,360
Consumer79,59189,147
Other30,13629,818
2,580,6742,357,903
Less: Net deferred loan fees and costs and other*517(1,516)
2,581,1912,356,387
Less: Allowance for credit losses(25,024)(20,313)
Loans - Net$2,556,167$2,336,074

*This chart contains fair value adjustments to the basis of derivatives in the amount of $2.7 million at December 31, 2023. No derivatives existed at December 31, 2022.

Following are the characteristics and underwriting criteria for each major type of loan the Bank offers:

Consumer Real Estate: Purchase, refinance, or equity financing of one to four family owner occupied dwelling. Success in repayment is subject to borrower’s income, debt level, character in fulfilling payment obligations, employment, and others.

Agricultural Real Estate: Purchase of farm real estate or for permanent improvements to the farm real estate. Cash flow from the farm operation is the repayment source and is therefore subject to the financial success of the farm operation.

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

Agricultural: Loans for the production and housing of crops, fruits, vegetables, and livestock or to fund the purchase or re-finance of capital assets such as machinery and equipment and livestock. The production of crops and livestock is especially vulnerable to commodity prices and weather. The vulnerability to commodity prices is offset by the farmer’s ability to hedge their position by the use of the future contracts. The risk related to weather is often mitigated by requiring crop insurance.

Commercial Real Estate: Construction, purchase, and refinance of business purpose real estate. Risks include potential construction delays and overruns, vacancies, collateral value subject to market value fluctuations, interest rate, market demands, borrower’s ability to repay in orderly fashion, and others. The Bank does employ stress testing on higher balance loans to mitigate risk by ensuring the customer’s ability to repay in a changing rate environment before granting loan approval.

Commercial and Industrial: Loans to proprietorships, partnerships, or corporations to provide temporary working capital and seasonal loans as well as long term loans for capital asset acquisition. Risks include adequacy of cash flow, reasonableness of projections, financial leverage, economic trends, management ability and estimated capital expenditures during the fiscal year. The Bank does employ stress testing on higher balance loans to mitigate risk by ensuring the customer's ability to repay in a changing rate environment before granting loan approval. During 2022, the remaining Protection Program (PPP) loan balances of $2.9 million were forgiven and consequently paid off. The PPP provided loans to eligible business through financial institutions like the Bank, with loans being eligible for forgiveness of some or all of the principal amount by the Small Business Administration (SBA) if the borrower meets certain requirements. The SBA guarantees repayment of the loans to the Bank if the borrower’s loan is not forgiven and is then not repaid by the customer. Therefore, there isno allowance for credit losses related to these loans.

Consumer: Funding for individual and family purposes. Success in repayment is subject to borrower’s income, debt level, character in fulfilling payment obligations, employment, and other factors.

Other: Primarily funds public improvements in the Bank’s service area. Repayment ability is based on the continuance of the taxation revenue as the source of repayment.

The following is a maturity schedule by major category of loans excluding fair value adjustments at December 31, 2023:

(In Thousands)
After One · After Five
Within · Year Within · Years Within · After
One YearFive YearsFifteen YearsFifteen YearsTotal
Consumer Real Estate$12,307$33,817$157,139$322,639$525,902
Agricultural Real Estate5466,14963,073154,648224,416
Agricultural62,92647,05319,1843,430132,593
Commercial Real Estate109,232382,123619,438227,1261,337,919
Commercial and Industrial97,823103,80652,981828255,438
Consumer2,03658,11519,5619479,806
Other2,8551,45216,2519,58430,142
$287,725$632,515$947,627$718,349$2,586,216

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

The distribution of fixed rate loans and variable rate loans by major loan category is as follows as of December 31, 2023:

(In Thousands)
FixedVariable
RateRate
Consumer Real Estate$329,142$192,753
Agricultural Real Estate123,783100,008
Agricultural56,26976,291
Commercial Real Estate1,024,989312,777
Commercial and Industrial131,385123,550
Consumer79,52665
Other20,5529,584

Other loans are included in the commercial and industrial category for the remainder of the tables in this Note 4, unless specifically noted separately.

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

The following table represents the contractual aging of the recorded investment in past due loans by portfolio classification of loans as of December 31, 2023 and 2022, net of deferred loan fees and costs:

(In Thousands)
December 31, 2023 · 30-59 Days Past Due · 60-89 Days Past Due · Greater Than 90 Days · Total Past Due · Current · Total Financing Receivables · Recorded Investment > 90 Days and Accruing
Consumer Real Estate$1,914$137$670$2,721$519,187$521,908$-
Agricultural Real Estate-3,429553,484219,995223,479-
Agricultural-1,1322,9774,109128,654132,763-
Commercial Real Estate380-2556351,334,4401,335,075-
Commercial and Industrial145-199344284,550284,894-
Consumer218372628180,07280,353-
Total$2,657$4,735$4,182$11,574$2,566,898$2,578,472$-
(In Thousands)
December 31, 2022 · 30-59 Days Past Due · 60-89 Days Past Due · Greater Than 90 Days · Total Past Due · Current · Total Financing Receivables · Recorded Investment > 90 Days and Accruing
Consumer Real Estate$1,536$635$90$2,261$492,162$494,423$-
Agricultural Real Estate11821,5501,670218,844220,514-
Agricultural433-152585128,341128,926-
Commercial Real Estate74-1802541,150,2571,150,511-
Commercial and Industrial953-1821,135270,984272,119-
Consumer8337-12089,77489,894-
Total$3,197$674$2,154$6,025$2,350,362$2,356,387$-

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

The following tables present the recorded investment in nonaccrual loans by portfolio class of loans as of December 31, 2023 and December 31, 2022:

(In Thousands)
Nonaccrual · Loans Past
With No · Due Over
Allowance · 89 Days
for Credit Loss · Nonaccrual · Still Accruing
Consumer Real Estate$1,006$1,190$-
Agricultural Real Estate15,94915,949-
Agricultural4,6714,671-
Commercial Real Estate254254-
Commercial & Industrial198198-
Consumer9191-
Total$22,169$22,353$-

Interest income that would have been recorded under the original terms of these loans would have aggregated $1.6 million for 2023 and $157 thousand for 2022.

(In Thousands)
Consumer Real Estate$612
Agricultural Real Estate1,921
Agriculture152
Commercial Real Estate903
Commercial and Industrial1,096
Consumer5
Total$4,689

The Bank uses a nine tier risk rating system to grade its loans. The grade of a loan may change during the life of the loan.

The risk ratings are described as follows.

Zero (0) Unclassified. Any loan which has not been assigned a classification.

One (1) Excellent. Credit to premier customers having the highest credit rating based on an extremely strong financial condition, which compares favorably with industry standards (upper quartile of RMA ratios). Financial statements indicate a sound earnings and financial ratio trend for several years with satisfactory profit margins and excellent liquidity exhibited. Prime credits may also be borrowers with loans fully secured by highly liquid collateral such as traded stocks, bonds, certificates of deposit, savings account, etc. No credit or collateral exceptions exist, and the loan adheres to The Bank's loan policy in every respect. Financing alternatives would be readily available and would qualify for unsecured credit. This rate is summarized by high liquidity, minimum risk, strong ratios, and low handling costs.

Two (2) Good. Desirable loans of somewhat less stature than rate 1, but with strong financial statements. Loan supported by financial statements containing strong balance sheets and a history of profitability. Probability of serious financial deterioration is unlikely. Possessing a sound repayment source (and a secondary source), which would allow repayment in a reasonable period of time. Individual loans backed by liquid personal assets, established history and unquestionable character.

Three (3) Satisfactory. Satisfactory loans of average or slightly above average risk – having some deficiency or vulnerability to changing economic conditions, but still fully collectible. Projects should normally

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

demonstrate acceptable debt service coverage. There may be some weakness but with offsetting features of other support readily available. Loans that are meeting the terms of repayment.

Loans may be rated 3 when there is no recent information on which to base a current risk evaluation and the following conditions apply:

At inception, the loan was properly underwritten and did not possess an unwarranted level of credit risk;

a.

At inception, the loan was secured with collateral possessing a loan-to-value adequate to protect The Bank from loss;

b.

The loan exhibitedtwo or more years of satisfactory repayment with a reasonable reduction of the principal balance;

c.

During the period that the loan has been outstanding, there has been no evidence of any credit weakness. Some examples of weakness include slow payment, lack of cooperation by the borrower, breach of loan covenants, or the business is in an industry which is known to be experiencing problems. If any of these credit weaknesses is observed, a lower risk rating is warranted.

Four (4) Satisfactory / Monitored. A “4” (Satisfactory/Monitored) risk rating may be established for a loan considered satisfactory but which is of average credit risk due to financial weakness or uncertainty. The loans warrant a higher than average level of monitoring to ensure that weaknesses do not advance. The level of risk in Satisfactory/Monitored classification is considered acceptable and within normal underwriting guidelines, so long as the loan is given management supervision.

Five (5) Special Mention. Loans that possess some credit deficiency or potential weakness which deserve close attention, but which do not yet warrant substandard classification. Such loans pose unwarranted financial risk that, if not corrected, could weaken the loan and increase risk in the future. The key distinctions of a 5 (Special Mention) classification are that (1) it is indicative of an unwarranted level of risk, and (2) weaknesses are considered “potential” versus “defined” impairments to the primary source of loan repayment and collateral.

Six (6) Substandard. One or more of the following characteristics may be exhibited in loans classified substandard:

a.

Loans which possess a defined credit weakness and the likelihood that a loan will be paid from the primary source are uncertain. Financial deterioration is underway and very close attention is warranted to ensure that the loan is collected without loss.

b.

Loans are inadequately protected by the current net worth and paying capacity of the borrower.

c.

The primary source of repayment is weakened, and The Bank is forced to rely on a secondary source of repayment such as collateral liquidation or guarantees.

d.

Loans are characterized by the distinct possibility that The Bank will sustain some loss if deficiencies are not corrected.

e.

Unusual courses of action are needed to maintain a high probability of repayment.

f.

The borrower is not generating enough cash flow to repay loan principal; however, continues to make interest payments.

g.

The lender is forced into a subordinate position or unsecured collateral position due to flaws in documentation.

h.

Loans have been restructured so that payment schedules, terms and collateral represent concessions to the borrower when compared to the normal loan terms.

i.

The lender is seriously contemplating foreclosure or legal action due to the apparent deterioration in the loan

j.

There is significant deterioration in the market conditions and the borrower is highly vulnerable to these conditions.

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

Seven (7) Doubtful. One or more of the following characteristics may be exhibited in loans classified Doubtful:

a.

Loans have all of the weaknesses of those classified as Substandard. Additionally, however, these weaknesses make collection or liquidation in full based on existing conditions improbable.

b.

The primary source of repayment is gone, and there is considerable doubt as to the quality of the secondary source of repayment.

c.

The possibility of loss is high, but, because of certain important pending factors which may strengthen the loan, loss classification is deferred until its exact status is known. A Doubtful classification is established deferring the realization of the loss.

Eight (8) Loss. Loans are considered uncollectable and of such little value that continuing to carry them as assets on the institution’s financial statements is not feasible. Loans will be classified Loss when it is neither practical nor desirable to defer writing off or reserving all or a portion of a basically worthless asset, even though partial recovery may be possible at some time in the future.

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

The following table reflects the risk category of loans by portfolio class based on the most recent analysis performed as of December 31, 2023 based on year of origination:

(In Thousands)
Term Loans Amortized Cost Basis by Origination Year
Revolving
Loans
Term · Amortized · Grand
2023 · 2022 · 2021 · 2020 · Prior · Total · Cost Basis · Total
Consumer Real Estate
Risk Rating
Pass (1-4)$77,298$88,695$90,139$82,680$126,596$465,408$52,904$518,312
Special Mention (5)1,22840--1341,402-1,402
Substandard (6)-2615581631,1982,180142,194
Doubtful (7)--------
Total Consumer Real Estate$78,526$88,996$90,697$82,843$127,928$468,990$52,918$521,908
Gross charge-offs YTD$-$-$-$-$-$-$-$-
Agricultural Real Estate
Risk Rating
Pass (1-4)$30,504$37,199$25,168$25,874$87,107$205,852$97$205,949
Special Mention (5)-86114-5081,383-1,383
Substandard (6)--12,1961863,76516,147-16,147
Doubtful (7)--------
Total Agricultural Real Estate$30,504$38,060$37,378$26,060$91,380$223,382$97$223,479
Gross charge-offs YTD$-$-$-$-$-$-$-$-
Agricultural
Risk Rating
Pass (1-4)$17,787$20,330$8,356$4,476$5,736$56,685$69,824$126,509
Special Mention (5)38621112--7713301,101
Substandard (6)5146342,009498-3,6551,4985,153
Doubtful (7)--------
Total Agricultural$18,339$21,585$10,477$4,974$5,736$61,111$71,652$132,763
Gross charge-offs YTD$-$-$-$-$-$-$-$-

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

(In Thousands)
Term Loans Amortized Cost Basis by Origination Year
Revolving
Loans
Term · Amortized · Grand
2023 · 2022 · 2021 · 2020 · Prior · Total · Cost Basis · Total
Commercial Real Estate
Risk Rating
Pass (1-4)$224,232$438,716$245,273$122,656$235,603$1,266,480$-$1,266,480
Special Mention (5)34,8649,100-10,79312,96867,725-67,725
Substandard (6)----795795-795
Doubtful (7)---75-75-75
Total Commercial Real Estate$259,096$447,816$245,273$133,524$249,366$1,335,075$-$1,335,075
Gross charge-offs YTD$-$-$-$-$-$-$-$-
Commercial & Industrial
Risk Rating
Pass (1-4)$56,224$51,663$24,876$20,071$3,074$155,908$90,018$245,926
Special Mention (5)716692111467941,9366,0167,952
Substandard (6)74454--48576122698
Doubtful (7)---182-182-182
Total Commercial & Industrial$57,014$52,186$25,087$20,399$3,916$158,602$96,156$254,758
Gross charge-offs YTD$-$-$-$565$-$565$-$565
Other
Risk Rating
Pass (1-4)$2,810$-$16,761$5,790$4,775$30,136$-$30,136
Special Mention (5)--------
Substandard (6)--------
Doubtful (7)--------
Total Other$2,810$-$16,761$5,790$4,775$30,136$-$30,136
Gross charge-offs YTD$-$-$-$-$-$-$-$-

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

The following table presents payment performance as of December 31, 2023 by year of origination:

(In Thousands)
Term Loans Amortized Cost Basis by Origination Year
Revolving
Loans
Term · Amortized · Grand
2023 · 2022 · 2021 · 2020 · Prior · Total · Cost Basis · Total
Consumer
Payment Performance
Performing$21,511$40,729$10,666$5,006$2,305$80,217$44$80,261
Nonperforming2658-6292-92
Total Consumer$21,537$40,787$10,666$5,012$2,307$80,309$44$80,353
Gross charge-offs YTD$236$51$100$38$-$425$-$425

The following table presents collateral-dependent loans grouped by collateral as of December 31, 2023:

(In Thousands)
Collateral
Dependent Loans
Consumer Real Estate$1,518
Agricultural Real Estate15,888
Agricultural4,998
Commercial Real Estate255
Commercial & Industrial17
Consumer-
Total$22,676

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

The following table represents the risk category of loans by portfolio class, net of deferred fees, based on the most recent analysis performed as of the time periods shown of December 31, 2022:

(In Thousands)
Agricultural Real Estate · Agricultural · Commercial Real Estate · Commercial and Industrial · Other
2022 · 2022 · 2022 · 2022 · 2022
1-2$9,912$5,857$8,718$780$-
347,40533,671370,03567,50610,921
4146,14388,992737,745167,29118,897
510,3892289,7513,592-
66,66517824,2623,132-
7-----
8-----
Total$220,514$128,926$1,150,511$242,301$29,818

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

For consumer residential real estate, the Company also evaluates credit quality based on the aging status of the loan, which was previously stated, and by payment activity. The following tables present the recorded investment in those classes based on payment activity and assigned risk grading as of December 31, 2022:

(In Thousands)
Consumer Real Estate
Grade
Pass$492,575
Special mention (5)676
Substandard (6)1,172
Doubtful (7)-
Total$494,423
(In Thousands)
Consumer - Other
Performing$89,853
Nonperforming41
Total$89,894

Information about impaired loans as of and for the year ended December 31, 2022 is as follows:

(In Thousands)
Impaired loans without a valuation allowance$4,194
Impaired loans with a valuation allowance4,663
Total impaired loans$8,857
Valuation allowance related to impaired loans$1,996
Total nonaccrual loans$4,689
Total loans past-due ninety days or more and still accruing$-

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

(In Thousands)
20222021
Average investment in impaired loans$10,710$12,247
Interest income recognized on impaired loans$361$292
Interest income recognized on a cash basis on impaired loans$97$188

The Bank had approximately $3.6 million of its impaired loans classified as modifications to borrowers experiencing financial difficulty as of December 31, 2022.

Under ASC 310-40, TDRs were eliminated from being classified as such for 2023 and will no longer be reported as such. Modification programs focused on payment pattern changes and/or modified maturity dates with most receiving a combination of the two concessions. The modifications didnot result in the contractual forgiveness of principal. During 2023, one new loan was considered a modification to a borrower experiencing financial difficulty. The modification consisted of refinancing at a higher balance to a borrower experiencing financial difficulty that would not have otherwise been granted to a borrower. The amount of new money increase to the loan balance was $411 thousand. This loan was subsequently paid off during 2023. During 2022, three new loans were considered modifications to borrowers experiencing financial difficulty as a result of the continuance of interest only payment modifications. These three loans stem from a single relationship with a borrower. This relationship has a Small Business Administration (SBA) guaranty and consequently the request for the continuance of the interest only period was also approved by the SBA as were previous requests. One of the three loans was charged off in December of 2022. The ACL includes a $837 thousand specific allocation for one of the loans as of December 31, 2022. The fourth loan was a work-out loan that was included on Peoples modification list which had some debt written off when the loan was granted. Two loans previously reported as modifications to borrowers experiencing financial difficulty were paid off in April 2022.

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

December 31, 2023 · December 31, 2022
(In thousands) · (In thousands)
Modified Loans for Borrowers Experiencing Financial Difficulty · Number of Contracts Modified in the Last 12 Months · Pre- Modification Outstanding Recorded Investment · Post-Modification Outstanding Recorded Investment · Troubled Debt Restructurings · Number of Contracts Modified in the Last 12 Months · Pre- Modification Outstanding Recorded Investment · Post-Modification Outstanding Recorded Investment
Consumer Real Estate-$-$-Consumer Real Estate1$95$95
Commercial Real Estate11,0241,024Commercial Real Estate17474
Commercial and Industrial---Commercial and Industrial21,2321,232

For the years ended December 31, 2023 and 2022, there wereno modifications to borrowers experiencing financial difficulty that subsequently defaulted after modification.

For the majority of the Bank’s impaired loans, the Bank applied a measurement incorporating the present value of expected future cash flows discounted at the loan's effective rate of interest or the fair value of collateral if the loan is collateral dependent. To determine the fair value of collateral, collateral asset values securing an impaired loan are periodically evaluated. Maximum time of re-evaluation is every 12 months for chattels and titled vehicles and everytwo years for real estate. In this process, third party evaluations are obtained and heavily relied upon. Until such time that updated appraisals are received, the Bank may discount the collateral value used.

The Bank uses the following guidelines as stated in policy to determine when to realize a charge-off, whether a partial or full loan balance. A charge down in whole or in part is realized when unsecured consumer loans, credit card credits and overdraft lines of credit reach 90 days delinquency. At 90 days delinquent, secured consumer loans are charged down to the value of the collateral, if repossession of the collateral is assured and/or in the process of repossession. Consumer mortgage loan deficiencies are charged down upon the sale of the collateral or sooner upon the recognition of collateral deficiency. A broker's price opinion or appraisal will be completed on all home loans in litigation and any deficiency will be charged off before reaching 150 days delinquent. Commercial and agricultural credits are charged down/allocated at 120 days delinquency, unless an established and approved work-out plan is in place or litigation of the credit will likely result in recovery of the loan balance. Upon notification of bankruptcy, unsecured debt is charged off. Additional charge-off may be realized as further unsecured positions are recognized.

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

The following tables present loans individually evaluated for impairment by portfolio class of loans as of December 31, 2022:

(In Thousands)
2022 · Recorded Investment · Unpaid Principal Balance · Related Allowance · Average Recorded Investment · Interest Income Recognized · Interest Income Recognized Cash Basis
With no related allowance recorded:
Consumer Real Estate$509$509$-$355$5$12
Agricultural Real Estate2,2802,385-2,048256
Agricultural152152-588-2
Commercial Real Estate1,2341,272-1,2522943
Commercial and Industrial17417-135210
Consumer22-151-
With a specific allowance recorded:
Consumer Real Estate6060615-1
Agricultural Real Estate---1,388--
Agricultural------
Commercial Real Estate2,8742,8744383,176150-
Commercial and Industrial1,5641,5641,5511,73614923
Consumer16516512--
Totals:
Consumer Real Estate$569$569$6$370$5$13
Agricultural Real Estate$2,280$2,385$-$3,436$25$6
Agricultural$152$152$-$588$-$2
Commercial Real Estate$4,108$4,146$438$4,428$179$43
Commercial and Industrial$1,581$1,981$1,551$1,871$151$33
Consumer$167$167$1$17$1$-

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

As of December 31, 2023 and 2022 the Company hadno foreclosed residential real estate property obtained by physical possession or consumer real estate loans secured by residential real estate properties for which foreclosure proceedings are in process according to local jurisdictions.

On January 1, 2023, the Company adopted Accounting Standards Update ("ASU") No. 2016-13 - "Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments" and implemented the current expected credit losses accounting standard. As a result, the Company recorded a one-time adjustment from equity into the allowance for credit losses for loan losses and unfunded commitment liability in the amount of $4.5 million, or $3.4 million, net of tax.

Allowance for Credit Losses (ACL) has a direct impact on the provision expense. An increase in the ACL is funded through recoveries and provision expense.

The Company segregates its allowance into two reserves: The Allowance for Credit Losses (ACL) and the Allowance for Unfunded Loan Commitments and Letters of Credit (AULC). When combined, these reserves constitute the total Current Expected Credit Losses (CECL).

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

Additional analysis related to the allowance for credit losses as of December 31, 2023 and 2022 is as follows:

(In Thousands)
ConsumerReal Estate · AgriculturalReal Estate · Agricultural · CommercialReal Estate · Commercialand Industrial · Consumer · Total
ALLOWANCE FOR CREDIT LOSSES
Beginning balance$998$349$751$11,924$5,382$909$20,313
Adoption of ASU 2016-132,874-(166)(650)3,501(2,165)1703,564
Provision for credit losses-loans(326)242251,967(643)4511,698
Charge-offs----(565)(425)(990)
Recoveries3510510884197439
Ending Balance$3,581$312$336$17,400$2,093$1,302$25,024
(In Thousands)
UnfundedLoanCommitment& Letters ofCredit
ALLOWANCE FOR UNFUNDED LOAN COMMITMENTS AND LETTERS OF CREDIT
Beginning balance$1,262
Adoption of ASU 2016-13904
Provision for credit losses-off balance sheet credit exposures46
Charge-offs-
Recoveries-
Ending Balance$2,212

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

(In Thousands)
2022 · Consumer Real Estate · Agricultural Real Estate · Agricultural · Commercial Real Estate · Commercial and Industrial · Consumer · Unfunded Loan Commitment & Letters of Credit · Unallocated · Total
ALLOWANCE FOR CREDIT LOSSES:
Beginning balance$857$1,040$709$9,130$3,847$625$1,041$34$17,283
Charge-Offs----(418)(409)--(827)
Recoveries20-7993169--298
Provision (Credit)121(691)352,7851,860506-(16)4,600
Other Non-interest expense related to unfunded------221-221
Ending Balance$998$349$751$11,924$5,382$891$1,262$18$21,575
Ending balance: individually evaluated for impairment$6$-$-$438$1,551$1$-$-$1,996
Ending balance: collectively evaluated for impairment$992$349$751$11,486$3,831$890$1,262$18$19,579
Ending balance: loans acquired with deteriorated credit quality$-$-$-$-$-$-$-$-$-
FINANCING RECEIVABLES:
Ending balance$494,423$220,514$128,926$1,150,511$272,119$89,894$-$-$2,356,387
Ending balance: individually evaluated for impairment$569$2,280$152$4,108$1,581$167$-$-$8,857
Ending balance: collectively evaluated for impairment$493,449$218,039$128,774$1,146,389$270,493$89,727$-$-$2,346,871
Ending balance: loans acquired with deteriorated credit quality$405$195$-$14$45$-$-$-$659

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

Note 5 – Premises and Equipment

The major categories of banking premises and equipment and accumulated depreciation at December 31 are summarized below:

(In Thousands)
20232022
Land$6,838$6,896
Buildings (useful life 15-39 years)40,83134,501
Furnishings (useful life 3-15 years)30,42526,448
78,09467,845
Less: Accumulated depreciation(42,304)(39,464)
Premises and Equipment (Net)$35,790$28,381

Depreciation expense for the years ended December 31, 2023, 2022, and 2021 amounted to $3.4, $2.7, and $2.6 million, respectively.

At the end of 2023, construction in progress was $8 thousand for a new LPO to be opened by end of 2024. Construction in progress of $278 thousand as of December 31, 2022 related to the construction ofthree new offices which were operational by end of October 2023.

Note 6 - Leases

The Bank leases space for retail branches, Loan Production Offices (LPOs) and ATMs. Our leases have remaining lease terms of 1 year to 15 years, some of which may include options to renew the leases andsome of which may include options to terminate the leases prior to the end date of the lease term. The Bank does receive rental income for the leasing of available space.

The below tables provide information on the Bank’s operating leases:

(In Thousands)
December 31, 2023December 31, 2022December 31, 2021
Operating lease cost (1)$540$244$197
Operating cash flows (2)$45$26$15
(1) Included in net occupancy expense on Company's consolidated statement of income
(2) Included in customer service fees on Company's consolidated statement of income
(In Thousands)
December 31, 2023December 31, 2022
Operating lease assets (1)$5,918$1,033
Operating lease liabilities (2)$5,918$1,033
(1) Included in other assets on Company's consolidated balance sheets
(2) Included in accrued interest and other liabilities on Company's consolidated balance sheets

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

Operating lease term and discount rates of our lessee arrangements at December 31, 2023 and 2022 were as follows:

December 31, 2023December 31, 2022
Weighted average remaining lease term (years)9.7811.99
Weighted average discount rate4.34%2.54%

The future lease payments based on maturity for our lessee liability arrangements at December 31, 2023 are as follows:

(In Thousands)
2024$872
2025848
2026814
2027771
2028693
2029 and thereafter3,212
Total future lease payments$7,210
Less: interest1,292
Present value of operating lease liability arrangements$5,918

Note 7 - Servicing

Loans serviced for others are not included in the accompanying Company's consolidated balance sheets. The unpaid principal balances of 1-4 family real estate loans serviced for others were $367.8 and $375.6 million at December 31, 2023 and 2022, respectively. Unpaid principal balances of agricultural real estate loans serviced for others were $135.8 million at December 31, 2023.

The balance of capitalized servicing rights included in other assets at December 31, 2023 and 2022 for 1-4 family real estate loans, was $3.5 million each year. Agricultural real estate loan servicing rights, established in 2023, were $2.2 million at December 31 2023. The capitalized addition of servicing rights is included in net gain on sale of loans on the Company's consolidated statement of income.

The fair value of the capitalized servicing rights for 1-4 family real estate loans as of December 31, 2023 and 2022 was $5.5 million and $5.1 million, respectively. Capitalized servicing rights for agricultural real estate loans had a fair value of $2.6 million as of December 31, 2023. The valuations were completed by stratifying the loans into like groups based on loan type and term. Impairment was measured by estimating the fair value of each stratum, taking into consideration an estimated level of prepayment based upon current market conditions. An average constant prepayment rate for 1-4 family real estate loans of 6.3% and 7.7% were utilized for 2023 and 2022, respectively. In 2023, two 1-4 family real estate strata, which included 103 of the total 3,749 loans, were slightly below the carrying value using a discount yield of 5.70% which resulted in the need to establish a $2 thousand valuation allowance. The carrying value ofeleven agricultural real estate strata, which included 41 of the total 593 loans, using an approximate discount rate of 8.66% were lower than market value requiring a $5 thousand valuation allowance to be established. All strata did show positive values in 2022 compared to the carrying values using a discount yield of 5.94%.

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

The following summarizes servicing rights capitalized and amortized during each year:

(In Thousands)
20232022
Beginning of Year$3,549$3,571
Capitalized Additions2,710537
Amortization(604)(559)
Ending Balance, December 315,6553,549
Valuation Allowance(7)-
Servicing Rights net, December 31$5,648$3,549

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

Note 8 - Deposits

Time deposits as of December 31 consist of the following:

(In Thousands)
20232022
Time deposits under $250,000$523,895$495,891
Time deposits of $250,000 or more139,12262,089
$663,017$557,980

At December 31, 2023 the scheduled maturities for time deposits are as follows:

(In Thousands)
2024$476,304
2025132,232
202633,124
202712,262
20288,869
Thereafter226
$663,017

Note 9 – Federal Funds Purchased and Securities Sold Under Agreement to Repurchase

The Bank’s policy requires qualifying securities to be used as collateral for the underlying repurchase agreements. As of December 31, 2023 and 2022, securities with a fair value of $42.6 million and $43.6 million, respectively, were pledged to secure the repurchase agreements. The table below presents the daily securities sold under agreement to repurchase and the term repurchase agreements. It does not include the Bank’s federal funds purchased.

Daily Securities Sold Under Agreement to Repurchase
Amount · Weighted · Maximum Amount · Approximate · Approximate
Outstanding · Average · Borrowings · Average · Weighted Average
at End · Rate End · Outstanding · Outstanding in · Interest Rate
of Period (000's) · of Period · Month End (000's) · Period (000's) · For the Period
2023$-0.00%$1,694$1,1761.19%
2022$1,1150.95%$1,450$1,1690.43%
Term CD's Sold Under Agreement to Repurchase
Amount · Weighted · Maximum Amount · Approximate · Approximate
Outstanding · Average · Borrowings · Average · Weighted Average
at End · Rate End · Outstanding · Outstanding in · Interest Rate
of Period (000's) · of Period · Month End (000's) · Period (000's) · For the Period
2023$28,2180.98%$28,968$28,9183.97%
2022$30,5180.97%$34,504$31,5732.54%

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

The Company hadno federal funds purchased as of December 31, 2023 and $22.6 million federal funds purchased as of December 31, 2022. The $28.2 million in Securities Sold Under Agreements to Repurchase were comprised of U.S. Treasuries and government agency securities. The table below shows the remaining contractual maturity in the repurchase agreements and the collateral pledged as of December 31, 2023.

Remaining Contractual Maturity of the Agreements
Overnight & Continuous · Up to 30 days · 30-90 days · Greater Than90 days · Total
Federal funds purchased · $ · - · $ · - · $ · - · $ · - · $ · -
Repurchase agreements
US Treasury & agency securities---28,21828,218
Total$-$-$-$28,218$28,218

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

Note 10 – Borrowings and Subordinated Notes

Short Term Debt

Due to the funding requirement for the acquisition of PFSB to be provided from the holding company, the Company secured borrowings from a correspondent bank. Two loans were secured, the first a $30 million 12-month term note and the second a 12-month line of credit for $10 million. Both loans were advanced on October 1, 2021. Interest on both loans was due quarterly and accrued at a rate of 2.50% per annum with reporting and capital covenants included. The structure of the acquisition required all accounting of the transaction to be recorded at the Bank level as Perpetual did not have a holding company. The Company advanced funds from the Bank to the Company to facilitate payoff of the term note and line of credit balance after regulatory approval was granted in the second quarter of 2022. The line of credit remained open for future liquidity needs.

On September 29, 2022, the line of credit was advanced for $10 million for the acquisition of PFSL. Interest on the line of credit was due quarterly and accrued at a rate of 5.50% per annum with reporting and capital covenants included. The $10 million line of credit was paid off in the first quarter of 2023 and not renewed at maturity on September 30, 2023.

The Company has established a $15 million variable line of credit tied to prime with a correspondent bank that matures on September 27, 2024. As of December 31, 2023, there wereno outstanding borrowings on the line of credit.

Long Term Debt

Federal Home Loan Bank Advances

Long term debt consists of various loans from the Federal Home Loan Banks. Repayment structures vary, ranging from monthly installments, annual payments or upon maturity. Interest payments are due monthly. Total borrowings were $265.8 million excluding an amortizing $23 thousand for fair value related to the acquisitions for December 31, 2023 compared to $127.4 million excluding an accretive $47 thousand for fair value for December 31, 2022. With the acquisition of Peoples Federal Savings and Loan Association, the Bank undertook $965 thousand in advances with varying maturity dates from 2022 through 2028. With the acquisition of Perpetual Federal Savings Bank, the Bank undertook $6 million in advances due in 2024. The advances were secured by a pledge of $223.0 and $232.9 million of 1-4 family real estate and HELOC loans as of December 31, 2023 and 2022, respectively under a blanket collateral agreement. During 2023, the Bank began pledging eligible commercial real estate loans of $158.9 million to the FHLB as of December 31, 2023.

The advances are subject to pre-payment penalties and the provisions and conditions of the credit policy of the Federal Home Loan Bank.

The Bank had access to $128.0 and $73.0 million unsecured borrowings through correspondent banks as of December 31, 2023 and December 31, 2022, respectively. The Bank had a borrowing capacity under the Federal Reserve's BTFP of $69.9 million at December 31, 2023. The Bank also had access to $150.1 million and $130.4 million through a Cash Management Advance with the Federal Home Loan Bank as of December 31, 2023 and December 31, 2022 respectively. The Bank had unpledged securities, which could be sold or used as collateral, of $97.3 million and $249.6 million at the end of the same time periods, respectively. An additional $42.5 million at December 31, 2023, and $2.0 million at December 31, 2022, were available from the Federal Home Loan Bank based on current pledging. The table below shows the maturities of the borrowings exclusive of the fair value adjustment.

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

(In Thousands)
2024$32,500
202556,500
202650,000
202752,149
202874,624
Thereafter-
Total$265,773

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

Subordinated Notes

On July 30, 2021, the Company announced the completion of a private placement of $35 million aggregate principal amount of its 3.25% fixed-to-floating rate subordinated notes due July 30, 2031 (the “Notes”) to various accredited investors (the “Offering”). The price for the Notes was 100% of the principal amount of the Notes. The Notes are qualify as Tier 2 capital for regulatory purposes in proportionate amounts until July 30, 2026. The Company used the net proceeds from the Offering for general corporate purposes, including financing acquisitions and organic growth.

Interest on the Notes accrues at a rate equal to (i) 3.25% per annum from the original issue date to, but excluding, the five-year anniversary, payable semi-annually in arrears, and (ii) a floating rate per annum equal to a benchmark rate, which is expected to be the Three-Month Term SOFR (as defined in the Notes), plus a spread of 263 basis points from and including thefive-year anniversary until maturity, payable quarterly in arrears. Beginning on or after the fifth anniversary of the issue date through maturity, the Notes may be redeemed, at the Company’s option, on any scheduled interest payment date. Any redemption will be at a redemption price equal to 100% of the principal amount of Notes being redeemed, plus accrued and unpaid interest.

December 31, 2023December 31, 2022
(In Thousands)PrincipalUnamortized Note Issuance CostsPrincipalUnamortized Note Issuance Costs
Subordinated Notes$35,000$(298)$35,000$(414)

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

Note 11 – Income Taxes

The components of income tax expense for the years ended December 31 are as follows:

(In Thousands)
202320222021
Current:
Federal$3,052$7,430$7,536
State287359271
Total current3,3397,7897,807
Deferred:
Federal2,182227(1,746)
State46(56)(59)
Total deferred2,228171(1,805)
Total Income Tax$5,567$7,960$6,002

The following is a reconciliation of the statutory federal income tax rate to the effective tax rate:

(In Thousands)
202320222021
Federal income tax at statutory rates$5,954$8,489$6,194
(Decrease) increase resulting from:
State income tax, net of federal benefit264239167
Tax exempt interest(129)(133)(116)
Section 831 deduction(187)(270)(294)
Other(335)(365)51
Total Income Tax$5,567$7,960$6,002

Deferred tax assets and liabilities at December 31 are comprised of the following:

(In Thousands)
20232022
Deferred Tax Assets:
Allowance for credit losses$5,888$4,623
Deferred compensation547570
Net unrealized loss on available-for-sale securities7,71210,163
Fair value adjustments1,1792,152
Other307554
Total deferred tax assets15,63318,062
Deferred Tax Liabilities:
Accreted discounts on bonds9554
Depreciation2,4091,083
FHLB stock dividends8801,011
Intangible amortization2,4212,640
Loan servicing rights1,252787
Prepaids244500
Other488424
Total deferred tax liabilities7,7896,499
Net Deferred Tax Asset$7,844$11,563

The Peoples Federal Savings and Loan acquisition included a net operating loss (NOL) carryforward of $2,789,124 that had a remaining balance of $2.0 million and $2.6 million at December 31, 2023 and 2022, respectively.

The Corporation has additional paid-in capital that is considered restricted resulting from the acquisition of Perpetual in 2021 of approximately $2,779,000 and from the acquisition of Peoples in 2022 of approximately $2,174,000. No

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

deferredtax liability is required to be recorded for the Corporation’s tax bad debt reserves arising before December 31, 1987, unless it is apparent that the reserves will reverse in the near future. Unrecognized deferred taxes on these reserves would total $1,040,000. If the portion of retained earnings representing these reserves is used for any purpose other than to absorb bad debts, it will be added to future taxable income and the related tax will be recognized as expense.

Note 12 - Employee Benefit Plans

The Bank has established a 401(k) defined contribution plan which allows eligible employees to save at a minimumone percent of eligible compensation on a pre-tax or post-tax basis, subject to certain Internal Revenue Service limitations. The Bank will match 50% of employee 401(k) contributions up tosix percent of total eligible compensation. In addition, the Bank may make a discretionary contribution from time to time as is deemed advisable. A participant is 100% vested in the participant’s deferral contributions. Employer matching contributions are funded each payroll period and are immediately vested. Non elective employer contributions are immediately vested at 100%. Employees are immediately eligible upon hire to contribute to the plan and receive matching contributions. In order to be eligible for discretionary contributions, employees must work 1,000 hours in the plan year and be employed on the last day of the year. Contributions expensed for the 401(k) profit sharing plan for both the employer matching contribution and the discretionary contribution were $1.4 million, $1.7 million and $1.5 million for 2023, 2022 and 2021, respectively.

Restricted Stock Awards

The Company has a Long-Term Stock Incentive Plan under which 64,225 shares of the Company’s restricted stock were issued to 113 employees during 2023,56,496 shares of restricted stock were issued to 109 employees during 2022 and 48,750 shares of restricted stock were issued to 96 employees during 2021. Under the plan, the shares generally vest 100% in three years. During the 3 year vesting period, the employees receive dividends or dividend equivalent compensation on the shares. Due to employee termination, there were 6,350,8,000 and 2,575 shares forfeited during 2023, 2022 and 2021, respectively. During 2023, four employees retired and received 2,350 shares from the shares awarded in 2020, 2021 and 2022. In 2022, three employees retired and received 3,775 shares from the shares awarded in 2019, 2020 and 2021. During 2021, due to retirement, seven employees received 4,425 shares from awards granted in 2018, 2019 and 2020. In 2023,29,431 shares awarded in 2020 were 100% vested and 65 employees received the stock. Also during 2023,2,996 shares awarded in 2022 were 100% vested andfour employees received the stock. One employee received accelerated vesting of 700 shares awarded in 2020. During 2022,26,900 shares awarded in 2019 were 100% vested and 60 employees received the stock. During 2021,18,845 shares awarded in 2018 were 100% vested and 50 employees received the stock. Compensation expense applicable to the restricted stock awards totaled $1.3 million, $899 thousand and $822 thousand for the years ending December 31, 2023, 2022 and 2021, respectively.

The table below summarizes the details of the restricted shares issued, vested, and forfeited for the years ending December 31, 2023, 2022 and 2021.

Year Ended December 31,
202320222021
Number ofSharesNumber of EmployeesNumber ofSharesNumber of EmployeesNumber ofSharesNumber of Employees
Restricted shares issued64,22511356,49610948,75096
Restricted shares vested32,4276926,9006018,84550
Restricted shares awarded due to retirement2,35043,77534,4257
Restricted shares awarded for other7001----
Restricted shares forfeited6,35088,00092,5754

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

The following table summarizes the activity of restricted stock awards as of December 31:

Year Ended December 31,
202320222021
Number ofSharesWeightedaveragefair valueper awardNumber ofSharesWeightedaveragefair valueper awardNumber ofSharesWeightedaveragefair valueper award
Beginning of period128,952$25.75111,131$23.0288,226$28.40
Granted64,22522.2456,49630.4648,75022.70
Vested(35,477)22.54(30,675)24.77(23,270)42.03
Forfeited(6,350)21.72(8,000)30.15(2,575)24.28
Nonvested, end of period151,350$25.00128,952$25.75111,131$23.02

As of December 31, 2023, there was $2.1 million of unrecognized compensation cost related to the nonvested portion of restricted stock awards under the plan to be recognized over the next three years.

Note 13 – Earnings Per Share

Basic earnings per share is calculated using the two-class method. The two-class method is an earnings allocation formula under which earnings per share is calculated from common stock and participating securities according to dividends declared and participation rights in undistributed earnings. Under this method, all earnings distributed and undistributed, are allocated to participating securities and common shares based on their respective rights to receive dividends. Unvested share-based payment awards that contain non-forfeitable rights to dividends are considered participating securities (i.e. unvested restricted stock), not subject to performance based measures. Basic earnings per share is calculated by dividing net income available to common shareholders by the weighted average number of common shares outstanding. Application of the two-class method for participating securities results in a more dilutive basic earnings per share as the participating securities are allocated the same amount of income as if they are outstanding for purposes of basic earnings per share. There is no additional potential dilution in calculating diluted earnings per share, therefore basic and diluted earnings per share are the same amounts. Other than the restricted stock plan, the Company has no other stock based compensation plans.

The Compensation Committee of the Company has determined that it is appropriate to award shares of the common stock of the Company to Outside Directors and Employees that are officers of the Company or the Bank who also serve as Directors of the Company and the Bank as a portion of their retainer for services rendered as Directors of the Company and the Bank. The Committee believes that it is appropriate to award the Directors shares equal to approximately $4,000, rounded to the nearest whole share on an annual basis commencing on June 5, 2020 and thereafter on the first Friday of June in each year. The value for the shares is to be based upon the closing price for shares on June 4, 2020 and thereafter on the first Thursday in June each year. On June 4, 2021, ten Directors received approximately $6,000 worth of shares which equated to 272 shares while four Directors received a prorated dollar value of shares. On October 1, 2021, a new Director was added as a result of the Perpetual Federal Savings Bank acquisition and received 68 prorated shares worth approximately $1,523. On June 3, 2022, twelve Directors each received $10,013 worth of shares which equated to 240 shares. On June 2, 2023, twelve Directors each received

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

$14,997 worth of shares which equated to 754 shares. The use of stock for Directors' retainer, does not have an effect on diluted earnings per share as it is immediately vested.

The table below presents basic and diluted earnings per share for the years ended December 31, 2023, 2022, and 2021.

Year Ended
December 31,December 31,December 31,
202320222021
Earnings per share
Net income$22,787$32,515$23,495
Less: distributed earnings allocated to participating securities(128)(97)(70)
Less: undistributed earnings allocated to participating securities(120)(187)(121)
Net earnings available to common shareholders$22,539$32,231$23,304
Weighted average common shares outstanding including participating securities13,641,33613,206,71311,664,852
Less: average unvested restricted shares(148,433)(115,291)(94,634)
Weighted average common shares outstanding13,492,90313,091,42211,570,218
Basic and diluted earnings per share$1.67$2.46$2.01

Note 14 – Related Party Transactions

In the ordinary course of business, the Bank has granted loans to senior officers and directors and their affiliated companies amounting to $54.3 million and $20.2 million at December 31, 2023 and 2022, respectively. Two new loans were approved during 2023 for $34.2 million. During 2023, subsequent advances totaled $8.6 million and payments of $8.7 million were received. The difference in related borrowings amounted to $34.1 million, net increase. Deposits of directors, executive officers and companies in which they have a direct or indirect ownership as of December 31, 2023 and 2022, amounted to $47.1 million and $41.5 million, respectively.

Note 15 - Off Balance Sheet Activities

Credit Related Financial Instruments

The Bank is a party to credit related financial instruments with off-balance-sheet risk in the normal course of business to meet the financing need of its customers. These financial instruments include commitments to extend credit, Standby Letters of Credit, and Commercial Letters of Credit. Such commitments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the Company's consolidated balance sheets.

The Bank's exposure to credit loss is represented by the contractual amount of these commitments. The Bank follows the same credit policies in making commitments as it does for on-balance-sheet instruments. The allowance for credit losses as it relates to unfunded loan commitments (AULC) is included under other liabilities. The AULC as of December 31, 2023 and 2022 was $825 thousand and $1.0 million, respectively.

At December 31, 2023 and 2022, the following financial instruments were outstanding whose contract amounts represent credit risk:

(In Thousands)
20232022
Commitments to extend credit$640,023$691,501
Standby letters of credit8251,046

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

Commitments to extend credit and Standby Letters of Credit all include exposure to some credit loss in the event of nonperformance of the customer. The Bank’s credit policies and procedures for credit commitments and financial guarantees are the same as those for extensions of credit that are recorded in the financial statements. Due to the fact that these instruments have fixed maturity dates, and because many of them expire without being drawn upon, they generally do not present any significant liquidity risk to the Bank. On May 1, 2022, the Bank sold the credit card portfolio thus eliminating credit risk for 2022.

Collateral Requirements

To reduce credit risk related to the use of credit-related financial instruments, the Bank might deem it necessary to obtain collateral. The amount and nature of the collateral obtained is based on the Bank's credit evaluation of the customer. Collateral held varies but may include cash, securities, accounts receivable, inventory, property, plant, and real estate.

Legal Contingencies

Various legal claims also arise from time to time in the normal course of business, which, in the opinion of management, will have no material effect on the Company’s consolidated financial statements.

Note 16 - Minimum Regulatory Capital Requirements

The Company (on a consolidated basis) and the Bank is subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company's and Bank's financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and Bank must meet specific capital guidelines that involve quantitative measures of their assets, liabilities and certain off balance-sheet items as calculated under regulatory accounting practices.

The capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors. Prompt corrective action provisions are not applicable to bank holding companies.

Quantitative measures established by the Basel III Capital Rules, the comprehensive capital framework for U.S. banking organizations, to ensure capital adequacy require the maintenance of minimum amounts and ratios (set forth in the table below) of Common Equity Tier 1 capital, Tier 1 capital and Total capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier 1 capital to adjusted quarterly average assets (as defined).

In connection with the adoption of the Basel III Capital Rules, we elected to opt-out of the requirement to include most components of accumulated other comprehensive income in Common Equity Tier 1.

Common Equity Tier 1 is reduced by goodwill and other intangible assets, net of associated deferred tax liabilities, and subject to transition provisions.

The Common Equity Tier 1, Tier 1 and Total capital ratios are calculated by dividing the respective capital amounts by risk-weighted assets. Risk-weighted assets are calculated based on regulatory requirements and include total assets, with certain exclusions, allocated by risk weight category, and certain off-balance-sheet items, among other things. The leverage ratio is calculated by dividing Tier 1 capital by adjusted quarterly average total assets, which exclude goodwill and other intangible assets, among other things.

The Basel III Capital Rules require the Company and Bank to maintain (i) a minimum ratio of Common Equity Tier 1 capital to risk-weighted assets of at least 4.5%, plus a 2.5% “capital conservation buffer” (which is added to the 4.5% Common Equity Tier 1 capital ratio, effectively resulting in a minimum ratio of Common Equity Tier 1 capital to risk-weighted assets of at least 7.0%), (ii) a minimum ratio of Tier 1 capital to risk-weighted assets of at least 6.0%, plus the capital conservation buffer (which is added to the 6.0% Tier 1 capital ratio, effectively resulting in a minimum Tier 1 capital ratio of 8.5%), (iii) a minimum ratio of Total capital (that is, Tier 1 plus Tier 2) to risk-weighted assets of at least 8.0%, plus the capital conservation buffer (which is added to the 8.0% total capital ratio, effectively resulting

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

ina minimum total capital ratio of 10.5%) and (iv) a minimum leverage ratio of 4.0%, calculated as the ratio of Tier 1 capital to average quarterly assets.

The capital conservation buffer is designed to absorb losses during periods of economic stress and, as detailed above, effectively increases the minimum required risk-weighted capital ratios. Banking institutions with a ratio of Common Equity Tier 1 capital to risk-weighted assets below the effective minimum (4.5% plus the capital conservation buffer) will face constraints on dividends, equity repurchases and compensation based on the amount of the shortfall.

Management believes, as of December 31, 2023, that the Bank meets all the capital adequacy requirements to which it is subject.

As of December 31, 2023, the most recent notification from the FDIC indicated the Bank was categorized as well capitalized under the regulatory framework for prompt corrective action. To remain categorized as well capitalized, the Bank will have to maintain minimum total risk-based, Tier I risk-based, Common Equity Tier 1 and Tier I leverage ratios as disclosed in the table to follow. There are no conditions or events since the most recent notification that management believes have changed the Bank’s prompt corrective action category.

The following tables present actual and required capital ratios as of December 31, 2023 and December 31, 2022 under the Basel III Capital Rules. Capital levels required to be considered well capitalized are based upon prompt corrective action regulations, as amended to reflect the changes under the Basel III Capital Rules.

The Company and Bank's actual and required capital amounts and ratios as of December 31, 2023 are as follows:

Actual · Minimum Capital Required · Required to be Considered Well-Capitalized
(000's)(000's)(000's)
As of December 31, 2023AmountRatioAmountRatioAmountRatio
Common Equity Tier 1 Capital (to Risk Weighted Assets):
Consolidated$251,6499.75%$116,1474.50%$167,7686.50%
Farmers & Merchants State Bank276,46710.77%115,5344.50%166,8826.50%
Total Risk-Based Capital (to Risk Weighted Assets):
Consolidated297,17911.51%206,4848.00%258,10510.00%
Farmers & Merchants State Bank301,17611.73%205,3938.00%256,74210.00%
Tier 1 Capital (to Risk Weighted Assets):
Consolidated251,6499.75%154,8636.00%206,4848.00%
Farmers & Merchants State Bank276,46710.77%154,0456.00%205,3938.00%
Tier 1 Leverage Capital (to Adjusted Total Assets):
Consolidated251,6497.86%128,0814.00%160,1025.00%
Farmers & Merchants State Bank276,4678.66%127,6744.00%159,5935.00%

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

The following table presents the Bank’s actual and required capital amounts and ratios as of December 31, 2022.

Actual · Minimum Capital Required · Required to be Considered Well-Capitalized
(000's)(000's)(000's)
As of December 31, 2022AmountRatioAmountRatioAmountRatio
Common Equity Tier 1 Capital (to Risk Weighted Assets):
Farmers & Merchants State Bank$259,51011.15%$104,7634.50%$151,3246.50%
Total Risk-Based Capital (to Risk Weighted Assets):
Farmers & Merchants State Bank281,08512.07%186,2458.00%232,80610.00%
Tier 1 Capital (to Risk Weighted Assets):
Farmers & Merchants State Bank259,51011.15%139,6846.00%186,2458.00%
Tier 1 Leverage Capital (to Adjusted Total Assets):
Farmers & Merchants State Bank259,5109.03%114,9724.00%143,7145.00%

The above tables exclude the capital conservation buffer requirements.

Note 17 - Restrictions of Dividends & Inter-company Borrowings

The Bank is restricted as to the amount of dividends that can be paid. Dividends declared by the Bank that exceed the net income for the current year plus retained income for the preceding two years must be approved by federal and state regulatory agencies. Under this formula and excluding the $40 million of a special one time dividend approved by the Federal Reserve for the acquisition of Perpetual Federal Saving Bank in 2022, dividends of $47.4 million may be paid without prior regulatory approval. Regardless of formal regulatory restrictions, the Bank may not pay dividends that would result in its capital levels being reduced below the minimum requirements shown above. Under current Federal Reserve regulations, the Bank is limited as to the amount and type of loans it may make to the Company. These loans are subject to qualifying collateral requirements on which the amount of the loan may be based.

Note 18 - Derivative Financial Instruments

The Bank uses derivative financial instruments to help manage exposure to interest rate risk and the effects that changes in interest rates may have on net income and the fair value of assets and liabilities. The Bank enters into interest rate swap agreements as part of its asset/liability management strategy to help manage its interest rate risk position.

The Bank entered into three pay-fixed receive variable interest rate swap transactions, with a combined notional value of $100 million, designated and qualifying as accounting hedges during the last quarter of 2023. Designating an interest rate swap as an accounting hedge allows the Company to recognize gains and losses, less any ineffectiveness, in the Company's consolidated statement of income within the same period that the hedged item affects earnings. The Company includes the gain or loss on the hedged items in the same line item as the offsetting loss or gain on the related interest rate swaps. The fair value of interest rate swaps with a positive fair value are reported in other assets in the Company's consolidated balance sheets while interest rate swaps with a negative fair value are reported in accrued expenses and other liabilities in the Company's consolidated balance sheets.

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

The following table presents amounts that were recorded on the Company's consolidated balance sheets related to cumulative basis adjustments for interest rate swap derivatives designated as fair value accounting hedges as of December 31, 2023. There wereno interest rate swaps during the year ending December 31, 2022.

(In Thousands)
Carrying Amount of the Hedged AssetsCumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Assets
Line Item in the Consolidated Balance Sheets in which the Hedged Item is IncludedDecember 31, 2023December 31, 2023
Loans$276,991$2,719

The following table presents a summary of interest rate swap derivatives designated as fair value accounting hedges of fixed-rate receivables used in the Bank's asset/liability management activities at December 31, 2023, identified by the underlying interest rate-sensitive instruments.

Instruments Associated WithNotional Value (000's)Weighted Average Remaining Maturity (years)Fair Value (000's)ReceivePay
Loans$100,0003.6$2,719USD-SOFR-OIS4.47%
Total swap portfolio at December 31, 2023$100,0003.6$2,719USD-SOFR-OIS4.47%

These derivative financial instruments were entered into for the purpose of managing the interest rate risk of certain assets and liabilities. The Bank pledged $2.8 million of cash collateral to counterparties as security for its obligations related to these interest rate swap transactions at December 31, 2023 which yielded $144 thousand of other interest income. Collateral posted and received is dependent on the market valuation of the underlying hedges.

The following table presents the notional amount and fair value of interest rate swaps utilized by the Bank at December 31, 2023.

(In Thousands)
Notional AmountFair Value
Asset Derivatives
Derivatives designated as hedging instruments
Interest rate swaps associated with loans · $ · - · $ · -
Total contracts · $ · - · $ · -
Liability Derivatives
Derivatives designated as hedging instruments
Interest rate swaps associated with loans$100,000$(2,679)
Total contracts$100,000$(2,679)

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

The following table presents the effects of the Bank's interest rate swap agreements on the Company’s consolidated statement of income during the year ended December 31, 2023.

(In Thousands)
Line Item in the Consolidated Statements of IncomeDecember 31, 2023
Interest Income
Loans, including fees$40
Other144
Total interest income$184

Note 19 - Fair Value of Financial Instruments

Fair values of financial instruments are management’s estimate of the values at which the instruments could be exchanged in a transaction between willing parties. These estimates are subjective and may vary significantly from amounts that would be realized in actual transactions. In addition, other significant assets are not considered financial assets including deferred tax assets, premises, equipment and intangibles. Further, the tax ramifications related to the realization of the unrealized gains and losses can have a significant effect on the fair value estimates and have not been considered in any of the estimates.

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

The estimated fair values, and related carrying or notional amounts, for on and off-balance sheet financial instruments as of December 31, 2023 and 2022, are reflected below. The aggregate fair values in the table below do not represent the total market value of the Bank’s assets and liabilities. The table excludes the following: Bank Premises and Equipment, Goodwill, Loan Servicing Rights, Other Real Estate Owned, Other Assets, Other Liabilities and Accrued Expenses.

(In Thousands)
December 31, 2023 · December 31, 2022
Carrying · Fair · Carrying · Fair
Amount · Value · Level 1 · Level 2 · Level 3 · Amount · Value · Level 1 · Level 2 · Level 3
Financial Assets:
Cash and cash equivalents$142,201$142,201$142,201$-$-$84,409$84,409$84,409$-$-
Interest-bearing time deposits2,7402,725-2,725-4,4424,440-4,440-
Securities - available-for-sale358,478358,47899,900256,1182,460390,789390,78994,678292,7663,345
Other securities17,13817,138--17,1389,7999,799--9,799
Loans held for sale1,5761,552--1,552827815--815
Loans, net2,556,1672,396,540--2,396,5402,336,0742,171,152--2,171,152
Interest receivable11,77411,774--11,77410,44010,440--10,440
Financial Liabilities:
Interest bearing deposits$1,415,981$1,416,007$-$-$1,416,007$1,378,090$1,377,944$-$-$1,377,944
Noninterest bearing deposits528,465528,465528,465--532,794532,794532,794--
Time deposits663,017656,141--656,141557,980543,737--543,737
Total Deposits2,607,4632,600,613528,465-2,072,1482,468,8642,454,475532,794-1,921,681
Fed funds purchased and securities sold under agreement to repurchase28,21828,218--28,21854,20654,206--54,206
Federal Home Loan Bank advances265,750260,400--260,400127,485125,761--125,761
Other borrowings-----10,00010,000-10,000-
Subordinated notes34,70230,676-30,676-34,58630,993-30,993-
Interest payable5,4415,441--5,4411,7391,739--1,739

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

Fair Value Measurements

The following table presents information about the Company’s assets and liabilities measured at fair value on a recurring basis at December 31, 2023 and 2022, and the valuation techniques used by the Company to determine those fair values. There were no changes to valuation techniques during 2023.

In general, fair values determined by Level 1 inputs use quoted prices in active markets for identical assets or liabilities in active markets that the Company has the ability to access.

Available-for-sale securities - When quoted prices are available in an active market, securities are valued using the quoted price and are classified as Level 1. The quoted prices are not adjusted.

Fair values determined by Level 2 inputs use other inputs that are observable, either directly or indirectly. These Level 2 inputs include quoted prices for similar assets and liabilities in active markets, and other inputs such as interest rates and yield curves that are observable at commonly quoted intervals.

Available-for-sale securities classified as Level 2 are valued using the prices obtained from an independent pricing service. The prices are not adjusted. Securities of obligations of state and political subdivisions are valued using a type of matrix, or grid, pricing in which securities are benchmarked against the treasury rate based on credit rating. Substantially all assumptions used by the independent pricing service are observable in the marketplace, can be derived from observable data, or are supported by observable levels at which transactions are executed in the marketplace.

Level 3 inputs are unobservable inputs, including inputs that are available in situations where there is little, if any, market activity for the related asset or liability. The Bank holds ten local municipals that the Bank evaluates based on the credit strength of the underlying project. The fair value is determined by valuing similar credit payment streams at similar rates.

In instances where inputs used to measure fair value fall into different levels in the above fair value hierarchy, fair value measurements in their entirety are categorized based on the lowest level input that is significant to the valuation. The Company’s assessment of the significance of particular inputs to these fair value measurements requires judgment and considers factors specific to each asset.

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

The following table summarizes financial assets measured at fair value on a recurring basis as of December 31, 2023 and December 31, 2022 segregated by level or the valuation inputs within the fair value hierarchy utilized to measure fair value.

Assets and Liabilities Measured at Fair Value on a Recurring Basis (in Thousands)
Quoted Prices in · Significant · Significant
Active Markets · Observable · Observable
for Identical · Inputs · Inputs
December 31, 2023 · Assets (Level 1) · (Level 2) · (Level 3)
Assets-(Securities Available-for-Sale)
U.S. Treasury$80,270$-$-
U.S. Government agencies19,630108,592-
Mortgage-backed securities-82,132-
State and local governments-65,3942,460
Total Securities Available-for-Sale$99,900$256,118$2,460
Interest rate swaps liabilities$-$(2,679)$-
Quoted Prices in · Significant · Significant
Active Markets · Observable · Observable
for Identical · Inputs · Inputs
December 31, 2022 · Assets (Level 1) · (Level 2) · (Level 3)
Assets-(Securities Available-for-Sale)
U.S. Treasury$94,678$-$-
U.S. Government agencies-139,767-
Mortgage-backed securities-86,927-
State and local governments-66,0723,345
Total Securities Available-for-Sale$94,678$292,766$3,345
(In Thousands)
Fair Value Measurements Using Significant
Unobservable Inputs (Level 3)
State and LocalState and LocalState and Local
GovernmentsGovernmentsGovernments
Tax-ExemptTaxableTotal
Balance at January 1, 2023$2,071$1,274$3,345
Change in Fair Value38(2)36
Purchases---
Sales---
Payments & Maturities(921)-(921)
Reclassification and Adjustments---
Balance at December 31, 2023$1,188$1,272$2,460

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

(In Thousands)
Fair Value Measurements Using Significant
Unobservable Inputs (Level 3)
State and LocalState and LocalState and Local
GovernmentsGovernmentsGovernments
Tax-ExemptTaxableTotal
Balance at January 1, 2022$2,307$2,466$4,773
Change in Fair Value(76)(203)(279)
Purchases---
Sales---
Payments & Maturities(160)-(160)
Reclassification and Adjustments-(989)(989)
Balance at December 31, 2022$2,071$1,274$3,345

Most of the Company’s available for sale securities, including any bonds issued by local municipalities, have CUSIP numbers or have similar characteristics of those in the municipal markets, making them marketable and comparable as Level 2.

There wereno securities that transferred in or out of Level 3 during 2023; however, there wasone security transferred out of Level 3 to Level 2 in 2022.

The Company also has assets that, under certain conditions, are subject to measurement at fair value on a nonrecurring basis. At December 31, 2023, such assets consist of collateral dependent loans and loan servicing rights. Collateral dependent loans categorized as Level 3 assets consist of non-homogeneous loans that have expected credit losses. At December 31, 2022, such assets consist of collateral dependent impaired loans. Collateral dependent impaired loans categorized as Level 3 assets consist of non-homogeneous loans that are considered impaired. The Company estimates the fair value of the loans based on the present value of expected future cash flows using management’s best estimate of key assumptions. These assumptions include future payment ability, timing of payment streams, and estimated realizable values of available collateral (typically based on outside appraisals).

At December 31, 2023, collateral dependent loans categorized as Level 3 were $22.7 million compared with collateral dependent impaired loans categorized as Level 3 of $2.7 million at December 31, 2022. The specific allocation for collateral dependent loans was $386 thousand as of December 31, 2023 and $2.0 million for collateral dependent impaired loans as of December 31, 2022. The specific allocations are accounted for in the allowance for credit losses (see Note 4).

During 2023, impairment of $7 thousand ($2 thousand on 1-4 family real estate loans and $5 thousand on agricultural real estate loans) was recognized on loan servicing rights based upon the independent third party’s quarterly valuations. A valuation allowance was established by strata to quantify the likely impairment of the value of the loan servicing rights to the Company. If the carrying amount of an individual strata exceeds the fair value, impairment was recorded on that strata so the servicing asset was carried at fair value. There was no valuation allowance needed in 2022 as all strata were positive.

Other real estate is reported at the lower of either the fair value of the real estate, minus the estimated costs to sell the asset, or the cost of the asset. The determination of the fair value of the real estate relies primarily on appraisals from third parties. If the fair value of the real estate, minus the estimated costs to sell the asset, is less than the asset’s cost, the deficiency is recognized as a valuation allowance against the asset through a charge to expense. The valuation allowance is therefore increased or decreased, through charges or credits to expense, for changes in the asset’s fair value or estimated selling costs.

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

The following tables present assets measured at fair value on a nonrecurring basis:

($ in Thousands)
Quoted Prices in
Markets for · Significant · Significant
Balance at · Identical · Observable Inputs · Unobservable Inputs
December 31, 2023 · Assets (Level 1) · (Level 2) · (Level 3)
Collateral dependent loans$22,676$-$-$22,676
Loan servicing rights58--58
($ in Thousands)
Quoted Prices in
Markets for · Significant · Significant
Balance at · Identical · Observable Inputs · Unobservable Inputs
December 31, 2022 · Assets (Level 1) · (Level 2) · (Level 3)
Collateral dependent impaired loans$2,667$-$-$2,667
Loan servicing rights----

The following table presents quantitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements:

(In Thousands)
Fair Value at December 31, 2023Valuation TechniqueUnobservable InputsRange (Weighted Average)
State and local government$2,460Discounted Cash FlowCredit strength of underlying project or entity / Discount rate-0.17-4.92% (3.49%)
Collateral dependent loans22,676Collateral based measurementsDiscount to reflect current market conditions and ultimate collectability0.00-50.00% (0.41%)
Loan servicing rights58Discounted Cash FlowConstant prepayment rate and probability of default / Discount rate5.11-22.80% (10.87%)
(In Thousands)
Fair Value at December 31, 2022Valuation TechniqueUnobservable InputsRange (Weighted Average)
State and local government$3,345Discounted Cash FlowCredit strength of underlying project or entity / Discount rate2.08-5.01% (4.38%)
Collateral dependent impaired loans2,667Collateral based measurementsDiscount to reflect current market conditions and ultimate collectability20.00-29.01% (24.13%)
Loan servicing rights-Discounted Cash FlowConstant prepayment rate and probability of default / Discount rate— %( — )

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

Note 20 – Condensed Financial Statements of Parent Company

Balance Sheets
(In Thousands)
2023 · 2022
Assets
Cash$3,790$16,901
Interest-bearing time deposits2,466498
Related party receivables:
Dividends and accounts receivable from subsidiary3,9282,114
Accrued interest receivable - available-for-sale securities / interest bearing time deposits4638
Securities - US Treasuries / municipals5,6757,460
Investment in subsidiaries338,893319,371
Total Assets$354,798$346,382
Liabilities
Other borrowings$-$10,000
Subordinated notes, net of unamortized issuance costs34,76934,586
Dividends payable2,9742,832
Accrued interest payable474618
Accrued expenses38206
Total Liabilities38,25548,242
Stockholders' Equity316,543298,140
Total Liabilities and Stockholders' Equity$354,798$346,382
Statements of Income and Comprehensive Income
(In Thousands)
202320222021
Income
Dividends from subsidiaries$7,500$44,285$23,200
Distributed earnings of dissolved subsidiary1,005--
Interest - available-for-sale securities / interest-bearing time deposits162308253
Noninterest income4--
Gain on sales of available-for-sale securities--293
Total income8,67144,59323,746
Expenses
Interest1,2581,588743
Operating expenses1,1431,1761,335
Total expenses2,4012,7642,078
Income Before Income Taxes and Equity in Undistributed Earnings of Subsidiaries6,27041,82921,668
Income Taxes (Benefit)(495)(535)(347)
6,76542,36422,015
Equity in undistributed (distributions in excess of) earnings of subsidiaries16,022(9,849)1,480
Net Income22,78732,51523,495
Other Comprehensive Income (Loss):
Unrealized gains (losses) on securities, net of taxes9,221(35,049)(8,881)
Comprehensive Income (Loss)$32,008$(2,534)$14,614

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

Statements of Cash Flows
(In Thousands)
202320222021
Cash Flows from Operating Activities
Net income$22,787$32,515$23,495
Adjustments to reconcile net income to net cash provided by operating activities:
Equity in undistributed (distributions in excess of) net income(16,022)9,849(1,480)
Amortization of premiums on available-for-sale securities, net296181
Amortization of subordinated notes issuance fees11611649
Stock-based compensation expense1,281899822
Director stock awards18012073
Gain on sale of available-for-sale securities--(293)
Changes in assets and liabilities:
Other assets and liabilities(1,981)2,560(456)
Net cash provided by operating activities6,39046,12022,291
Cash Flows from Investing Activities
Activity in available-for-sale securities:
Maturities, prepayments and calls1,4451,540795
Sales1,105-7,773
Purchases-(398)-
Activity in certificates of deposit
Maturities-1,234493
Purchases(498)(498)-
Cash used for acquisitions-(9,806)(79,235)
Net cash provided by (used in) investing activities2,052(7,928)(70,174)
Cash Flows from Financing Activities
Proceeds (repayments) of other borrowings(10,000)(30,000)35,000
Purchase of treasury stock(218)(308)(338)
Proceeds from issuance of subordinated notes--34,421
Payment of dividends(11,335)(10,276)(7,670)
Net cash provided by (used in) financing activities(21,553)(40,584)61,413
Net Change in Cash and Cash Equivalents(13,111)(2,392)13,530
Cash and Cash Equivalents - Beginning of year16,90119,2935,763
Cash and Cash Equivalents - End of year$3,790$16,901$19,293

Farmers & Merchants Bancorp, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

December 31, 2023, 2022, 2021

Note 21 – Quarterly Financial Data

Quarterly Financial Data - UNAUDITED
Mar 31June 30Sep 30Dec 31
Summary of Income:
Interest income$31,802$33,377$36,359$38,270
Interest expense10,12013,25916,69718,335
Net Interest Income21,68220,11819,66219,935
Provision for Credit Losses - Loans*817143460278
Provision for Credit Losses - Off Balance Sheet Credit Exposures*62(129)(76)189
Net Interest Income After Provision for Credit Losses*20,80320,10419,27819,468
Other income (expense)(12,754)(12,572)(13,380)(12,593)
Net income before income taxes8,0497,5325,8986,875
Income taxes1,5831,5311,1211,332
Net income$6,466$6,001$4,777$5,543
Earnings per Common Share$0.47$0.44$0.35$0.41
Average common shares outstanding13,615,65513,632,44013,650,82313,665,773
Mar 31June 30Sep 30Dec 31
Summary of Income:
Interest income$21,899$23,911$25,847$29,492
Interest expense2,1162,0473,2646,935
Net Interest Income19,78321,86422,58322,557
Provision for loan loss5801,6281,637755
Net interest income after provision for loan loss19,20320,23620,94621,802
Other income (expense)(9,150)(9,915)(9,739)(12,908)
Net income before income taxes10,05310,32111,2078,894
Income taxes1,9512,0502,2531,706
Net income$8,102$8,271$8,954$7,188
Earnings per Common Share$0.62$0.63$0.68$0.53
Average common shares outstanding12,955,10712,957,12612,983,30713,606,876

Note 22 – Subsequent Events

On January 16, 2024, the Company announced the authorization by its Board of Directors for the Company’s repurchase, either on the open market, or in privately negotiated transactions, of up to 650,000 shares of its outstanding common stock commencing January 16, 2024 and ending December 31, 2024.

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.