FARMERS & MERCHANTS BANCORP INC
For the period ended Dec 31, 2024. Filed Feb 26, 2025.
View on SEC.govAbout 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.
FY2024 · Filed Feb 26, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 8. Financial Statements and Supplementary Data
Index To Consolidated Financial Statements
Consolidated Balance Sheets at December 31, 2024 and 2023.
Consolidated Statements of Comprehensive Income (Loss) for the years ended December 31, 2024, 2023 and 2022.
Consolidated Statements of Changes to Shareholders’ Equity for the years ended December 31, 2024, 2023 and 2022.
Notes to Consolidated Financial Statements.
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. (the “Company”) as of December 31, 2024 and 2023, 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, 2024, 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, 2024 and 2023, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2024, 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, 2024, 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 26, 2025, 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 Company 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 Note 4 to the consolidated financial statements, the Company’s allowance for credit losses (ACL) on loans was $25,826,000 as of December 31, 2024. The ACL is an estimate of current expected credit losses in the loan portfolio. The determination of the ACL requires significant judgment reflecting the Company’s best estimate of expected future losses for the loan’s entire contractual term adjusted for expected payments when appropriate. 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 identified the qualitative adjustments component of the ACL as a critical audit matter. The qualitative adjustments component involves a high degree of subjectivity in evaluating management’s estimates, such as evaluating management’s assessment of economic forecasts and conditions and other environmental factors used to adjust loss rates.
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 and involved modeling specialists to test the appropriateness of the design and operation of the model.
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.
/s/ Forvis Mazars, LLP
Fort Wayne, Indiana
February 26, 2025
December 31, 2024 and 2023
(000’s Omitted, Except Share Data)
| 2024 | 2023 | |
|---|---|---|
| Assets | ||
| Assets | ||
| Cash and due from banks | $174,855 | $140,917 |
| Federal funds sold | 1,496 | 1,284 |
| Total cash and cash equivalents | 176,351 | 142,201 |
| Interest-bearing time deposits | 2,482 | 2,740 |
| Securities - available-for-sale | 426,556 | 358,478 |
| Other securities, at cost | 14,400 | 17,138 |
| Loans held for sale | 2,996 | 1,576 |
| Loans, net of allowance for credit losses of $25,826 and $25,024 | 2,536,043 | 2,556,167 |
| Premises and equipment | 33,828 | 35,790 |
| Construction in progress | - | 8 |
| Goodwill | 86,358 | 86,358 |
| Loan servicing rights | 5,656 | 5,648 |
| Bank owned life insurance | 34,872 | 33,907 |
| Other assets | 45,181 | 43,218 |
| Total Assets | $3,364,723 | $3,283,229 |
| Liabilities and Stockholders' Equity | ||
| Liabilities | ||
| Deposits | ||
| Noninterest-bearing | $516,904 | $528,465 |
| Interest-bearing | ||
| NOW accounts | 850,462 | 816,790 |
| Savings | 671,818 | 599,191 |
| Time | 647,581 | 663,017 |
| Total deposits | 2,686,765 | 2,607,463 |
| Federal funds purchased and securities sold under agreement to repurchase | 27,218 | 28,218 |
| Federal Home Loan Bank (FHLB) advances | 246,056 | 265,750 |
| Subordinated notes, net of unamortized issuance costs | 34,818 | 34,702 |
| Dividend payable | 2,996 | 2,974 |
| Accrued expenses and other liabilities | 31,659 | 27,579 |
| Total liabilities | 3,029,512 | 2,966,686 |
| Commitments and Contingencies | ||
| Stockholders' Equity | ||
| Common stock - No par value 20,000,000 shares authorized; issued 14,564,425 shares 12/31/24 and 12/31/23; outstanding 13,699,536 shares 12/31/24 and 13,664,641 shares 12/31/23 | 135,565 | 135,515 |
| Treasury stock - 864,889 shares 12/31/24 and 899,784 shares 12/31/23 | (10,985) | (11,040) |
| Retained earnings | 235,854 | 221,080 |
| Accumulated other comprehensive loss | (25,223) | (29,012) |
| Total stockholders' equity | 335,211 | 316,543 |
| Total Liabilities and Stockholders' Equity | $3,364,723 | $3,283,229 |
| 2024 | 2023 | 2022 | |
|---|---|---|---|
| Interest Income | |||
| Loans, including fees | $145,329 | $129,344 | $94,264 |
| Debt securities: | |||
| U.S. Treasury and government agencies | 5,542 | 4,090 | 4,225 |
| Municipalities | 1,554 | 1,598 | 1,415 |
| Dividends | 1,361 | 882 | 318 |
| Federal funds sold | 45 | 44 | 21 |
| Other | 9,741 | 3,850 | 906 |
| Total interest income | 163,572 | 139,808 | 101,149 |
| Interest Expense | |||
| Deposits | 64,463 | 46,923 | 9,883 |
| Federal funds purchased and securities sold under agreements to repurchase | 1,111 | 1,474 | 1,197 |
| Borrowed funds | 10,948 | 8,876 | 2,160 |
| Subordinated notes | 1,138 | 1,138 | 1,122 |
| Total interest expense | 77,660 | 58,411 | 14,362 |
| Net Interest Income - Before Provision for Credit Losses* | 85,912 | 81,397 | 86,787 |
| Provision for Credit Losses - Loans* | 944 | 1,698 | 4,600 |
| Provision for (Recovery of) Credit Losses - Off Balance Sheet Credit Exposures* | (671) | 46 | - |
| Net Interest Income After Provision for Credit Losses* | 85,639 | 79,653 | 82,187 |
| Noninterest Income | |||
| Customer service fees | 1,324 | 1,332 | 2,050 |
| Other service charges and fees | 4,473 | 4,343 | 4,226 |
| Interchange income | 5,396 | 5,318 | 4,995 |
| Loan servicing income | 2,533 | 4,405 | 2,222 |
| Net gain on sale of loans | 859 | 699 | 1,353 |
| Increase in cash surrender value of bank owned life insurance | 965 | 834 | 691 |
| Net gain (loss) on sale of other assets owned | 71 | (135) | 259 |
| Net loss on sale of available-for-sale securities | - | (891) | - |
| Total noninterest income | 15,621 | 15,905 | 15,796 |
| Noninterest Expense | |||
| Salaries and wages | 30,168 | 26,915 | 22,700 |
| Employee benefits | 8,543 | 7,520 | 6,903 |
| Net occupancy expense | 4,152 | 3,833 | 2,566 |
| Furniture and equipment | 5,264 | 5,022 | 4,207 |
| Data processing | 1,447 | 3,147 | 3,956 |
| Franchise taxes | 1,542 | 1,487 | 1,384 |
| ATM expense | 1,670 | 2,611 | 2,217 |
| Advertising | 2,144 | 2,606 | 1,646 |
| FDIC assessment | 2,108 | 1,982 | 905 |
| Servicing rights amortization - net | 818 | 611 | 145 |
| Loan expense | 960 | 1,055 | 1,070 |
| Consulting fees | 877 | 832 | 1,302 |
| Professional fees | 1,793 | 1,430 | 1,492 |
| Intangible asset amortization | 1,780 | 1,780 | 1,134 |
| Other general and administrative | 5,421 | 6,373 | 5,881 |
| Total noninterest expense | 68,687 | 67,204 | 57,508 |
| 2024 | 2023 | 2022 | |
|---|---|---|---|
| Income Before Income Taxes | 32,573 | 28,354 | 40,475 |
| Income Taxes | 6,635 | 5,567 | 7,960 |
| Net Income | $25,938 | $22,787 | $32,515 |
| Basic Earnings Per Share | $1.90 | $1.67 | $2.46 |
| Diluted Earnings Per Share | $1.90 | $1.67 | $2.46 |
| Dividends Declared | $0.8825 | $0.8500 | $0.8125 |
*ASU 2016-13 was adopted during the first quarter of 2023; therefore, 2022 provision amounts reflect the incurred loss method.
| 2024 | 2023 | 2022 | |
|---|---|---|---|
| Net Income | $25,938 | $22,787 | $32,515 |
| Other Comprehensive Income (Loss) (Net of Tax): | |||
| Net unrealized gain (loss) on available-for-sale securities | 4,797 | 10,781 | (44,366) |
| Reclassification adjustment for realized loss on sale of available-for-sale securities | - | 891 | - |
| Net unrealized gain (loss) on available-for-sale securities | 4,797 | 11,672 | (44,366) |
| Tax expense (benefit) | 1,008 | 2,451 | (9,317) |
| Other comprehensive income (loss) | 3,789 | 9,221 | (35,049) |
| Comprehensive Income (Loss) | $29,727 | $32,008 | $(2,534) |
Consolidated Statements of Changes to Stockholders’ Equity
For the Years Ended December 31, 2024, 2023 and 2022
| Accumulated | ||||||
|---|---|---|---|---|---|---|
| Shares of · Other · Total | ||||||
| Common | Common | Treasury | Retained | Comprehensive | Stockholders' | |
| Stock | Stock | Stock | Earnings | Loss | Equity | |
| Balance - January 1, 2022 | 13,066,233 | 122,674 | (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 acquisition | 500,301 | 13,446 | (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) | 428 | 1,094 | - | - |
| Stock-based compensation expense | - | 899 | - | - | - | 899 |
| Director stock awards | 2,880 | - | 34 | 86 | - | 120 |
| Cash dividends declared - $0.8125 per share | - | - | - | (10,647) | - | (10,647) |
| Balance - December 31, 2022 | 13,608,422 | 135,497 | (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) | 13,608,422 | 135,497 | (11,573) | 209,078 | (38,233) | 294,769 |
| Net income | - | - | - | 22,787 | - | 22,787 |
| Other comprehensive income | - | - | - | - | 9,221 | 9,221 |
| 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) | 641 | 622 | - | - |
| Stock-based compensation expense | - | 1,281 | - | - | - | 1,281 |
| Director stock awards | 9,048 | - | 110 | 70 | - | 180 |
| Cash dividends declared - $0.85 per share | - | - | - | (11,477) | - | (11,477) |
| Balance - December 31, 2023 | 13,664,641 | $135,515 | $(11,040) | $221,080 | $(29,012) | $316,543 |
| Net income | - | - | - | 25,938 | - | 25,938 |
| Other comprehensive income | - | - | - | - | 3,789 | 3,789 |
| Purchase of treasury stock | (28,391) | - | (664) | - | - | (664) |
| Issuance of 60,169 shares of restricted stock (Net of forfeitures - 5,811) | 54,358 | (1,311) | 608 | 703 | - | - |
| Stock-based compensation expense | - | 1,361 | - | - | - | 1,361 |
| Director stock awards | 8,928 | - | 111 | 77 | - | 188 |
| Cash dividends declared - $0.8825 per share | - | - | - | (11,944) | - | (11,944) |
| Balance - December 31, 2024 | 13,699,536 | $135,565 | $(10,985) | $235,854 | $(25,223) | $335,211 |
| 2024 | 2023 | 2022 | |
|---|---|---|---|
| Cash Flows from Operating Activities | |||
| Net income | $25,938 | $22,787 | $32,515 |
| Adjustments to reconcile net income to net cash from operating activities: | |||
| Depreciation | 3,774 | 3,383 | 2,739 |
| Amortization of premiums on available-for-sale securities, net | 1,087 | 1,500 | 2,090 |
| Capitalized additions to servicing rights | (826) | (2,710) | (537) |
| Servicing rights amortization and impairment | 818 | 611 | 145 |
| Amortization of core deposit intangible | 1,657 | 1,657 | 1,011 |
| Amortization of customer list intangible | 123 | 123 | 123 |
| Net accretion of fair value adjustments | (2,672) | (3,569) | (4,531) |
| Amortization of subordinated note issuance costs | 116 | 116 | 115 |
| Stock-based compensation expense | 1,361 | 1,281 | 899 |
| Director stock awards | 188 | 180 | 120 |
| Deferred income taxes | 307 | 2,228 | 171 |
| Provision for credit losses - loans | 944 | 1,698 | 4,600 |
| Provision for (recovery of) credit losses - off balance sheet credit exposures | (671) | 46 | - |
| Gain on sale of loans held for sale | (859) | (699) | (1,353) |
| Originations of loans held for sale | (53,650) | (36,399) | (69,410) |
| Proceeds from sale of loans held for sale | 52,157 | 36,349 | 77,650 |
| Gain on derivatives | (59) | (40) | - |
| Gain (loss) on sale of other assets owned | (71) | 135 | (259) |
| Loss on sales of available-for-sale securities | - | 891 | - |
| Increase in cash surrender value of bank owned life insurance | (965) | (834) | (691) |
| Change in other assets and other liabilities, net | 3,777 | (6,588) | (4,728) |
| Net cash provided by operating activities | 32,474 | 22,146 | 40,669 |
| Cash Flows from Investing Activities | |||
| Activity in available-for-sale securities: | |||
| Maturities, prepayments and calls | 34,759 | 24,021 | 31,064 |
| Sales | - | 21,963 | - |
| Purchases | (99,127) | (4,392) | (38,377) |
| Activity in other securities, at cost: | |||
| Purchases | (1,789) | (9,004) | (1,615) |
| Change in interest-bearing time deposits | 258 | 1,702 | 6,471 |
| Proceeds from redemption of FHLB stock | 2,146 | 1,665 | 1,249 |
| Proceeds from sales of other assets owned | 92 | 219 | 440 |
| Additions to premises and equipment | (1,871) | (10,929) | (2,600) |
| Loan originations and principal collections, net | 21,170 | (219,333) | (395,610) |
| Acquisition of Peoples Federal Savings and Loan, net of cash received | - | - | 9,074 |
| Net cash used in investing activities | (44,362) | (194,088) | (389,904) |
| Cash Flows from Financing Activities | |||
| Net change in deposits | 79,302 | 138,939 | 165,861 |
| Net change in federal funds purchased and securities sold under agreements to repurchase | (1,000) | (25,988) | 24,938 |
| Proceeds of FHLB advances | 15,000 | 324,000 | 140,000 |
| Repayment of FHLB advances | (34,678) | (185,664) | (37,394) |
| Proceeds (Repayment) of other borrowings | - | (10,000) | (30,000) |
| Purchase of treasury stock | (664) | (218) | (308) |
| Cash dividends paid on common stock | (11,922) | (11,335) | (10,276) |
| Net cash provided by financing activities | 46,038 | 229,734 | 252,821 |
| Net Increase (Decrease) in Cash and Cash Equivalents | 34,150 | 57,792 | (96,414) |
| Cash and Cash Equivalents - Beginning of Year | 142,201 | 84,409 | 180,823 |
| Cash and Cash Equivalents - End of Year | $176,351 | $142,201 | $84,409 |
| 2024 · 2023 · 2022 | |||||
|---|---|---|---|---|---|
| Supplemental Information | |||||
| Supplemental cash flow information: | |||||
| Interest paid | $76,498 | $55,119 | $13,748 | ||
| Income taxes paid | 3,100 | 5,421 | 7,702 | ||
| Supplemental noncash disclosures: | |||||
| Transfer of loans from loans held for sale | 932 | - | - | ||
| Cash dividends declared not paid | 2,996 | 2,974 | 2,832 | ||
| 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, 2024, 2023, 2022
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 Southeast 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 which was dissolved in December 2023. The Bank includes F&M Insurance Agency, LLC, a subsidiary offering insurance products which was formed in November 2023. All significant inter-company balances and transactions have been eliminated.
Reclassification
Certain amounts within the noninterest income and noninterest expense section of the Company's consolidated statements of income have been reclassified to conform with current year presentation to provide additional information to the reader.
Revision of Previously Issued Financial Statements
The Company has voluntarily revised amounts reported in previously issued financial statements for the periods presented in this Annual Report on Form 10-K to correct two immaterial errors.
Within the loans disclosure (Note 4), the vintage loan tables that represent the risk category of loans by portfolio class and year of origination as of December 31, 2023 have been updated to separate origination year 2019 from the prior year for the term loans amortized cost basis.
Within the derivative financial instruments disclosure (Note 18), the derivative fair value on the tables that present 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 listing notional value, weighted average remaining maturity and weighted average rate included a clerical error that has been corrected to match the derivative fair value presented on two other tables as of December 31, 2023.
These revisions had no effect on total assets, stockholders’ equity or net income as previously reported.
The Company evaluated the impact of the improper adherence to disclosure requirements and clerical errors to our previously issued financial statements in accordance with SEC Staff Accounting Bulletins No. 99 and No.108 and, based upon quantitative and qualitative factors, determined the errors were not material to the previously issued financial statements and disclosures included in our Annual Report on Form 10-K for the year ended December 31, 2023.
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 and the valuation of goodwill. Actual results could differ from those estimates.
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
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 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.
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 $10.7 and $10.2 millionat December 31, 2024 and December 31, 2023, respectively, and was reported in Other Assets on the Company’s consolidated balance
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
sheetsand 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 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 expected 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.
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 annual 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 expected 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, Commercial & Industrial, Agricultural Real Estate, Agricultural, Consumer Real Estate, 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.
The Company is utilizing peer data from a peer group of 316 banks in the region of Ohio, Michigan and Indiana with asset sizes less than $5 billionas of December 31, 2024. 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 National Unemployment is completed. The Bank previously also included the FOMC’s forecasted change in real GDP as a second independent variable in its forward look regression; however, it was removed in the second quarter of 2024 due to reflecting little statistically significant correlation to the Bank’s historical
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
loss rates. The impact of this change to the ACL was immaterial due to the variable having such a low coefficient value at this time. 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 as a component of the ACL. 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. The methodology allows for additional qualitative factors as other risks emerge. 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 $52 thousand at December 31, 2024 and $386 thousand at December 31, 2023. 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.
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.
Designatingan 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
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
inother 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 capitalized servicing rights. 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 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. In the quantitative testing completed as of September 30, 2024, the excess fair value of capital was $16.2 million or 4.5% over the carrying value and was approximately 0.2 times the value of goodwill being carried. The testing completed as of September 30, 2024 shows improvement compared to the testing completed as of September 30, 2023. 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. Since the establishment of goodwill, there has beenno impairment recognized.
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
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
establishedby 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, 2024 or December 31, 2023.
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 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 credit 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.
o
Interchange income – transaction-based fees charged for 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.
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
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
thereporting 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, 2024 and 2023 With a few exceptions, the Company is no longer subject to U.S. Federal, state or local examinations by tax authorities for years before 2021.
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
Transfers of 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 through an 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) | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Net unrealized gain (loss) on available-for-sale securities | $4,797 | $10,781 | $(44,366) |
| Reclassification adjustment for loss on sale of available-for-sale securities | - | 891 | - |
| Net unrealized gain (loss) on available-for-sale securities | 4,797 | 11,672 | (44,366) |
| Tax expense (benefit) | 1,008 | 2,451 | (9,317) |
| Other comprehensive income (loss) | $3,789 | $9,221 | $(35,049) |
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
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.
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:
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
| (In Thousands) | |||
|---|---|---|---|
| As Reported · Impact of | |||
| Under | Pre-ASU 2016-13 | ASU 2016-13 | |
| ASU 2016-13 | Adoption | Adoption | |
| Consumer Real Estate | $3,872 | $998 | $2,874 |
| Agricultural Real Estate | 183 | 349 | (166) |
| Agricultural | 101 | 751 | (650) |
| Commercial Real Estate | 15,425 | 11,924 | 3,501 |
| Commercial & Industrial | 3,217 | 5,382 | (2,165) |
| Consumer | 1,079 | 909 | 170 |
| Unfunded Loan Commitment & Letters of Credit | 2,166 | 1,262 | 904 |
| Current Expected Credit Losses | $26,043 | $21,575 | $4,468 |
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 were issued on January 14, 2025 and would have excluded our prior captive insurance company as a listed transaction. The Company dissolved its Captive insurance company, F&M Risk Management, in December 2023.
In March 2023, the FASB issued ASU 2023-02"Investments - Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method (a Consensus of the Emerging Issues Task Force)."The amendments in this Update expand the use of the proportional amortization method of accounting to equity investments in tax credit programs beyond those in low-income-housing tax credit (LIHTC) programs. The ASU allows entities to elect the proportional amortization method, on a tax-credit-program-by-tax-credit-program basis, for all equity investments in tax credit programs meeting the eligibility criteria in Accounting Standards Codification (ASC) 323-74-25-1. While the ASU does not significantly alter the existing eligibility criteria, it does address existing interpretive issues. It also prescribes specific information reporting entities must disclose about tax credit investments each period. The ASU is effective for reporting periods beginning after December 15, 2023, for public business entities. Early adoption is permitted. Entities have the option of applying the ASU using either a modified retrospective or retrospective adoption approach. For some changes related to existing LIHTC investments, prospective application is permitted. The Company adopted ASU 2023-02 effective January 1, 2024 using the prospective approach. The financial impact was immaterial to the financial statements.
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
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
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 adopted this Update effective December 31, 2024, without 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.
In November 2024, the FASB issued ASU 2024-03 Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40). The amendments in this Update require disclosure, in the notes to financial statements, of specified information about certain costs and expenses. The amendments require that at each interim and annual reporting period (1) the Company disclose the amounts of (a) employee compensation, (b) depreciation, and (c) intangible asset amortization included in each relevant expense caption. A relevant expense caption is an expense caption presented on the face of the income statement within continuing operations that contains any of the expense categories listed. (2) Include certain amounts that are already required to be disclosed under current generally accepted accounting principles (GAAP) in the same disclosure as the other disaggregation requirements. (3) Disclose a qualitative description of the amounts remaining in relevant expense captions that are not separately disaggregated quantitatively. (4) Disclose the total amount of selling expenses and, in annual reporting periods, the Company’s definition of selling expenses. The amendments in this Update are effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. Early adoption is permitted. The amendments in this Update should be applied either (1) prospectively to financial statements issued for reporting periods after the effective date of this Update or (2) retrospectively to any or all prior periods presented in the financial statements. Management is currently 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.
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
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
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 $543 thousand, employee benefits of $127 thousand and other general and administrative expense of $501 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 thousand, data processing costs of $13 thousand, consulting fees of $5 thousand and other general and administrative expense of $45 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 was 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.
| 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 cost | 1,271 |
| Loans, net | 101,755 |
| Premises and equipment | 1,906 |
| Goodwill | 5,924 |
| Other assets | 12,081 |
| Total Assets Purchased | $141,818 |
| Liabilities | |
| Deposits | |
| Noninterest bearing | $7,139 |
| Interest bearing | 104,719 |
| Total deposits | 111,858 |
| Federal Home Loan Bank (FHLB) advances | 896 |
| Accrued expenses and other liabilities | 5,815 |
| Total Liabilities Assumed | $118,569 |
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
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 was 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.
| 2024 | 2023 | |
|---|---|---|
| (In Thousands) | (In Thousands) | |
| Beginning Balance | $566 | $798 |
| Additions | - | 6 |
| Accretion | (231) | (232) |
| Reclassification from nonaccretable difference | - | - |
| Disposals | - | (6) |
| Ending Balance | $335 | $566 |
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 shares of FMAO to be issued 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.
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.
| 2024 | 2023 | |
|---|---|---|
| (In Thousands) | (In Thousands) | |
| Beginning Balance | $2,795 | $4,236 |
| Additions | - | 39 |
| Accretion | (1,342) | (1,480) |
| Reclassification from nonaccretable difference | - | - |
| Disposals | - | - |
| Ending Balance | $1,453 | $2,795 |
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 approximately $20.0 million in cash.
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 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 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.
| 2024 | 2023 | |
|---|---|---|
| (In Thousands) | (In Thousands) | |
| Beginning Balance | $294 | $470 |
| Additions | - | - |
| Accretion | (175) | (176) |
| Reclassification from nonaccretable difference | - | - |
| Disposals | (12) | - |
| Ending Balance | $107 | $294 |
Changes in accretable yield, or income expected to be collected, for the acquisition of Bank of Geneva completed in 2019, are as follows:
| 2024 · 2023 | |||
|---|---|---|---|
| (In Thousands) · (In Thousands) | |||
| Beginning Balance | $363 | $785 | |
| Additions | 1 | 11 | |
| Accretion | (364) | (433) | |
| Reclassification from nonaccretable difference | - | - | |
| Disposals | - | - | |
| Ending Balance | $ | - | $363 |
The results of operations of Peoples Federal Savings and Loan Bank have been included in the Company’s consolidated financial statements since the acquisition date of October 1, 2022. The following table presents supplemental unaudited pro-forma information for the year ended December 31, 2022 as if the acquisition occurred on January 1, 2022. The pro-forma is not necessarily indicative of the results that would have occurred had the acquisition been consummated as of this date, nor is it intended to be a projection of future results.
| Summary of Operations | |
|---|---|
| Net Interest Income - Before Provision for Credit Losses and Unfunded* | $90,754 |
| Provision for Credit Losses and Unfunded* | 4,513 |
| Net Interest Income After Provision for Credit Losses and Unfunded* | 86,241 |
| Noninterest Income | 14,100 |
| Noninterest Expense | 58,105 |
| Income Before Income Taxes | 42,236 |
| Income Taxes | 8,141 |
| Net Income | $34,095 |
| Basic and Diluted Earnings Per Share | $2.51 |
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
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 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 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, 2024, 2023 and 2022 was $1.7, $1.7 and $1.0 million, respectively.
Future amortization expense of core deposit intangible assets is as follows:
| Geneva · Ossian · Perpetual · Peoples · Total | |||||
|---|---|---|---|---|---|
| (In Thousands) | |||||
| 2025 | $560 | $140 | $95 | $861 | $1,656 |
| 2026 | - | 140 | 95 | 861 | 1,096 |
| 2027 | - | 140 | 95 | 861 | 1,096 |
| 2028 | - | 47 | 73 | 861 | 981 |
| 2029 | - | - | - | 646 | 646 |
| Total | $560 | $467 | $358 | $4,090 | $5,475 |
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, 2024, 2023 and 2022 was $123 thousand for each of the three years presented. Future amortization expense of customer list intangible is as follows:
| (In Thousands) | |
|---|---|
| 2025 | $123 |
| 2026 | 123 |
| 2027 | 48 |
| Total | $294 |
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
Note 3 – Securities
The amortized cost and fair value of securities, with gross unrealized gains and losses, follows:
| (In Thousands) | ||||
|---|---|---|---|---|
| Gross · Gross | ||||
| Amortized | Unrealized | Unrealized | Fair | |
| Cost | Gains | Losses | Value | |
| Available-for-Sale: | ||||
| U.S. Treasury | $111,397 | $17 | $(5,415) | $105,999 |
| U.S. Government agencies | 144,660 | - | (9,494) | 135,166 |
| Mortgage-backed securities | 133,268 | 17 | (12,654) | 120,631 |
| State and local governments | 69,159 | 28 | (4,427) | 64,760 |
| Total available-for-sale securities | $458,484 | $62 | $(31,990) | $426,556 |
| (In Thousands) | ||||
|---|---|---|---|---|
| Gross · Gross | ||||
| Amortized | Unrealized | Unrealized | Fair | |
| Cost | Gains | Losses | Value | |
| Available-for-Sale: | ||||
| U.S. Treasury | $87,182 | $1 | $(6,913) | $80,270 |
| U.S. Government agencies | 140,960 | - | (12,738) | 128,222 |
| Mortgage-backed securities | 94,061 | - | (11,929) | 82,132 |
| State and local governments | 73,000 | 135 | (5,281) | 67,854 |
| Total available-for-sale securities | $395,203 | $136 | $(36,861) | $358,478 |
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, 2024, 2023, 2022
Information pertaining to securities with gross unrealized losses at December 31, 2024 and 2023, 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 | ||||
| Gross | Gross | |||
| Unrealized | Fair | Unrealized | Fair | |
| Losses | Value | Losses | Value | |
| U.S. Treasury | $(467) | $31,533 | $(4,948) | $62,151 |
| U.S. Government agencies | - | - | (9,494) | 131,335 |
| Mortgage-backed securities | (668) | 51,236 | (11,986) | 66,877 |
| State and local governments | (224) | 8,631 | (4,203) | 53,091 |
| Total available-for-sales securities | $(1,359) | $91,400 | $(30,631) | $313,454 |
| (In Thousands) · (In Thousands) | ||||
|---|---|---|---|---|
| Less Than Twelve Months · Twelve Months & Over | ||||
| Gross | Gross | |||
| Unrealized | Fair | Unrealized | Fair | |
| Losses | Value | Losses | Value | |
| 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 |
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 million in 2023 generated gross realized losses for the year ended December 31, 2023 as presented below:
| (In Thousands) | |||||
|---|---|---|---|---|---|
| 2024 · 2023 · 2022 | |||||
| Gross realized gains · $ · - · $ · - · $ · - | |||||
| Gross realized losses | - | (891) | - | ||
| Net realized losses | $ | - | $(891) | $ | - |
| Tax benefit related to net realized losses | $ | - | $(187) | $ | - |
The net realized loss on sales and related tax benefit is a reclassification out of accumulated other comprehensive loss. The net realized loss is included in net loss on sale of securities available-for-sale and the related tax 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, 2024, 2023, 2022
The amortized cost and fair value of debt securities at December 31, 2024, 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 | ||
| Cost | Fair Value | |
| One year or less | $50,842 | $50,047 |
| After one year through five years | 256,807 | 239,570 |
| After five years through ten years | 17,057 | 15,811 |
| After ten years | 510 | 497 |
| Total | $325,216 | $305,925 |
| Mortgage-backed securities | 133,268 | 120,631 |
| Total | $458,484 | $426,556 |
Investments with a carrying value and fair value of $221.9 million at December 31, 2024 and $194.1 million at December 31, 2023 were pledged to secure public deposits and securities sold under repurchase agreements. Investments with a carrying value of $29.9 million as of December 31, 2024, were pledged to the Federal Reserve's Discount Window to provide additional borrowing capacity. These investments were reallocated from the $61.7 million that were pledged to the Federal Reserve's Bank Term Funding Program (BTFP) at December 31, 2023. The BTFP was discontinued in March of 2024. The remaining investments pledged to BTFP were released.
Note 4 - Loans
The Company had $3.0 million in loans held for sale at December 31, 2024 as compared to $1.6 million in loans held for sale at December 31, 2023.
Loans at December 31 are summarized below:
| (In Thousands) | ||
|---|---|---|
| Loans: | 2024 | 2023 |
| Consumer Real Estate | $520,114 | $521,895 |
| Agricultural Real Estate | 216,401 | 223,791 |
| Agricultural | 152,080 | 132,560 |
| Commercial Real Estate | 1,310,811 | 1,337,766 |
| Commercial and Industrial | 275,152 | 254,935 |
| Consumer | 63,009 | 79,591 |
| Other | 24,978 | 30,136 |
| 2,562,545 | 2,580,674 | |
| Less: Net deferred loan fees and costs and other* | (676) | 517 |
| 2,561,869 | 2,581,191 | |
| Less: Allowance for credit losses | (25,826) | (25,024) |
| Loans - Net | $2,536,043 | $2,556,167 |
*This chart contains fair value adjustments to the basis of derivatives in the amount of $1.1 million and $2.7 million at December 31, 2024 and December 31, 2023, respectively.
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.
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
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.
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.
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, 2024:
| (In Thousands) | |||||
|---|---|---|---|---|---|
| After One · After Five | |||||
| Within · Year Within · Years Within · After | |||||
| One Year | Five Years | Fifteen Years | Fifteen Years | Total | |
| Consumer Real Estate | $19,180 | $25,777 | $156,930 | $320,327 | $522,214 |
| Agricultural Real Estate | 6,490 | 7,715 | 65,320 | 137,074 | 216,599 |
| Agricultural | 82,568 | 55,905 | 8,888 | 4,741 | 152,102 |
| Commercial Real Estate | 138,177 | 403,661 | 565,194 | 203,829 | 1,310,861 |
| Commercial and Industrial | 127,540 | 83,964 | 63,867 | 148 | 275,519 |
| Consumer | 2,274 | 50,750 | 10,138 | 41 | 63,203 |
| Other | 77 | 956 | 23,949 | - | 24,982 |
| $376,306 | $628,728 | $894,286 | $666,160 | $2,565,480 | |
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
The distribution of fixed rate loans and variable rate loans by major loan category is as follows as of December 31, 2024:
| (In Thousands) | ||
|---|---|---|
| Fixed | Variable | |
| Rate | Rate | |
| Consumer Real Estate | $305,062 | $215,052 |
| Agricultural Real Estate | 118,808 | 97,593 |
| Agricultural | 54,099 | 97,981 |
| Commercial Real Estate | 934,197 | 376,614 |
| Commercial and Industrial | 148,542 | 126,610 |
| Consumer | 62,977 | 32 |
| Other | 15,270 | 9,708 |
Variable rate loans that have reached ceiling or floor limits are reported as fixed rate loans until such time as their rates adjust away from those limits. 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, 2024, 2023, 2022
The following table represents the contractual aging of the recorded investment in past due loans by portfolio classification of loans as of December 31, 2024 and 2023, net of deferred loan fees and costs:
| (In Thousands) | ||||||
|---|---|---|---|---|---|---|
| December 31, 2024 | 30-59 Days Past Due | 60-89 Days Past Due | Greater Than 90 Days | Total Past Due | Current | Total Financing Receivables |
| Consumer Real Estate | $2,533 | $547 | $559 | $3,639 | $516,753 | $520,392 |
| Agricultural Real Estate | 651 | - | - | 651 | 215,486 | 216,137 |
| Agricultural | 44 | - | 79 | 123 | 152,258 | 152,381 |
| Commercial Real Estate | 54 | 141 | 360 | 555 | 1,307,906 | 1,308,461 |
| Commercial and Industrial | 122 | 5 | 57 | 184 | 299,613 | 299,797 |
| Consumer | 365 | 19 | 62 | 446 | 63,181 | 63,627 |
| Total | $3,769 | $712 | $1,117 | $5,598 | $2,555,197 | $2,560,795 |
| (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 |
| Consumer Real Estate | $1,914 | $137 | $670 | $2,721 | $519,187 | $521,908 |
| Agricultural Real Estate | - | 3,429 | 55 | 3,484 | 219,995 | 223,479 |
| Agricultural | - | 1,132 | 2,977 | 4,109 | 128,654 | 132,763 |
| Commercial Real Estate | 380 | - | 255 | 635 | 1,334,440 | 1,335,075 |
| Commercial and Industrial | 145 | - | 199 | 344 | 284,550 | 284,894 |
| Consumer | 218 | 37 | 26 | 281 | 80,072 | 80,353 |
| Total | $2,657 | $4,735 | $4,182 | $11,574 | $2,566,898 | $2,578,472 |
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
The following tables present the recorded investment in nonaccrual loans by portfolio class of loans as of December 31, 2024 and December 31, 2023:
| (In Thousands) | ||||
|---|---|---|---|---|
| Nonaccrual · Loans Past | ||||
| With No · Due Over | ||||
| Allowance · 89 Days | ||||
| for Credit Loss · Nonaccrual · Still Accruing | ||||
| Consumer Real Estate | $1,637 | $2,369 | $ | - |
| Agricultural Real Estate | 130 | 130 | - | |
| Agricultural | 90 | 90 | - | |
| Commercial Real Estate | 360 | 360 | - | |
| Commercial & Industrial | 57 | 57 | - | |
| Consumer | 118 | 118 | - | |
| Total | $2,392 | $3,124 | $ | - |
| (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 Estate | 15,949 | 15,949 | - | |
| Agricultural | 4,671 | 4,671 | - | |
| Commercial Real Estate | 254 | 254 | - | |
| Commercial & Industrial | 198 | 198 | - | |
| Consumer | 91 | 91 | - | |
| Total | $22,169 | $22,353 | $ | - |
Interest income on nonaccrual loans, recognized on a cash basis, was $93 thousand and $338 thousand for the years ended December 31, 2024 and 2023, respectively.
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.
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
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 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.
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
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.
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, 2024, 2023, 2022
The following table reflects the risk category of loans by portfolio class based on the most recent analysis performed as of December 31, 2024 and 2023 based on year of origination:
| (In Thousands) | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Term Loans Amortized Cost Basis by Origination Year | ||||||||||||||||||||
| Revolving · Revolving | ||||||||||||||||||||
| Loans · Loans | ||||||||||||||||||||
| Term · Amortized · Converted · Grand | ||||||||||||||||||||
| 2024 · 2023 · 2022 · 2021 · 2020 · Prior · Total · Cost Basis · to Term · Total | ||||||||||||||||||||
| Consumer Real Estate | ||||||||||||||||||||
| Risk Rating | ||||||||||||||||||||
| Pass (1-4) | $40,257 | $64,316 | $79,503 | $89,800 | $74,996 | $106,007 | $454,879 | $61,097 | $237 | $516,213 | ||||||||||
| Special Mention (5) | - | - | 37 | 551 | - | 119 | 707 | 19 | - | 726 | ||||||||||
| Substandard (6) | 143 | 239 | 529 | 786 | 465 | 1,040 | 3,202 | 236 | 15 | 3,453 | ||||||||||
| Doubtful (7) | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Consumer Real Estate | $40,400 | $64,555 | $80,069 | $91,137 | $75,461 | $107,166 | $458,788 | $61,352 | $252 | $520,392 | ||||||||||
| Gross charge-offs YTD | $ | - | $ | - | $ | - | $ | - | $ | - | $13 | $13 | $ | - | $ | - | $13 | |||
| Agricultural Real Estate | ||||||||||||||||||||
| Risk Rating | ||||||||||||||||||||
| Pass (1-4) | $23,817 | $28,088 | $34,469 | $22,983 | $23,639 | $76,964 | $209,960 | $92 | $ | - | $210,052 | |||||||||
| Special Mention (5) | - | - | - | - | - | 13 | 13 | - | - | 13 | ||||||||||
| Substandard (6) | 5,696 | - | 371 | - | - | 5 | 6,072 | - | - | 6,072 | ||||||||||
| Doubtful (7) | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Agricultural Real Estate | $29,513 | $28,088 | $34,840 | $22,983 | $23,639 | $76,982 | $216,045 | $92 | $ | - | $216,137 | |||||||||
| Gross charge-offs YTD | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Agricultural | ||||||||||||||||||||
| Risk Rating | ||||||||||||||||||||
| Pass (1-4) | $14,915 | $10,500 | $14,381 | $5,616 | $3,204 | $3,911 | $52,527 | $98,283 | $ | - | $150,810 | |||||||||
| Special Mention (5) | - | 13 | - | 8 | - | - | 21 | 30 | - | 51 | ||||||||||
| Substandard (6) | - | 21 | - | - | 29 | - | 50 | 1,470 | - | 1,520 | ||||||||||
| Doubtful (7) | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Agricultural | $14,915 | $10,534 | $14,381 | $5,624 | $3,233 | $3,911 | $52,598 | $99,783 | $ | - | $152,381 | |||||||||
| Gross charge-offs YTD | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
| (In Thousands) | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Term Loans Amortized Cost Basis by Origination Year | ||||||||||||||||||||||
| Revolving · Revolving | ||||||||||||||||||||||
| Loans · Loans | ||||||||||||||||||||||
| Term · Amortized · Converted · Grand | ||||||||||||||||||||||
| 2024 · 2023 · 2022 · 2021 · 2020 · Prior · Total · Cost Basis · to Term · Total | ||||||||||||||||||||||
| Commercial Real Estate | ||||||||||||||||||||||
| Risk Rating | ||||||||||||||||||||||
| Pass (1-4) | $128,608 | $200,192 | $413,106 | $218,309 | $110,435 | $188,239 | $1,258,889 | $ | - | $ | - | $1,258,889 | ||||||||||
| Special Mention (5) | - | - | 12,590 | - | 1,352 | 753 | 14,695 | - | - | 14,695 | ||||||||||||
| Substandard (6) | - | 34,299 | - | - | - | 578 | 34,877 | - | - | 34,877 | ||||||||||||
| Doubtful (7) | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Commercial Real Estate | $128,608 | $234,491 | $425,696 | $218,309 | $111,787 | $189,570 | $1,308,461 | $ | - | $ | - | $1,308,461 | ||||||||||
| Gross charge-offs YTD | $ | - | $ | - | $ | - | $ | - | $ | - | $15 | $15 | $ | - | $ | - | $15 | |||||
| Commercial & Industrial | ||||||||||||||||||||||
| Risk Rating | ||||||||||||||||||||||
| Pass (1-4) | $31,933 | $54,581 | $39,665 | $15,047 | $13,480 | $1,294 | $156,000 | $113,446 | $222 | $269,668 | ||||||||||||
| Special Mention (5) | - | 137 | - | 188 | 26 | 416 | 767 | 459 | - | 1,226 | ||||||||||||
| Substandard (6) | 39 | 348 | 29 | - | - | 28 | 444 | 3,481 | - | 3,925 | ||||||||||||
| Doubtful (7) | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Commercial & Industrial | $31,972 | $55,066 | $39,694 | $15,235 | $13,506 | $1,738 | $157,211 | $117,386 | $222 | $274,819 | ||||||||||||
| Gross charge-offs YTD | $ | - | $ | - | $ | - | $101 | $ | - | $101 | $ | - | $5 | $106 | ||||||||
| Other | ||||||||||||||||||||||
| Risk Rating | ||||||||||||||||||||||
| Pass (1-4) | $ | - | $ | - | $ | - | $15,829 | $5,068 | $4,081 | $24,978 | $ | - | $ | - | $24,978 | |||||||
| Special Mention (5) | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Substandard (6) | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Doubtful (7) | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Other | $ | - | $ | - | $ | - | $15,829 | $5,068 | $4,081 | $24,978 | $ | - | $ | - | $24,978 | |||||||
| Gross charge-offs YTD | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
| (In Thousands) | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Term Loans Amortized Cost Basis by Origination Year | ||||||||||||||||||||
| Revolving · Revolving | ||||||||||||||||||||
| Loans · Loans | ||||||||||||||||||||
| Term · Amortized · Converted · Grand | ||||||||||||||||||||
| 2023 · 2022 · 2021 · 2020 · 2019 · Prior · Total · Cost Basis · to Term · Total | ||||||||||||||||||||
| Consumer Real Estate | ||||||||||||||||||||
| Risk Rating | ||||||||||||||||||||
| Pass (1-4) | $77,298 | $88,695 | $90,139 | $82,680 | $32,302 | $94,294 | $465,408 | $52,904 | $ | - | $518,312 | |||||||||
| Special Mention (5) | 1,228 | 40 | - | - | - | 134 | 1,402 | - | - | 1,402 | ||||||||||
| Substandard (6) | - | 261 | 558 | 163 | 246 | 952 | 2,180 | 14 | - | 2,194 | ||||||||||
| Doubtful (7) | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Consumer Real Estate | $78,526 | $88,996 | $90,697 | $82,843 | $32,548 | $95,380 | $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 | $18,456 | $68,651 | $205,852 | $97 | $ | - | $205,949 | |||||||||
| Special Mention (5) | - | 861 | 14 | - | 149 | 359 | 1,383 | - | - | 1,383 | ||||||||||
| Substandard (6) | - | - | 12,196 | 186 | 259 | 3,506 | 16,147 | - | - | 16,147 | ||||||||||
| Doubtful (7) | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Agricultural Real Estate | $30,504 | $38,060 | $37,378 | $26,060 | $18,864 | $72,516 | $223,382 | $97 | $ | - | $223,479 | |||||||||
| Gross charge-offs YTD | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Agricultural | ||||||||||||||||||||
| Risk Rating | ||||||||||||||||||||
| Pass (1-4) | $17,787 | $20,330 | $8,356 | $4,476 | $3,856 | $1,880 | $56,685 | $69,824 | $ | - | $126,509 | |||||||||
| Special Mention (5) | 38 | 621 | 112 | - | - | - | 771 | 330 | - | 1,101 | ||||||||||
| Substandard (6) | 514 | 634 | 2,009 | 498 | - | - | 3,655 | 1,498 | - | 5,153 | ||||||||||
| Doubtful (7) | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Agricultural | $18,339 | $21,585 | $10,477 | $4,974 | $3,856 | $1,880 | $61,111 | $71,652 | $ | - | $132,763 | |||||||||
| Gross charge-offs YTD | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
| (In Thousands) | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Term Loans Amortized Cost Basis by Origination Year | ||||||||||||||||||||
| Revolving · Revolving | ||||||||||||||||||||
| Loans · Loans | ||||||||||||||||||||
| Term · Amortized · Converted · Grand | ||||||||||||||||||||
| 2023 · 2022 · 2021 · 2020 · 2019 · Prior · Total · Cost Basis · to Term · Total | ||||||||||||||||||||
| Commercial Real Estate | ||||||||||||||||||||
| Risk Rating | ||||||||||||||||||||
| Pass (1-4) | $224,232 | $438,716 | $245,273 | $122,656 | $136,225 | $99,378 | $1,266,480 | $ | - | $ | - | $1,266,480 | ||||||||
| Special Mention (5) | 34,864 | 9,100 | - | 10,793 | 626 | 12,342 | 67,725 | - | - | 67,725 | ||||||||||
| Substandard (6) | - | - | - | - | - | 795 | 795 | - | - | 795 | ||||||||||
| Doubtful (7) | - | - | - | 75 | - | - | 75 | - | - | 75 | ||||||||||
| Total Commercial Real Estate | $259,096 | $447,816 | $245,273 | $133,524 | $136,851 | $112,515 | $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 | $2,142 | $932 | $155,908 | $90,018 | $ | - | $245,926 | |||||||||
| Special Mention (5) | 716 | 69 | 211 | 146 | 437 | 357 | 1,936 | 6,016 | - | 7,952 | ||||||||||
| Substandard (6) | 74 | 454 | - | - | 31 | 17 | 576 | 122 | - | 698 | ||||||||||
| Doubtful (7) | - | - | - | 182 | - | - | 182 | - | - | 182 | ||||||||||
| Total Commercial & Industrial | $57,014 | $52,186 | $25,087 | $20,399 | $2,610 | $1,306 | $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 | $445 | $4,330 | $30,136 | $ | - | $ | - | $30,136 | |||||||
| Special Mention (5) | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Substandard (6) | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Doubtful (7) | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Other | $2,810 | $ | - | $16,761 | $5,790 | $445 | $4,330 | $30,136 | $ | - | $ | - | $30,136 | |||||||
| Gross charge-offs YTD | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
The following tables presents payment performance as of December 31, 2024 and 2023 by year of origination:
| (In Thousands) | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Term Loans Amortized Cost Basis by Origination Year | ||||||||||||
| Revolving | ||||||||||||
| Loans | ||||||||||||
| Term · Amortized · Grand | ||||||||||||
| 2024 · 2023 · 2022 · 2021 · 2020 · Prior · Total · Cost Basis · Total | ||||||||||||
| Consumer | ||||||||||||
| Payment Performance | ||||||||||||
| Performing | $13,437 | $13,521 | $27,264 | $5,917 | $2,310 | $582 | $63,031 | $477 | $63,508 | |||
| Nonperforming | 40 | - | 40 | 35 | 4 | - | 119 | - | 119 | |||
| Total Consumer | $13,477 | $13,521 | $27,304 | $5,952 | $2,314 | $582 | $63,150 | $477 | $63,627 | |||
| Gross charge-offs YTD | $201 | $69 | $62 | $14 | $ | - | $ | - | $346 | $ | - | $346 |
| (In Thousands) | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Term Loans Amortized Cost Basis by Origination Year | ||||||||||||
| Revolving | ||||||||||||
| Loans | ||||||||||||
| Term · Amortized · Grand | ||||||||||||
| 2023 · 2022 · 2021 · 2020 · 2019 · Prior · Total · Cost Basis · Total | ||||||||||||
| Consumer | ||||||||||||
| Payment Performance | ||||||||||||
| Performing | $21,511 | $40,729 | $10,666 | $5,006 | $1,825 | $480 | $80,217 | $44 | $80,261 | |||
| Nonperforming | 26 | 58 | - | 6 | - | 2 | 92 | - | 92 | |||
| Total Consumer | $21,537 | $40,787 | $10,666 | $5,012 | $1,825 | $482 | $80,309 | $44 | $80,353 | |||
| Gross charge-offs YTD | $236 | $51 | $100 | $38 | $ | - | $ | - | $425 | $ | - | $425 |
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
The following table presents collateral-dependent loans grouped by collateral as of December 31, 2024 and 2023:
| (In Thousands) | ||
|---|---|---|
| Collateral | ||
| Dependent Loans | ||
| December 31, 2024 | December 31, 2023 | |
| Consumer Real Estate | $2,384 | $1,518 |
| Agricultural Real Estate | 125 | 15,888 |
| Agricultural | 50 | 4,998 |
| Commercial Real Estate | 360 | 255 |
| Commercial & Industrial | 28 | 17 |
| Consumer | 41 | - |
| Total | $2,988 | $22,676 |
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
Information about impaired loans as of and for the year ended December 31, 2022 is as follows:
| (In Thousands) | |
|---|---|
| Average investment in impaired loans | $10,710 |
| Interest income recognized on impaired loans | $361 |
| Interest income recognized on a cash basis on impaired loans | $97 |
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 were 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. No modifications to borrowers experiencing financial difficulty were made during 2024. 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.
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
| December 31, 2024 · December 31, 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (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 | |||||||||
| Commercial Real Estate | - | $ | - | $ | - | Commercial Real Estate | 1 | $1,024 | $1,024 |
For the years ended December 31, 2024 and 2023, there wereno modifications to borrowers experiencing financial difficulty that subsequently defaulted after modification.
The Bank applies 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.
As of December 31, 2024, the Company hadno foreclosed residential real estate property obtained by physical possession and $890 thousand of consumer real estate loans secured by residential real estate properties for which foreclosure proceedings were in process according to local jurisdictions. This compares to the Company havingno foreclosed residential real estate property obtained by physical possession and $679 thousand of consumer real estate loans secured by residential real estate properties for which foreclosure proceedings were in process according to local jurisdictions as of December 31, 2023.
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 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, 2024, 2023, 2022
Additional analysis related to the allowance for credit losses as of December 31, 2024 and 2023 is as follows:
| (In Thousands) | |||||||
|---|---|---|---|---|---|---|---|
| ConsumerReal Estate | AgriculturalReal Estate | Agricultural | CommercialReal Estate | Commercialand Industrial | Consumer | Total | |
| ALLOWANCE FOR CREDIT LOSSES | |||||||
| Beginning balance | $3,581 | $312 | $336 | $17,400 | $2,093 | $1,302 | $25,024 |
| Provision for (recovery of) credit losses - loans | (31) | 583 | (52) | (834) | 1,411 | (133) | 944 |
| Charge-offs | (13) | - | - | (15) | (106) | (346) | (480) |
| Recoveries | 6 | - | 1 | 9 | 133 | 189 | 338 |
| Ending Balance | $3,543 | $895 | $285 | $16,560 | $3,531 | $1,012 | $25,826 |
| (In Thousands) | |
|---|---|
| UnfundedLoanCommitment& Letters ofCredit | |
| ALLOWANCE FOR UNFUNDED LOAN COMMITMENTS AND LETTERS OF CREDIT | |
| Beginning balance | $2,212 |
| Provision for (recovery of) credit losses - off balance sheet credit exposures | (671) |
| Charge-offs | - |
| Recoveries | - |
| Ending Balance | $1,541 |
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
| (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 2016-13 | 2,874 | (166) | (650) | 3,501 | (2,165) | 170 | 3,564 |
| Provision for (recovery of) credit losses - loans | (326) | 24 | 225 | 1,967 | (643) | 451 | 1,698 |
| Charge-offs | - | - | - | - | (565) | (425) | (990) |
| Recoveries | 35 | 105 | 10 | 8 | 84 | 197 | 439 |
| 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 2016-13 | 904 |
| Provision for (recovery of) credit losses - off balance sheet credit exposures | 46 |
| Charge-offs | - |
| Recoveries | - |
| Ending Balance | $2,212 |
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
Note 5 – Premises and Equipment
The major categories of banking premises and equipment and accumulated depreciation at December 31 are summarized below:
| (In Thousands) | ||
|---|---|---|
| 2024 | 2023 | |
| Land | $6,803 | $6,838 |
| Buildings (useful life 15-39 years) | 41,306 | 40,831 |
| Furnishings (useful life 3-15 years) | 31,378 | 30,425 |
| 79,487 | 78,094 | |
| Less: Accumulated depreciation | (45,659) | (42,304) |
| Premises and Equipment (Net) | $33,828 | $35,790 |
Depreciation expense for the years ended December 31, 2024, 2023 and 2022 amounted to $3.8, $3.4 and $2.7 million, respectively.
At the end of 2023, construction in progress was $8 thousand for a new Loan Production Office (LPO) which was operational in December 2024.
Note 6 - Leases
The Bank leases space for retail branches, LPOs and ATMs. Our leases have remaining lease terms of 3 months to just under 14 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, 2024 | December 31, 2023 | December 31, 2022 | |
| Operating lease cost (1) | $979 | $540 | $244 |
| Operating cash flows (2) | $42 | $45 | $26 |
| (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, 2024 | December 31, 2023 | |
| Operating lease assets (1) | $6,403 | $5,918 |
| Operating lease liabilities (2) | $6,403 | $5,918 |
| (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, 2024, 2023, 2022
Operating lease term and discount rates of our lessee arrangements at December 31, 2024 and 2023 were as follows:
| December 31, 2024 | December 31, 2023 | |
|---|---|---|
| Weighted average remaining lease term (years) | 11.07 | 9.78 |
| Weighted average discount rate | 5.49% | 4.34% |
The future lease payments based on maturity for our lessee liability arrangements at December 31, 2024 are as follows:
| (In Thousands) | |
|---|---|
| 2025 | $987 |
| 2026 | 953 |
| 2027 | 911 |
| 2028 | 833 |
| 2029 | 774 |
| 2030 and thereafter | 3,291 |
| Total future lease payments | $7,749 |
| Less: interest | 1,346 |
| Present value of operating lease liability arrangements | $6,403 |
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 $364.3 and $367.8 million at December 31, 2024 and 2023, respectively. Unpaid principal balances of agricultural real estate loans serviced for others were $141.9 million at December 31, 2024 and $135.8 million at December 31, 2023.
The balance of capitalized servicing rights at December 31, 2024 and 2023 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, 2024 and 2023. The capitalized addition of servicing rights is included in loan servicing income 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, 2024 and 2023 was $4.8 million and $5.5 million, respectively. Capitalized servicing rights for agricultural real estate loans had a fair value of $2.7 million and $2.6 million as of December 31, 2024 and 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 6.1% and 6.3% were utilized for 2024 and 2023, respectively. In 2024, two 1-4 family real estate strata, which included 82 of the total 3,677 loans, were slightly below the carrying value using a discount yield of 5.98% which resulted in the need to establish a $2 thousand valuation allowance. The carrying value of 10 agricultural real estate strata, which included 33 of the total 619 loans, using an approximate discount rate of 8.62% were lower than fair value requiring a $95 thousand valuation allowance to be established.
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
The following summarizes servicing rights capitalized and amortized during each year:
| (In Thousands) | ||
|---|---|---|
| 2024 | 2023 | |
| Beginning of Year | $5,655 | $3,549 |
| Capitalized Additions | 826 | 2,710 |
| Amortization | (728) | (604) |
| Ending Balance, December 31 | 5,753 | 5,655 |
| Valuation Allowance | (97) | (7) |
| Servicing Rights net, December 31 | $5,656 | $5,648 |
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
Note 8 - Deposits
Time deposits as of December 31 consist of the following:
| (In Thousands) | ||
|---|---|---|
| 2024 | 2023 | |
| Time deposits under $250,000 | $505,949 | $523,895 |
| Time deposits of $250,000 or more | 141,632 | 139,122 |
| $647,581 | $663,017 | |
At December 31, 2024 the scheduled maturities for time deposits are as follows:
| (In Thousands) | |
|---|---|
| 2025 | $484,086 |
| 2026 | 104,331 |
| 2027 | 39,702 |
| 2028 | 16,449 |
| 2029 | 2,776 |
| Thereafter | 237 |
| $647,581 | |
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, 2024 and 2023, securities with a fair value of $43.0 million and $42.6 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 | ||||||
| 2024 | $ | - | 0.00% | $523 | $79 | 3.77% |
| 2023 | $ | - | 0.00% | $1,694 | $1,176 | 1.19% |
| 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 | |||||
| 2024 | $27,218 | 0.99% | $27,218 | $27,574 | 4.00% |
| 2023 | $28,218 | 0.98% | $28,968 | $28,918 | 3.97% |
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
The Company hadno federal funds purchased as of December 31, 2024 or 2023. The $27.2 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, 2024.
| Remaining Contractual Maturity of the Agreements | ||||||||
|---|---|---|---|---|---|---|---|---|
| Overnight & Continuous · Up to 30 days · 30-90 days · Greater Than90 days · Total | ||||||||
| Repurchase agreements | ||||||||
| US Treasury & agency securities | - | - | - | 27,218 | 27,218 | |||
| Total | $ | - | $ | - | $ | - | $27,218 | $27,218 |
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
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, 2025. As of December 31, 2024, 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 $246.1 million excluding an amortizing $39 thousand for fair value related to the acquisitions for December 31, 2024 compared to $265.8 million excluding an amortizing $23 thousand for fair value for December 31, 2023. In 2024, the Bank entered a $15 million,10 year, 3 month Bermudan Putable advance with a fixed rate of 3.40% and quarterly put options owned by FHLB. The put options were not exercised in August or November and the next possible putable exercise date is February 6, 2025. This advance is included with the 2025 maturities in the below table. 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 $202.0 and $232.0 million of 1-4 family real estate and HELOC loans as of December 31, 2024 and 2023, respectively under a blanket collateral agreement. The Bank has also pledged eligible commercial real estate loans of $369.5 million and $158.9 million as of December 31, 2024 and December 31, 2023, respectively, to the FHLB. During the second quarter of 2024, the Bank also began pledging eligible multi-family real estate loans to the FHLB which amounted to $47.7 million as of December 31, 2024.
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 $163.0 and $128.0 million unsecured borrowings through correspondent banks as of December 31, 2024 and December 31, 2023, respectively. The Bank had a borrowing capacity under the Federal Reserve's Discount Window of $29.9 million at December 31, 2024 and the Federal Reserve's BTFP of $69.9 million at December 31, 2023. The Bank also had access to $163.7 million and $150.1 million through a Cash Management Advance with the Federal Home Loan Bank as of December 31, 2024 and December 31, 2023, respectively. The Bank had unpledged securities, which could be sold or used as collateral, of $170.4 million and $97.3 million at the end of the same time periods, respectively. An additional $159.5 million at December 31, 2024, and $42.5 million at December 31, 2023, were available from the Federal Home Loan Bank based on current pledging. The table below shows the maturities of the borrowings outstanding at December 31, 2024, exclusive of the fair value adjustment.
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
| (In Thousands) | |
|---|---|
| 2025 | $71,500 |
| 2026 | 50,000 |
| 2027 | 50,179 |
| 2028 | 74,416 |
| Total | $246,095 |
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
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 qualify as Tier 2 capital for regulatory purposes until July 30, 2026. Beginning July 31, 2026, the Note amount that qualifies as Tier 2 capital is reduced in proportionate amounts until July 30, 2031. 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, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| (In Thousands) | Principal | Unamortized Note Issuance Costs | Principal | Unamortized Note Issuance Costs |
| Subordinated Notes | $35,000 | $(182) | $35,000 | $(298) |
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
Note 11 – Income Taxes
The components of income tax expense for the years ended December 31 are as follows:
| (In Thousands) | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Current: | |||
| Federal | $6,144 | $3,052 | $7,430 |
| State | 184 | 287 | 359 |
| Total current | 6,328 | 3,339 | 7,789 |
| Deferred: | |||
| Federal | 271 | 2,182 | 227 |
| State | 36 | 46 | (56) |
| Total deferred | 307 | 2,228 | 171 |
| Total Income Tax | $6,635 | $5,567 | $7,960 |
The following is a reconciliation of the statutory federal income tax rate to the effective tax rate:
| (In Thousands) | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Federal income tax at statutory rates | $6,840 | $5,954 | $8,489 |
| (Decrease) increase resulting from: | |||
| State income tax, net of federal benefit | 174 | 264 | 239 |
| Tax exempt interest | (106) | (129) | (133) |
| Investments reported under proportional amortization method | 65 | - | - |
| Section 831 deduction | - | (187) | (270) |
| Other | (338) | (335) | (365) |
| Total Income Tax | $6,635 | $5,567 | $7,960 |
Deferred tax assets and liabilities at December 31 are comprised of the following:
| (In Thousands) | ||
|---|---|---|
| 2024 | 2023 | |
| Deferred Tax Assets: | ||
| Allowance for credit losses | $6,009 | $5,888 |
| Deferred compensation | 578 | 547 |
| Net unrealized loss on available-for-sale securities | 6,705 | 7,712 |
| Fair value adjustments | 623 | 1,179 |
| Other | 58 | 307 |
| Total deferred tax assets | 13,973 | 15,633 |
| Deferred Tax Liabilities: | ||
| Accreted discounts on bonds | 169 | 95 |
| Depreciation | 2,066 | 2,409 |
| FHLB stock dividends | 762 | 880 |
| Intangible amortization | 2,178 | 2,421 |
| Loan servicing rights | 1,247 | 1,252 |
| Prepaids | 560 | 244 |
| Other | 462 | 488 |
| Total deferred tax liabilities | 7,444 | 7,789 |
| Net Deferred Tax Asset | $6,529 | $7,844 |
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
For the years ended December 31, 2024 and 2023, all state income taxes were paid to the State of Indiana.
The Peoples Federal Savings and Loan acquisition included a net operating loss (NOL) carryforward of approximately $2.8 million that had a remaining balance of $1.4 million and $2.0 million at December 31, 2024 and 2023, respectively.
The Company has additional paid-in capital that is considered restricted resulting from the acquisition of Perpetual in 2021 of approximately $2.8 million and from the acquisition of Peoples in 2022 of approximately $2.2 million. No deferred tax liability is required to be recorded for the Company’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 $1.0 million. 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 $2.0 million, $1.4 million and $1.7 million for 2024, 2023 and 2022, respectively.
Restricted Stock Awards
The Company has a Long-Term Stock Incentive Plan which provides for shares of the Company's restricted stock to be issued to employees. 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. Compensation expense applicable to the restricted stock awards totaled $1.4 million, $1.3 million and $899 thousand for the years ending December 31, 2024, 2023 and 2022, respectively.
The table below summarizes the details of the restricted shares issued, vested, and forfeited for the years ending December 31, 2024, 2023 and 2022.
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||
| Number ofShares | Number of Employees | Number ofShares | Number of Employees | Number ofShares | Number of Employees | |
| Restricted shares issued | 60,169 | 111 | 64,225 | 113 | 56,496 | 109 |
| Restricted shares vested | 38,825 | 74 | 32,427 | 69 | 26,900 | 60 |
| Restricted shares awarded due to retirement | 8,700 | 2 | 2,350 | 4 | 3,775 | 3 |
| Restricted shares awarded for other | - | - | 700 | 1 | - | - |
| Restricted shares forfeited | 5,811 | 7 | 6,350 | 8 | 8,000 | 9 |
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
The following table summarizes the activity of restricted stock awards as of December 31:
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||
| Number ofShares | Weightedaveragefair valueper award | Number ofShares | Weightedaveragefair valueper award | Number ofShares | Weightedaveragefair valueper award | |
| Beginning of period | 151,350 | $25.00 | 128,952 | $25.75 | 111,131 | $23.02 |
| Granted | 60,169 | 24.13 | 64,225 | 22.24 | 56,496 | 30.46 |
| Vested | (47,525) | 23.42 | (35,477) | 22.54 | (30,675) | 24.77 |
| Forfeited | (5,811) | 24.89 | (6,350) | 21.72 | (8,000) | 30.15 |
| Nonvested, end of period | 158,183 | $25.17 | 151,350 | $25.00 | 128,952 | $25.75 |
As of December 31, 2024, 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. Annually, the dollar amount of shares to be given each year is reviewed by the Board Compensation committee and ratified by the Board. 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 $14,997 worth of shares which equated to 754 shares. On June 7, 2024, twelve Directors each received $15,007 worth of shares which equated to 716 shares whileone Director received a prorated dollar amount of $5,911 which equated to 282 shares. On December 5, 2024, one new Director received 54 prorated shares worth
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
approximately$1,730. 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, 2024, 2023, and 2022.
| (In Thousands, Except Per Share Data) | |||
|---|---|---|---|
| Year Ended | |||
| December 31, | December 31, | December 31, | |
| 2024 | 2023 | 2022 | |
| Earnings per share | |||
| Net income | $25,938 | $22,787 | $32,515 |
| Less: distributed earnings allocated to participating securities | (143) | (128) | (97) |
| Less: undistributed earnings allocated to participating securities | (362) | (120) | (187) |
| Net earnings available to common shareholders | $25,433 | $22,539 | $32,231 |
| Weighted average common shares outstanding including participating securities | 13,684,961 | 13,641,336 | 13,206,713 |
| Less: average unvested restricted shares | (266,232) | (148,433) | (115,291) |
| Weighted average common shares outstanding | 13,418,729 | 13,492,903 | 13,091,422 |
| Basic and diluted earnings per share | $1.90 | $1.67 | $2.46 |
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 $56.2 million and $54.3 million at December 31, 2024 and 2023, respectively. Five new loans were approved during 2024 for $1.1 million. During 2024, subsequent advances totaled $9.7 million and payments of $8.9 million were received. The difference in related borrowings amounted to $1.9 million, net increase. Deposits of directors, executive officers and companies in which they have a direct or indirect ownership as of December 31, 2024 and 2023, amounted to $43.2 million and $47.1 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 (see Note 4).
At December 31, 2024 and 2023, the following financial instruments were outstanding whose contract amounts represent credit risk:
| (In Thousands) | ||
|---|---|---|
| 2024 | 2023 | |
| Commitments to extend credit | $594,419 | $640,023 |
| Standby letters of credit | 184 | 825 |
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
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
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.
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 in a 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.
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
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, 2024, that the Bank meets all the capital adequacy requirements to which it is subject.
As of December 31, 2024, 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, 2024 and December 31, 2023 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, 2024 and 2023 are as follows:
| Actual · Minimum Capital Required · Required to be Considered Well-Capitalized | ||||||
|---|---|---|---|---|---|---|
| (000's) | (000's) | (000's) | ||||
| As of December 31, 2024 | Amount | Ratio | Amount | Ratio | Amount | Ratio |
| Common Equity Tier 1 Capital (to Risk Weighted Assets): | ||||||
| Consolidated | $268,308 | 10.44% | $115,611 | 4.50% | $166,993 | 6.50% |
| Farmers & Merchants State Bank | 292,845 | 11.40% | 115,583 | 4.50% | 166,954 | 6.50% |
| Total Risk-Based Capital (to Risk Weighted Assets): | ||||||
| Consolidated | 328,808 | 12.80% | 205,530 | 8.00% | 256,913 | 10.00% |
| Farmers & Merchants State Bank | 318,527 | 12.40% | 205,482 | 8.00% | 256,852 | 10.00% |
| Tier 1 Capital (to Risk Weighted Assets): | ||||||
| Consolidated | 268,308 | 10.44% | 154,148 | 6.00% | 205,530 | 8.00% |
| Farmers & Merchants State Bank | 292,845 | 11.40% | 154,111 | 6.00% | 205,482 | 8.00% |
| Tier 1 Leverage Capital (to Adjusted Total Assets): | ||||||
| Consolidated | 268,308 | 8.12% | 132,235 | 4.00% | 165,294 | 5.00% |
| Farmers & Merchants State Bank | 292,845 | 8.81% | 132,967 | 4.00% | 166,209 | 5.00% |
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
| Actual · Minimum Capital Required · Required to be Considered Well-Capitalized | ||||||
|---|---|---|---|---|---|---|
| (000's) | (000's) | (000's) | ||||
| As of December 31, 2023 | Amount | Ratio | Amount | Ratio | Amount | Ratio |
| Common Equity Tier 1 Capital (to Risk Weighted Assets): | ||||||
| Consolidated | $251,649 | 9.75% | $116,147 | 4.50% | $167,768 | 6.50% |
| Farmers & Merchants State Bank | 276,467 | 10.77% | 115,534 | 4.50% | 166,882 | 6.50% |
| Total Risk-Based Capital (to Risk Weighted Assets): | ||||||
| Consolidated | 297,179 | 11.51% | 206,484 | 8.00% | 258,105 | 10.00% |
| Farmers & Merchants State Bank | 301,176 | 11.73% | 205,393 | 8.00% | 256,742 | 10.00% |
| Tier 1 Capital (to Risk Weighted Assets): | ||||||
| Consolidated | 251,649 | 9.75% | 154,863 | 6.00% | 206,484 | 8.00% |
| Farmers & Merchants State Bank | 276,467 | 10.77% | 154,045 | 6.00% | 205,393 | 8.00% |
| Tier 1 Leverage Capital (to Adjusted Total Assets): | ||||||
| Consolidated | 251,649 | 7.86% | 128,081 | 4.00% | 160,102 | 5.00% |
| Farmers & Merchants State Bank | 276,467 | 8.66% | 127,674 | 4.00% | 159,593 | 5.00% |
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 $61.6 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
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
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 sheet.
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, 2024 and 2023.
| (In Thousands) | ||||
|---|---|---|---|---|
| Carrying Amount of the Hedged Assets | Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Assets | Carrying Amount of the Hedged Assets | Cumulative 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 Included | December 31, 2024 | December 31, 2024 | December 31, 2023 | December 31, 2023 |
| Loans | $249,127 | $1,075 | $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, 2024 and 2023, identified by the underlying interest rate-sensitive instruments.
| Weighted Average Rate | |||||
|---|---|---|---|---|---|
| Instruments Associated With | Notional Value (000's) | Weighted Average Remaining Maturity (years) | Fair Value (000's) | Receive | Pay |
| Loans | $100,000 | 2.6 | $(976) | USD-SOFR-OIS | 4.47% |
| Total swap portfolio at December 31, 2024 | $100,000 | 2.6 | $(976) | USD-SOFR-OIS | 4.47% |
| Weighted Average Rate | |||||
|---|---|---|---|---|---|
| Instruments Associated With | Notional Value (000's) | Weighted Average Remaining Maturity (years) | Fair Value (000's) | Receive | Pay |
| Loans | $100,000 | 3.6 | $(2,679) | USD-SOFR-OIS | 4.47% |
| Total swap portfolio at December 31, 2023 | $100,000 | 3.6 | $(2,679) | USD-SOFR-OIS | 4.47% |
These derivative financial instruments were entered into for the purpose of managing the interest rate risk of certain assets and liabilities. The Bank pledged $2.3 and $2.8 million ofcash collateral to counterparties as security for its obligations related to these interest rate swap transactions at December 31, 2024 and 2023, respectively, which yielded
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
$687 and $144 thousand ofother interest income, respectively. 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, 2024 and 2023.
| (In Thousands) | ||||
|---|---|---|---|---|
| December 31, 2024 | December 31, 2023 | |||
| Notional Amount | Fair Value | Notional Amount | Fair 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 | $(976) | $100,000 | $(2,679) |
| Total contracts | $100,000 | $(976) | $100,000 | $(2,679) |
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
The following table presents the effects of the Bank's interest rate swap agreements on the Company’s consolidated statements of income during the years ended December 31, 2024 and 2023.
| (In Thousands) | ||
|---|---|---|
| Line Item in the Consolidated Statements of Income | December 31, 2024 | December 31, 2023 |
| Interest Income | ||
| Loans, including fees | $59 | $40 |
| Other | 687 | 144 |
| Total interest income | $746 | $184 |
Note 19 - Qualified Affordable Housing Project Investments
The Company invests in certain qualified affordable housing projects. The Company has elected to account for its investment in qualified affordable housing projects using the proportional amortization method described in FASB ASU 2014-01, "Investments - Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Low-Income housing Tax Credit Projects (A Consensus of the FASB Emerging Issues Task Force)", which was updated in March 2023 and released as FASB ASU 2023-02. Under the proportional amortization method, an investor amortizes the initial cost of the investment to income tax expense in proportion to the tax credits and other tax benefits received and recognizes the net investment performance in the income statement as a component of income tax expense. See Note 11 of the Notes to the Consolidated Financial Statements.
At December 31, 2024, the balance of the Company's investments in qualified affordable housing projects was $3.6 million. This balance is reflected in theother assets line on the consolidated balance sheets. The unfunded commitments related to the investments in qualified affordable housing projects totaled $880 thousand at December 31, 2024. This balance is reflected in the accrued expense and other liabilities line on the consolidated balance sheets.
The funded balance in qualified affordable housing projects was $2.7 million and $2.4 million out of a total of $4.0 million committed at December 31, 2024 and December 31, 2023, respectively.
During the year ended December 31, 2024, the Company recognized amortization expense with respect to its investments in qualified affordable housing projects of $422 thousand, partially offset bytax credits and other benefits from its investments in affordable housing tax credits of $417 thousand. The Company didnot incur any impairment losses related to its investments in qualified affordable housing projects in 2024.
Note 20 - 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, Bank premises and 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, 2024, 2023, 2022
The estimated fair values, and related carrying or notional amounts, for on and off-balance sheet financial instruments as of December 31, 2024 and 2023, are reflected below. The aggregate fair values in the table below do not represent the total fair value of the Bank’s assets and liabilities. The table excludes the following: Available-for-Sale Securities, Bank Premises and Equipment, Construction in Progress, Derivatives (which are included in Other Assets or Other Liabilities), Goodwill, Loan Servicing Rights, Other Real Estate Owned, Bank Owned Life Insurance, Other Assets, Dividends Payable, Accrued Expenses and Other Liabilities.
| (In Thousands) | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2024 · December 31, 2023 | ||||||||||||||||
| 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 | $176,351 | $176,351 | $176,351 | $ | - | $ | - | $142,201 | $142,201 | $142,201 | $ | - | $ | - | ||
| Interest-bearing time deposits | 2,482 | 2,472 | - | 2,472 | - | 2,740 | 2,725 | - | 2,725 | - | ||||||
| Other securities | 14,400 | 14,400 | - | - | 14,400 | 17,138 | 17,138 | - | - | 17,138 | ||||||
| Loans held for sale | 2,996 | 2,996 | - | - | 2,996 | 1,576 | 1,552 | - | - | 1,552 | ||||||
| Loans, net | 2,536,043 | 2,485,297 | - | - | 2,485,297 | 2,556,167 | 2,396,540 | - | - | 2,396,540 | ||||||
| Interest receivable | 12,657 | 12,657 | - | - | 12,657 | 11,774 | 11,774 | - | - | 11,774 | ||||||
| Financial Liabilities: | ||||||||||||||||
| Interest bearing deposits | $1,522,280 | $1,521,097 | $ | - | $ | - | $1,521,097 | $1,415,981 | $1,416,007 | $ | - | $ | - | $1,416,007 | ||
| Noninterest bearing deposits | 516,904 | 516,904 | 516,904 | - | - | 528,465 | 528,465 | 528,465 | - | - | ||||||
| Time deposits | 647,581 | 644,849 | - | - | 644,849 | 663,017 | 656,141 | - | - | 656,141 | ||||||
| Total Deposits | 2,686,765 | 2,682,850 | 516,904 | - | 2,165,946 | 2,607,463 | 2,600,613 | 528,465 | - | 2,072,148 | ||||||
| Fed funds purchased and securities sold under agreement to repurchase | 27,218 | 27,218 | - | - | 27,218 | 28,218 | 28,218 | - | - | 28,218 | ||||||
| Federal Home Loan Bank advances | 246,056 | 245,373 | - | - | 245,373 | 265,750 | 260,400 | - | - | 260,400 | ||||||
| Subordinated notes | 34,818 | 31,983 | - | 31,983 | - | 34,702 | 30,676 | - | 30,676 | - | ||||||
| Interest payable | 6,618 | 6,618 | - | - | 6,618 | 5,441 | 5,441 | - | - | 5,441 | ||||||
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
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, 2024 and 2023, and the valuation techniques used by the Company to determine those fair values. There were no changes to valuation techniques during 2024.
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 four 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, 2024, 2023, 2022
The following table summarizes financial assets measured at fair value on a recurring basis as of December 31, 2024 and December 31, 2023 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, 2024 · Assets (Level 1) · (Level 2) · (Level 3) | ||||||
| Assets-(Securities Available-for-Sale) | ||||||
| U.S. Treasury | $105,999 | $ | - | $ | - | |
| U.S. Government agencies | 20,035 | 115,131 | - | |||
| Mortgage-backed securities | - | 120,631 | - | |||
| State and local governments | - | 63,133 | 1,627 | |||
| Total Securities Available-for-Sale | $126,034 | $298,895 | $1,627 | |||
| Interest rate swaps liabilities | $ | - | $(976) | $ | - | |
| 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 agencies | 19,630 | 108,592 | - | |||
| Mortgage-backed securities | - | 82,132 | - | |||
| State and local governments | - | 65,394 | 2,460 | |||
| Total Securities Available-for-Sale | $99,900 | $256,118 | $2,460 | |||
| Interest rate swaps liabilities | $ | - | $(2,679) | $ | - | |
| (In Thousands) | |||
|---|---|---|---|
| Fair Value Measurements Using Significant | |||
| Unobservable Inputs (Level 3) | |||
| State and Local | State and Local | State and Local | |
| Governments | Governments | Governments | |
| Tax-Exempt | Taxable | Total | |
| Balance at January 1, 2024 | $1,188 | $1,272 | $2,460 |
| Change in Fair Value | - | 2 | 2 |
| Purchases | - | - | - |
| Sales | - | - | - |
| Payments & Maturities | (835) | - | (835) |
| Balance at December 31, 2024 | $353 | $1,274 | $1,627 |
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
| (In Thousands) | |||
|---|---|---|---|
| Fair Value Measurements Using Significant | |||
| Unobservable Inputs (Level 3) | |||
| State and Local | State and Local | State and Local | |
| Governments | Governments | Governments | |
| Tax-Exempt | Taxable | Total | |
| Balance at January 1, 2023 | $2,071 | $1,274 | $3,345 |
| Change in Fair Value | 38 | (2) | 36 |
| Purchases | - | - | - |
| Sales | - | - | - |
| Payments & Maturities | (921) | - | (921) |
| Balance at December 31, 2023 | $1,188 | $1,272 | $2,460 |
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 2024.
The Company also has assets that, under certain conditions, are subject to measurement at fair value on a nonrecurring basis. At December 31, 2024 and 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. The estimated realizable values of available collateral are typically based on outside appraisals.
At December 31, 2024, collateral dependent loans categorized as Level 3 were $3.0 million and $22.7 million at December 31, 2023. The specific allocation for collateral dependent loans was $52 thousand as of December 31, 2024 and $386 thousand as of December 31, 2023. The specific allocations are accounted for in the allowance for credit losses (see Note 4).
During 2024 and 2023, impairment 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. Impairment was $97 thousand ($2 thousand on 1-4 family real estate loans and $95 thousand on agricultural real estate loans) at December 31, 2024 compared to $7 thousand ($2 thousand on 1-4 family real estate loans and $5 thousand on agricultural real estate loans) at December 31, 2023.
Other real estate is reported at the lower of either the fair value of the real estate, minus the estimated costs to sell the asset, or the cost of the asset. The determination of the fair value of the real estate relies primarily on appraisals from third parties. If the fair value of the real estate, minus the estimated costs to sell the asset, is less than the asset’s cost, the deficiency is recognized as a valuation allowance against the asset through a charge to expense. The valuation allowance is therefore increased or decreased, through charges or credits to expense, for changes in the asset’s fair value or estimated selling costs.
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
The following tables present assets measured at fair value on a nonrecurring basis:
| ($ in Thousands) | ||||||
|---|---|---|---|---|---|---|
| Quoted Prices in | ||||||
| Markets for · Significant · Significant | ||||||
| Balance at · Identical · Observable Inputs · Unobservable Inputs | ||||||
| December 31, 2024 · Assets (Level 1) · (Level 2) · (Level 3) | ||||||
| Collateral dependent loans | $2,988 | $ | - | $ | - | $2,988 |
| Loan servicing rights | (4) | - | - | (4) | ||
| ($ 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 rights | 58 | - | - | 58 | ||
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, 2024 | Valuation Technique | Unobservable Inputs | Range (Weighted Average) | |
| State and local government | $1,627 | Discounted Cash Flow | Credit strength of underlying project or entity / Discount rate | -3.61-4.52% (4.33%) |
| Collateral dependent loans | 2,988 | Collateral based measurements | Discount to reflect current market conditions and ultimate collectability | 20.00-30.00% (20.78%) |
| Loan servicing rights | (4) | Discounted Cash Flow | Constant prepayment rate and probability of default / Discount rate | 9.36-618.70% (107.90%) |
| (In Thousands) | ||||
|---|---|---|---|---|
| Fair Value at December 31, 2023 | Valuation Technique | Unobservable Inputs | Range (Weighted Average) | |
| State and local government | $2,460 | Discounted Cash Flow | Credit strength of underlying project or entity / Discount rate | -0.17-4.92% (3.49%) |
| Collateral dependent loans | 22,676 | Collateral based measurements | Discount to reflect current market conditions and ultimate collectability | 0.00-50.00% (0.41%) |
| Loan servicing rights | 58 | Discounted Cash Flow | Constant prepayment rate and probability of default / Discount rate | 5.11-22.80% (10.87%) |
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
Note 21 – Condensed Financial Statements of Parent Company
| Balance Sheets | ||
|---|---|---|
| (In Thousands) | ||
| 2024 | 2023 | |
| Assets | ||
| Cash | $4,554 | $3,790 |
| Interest-bearing time deposits | 2,457 | 2,466 |
| Related party receivables: | ||
| Dividends and accounts receivable from subsidiary | 4,010 | 3,884 |
| Accrued interest receivable - available-for-sale securities / interest bearing time deposits | 47 | 46 |
| Securities - US Treasuries / municipals | 4,391 | 5,675 |
| Investment in subsidiaries | 358,127 | 338,893 |
| Other assets | 49 | 44 |
| Total Assets | $373,635 | $354,798 |
| Liabilities | ||
| Subordinated notes, net of unamortized issuance costs | 34,818 | 34,702 |
| Dividends payable | 2,996 | 2,974 |
| Accrued interest payable | 474 | 474 |
| Accrued expenses | 136 | 105 |
| Total Liabilities | 38,424 | 38,255 |
| Stockholders' Equity | 335,211 | 316,543 |
| Total Liabilities and Stockholders' Equity | $373,635 | $354,798 |
| Statements of Income and Comprehensive Income | |||
|---|---|---|---|
| (In Thousands) | |||
| 2024 | 2023 | 2022 | |
| Income | |||
| Dividends from subsidiaries | $12,100 | $7,500 | $44,285 |
| Distributed earnings of dissolved subsidiary | - | 1,005 | - |
| Interest - available-for-sale securities / interest-bearing time deposits | 240 | 162 | 308 |
| Noninterest income | 23 | 4 | - |
| Total income | 12,363 | 8,671 | 44,593 |
| Expenses | |||
| Interest | 1,138 | 1,258 | 1,588 |
| Operating expenses | 1,178 | 1,143 | 1,176 |
| Total expenses | 2,316 | 2,401 | 2,764 |
| Income Before Income Taxes and Equity in Undistributed Earnings of Subsidiaries | 10,047 | 6,270 | 41,829 |
| Income Taxes (Benefit) | (452) | (495) | (535) |
| 10,499 | 6,765 | 42,364 | |
| Equity in undistributed (distributions in excess of) earnings of subsidiaries | 15,439 | 16,022 | (9,849) |
| Net Income | 25,938 | 22,787 | 32,515 |
| Other Comprehensive Income (Loss): | |||
| Unrealized gains (losses) on securities, net of taxes | 3,789 | 9,221 | (35,049) |
| Comprehensive Income (Loss) | $29,727 | $32,008 | $(2,534) |
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
| Statements of Cash Flows | |||
|---|---|---|---|
| (In Thousands) | |||
| 2024 | 2023 | 2022 | |
| Cash Flows from Operating Activities | |||
| Net income | $25,938 | $22,787 | $32,515 |
| Adjustments to reconcile net income to net cash provided by operating activities: | |||
| Equity in undistributed (distributions in excess of) net income | (15,439) | (16,022) | 9,849 |
| Amortization of premiums on available-for-sale securities, net | 13 | 29 | 61 |
| Amortization of subordinated notes issuance fees | 116 | 116 | 116 |
| Stock-based compensation expense | 1,361 | 1,281 | 899 |
| Director stock awards | 188 | 180 | 120 |
| Changes in assets and liabilities: | |||
| Other assets and liabilities | (100) | (1,981) | 2,560 |
| Net cash provided by operating activities | 12,077 | 6,390 | 46,120 |
| Cash Flows from Investing Activities | |||
| Activity in available-for-sale securities: | |||
| Maturities, prepayments and calls | 1,580 | 1,445 | 1,540 |
| Sales | - | 1,105 | - |
| Purchases | (316) | - | (398) |
| Activity in certificates of deposit | |||
| Maturities | 739 | - | 1,234 |
| Purchases | (730) | (498) | (498) |
| Cash used for acquisitions | - | - | (9,806) |
| Net cash provided by (used in) investing activities | 1,273 | 2,052 | (7,928) |
| Cash Flows from Financing Activities | |||
| Repayments of other borrowings | - | (10,000) | (30,000) |
| Purchase of treasury stock | (664) | (218) | (308) |
| Payment of dividends | (11,922) | (11,335) | (10,276) |
| Net cash used in financing activities | (12,586) | (21,553) | (40,584) |
| Net Change in Cash and Cash Equivalents | 764 | (13,111) | (2,392) |
| Cash and Cash Equivalents - Beginning of year | 3,790 | 16,901 | 19,293 |
| Cash and Cash Equivalents - End of year | $4,554 | $3,790 | $16,901 |
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
Note 22 – Quarterly Financial Data
| Quarterly Financial Data - UNAUDITED · (In Thousands, Except Per Share Data) | ||||
|---|---|---|---|---|
| Mar 31 | June 30 | Sep 30 | Dec 31 | |
| Summary of Income: | ||||
| Interest income | $38,654 | $41,166 | $41,901 | $41,851 |
| Interest expense | 18,536 | 19,791 | 20,312 | 19,021 |
| Net Interest Income | 20,118 | 21,375 | 21,589 | 22,830 |
| Provision for (Recovery of) Credit Losses - Loans* | (289) | 605 | 282 | 346 |
| Provision for (Recovery of) Credit Losses - Off Balance Sheet Credit Exposures* | (266) | (18) | (267) | (120) |
| Net Interest Income After Provision for Credit Losses* | 20,673 | 20,788 | 21,574 | 22,604 |
| Other expense | (13,895) | (13,629) | (13,465) | (12,077) |
| Net income before income taxes | 6,778 | 7,159 | 8,109 | 10,527 |
| Income taxes | 1,419 | 1,477 | 1,593 | 2,146 |
| Net income | $5,359 | $5,682 | $6,516 | $8,381 |
| Earnings per Common Share | $0.39 | $0.42 | $0.48 | $0.61 |
| Average common shares outstanding | 13,671,166 | 13,681,501 | 13,687,119 | 13,699,869 |
| (In Thousands, Except Per Share Data) | ||||
|---|---|---|---|---|
| Mar 31 | June 30 | Sep 30 | Dec 31 | |
| Summary of Income: | ||||
| Interest income | $31,802 | $33,377 | $36,359 | $38,270 |
| Interest expense | 10,120 | 13,259 | 16,697 | 18,335 |
| Net Interest Income | 21,682 | 20,118 | 19,662 | 19,935 |
| Provision for (Recovery of) Credit Losses - Loans* | 817 | 143 | 460 | 278 |
| Provision for (Recovery of) Credit Losses - Off Balance Sheet Credit Exposures* | 62 | (129) | (76) | 189 |
| Net Interest Income After Provision for Credit Losses* | 20,803 | 20,104 | 19,278 | 19,468 |
| Other expense | (12,754) | (12,572) | (13,380) | (12,593) |
| Net income before income taxes | 8,049 | 7,532 | 5,898 | 6,875 |
| Income taxes | 1,583 | 1,531 | 1,121 | 1,332 |
| 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 outstanding | 13,615,655 | 13,632,440 | 13,650,823 | 13,665,773 |
Note 23 - Segment Reporting
The Company hasone reportable operating segment, commercial banking. While our chief operating decision makers (CODM) monitor revenue streams of various products and services, the identifiable segments’ operations are managed, and financial performance is evaluated on a company wide basis. The commercial banking segment provides a broad array of financial products and services including commercial, agricultural, and residential mortgage as well as consumer lending activities, commercial and consumer banking services, wealth advisory services and insurance to individual and business clients through most of its banking center locations in Ohio, Indiana, and Michigan.
Farmers & Merchants Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2024, 2023, 2022
The accounting policies of the commercial banking segment are the same as those described in Note 1 of the Notes to Consolidated Financial Statements. The CODM assess performance for the commercial banking segment and decide how to allocate resources based on net income which is also reported on the Consolidated Statements of Income as net income. The measure of segment assets is reported on the Consolidated Balance Sheets as total assets.
The CODM use net income to evaluate income generated from segment assets (return on average total assets) in deciding whether to reinvest profits into the commercial banking segment or to pay dividends or fund acquisitions. Net income is also used by the CODM to monitor budget versus actual results. Net income as well as other common company-wide financial performance and credit quality metrics such as return on average assets, return on average equity, earnings per common share, net interest margin, and nonaccrual loans to total loans, among others, are used for competitive analysis by benchmarking to the Company’s competitors as well as used in assessing the performance of the segment and for establishing management’s compensation. See the Consolidated Balance Sheets, the Consolidated Statements of Income, the Consolidated Statements of Comprehensive Income (Loss), the Consolidated Statements of Changes to Stockholders’ Equity and the Consolidated Statements of Cash Flows.
The Company’s CODM are the President and senior management teamof the Company.
Note 24 – Subsequent Events
On January 28, 2025, 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 28, 2025 and ending December 31, 2025.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.