Farmers and Merchants Bancshares, Inc. Reports Earnings of $3,421,623 or $1.09 per Share for the Nine Months Ended September 30, 2024

GlobeNewswire Inc.

October 22, 2024 7:03PM GMT

HAMPSTEAD, Md., Oct. 22, 2024 (GLOBE NEWSWIRE) -- Farmers and Merchants Bancshares, Inc. (the “Company”), the parent company of Farmers and Merchants Bank (the “Bank” and, together with the Company, “we”, “us” and “our”), announced that net income for the nine months ended September 30, 2024 was $3,421,623, or $1.09 per common share (basic and diluted), compared to $5,003,107, or $1.63 per common share (basic and diluted), for the same period in 2023. Higher interest expense as a result of the Federal Reserve rate increases over the last two years was the primary reason for the decline in net income. The Company’s return on average equity during the nine months ended September 30, 2024 was 8.53% compared to 13.45% for the same period in 2023. The Company’s return on average assets during the nine months ended September 30, 2024 was 0.57% compared to 0.91% for the same period in 2023. Loan growth for the nine months ended September 30, 2024 was $49 million, an annualized growth rate of 12.5%.

AD

Net income for the three months ended September 30, 2024 was $1,123,127, or $0.36 per common share (basic and diluted), compared to $1,432,139, or $0.46 per common share (basic and diluted), for the third quarter of 2023. The Company’s return on average equity during the three months ended September 30, 2024 was 8.05% compared to 11.54% for the same period in 2023. The Company’s return on average assets during the three months ended September 30, 2024 was 0.56% compared to 0.77% for the same period in 2023.

Net interest income for the nine months ended September 30, 2024 was $722,419 lower when compared to the same period in 2023 due to a decrease in the net interest margin to 2.67% for the nine months ended September 30, 2024 from 3.04% for the same period in 2023. The decline in the net interest margin was partially offset by a $62.7 million increase in average interest earning assets to $775.9 million for the nine months ended September 30, 2024 from $713.2 million for the same period in 2023. Higher interest expense was the driving factor in the lower net interest income. The Federal Reserve interest rate decreased by 0.50% in late September after aggregate increases of 5.25% from March 2022 through August 2023. The net aggregate increase of 4.75% caused the cost of deposits and borrowings to increase by 119 basis points to 2.71% for the nine months ended September 30, 2024 from 1.52% for the same period in 2023. In addition, average interest bearing liabilities increased by $69.9 million to $624.5 million for the nine months ended September 30, 2024 from $554.6 million for the same period in 2023. The taxable equivalent yield on total average interest-earning assets increased 64 basis points to 4.86% for the nine months ended September 30, 2024 from 4.22% for the same period in 2023, partially offsetting the higher cost of funds. Despite the recent Federal Reserve rate decrease and the projected decreases in November and December of 2024, no significant improvement in the net interest margin is expected during the remainder of 2024.

AD

The Bank entered into several interest rate swaps structured as fair value hedges during 2023 and 2024, some in combination with the purchase of mortgage backed securities, which are intended to offset the impact of higher interest expense by improving interest income on debt securities. The notional amount of interest rate swaps outstanding at September 30, 2024 was approximately $99 million. Our loan portfolio is comprised primarily of commercial real estate loans with fixed rates for five-year terms. As those loans reprice, our net interest margin should improve. In addition, our current strategy is to increase the diversification of our portfolio with commercial and industrial loans, which are typically adjustable rate loans and would provide an immediate higher yield in today’s interest rate environment.

No provision was recorded for credit losses for the nine months ended September 30, 2024. For the nine months ended September 30, 2023, we recorded a $570,000 recovery.

AD

Noninterest income increased by $160,505 for the nine months ended September 30, 2024 when compared to the same period in 2023, primarily as a result of a $142,794 gain on insurance proceeds for our Upperco location and a $34,180 increase in service charges on deposit accounts, offset by $31,922 loss on the sale of debt securities. Noninterest expense was $1,117,921 higher in the nine months ended September 30, 2024 when compared to the same period in 2023, due primarily to a $488,857 increase in other expenses, a $311,155 increase in occupancy and furniture and equipment costs, and a $317,909 increase in salaries and benefits. The increase in other expenses was due primarily to costs associated with our core system conversion that is projected to be completed in the fourth quarter of 2024, ATM related expenses, and legal fees incurred for stockholder matters. Also, the Bank’s FDIC assessment expense increased due to higher FDIC assessment rates. The increase in occupancy and furniture and equipment was due primarily to the renovations and new equipment for the Upperco location which was placed in service at the end of the first quarter and the new Towson location that was placed in service during the second quarter. The increase in salaries and benefits was due to normal annual salary increases as well as the hiring of several new employees primarily in the commercial loan production department.

AD

Income taxes decreased by $668,351 during the nine months ended September 30, 2024 when compared to the same period in 2023 due to lower earnings before taxes. The effective tax rate decreased to 22.5% for the nine months ended September 30, 2024 from 24.9% for the same period last year due to an increase in the amount of nontaxable income included in pretax income year over year.

Total assets increased to $818 million at September 30, 2024 from $800 million at December 31, 2023. Loans increased to $572 million at September 30, 2024 from $523 million at December 31, 2023, an annualized rate of increase of 12.5%. Investments in debt securities decreased to $180 million at September 30, 2024 from $184 million at December 31, 2023. Deposits decreased to $674 million at September 30, 2024 from $681 million at December 31, 2023. The Company’s tangible equity was $52 million at September 30, 2024 compared to $45 million at December 31, 2023.

AD

The book value of the Company’s common stock increased to $18.81 per share at September 30, 2024 from to $16.74 per share at December 31, 2023. Book value per share at September 30, 2024 was reflective of the $14 million unrealized loss, net of income taxes, on the Bank’s available for sale (“AFS”) investment portfolio as a result of the significant rise in interest rates over the last 30 months. Changes in the market value of the AFS investment portfolio, net of income taxes, are reflected in the Company’s equity, but are not included in the income statement. The AFS investment portfolio is comprised of 62% government agency mortgage backed securities which are fully guaranteed, 33% investment grade non agency mortgage backed securities, 1% investment grade corporate and municipal bonds, and 4% subordinated debt of other community banks. There is no indication of credit deterioration in any of the bonds and we intend to hold these investments to maturity, so no actual losses are anticipated. There is no impact on regulatory capital because the Bank elected many years ago to not include in the calculation of regulatory capital changes in the market value of the AFS investment portfolio regardless of whether they are positive or negative.

The Bank began utilizing the Federal Reserve Bank’s Bank Term Funding Program (“BTFP”) during the second quarter of 2023 and had borrowings of $54,000,000 outstanding at September 30, 2024, with a maturity date of January 15, 2025, an increase of $21,000,000 from December 31, 2023. Eligible collateral for the BTFP includes mortgage backed securities which are valued at par instead of market providing greater availability than other facilities. The BTFP also provides competitive fixed rates for up to a one-year term and advances can be refinanced or paid off in full or in part at any time. The Federal Reserve Bank stopped new BTFP advances on March 11, 2024. This facility, along with our Federal Home Loan Bank facility, other borrowing lines available, unpledged securities, brokered deposit access, and cash, provided us with access to approximately $332 million of liquidity at September 30, 2024.

Gary A. Harris, President and CEO, commented “We are pleased that our loan portfolio has grown at an annualized rate of 12.5% during the first nine months of the year, demonstrating that our investment in additional loan production staff and facilities is paying off. Our asset quality remains high and our liquidity position remains strong. Due to the sunsetting of our existing core operating system, our core system conversion will occur on October 28, 2024. While it will increase our expenses in 2024, the new system will be a substantial digital upgrade that will position the bank for future growth, provide for significant efficiency gains and an enhanced customer experience moving forward. The Federal Reserve interest rate decreased by 50 basis points in September and additional cuts are expected over the remainder of 2024 and 2025. These cuts are too late in 2024 to have any significant impact on our net interest margin, but should provide for improvement in 2025.”

About the Company

The Company is a financial holding company and the parent company of the Bank. The Bank was chartered in Maryland in 1919 and has over 100 years of service to the community. The Bank serves the deposit and financing needs of both consumers and businesses in Carroll and Baltimore Counties along the Route 30, Route 795, Route 140, Route 26, and Route 45 corridors. The main office is located in Upperco, Maryland, with seven additional branches in Owings Mills, Hampstead, Greenmount, Reisterstown, Westminster, Eldersburg, and Towson. Certain broker-dealers make a market in the common stock of Farmers and Merchants Bancshares, Inc., and trades are reported through the OTC Markets Group’s Pink Market under the symbol “FMFG”.

Forward-Looking Statements

The statements contained herein that are not historical facts are forward-looking statements (as defined by the Private Securities Litigation Reform Act of 1995) based on management's current expectations and beliefs concerning future developments and their potential effects on the Company. Such statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond the control of the Company. There can be no assurance that future developments affecting the Company will be the same as those anticipated by management. These statements are evidenced by terms such as “anticipate,” “estimate,” “should,” “will,” “expect,” “believe,” “intend,” and similar expressions. Although these statements reflect management’s good faith beliefs and projections, they are not guarantees of future performance and they may not prove true. These projections involve risk and uncertainties that could cause actual results to differ materially from those addressed in the forward-looking statements. For a discussion of these risks and uncertainties, see the section of the periodic reports filed by Farmers and Merchants Bancshares, Inc. with the Securities and Exchange Commission entitled “Risk Factors”.

 

 

Farmers and Merchants Bancshares, Inc. and Subsidiaries

Consolidated Balance Sheets

(Unaudited)

 

 

 

 

September 30,

December 31, *

 

 

2024

 

 

2023

 

 

 

 

Assets

 

 

 

Cash and due from banks

$

16,271,388

 

$

44,404,473

 

Federal funds sold and other interest-bearing deposits

 

570,479

 

 

285,864

 

Cash and cash equivalents

 

16,841,867

 

 

44,690,337

 

Certificates of deposit in other banks

 

100,000

 

 

100,000

 

Securities available for sale, at fair value

 

159,499,031

 

 

164,084,673

 

Securities held to maturity, at amortized cost less allowance for credit losses of $36,894 and $35,627

 

20,197,994

 

 

20,163,622

 

Equity security, at fair value

 

531,958

 

 

507,130

 

Restricted stock, at cost

 

1,016,000

 

 

863,500

 

Mortgage loans held for sale

 

759,200

 

 

-

 

Loans, less allowance for credit losses of $4,190,882 and $4,285,247

 

571,562,379

 

 

523,308,044

 

Premises and equipment, net

 

7,441,171

 

 

6,583,452

 

Accrued interest receivable

 

2,362,330

 

 

2,180,734

 

Deferred income taxes, net

 

6,736,681

 

 

8,312,482

 

Other real estate owned, net

 

1,226,245

 

 

1,242,365

 

Bank owned life insurance

 

15,218,368

 

 

14,930,754

 

Goodwill and other intangibles, net

 

7,028,178

 

 

7,034,424

 

Other assets

 

7,009,579

 

 

5,939,309

 

 

$

817,530,981

 

$

799,940,826

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

Deposits

 

 

Noninterest-bearing

$

108,442,303

 

$

115,284,706

 

Interest-bearing

 

565,302,419

 

 

565,678,145

 

Total deposits

 

673,744,722

 

 

680,962,851

 

Securities sold under repurchase agreements

 

2,885,496

 

 

6,760,493

 

Federal Home Loan Bank of Atlanta advances

 

5,000,000

 

 

5,000,000

 

Federal Reserve Bank advances

 

54,000,000

 

 

33,000,000

 

Long-term debt, net of issuance costs

 

11,799,931

 

 

13,212,378

 

Accrued interest payable

 

2,581,429

 

 

1,482,773

 

Other liabilities

 

8,357,055

 

 

7,344,040

 

 

 

758,368,633

 

 

747,762,535

 

Stockholders' equity

 

 

Common stock, par value $.01 per share, authorized 5,000,000 shares; issued and outstanding 3,145,974 in 2024 and 3,116,966 shares in 2023

 

31,460

 

 

31,170

 

Additional paid-in capital

 

30,837,137

 

 

30,398,080

 

Retained earnings

 

41,826,204

 

 

39,433,185

 

Accumulated other comprehensive loss

 

(13,532,453

)

 

(17,684,144

)

 

 

59,162,348

 

 

52,178,291

 

 

$

817,530,981

 

$

799,940,826

 

* - Derived from audited consolidated financial statements

 

 


 

Farmers and Merchants Bancshares, Inc. and Subsidiaries

Consolidated Statements of Income

(Unaudited)

 

 

 

 

Three Months Ended September 30,

Nine Months Ended September 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

 

 

 

 

Interest income

 

 

 

 

Loans, including fees

$

7,901,509

 

$

6,609,039

 

$

22,021,236

 

$

19,023,308

 

Investment securities - taxable

 

1,623,113

 

 

996,586

 

 

4,794,495

 

 

2,528,793

 

Investment securities - tax exempt

 

141,258

 

 

137,254

 

 

415,629

 

 

416,626

 

Federal funds sold and other interest earning assets

 

180,572

 

 

258,818

 

 

860,922

 

 

469,721

 

Total interest income

 

9,846,452

 

 

8,001,697

 

 

28,092,282

 

 

22,438,448

 

 

 

 

 

 

Interest expense

 

 

 

 

Deposits

 

3,910,840

 

 

2,239,808

 

 

10,243,652

 

 

5,010,624

 

Securities sold under repurchase agreements

 

13,069

 

 

12,110

 

 

49,113

 

 

23,949

 

Federal Home Loan Bank advances and other borrowings

 

64,713

 

 

39,289

 

 

109,230

 

 

452,272

 

Federal Reserve Bank advances

 

647,882

 

 

378,500

 

 

1,910,411

 

 

391,763

 

Long-term debt

 

125,103

 

 

145,001

 

 

387,408

 

 

444,953

 

Total interest expense

 

4,761,607

 

 

2,814,708

 

 

12,699,814

 

 

6,323,561

 

Net interest income

 

5,084,845

 

 

5,186,989

 

 

15,392,468

 

 

16,114,887

 

 

 

 

 

 

Recovery of credit losses

 

-

 

 

(75,000

)

 

-

 

 

(570,000

)

 

 

 

 

 

Net interest income after recovery of credit losses

 

5,084,845

 

 

5,261,989

 

 

15,392,468

 

 

16,684,887

 

 

 

 

 

 

Noninterest income

 

 

 

 

Service charges on deposit accounts

 

209,078

 

 

195,566

 

 

621,179

 

 

586,999

 

Mortgage banking income

 

43,035

 

 

33,585

 

 

66,362

 

 

92,514

 

Bank owned life insurance income

 

102,831

 

 

89,748

 

 

287,614

 

 

261,595

 

Loss on sale of debt securities

 

-

 

 

-

 

 

(31,922

)

 

-

 

Fair value adjustment of equity security

 

19,808

 

 

(13,769

)

 

13,837

 

 

(15,343

)

Loss on disposition of furniture and equipment

 

(5,157

)

 

-

 

 

(5,157

)

 

-

 

Gain on insurance proceeds

 

-

 

 

-

 

 

142,794

 

 

-

 

Other fees and commissions

 

81,425

 

 

78,096

 

 

234,688

 

 

243,125

 

Total noninterest income

 

451,020

 

 

383,226

 

 

1,329,395

 

 

1,168,890

 

 

 

 

 

 

Noninterest expense

 

 

 

 

Salaries

 

1,878,411

 

 

1,916,804

 

 

5,848,178

 

 

5,643,742

 

Employee benefits

 

548,892

 

 

348,048

 

 

1,596,751

 

 

1,483,278

 

Occupancy

 

274,580

 

 

229,135

 

 

798,597

 

 

645,398

 

Furniture and equipment

 

327,198

 

 

246,896

 

 

897,503

 

 

739,547

 

Other

 

1,042,142

 

 

1,005,065

 

 

3,165,922

 

 

2,677,065

 

Total noninterest expense

 

4,071,223

 

 

3,745,948

 

 

12,306,951

 

 

11,189,030

 

 

 

 

 

 

Income before income taxes

 

1,464,642

 

 

1,899,267

 

 

4,414,912

 

 

6,664,747

 

Income taxes

 

341,515

 

 

467,128

 

 

993,289

 

 

1,661,640

 

Net income

$

1,123,127

 

$

1,432,139

 

$

3,421,623

 

$

5,003,107

 

 

 

 

 

 

Earnings per share - basic

$

0.36

 

$

0.46

 

$

1.09

 

$

1.63

 

Earnings per share - diluted

$

0.36

 

$

0.46

 

$

1.09

 

$

1.63

 

 

 

 

 

 

Contact:

Mr. Gary A. Harris

 

President and Chief Executive Officer

 

(410) 374-1510, ext. 1104

 

 

AD