Farmers & Merchants Bancshares, Inc. - Quarter Report: 2019 June (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For quarterly period ended June 30, 2019
☐ |
TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT |
For the transition period from _______________ to ________________
Commission file number 000-55756
Farmers and Merchants Bancshares, Inc.
(Exact name of registrant as specified in its charter)
Maryland | 81-3605835 | |||
(State or other jurisdiction of | (I. R. S. Employer Identification No.) | |||
incorporation or organization) |
4510 Lower Beckleysville Road, Suite H, Hampstead, Maryland 21074
(Address of principal executive offices) (Zip Code)
(410) 374-1510
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act: None.
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter periods that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☑ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☑ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definition of “large accelerated filer”, “accelerated filer”, “smaller reporting company”, and “emerging growth company” in Rule 12b-2 of the Exchange Act:
Large accelerated filer ☐ | Accelerated filer ☐ |
Non-accelerated filer ☑ | Smaller reporting company ☑ |
Emerging growth company ☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes ☐ No ☑
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: 1,691,091 as of August 9, 2019.
Farmers and Merchants Bancshares, Inc. and Subsidiaries
Table of Contents
Page | |
PART I – FINANCIAL INFORMATION |
3 |
Item 1. Financial Statements |
3 |
Consolidated balance sheets at June 30, 2019 (unaudited) and December 31, 2018 |
3 |
Consolidated statements of income (unaudited) for the three and six months ended June 30, 2019 and 2018 |
4 |
Consolidated statements of comprehensive income (unaudited) for the three and six months Ended June 30, 2019 and 2018 |
5 |
Consolidated statements of changes in stockholders’ equity (unaudited) for the six months ended June 30, 2019 and 2018 |
6 |
Consolidated statements of cash flows (unaudited) for the six months ended June 30, 2019 and 2018 |
7 |
Notes to financial statements (unaudited) |
9 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations |
26 |
Item 3. Quantitative and Qualitative Disclosures About Market Risk |
41 |
Item 4. Controls and Procedures |
41 |
PART II – OTHER INFORMATION |
42 |
Item 1. Legal Proceedings |
42 |
Item 1A. Risk Factors |
42 |
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds |
42 |
Item 3. Defaults upon Senior Securities |
42 |
Item 4. Mine Safety Disclosures |
42 |
Item 5. Other Information |
42 |
Item 6. Exhibits |
43 |
SIGNATURES |
43 |
PART I – FINANCIAL INFORMATION
Item 1 – Financial Statements
Farmers and Merchants Bancshares, Inc. and Subsidiaries
Consolidated Balance Sheets
June 30, |
December 31, |
|||||||
2019 |
2018 |
|||||||
(Unaudited) |
||||||||
Assets |
||||||||
Cash and due from banks |
$ | 19,434,418 | $ | 11,480,608 | ||||
Federal funds sold and other interest-bearing deposits |
3,221,403 | 3,137,629 | ||||||
Cash and cash equivalents |
22,655,821 | 14,618,237 | ||||||
Certificate of deposit in other bank |
100,000 | 100,000 | ||||||
Securities available for sale |
36,098,444 | 26,591,991 | ||||||
Securities held to maturity |
19,411,483 | 18,127,067 | ||||||
Equity security at fair value |
524,710 | 503,827 | ||||||
Federal Home Loan Bank stock, at cost |
503,700 | 575,800 | ||||||
Mortgage loans held for sale |
972,750 | 573,638 | ||||||
Loans, less allowance for loan losses of $2,551,125 and $2,509,334 |
340,171,316 | 340,900,635 | ||||||
Premises and equipment |
4,969,930 | 5,075,310 | ||||||
Accrued interest receivable |
1,006,419 | 990,529 | ||||||
Deferred income taxes |
981,334 | 1,179,454 | ||||||
Other real estate owned |
- | 210,150 | ||||||
Bank owned life insurance |
7,063,146 | 7,053,354 | ||||||
Other assets |
1,989,743 | 657,885 | ||||||
$ | 436,448,796 | $ | 417,157,877 | |||||
Liabilities and Stockholders' Equity |
||||||||
Deposits |
||||||||
Noninterest-bearing |
$ | 61,009,944 | $ | 62,717,520 | ||||
Interest-bearing |
311,165,456 | 291,995,483 | ||||||
Total deposits |
372,175,400 | 354,713,003 | ||||||
Securities sold under repurchase agreements |
8,789,585 | 11,012,000 | ||||||
Federal Home Loan Bank of Atlanta advances |
3,000,000 | 3,000,000 | ||||||
Accrued interest payable |
580,101 | 311,489 | ||||||
Other liabilities |
4,168,677 | 2,726,678 | ||||||
388,713,763 | 371,763,170 | |||||||
Stockholders' equity |
||||||||
Common stock, par value $.01 per share, authorized 5,000,000 shares; issued and outstanding 1,691,091 in 2019 and 1,682,997 shares in 2018 |
16,911 | 16,830 | ||||||
Additional paid-in capital |
27,561,593 | 27,324,794 | ||||||
Retained earnings |
20,111,524 | 18,621,382 | ||||||
Accumulated other comprehensive income |
45,005 | (568,299 | ) | |||||
47,735,033 | 45,394,707 | |||||||
$ | 436,448,796 | $ | 417,157,877 |
The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements.
Farmers and Merchants Bancshares, Inc. and Subsidiaries
Consolidated Statements of Income
(Unaudited)
Three months ended June 30 |
Six months ended June 30 |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Interest income |
||||||||||||||||
Loans, including fees |
$ | 4,172,235 | $ | 4,048,984 | $ | 8,332,321 | $ | 7,982,139 | ||||||||
Investment securities - taxable |
222,272 | 149,998 | 397,108 | 304,858 | ||||||||||||
Investment securities - tax exempt |
143,125 | 142,799 | 281,213 | 285,562 | ||||||||||||
Federal funds sold and other interest earning assets |
121,824 | 43,725 | 196,350 | 70,693 | ||||||||||||
Total interest income |
4,659,456 | 4,385,506 | 9,206,992 | 8,643,252 | ||||||||||||
Interest expense |
||||||||||||||||
Deposits |
885,246 | 499,916 | 1,660,777 | 938,326 | ||||||||||||
Securities sold under repurchase agreements |
28,423 | 35,012 | 53,722 | 69,401 | ||||||||||||
Federal Home Loan Bank advances and other borrowings |
11,195 | 45,985 | 31,748 | 108,947 | ||||||||||||
Total interest expense |
924,864 | 580,913 | 1,746,247 | 1,116,674 | ||||||||||||
Net interest income |
3,734,592 | 3,804,593 | 7,460,745 | 7,526,578 | ||||||||||||
Provision for loan losses |
- | 75,000 | 13,000 | 125,000 | ||||||||||||
Net interest income after provision for loan losses |
3,734,592 | 3,729,593 | 7,447,745 | 7,401,578 | ||||||||||||
Noninterest income |
||||||||||||||||
Service charges on deposit accounts |
166,115 | 173,888 | 318,175 | 335,728 | ||||||||||||
Mortgage banking income |
72,879 | 60,468 | 105,598 | 114,661 | ||||||||||||
Bank owned life insurance income |
242,012 | 40,489 | 282,398 | 80,394 | ||||||||||||
Unrealized gain (loss) on equity security |
6,911 | (12,439 | ) | 14,756 | (11,479 | ) | ||||||||||
Write down of other real estate owned |
(210,150 | ) | - | (210,150 | ) | - | ||||||||||
Gain on sale of SBA loans |
9,520 | - | 139,535 | 60,508 | ||||||||||||
Other fees and commissions |
35,946 | 28,090 | 65,317 | 51,799 | ||||||||||||
Total noninterest income |
323,233 | 290,496 | 715,629 | 631,611 | ||||||||||||
Noninterest expense |
||||||||||||||||
Salaries |
1,309,007 | 1,264,702 | 2,635,790 | 2,548,212 | ||||||||||||
Employee benefits |
314,145 | 322,568 | 696,109 | 690,022 | ||||||||||||
Occupancy |
190,543 | 189,156 | 404,963 | 366,689 | ||||||||||||
Furniture and equipment |
155,933 | 165,392 | 311,080 | 327,008 | ||||||||||||
Other |
639,568 | 687,062 | 1,316,540 | 1,326,239 | ||||||||||||
Total noninterest expense |
2,609,196 | 2,628,880 | 5,364,482 | 5,258,170 | ||||||||||||
Income before income taxes |
1,448,629 | 1,391,209 | 2,798,892 | 2,775,019 | ||||||||||||
Income taxes |
222,808 | 245,962 | 476,784 | 507,836 | ||||||||||||
Net income |
$ | 1,225,821 | $ | 1,145,247 | $ | 2,322,108 | $ | 2,267,183 | ||||||||
Earnings per share - basic and diluted |
$ | 0.73 | $ | 0.69 | $ | 1.38 | $ | 1.36 |
The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements.
Farmers and Merchants Bancshares, Inc. and Subsidiaries
Consolidated Statements of Comprehensive Income
(Unaudited)
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Net income |
$ | 1,225,821 | $ | 1,145,247 | $ | 2,322,108 | $ | 2,267,183 | ||||||||
Other comprehensive income (loss), net of income taxes: |
||||||||||||||||
Securities available for sale |
||||||||||||||||
Net unrealized gain (loss) arising during the period |
433,834 | (107,478 | ) | 846,140 | (419,439 | ) | ||||||||||
Income tax expense (benefit) |
119,380 | (29,576 | ) | 232,836 | (115,419 | ) | ||||||||||
Total other comprehensive income (loss) |
314,454 | (77,902 | ) | 613,304 | (304,020 | ) | ||||||||||
Total comprehensive income |
$ | 1,540,275 | $ | 1,067,345 | $ | 2,935,412 | $ | 1,963,163 |
The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements.
Farmers and Merchants Bancshares, Inc. and Subsidiaries
Consolidated Statements of Changes in Stockholders’ Equity
Six months ended June 30, 2019 and 2018
(Unaudited except for year-end amounts)
Additional |
Accumulated other |
|
||||||||||||||||||||||
Common stock |
paid-in |
Retained |
comprehensive |
Total | ||||||||||||||||||||
Shares |
Par value |
capital |
earnings |
income |
stockholders' | |||||||||||||||||||
Balance, December 31, 2017 |
1,667,813 | $ | 16,678 | $ | 26,869,796 | $ | 15,306,625 | $ | (394,167 | ) | $ | 41,798,932 | ||||||||||||
Net income |
- | - | - | 2,267,183 | - | 2,267,183 | ||||||||||||||||||
Unrealized loss on securities available for sale net of income tax benefit of $115,419 |
- | - | - | - | (304,020 | ) | (304,020 | ) | ||||||||||||||||
Reclassification due to adoption of ASU No. 2016-01 |
- | - | - | (10,416 | ) | 10,416 | - | |||||||||||||||||
Cash dividends, $0.40 per share |
- | - | - | (667,145 | ) | - | (667,145 | ) | ||||||||||||||||
Dividends reinvested |
7,338 | 73 | 215,359 | - | - | 215,432 | ||||||||||||||||||
Balance, June 30, 2018 |
1,675,151 | $ | 16,751 | $ | 27,085,155 | $ | 16,896,247 | $ | (687,771 | ) | $ | 43,310,382 | ||||||||||||
Balance, December 31, 2018 |
1,682,997 | $ | 16,830 | $ | 27,324,794 | $ | 18,621,382 | $ | (568,299 | ) | $ | 45,394,707 | ||||||||||||
Net income |
- | - | - | 2,322,108 | - | 2,322,108 | ||||||||||||||||||
Unrealized gain on securities available for sale net of income tax expense of $232,836 |
- | - | - | - | 613,304 | 613,304 | ||||||||||||||||||
Adjustment due to adoption of ASU No. 2016-02 |
- | - | - | (91,447 | ) | - | (91,447 | ) | ||||||||||||||||
Cash dividends, $0.44 per share |
- | - | - | (740,519 | ) | - | (740,519 | ) | ||||||||||||||||
Dividends reinvested |
8,094 | 81 | 236,799 | - | - | 236,880 | ||||||||||||||||||
Balance, June 30, 2019 |
1,691,091 | $ | 16,911 | $ | 27,561,593 | $ | 20,111,524 | $ | 45,005 | $ | 47,735,033 |
The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements
Farmers and Merchants Bancshares, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
(Unaudited)
Six Months Ended June 30, |
2019 |
2018 |
||||||
Cash flows from operating activities |
||||||||
Interest received |
$ | 9,156,111 | $ | 8,608,553 | ||||
Fees and commissions received |
765,151 | 502,188 | ||||||
Interest paid |
(1,477,635 | ) | (1,034,881 | ) | ||||
Proceeds from sale of mortgage loans held for sale |
4,924,657 | 4,785,472 | ||||||
Origination of mortgage loans held for sale |
(5,323,769 | ) | (5,722,937 | ) | ||||
Cash paid to suppliers and employees |
(5,410,566 | ) | (4,751,554 | ) | ||||
Income taxes paid, net of refunds received |
(249,711 | ) | (614,760 | ) | ||||
2,384,238 | 1,772,081 | |||||||
Cash flows from investing activities |
||||||||
Proceeds from maturity and call of securities |
||||||||
Available for sale |
2,923,369 | 2,674,444 | ||||||
Held to maturity |
500,000 | - | ||||||
Purchase of securities |
||||||||
Available for sale |
(11,643,636 | ) | - | |||||
Held to maturity |
(1,770,815 | ) | - | |||||
Purchase of certificate of deposit |
- | (242,000 | ) | |||||
Loans made to customers, net of principal collected |
(701,101 | ) | (12,062,675 | ) | ||||
Proceeds from sale of loans |
1,582,364 | 668,508 | ||||||
(Purchase) redemption of stock in FHLB of Atlanta |
72,100 | 381,500 | ||||||
Purchases of premises, equipment and software |
(45,278 | ) | (136,117 | ) | ||||
(9,082,997 | ) | (8,716,340 | ) | |||||
Cash flows from financing activities |
||||||||
Net increase (decrease) in |
||||||||
Noninterest-bearing deposits |
(1,707,576 | ) | (1,481,474 | ) | ||||
Interest-bearing deposits |
19,169,973 | 21,960,936 | ||||||
Securities sold under repurchase agreements |
(2,222,415 | ) | (3,246,645 | ) | ||||
Federal Home Loan Bank of Atlanta advances (repayments) |
- | (9,500,000 | ) | |||||
Dividends paid, net of reinvestments |
(503,639 | ) | (451,713 | ) | ||||
Common stock issued |
- | 1,550 | ||||||
14,736,343 | 7,282,654 | |||||||
Net increase (decrease) in cash and cash equivalents |
8,037,584 | 338,395 | ||||||
Cash and cash equivalents at beginning of period |
14,618,237 | 7,237,385 | ||||||
Cash and cash equivalents at end of period |
$ | 22,655,821 | $ | 7,575,780 |
The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements
Farmers and Merchants Bancshares, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
(Unaudited)
Six Months Ended June 30, |
2019 |
2018 |
||||||
Reconciliation of net income to net cash provided by operating activities |
||||||||
Net income |
$ | 2,322,108 | $ | 2,267,183 | ||||
Adjustments to reconcile net income to net cash provided by operating activities |
||||||||
Depreciation and amortization |
176,885 | 194,595 | ||||||
Provision for loan losses |
13,000 | 125,000 | ||||||
Lease expense in excess of rent paid |
20,273 | - | ||||||
Write down of other real estate owned |
210,150 | - | ||||||
Equity security dividend reinvested |
(6,127 | ) | (5,481 | ) | ||||
Unrealized (gain) loss on equity security |
(14,756 | ) | 11,479 | |||||
Gain on sale of loans |
(139,535 | ) | (60,508 | ) | ||||
Decrease (increase) in mortgage loans held for sale |
(399,112 | ) | (937,465 | ) | ||||
Amortization of premiums and accretion of discounts, net |
46,353 | 69,248 | ||||||
Increase (decrease) in |
||||||||
Deferred loan fees |
(25,409 | ) | (10,665 | ) | ||||
Accrued interest payable |
268,612 | 81,793 | ||||||
Other liabilities |
(36,563 | ) | 191,266 | |||||
Decrease (increase) in |
||||||||
Accrued interest receivable |
(15,890 | ) | (18,553 | ) | ||||
Bank owned life insurance cash surrender value |
(9,792 | ) | (80,394 | ) | ||||
Other assets |
(25,959 | ) | (55,417 | ) | ||||
$ | 2,384,238 | $ | 1,772,081 |
The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements
Farmers and Merchants Bancshares, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(Unaudited)
1. |
Principles of consolidation |
The consolidated financial statements include the accounts of Farmers and Merchants Bancshares, Inc. and its wholly owned subsidiaries, Farmers and Merchants Bank (the “Bank”), and Series Protected Cell FCB-4 (the “Insurance Subsidiary”), and one subsidiary of the Bank, Reliable Community Financial Services, Inc. (collectively the “Company”, “we”, “us”, or “our”). The Insurance Subsidiary constitutes an investment in a series of membership interests, 100% owned by the Company, issued by First Community Bankers Insurance Co., LLC, a Tennessee “series” limited liability company and licensed property and casualty insurance company. Intercompany balances and transactions have been eliminated.
2. |
Basis of Presentation |
The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and in accordance with the instructions to Form 10-Q and Rule 8-03 of Regulation S-X. Accordingly, they do not include all of the disclosures required by accounting principles generally accepted in the United States of America for complete financial statements. In the opinion of management, all adjustments necessary for a fair presentation of the results of operations for the interim periods have been made. Such adjustments were normal and recurring in nature. The results of operations for the three months and six months ended June 30, 2019 do not necessarily reflect the results that may be expected for the entire fiscal year ending December 31, 2019 or any future interim period. The consolidated financial statements should be read in conjunction with the audited consolidated financial statements and related notes for the year ended December 31, 2018, which are included in Farmers and Merchants Bancshares, Inc.’s Annual Report on Form 10-K.
Recent Accounting Pronouncements
In February 2016, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”) No. 2016-02, “Leases (Topic 841).” Among other things, in the amendments in ASU 2016-02, lessees are required to recognize the following for all leases (with the exception of short-term leases) at the commencement date: (i) a lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis; and (ii) a right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. Under the new guidance, lessor accounting is largely unchanged. Certain targeted improvements were made to align, where necessary, lessor accounting with the lessee accounting model and Accounting Standards Codification (“ASC”) Topic 606, Revenue from Contracts with Customers. The amendments in this ASU are effective for fiscal years beginning after December 15, 2018, and interim periods within those fiscal years. Lessees (for capital and operating leases) and lessors (for sales-type, direct financing, and operating leases) must apply a modified retrospective transition approach for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements. The modified retrospective approach would not require any transition accounting for leases that expired before the earliest comparative period presented. Lessees and lessors may not apply a full retrospective transition approach. The Company adopted the provisions of ASU 2016-02, effective January 1, 2019, by recording an asset of $1,400,855, a liability of $1,527,019, a $91,447 adjustment to retained earnings, and a $34,717 adjustment to deferred income taxes.
Farmers and Merchants Bancshares, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(Unaudited)
2. |
Basis of Presentation (continued) |
In June 2016, the FASB issued ASU 2016-13, “Financial Instruments – Credit Losses”. The ASU sets forth a “current expected credit loss” (CECL) model which requires the Company to measure all expected credit losses for financial instruments held at the reporting date based on historical experience, current conditions, and reasonable supportable forecasts. This replaces the existing incurred loss model and is applicable to the measurement of credit losses on financial assets measured at amortized cost and applies to some off-balance sheet credit exposures. This ASU is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. However, in July 2019, the FASB proposed extending the implementation date to 2023 for SEC registered smaller reporting companies and private companies. The Company is considered a smaller reporting company. The proposal is expected to be enacted before the end of 2019. The Company has engaged a third-party vendor to assist in the implementation of this ASU.
In August 2018, the FASB issued ASU 2018-13, “Fair Value Measurement (Topic 820) - Disclosure Framework-Changes to the Disclosure Requirements for Fair Value Measurement.” ASU 2018-13 modifies the disclosure requirements on fair value measurements in ASC Topic 820. The amendments in this update remove disclosures that no longer are considered cost beneficial, modify/clarify the specific requirements of certain disclosures, and add disclosure requirements identified as relevant. ASU 2018-13 will be effective for us on January 1, 2020, with early adoption permitted, and is not expected to have a material impact on the Company’s financial statements.
In August 2018, the FASB issued ASU 2018-14, “Compensation - Retirement Benefits-Defined Benefit Plans-General (Subtopic 715-20).” ASU 2018-14 amends and modifies the disclosure requirements for employers that sponsor defined benefit pension or other post-retirement plans. The amendments in this update remove disclosures that no longer are considered cost beneficial, clarify the specific requirements of disclosures, and add disclosure requirements identified as relevant. ASU 2018-14 will be effective for us on January 1, 2021, with early adoption permitted, and is not expected to have a material impact on the Company’s financial statements.
In August 2018, the FASB issued ASU 2018-15, “Intangibles - Goodwill and Other - Internal-Use Software (Subtopic 350-40) - Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract.” ASU 2018-15 clarifies certain aspects of ASU 2015-05, “Customer’s Accounting for Fees Paid in a Cloud Computing Arrangement,” which was issued in April 2015. Specifically, ASU 2018-15 aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software (and hosting arrangements that include an internal-use software license). ASU 2018-15 does not affect the accounting for the service element of a hosting arrangement that is a service contract. ASU 2018-15 will be effective for us on January 1, 2020, with early adoption permitted, and is not expected to have a material impact on the Company’s financial statements.
Farmers and Merchants Bancshares, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(Unaudited)
3. |
Investment Securities |
Investments in debt securities are summarized as follows:
Amortized |
Unrealized |
Unrealized |
Fair |
|||||||||||||
June 30, 2019 |
cost |
gains |
losses |
value |
||||||||||||
Available for sale |
||||||||||||||||
State and municipal |
$ | 1,379,487 | $ | 5,960 | $ | 412 | $ | 1,385,035 | ||||||||
SBA pools |
2,544,930 | - | 48,999 | 2,495,931 | ||||||||||||
Mortgage-backed securities |
32,111,936 | 299,312 | 193,770 | 32,217,478 | ||||||||||||
$ | 36,036,353 | $ | 305,272 | $ | 243,181 | $ | 36,098,444 | |||||||||
Held to maturity |
||||||||||||||||
State and municipal |
$ | 19,411,483 | $ | 423,557 | $ | 3,664 | $ | 19,831,376 |
Amortized |
Unrealized |
Unrealized |
Fair |
|||||||||||||
December 31, 2018 |
cost |
gains |
losses |
value |
||||||||||||
Available for sale |
||||||||||||||||
State and municipal |
$ | 1,506,011 | $ | 11,161 | $ | 10,667 | $ | 1,506,505 | ||||||||
SBA pools |
2,779,411 | - | 60,039 | 2,719,372 | ||||||||||||
Mortgage-backed securities |
23,090,618 | 33,594 | 758,098 | 22,366,114 | ||||||||||||
$ | 27,376,040 | $ | 44,755 | $ | 828,804 | $ | 26,591,991 | |||||||||
Held to maturity |
||||||||||||||||
State and municipal |
$ | 18,127,067 | $ | 115,220 | $ | 209,194 | $ | 18,033,093 |
Farmers and Merchants Bancshares, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Unaudited)
3. |
Investment Securities (continued) |
Contractual maturities, shown below, will differ from actual maturities because borrowers and issuers may have the right to call or prepay obligations with or without call or prepayment penalties.
Available for Sale |
Held to Maturity |
|||||||||||||||
Amortized |
Fair |
Amortized |
Fair |
|||||||||||||
June 30, 2019 |
cost |
value |
cost |
value |
||||||||||||
Within one year |
$ | - | $ | - | $ | 501,088 | $ | 501,885 | ||||||||
Over one to five years |
259,374 | 259,428 | 588,860 | 595,799 | ||||||||||||
Over five to ten years |
1,120,113 | 1,125,607 | 2,947,579 | 3,020,446 | ||||||||||||
Over ten years |
- | - | 15,373,956 | 15,713,246 | ||||||||||||
1,379,487 | 1,385,035 | 19,411,483 | 19,831,376 | |||||||||||||
Mortgage-backed securities and SBA pools, due in monthly installments |
34,656,866 | 34,713,409 | - | - | ||||||||||||
$ | 36,036,353 | $ | 36,098,444 | $ | 19,411,483 | $ | 19,831,376 | |||||||||
December 31, 2018 |
||||||||||||||||
Within one year | $ | 375,000 | $ | 375,653 | $ | 1,009,284 | $ | 1,011,165 | ||||||||
Over one to five years | 260,587 | 249,920 | 590,522 | 598,528 | ||||||||||||
Over five to ten years | 870,424 | 880,932 | 1,858,695 | 1,876,364 | ||||||||||||
Over ten years | - | - | 14,668,566 | 14,547,036 | ||||||||||||
1,506,011 | 1,506,505 | 18,127,067 | 18,033,093 | |||||||||||||
Mortgage-backed securities and SBA pools, due in monthly installments | 25,870,029 | 25,085,486 | - | - | ||||||||||||
27,376,040 | $ | 26,591,991 | $ | 18,127,067 | $ | 18,033,093 |
Securities with a carrying value of $9,200,129 and $11,706,765 as of June 30, 2019 and December 31, 2018, respectively, were pledged as collateral for Federal Home Loan Bank advances, government deposits and securities sold under repurchase agreements.
Farmers and Merchants Bancshares, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Unaudited)
3. |
Investment Securities (continued) |
The following table sets forth the Company’s gross unrealized losses on a continuous basis for investments in debt securities, by category and length of time, at June 30, 2019 and December 31, 2018.
June 30, 2019 |
Less than 12 months |
12 months or more |
Total |
|||||||||||||||||||||
Description of investments |
Fair Value |
Unrealized Loss |
Fair Value |
Unrealized Loss |
Fair Value |
Unrealized Loss |
||||||||||||||||||
State and municipal |
$ | 711,400 | $ | 1,429 | $ | 551,586 | $ | 2,647 | $ | 1,262,986 | $ | 4,076 | ||||||||||||
SBA pools |
- | - | 2,465,699 | 48,999 | 2,465,699 | 48,999 | ||||||||||||||||||
Mortgage-backed securities |
1,667,716 | 200 | 13,427,832 | 193,570 | 15,095,548 | 193,770 | ||||||||||||||||||
Total |
$ | 2,379,116 | $ | 1,629 | $ | 16,445,117 | $ | 245,216 | $ | 18,824,233 | $ | 246,845 |
December 31, 2018 |
Less than 12 months |
12 months or more |
Total |
|||||||||||||||||||||
Unrealized |
Unrealized |
Unrealized |
||||||||||||||||||||||
Description of investments |
Fair value |
losses |
Fair value |
losses |
Fair value |
losses |
||||||||||||||||||
State and municipal |
$ | 3,435,052 | $ | 42,080 | $ | 3,740,467 | $ | 177,781 | $ | 7,175,519 | $ | 219,861 | ||||||||||||
SBA pools |
443,288 | 6,707 | 2,276,084 | 53,332 | 2,719,372 | 60,039 | ||||||||||||||||||
Mortgage-backed securities |
596,002 | 6,631 | 17,770,790 | 751,467 | 18,366,792 | 758,098 | ||||||||||||||||||
Total |
$ | 4,474,342 | $ | 55,418 | $ | 23,787,341 | $ | 982,580 | $ | 28,261,683 | $ | 1,037,998 |
Management has the ability and intent to hold securities classified as held to maturity until they mature, at which time the Company should receive full value for the securities. As of June 30, 2019 and December 31, 2018, management did not have the intent to sell any of the held to maturity or available for sale securities with unrealized losses before a recovery of cost. The unrealized losses detailed in the table above were due to increases in market interest rates over the yields available at the time the underlying securities were purchased as well as other market conditions for each particular security based upon the structure and remaining principal balance. The fair values of the investment securities are expected to recover as the securities approach their maturity dates or repricing dates or if market yields for such investments decline. Based on the foregoing factors, as of June 30, 2019 and December 31, 2018, management believes that these unrealized losses are temporary and, accordingly, have not been recognized in the Company’s consolidated statement of income.
Farmers and Merchants Bancshares, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Unaudited)
4. |
Loans |
Major categories of loans are as follows:
June 30, |
December 31, |
|||||||
2019 |
2018 |
|||||||
Real estate: |
||||||||
Commercial |
$ | 237,294,916 | $ | 238,834,149 | ||||
Construction and land development |
16,384,252 | 18,265,505 | ||||||
Residential |
67,471,222 | 63,024,106 | ||||||
Commercial |
21,769,797 | 23,323,073 | ||||||
Consumer |
307,718 | 494,009 | ||||||
343,227,905 | 343,940,842 | |||||||
Less: Allowance for loan losses |
2,551,125 | 2,509,334 | ||||||
Deferred origination fees net of costs |
505,464 | 530,873 | ||||||
$ | 340,171,316 | $ | 340,900,635 |
Non-accrual loans, segregated by class of loans, were as follows:
June 30, |
December 31, |
|||||||
2019 |
2018 |
|||||||
Commercial real estate |
$ | - | $ | 988,811 |
At June 30, 2019, the Company had no nonaccrual loans.
At December 31, 2018, the Company had two nonaccrual commercial real estate loans to the same borrower totaling $988,811. The loans were secured by real estate and business assets and were personally guaranteed. Gross interest income of $115,168 would have been recorded during the year ended December 31, 2018 if these nonaccrual loans had been current and performing in accordance with the original terms. The Company allocated $0 of its allowance for loan losses to these nonaccrual loans. The balance of the nonaccrual loans was net of charge-offs of $690,000 at December 31, 2018. This loan paid off during the three months ended June 30, 2019 and the Company recorded a recovery of $15,299.
Farmers and Merchants Bancshares, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Unaudited)
4. |
Loans (continued) |
An age analysis of past due loans, segregated by type of loan, is as follows:
90 Days |
Past Due 90 |
|||||||||||||||||||||||||||
30 - 59 Days |
60 - 89 Days |
or More |
Total |
Total |
Days or More |
|||||||||||||||||||||||
Past Due |
Past Due |
Past Due |
Past Due |
Current |
Loans |
and Accruing |
||||||||||||||||||||||
June 30, 2019 |
||||||||||||||||||||||||||||
Real estate: |
||||||||||||||||||||||||||||
Commercial |
$ | - | $ | - | $ | - | $ | - | $ | 237,294,916 | $ | 237,294,916 | $ | - | ||||||||||||||
Construction and land development |
- | - | - | - | 16,384,252 | 16,384,252 | - | |||||||||||||||||||||
Residential |
56,067 | 205,139 | - | 261,206 | 67,210,016 | 67,471,222 | - | |||||||||||||||||||||
Commercial |
- | - | - | - | 21,769,797 | 21,769,797 | - | |||||||||||||||||||||
Consumer |
- | - | - | - | 307,718 | 307,718 | - | |||||||||||||||||||||
Total |
$ | 56,067 | $ | 205,139 | $ | - | $ | 261,206 | $ | 342,966,699 | $ | 343,227,905 | $ | - | ||||||||||||||
December 31, 2018 |
||||||||||||||||||||||||||||
Real estate: |
||||||||||||||||||||||||||||
Commercial |
$ | - | $ | - | $ | 988,811 | $ | 988,811 | $ | 237,845,338 | $ | 238,834,149 | $ | - | ||||||||||||||
Construction and land development |
- | - | - | - | 18,265,505 | 18,265,505 | - | |||||||||||||||||||||
Residential |
- | - | 10,507 | 10,507 | 63,013,599 | 63,024,106 | 10,507 | |||||||||||||||||||||
Commercial |
- | 25,000 | - | 25,000 | 23,298,073 | 23,323,073 | - | |||||||||||||||||||||
Consumer |
- | - | - | - | 494,009 | 494,009 | - | |||||||||||||||||||||
Total |
$ | - | $ | 25,000 | $ | 999,318 | $ | 1,024,318 | $ | 342,916,524 | $ | 343,940,842 | $ | 10,507 |
Impaired loans, segregated by class of loans with average recorded investment and interest recognized for the six months ended June 30, 2019 and the year ended December 31, 2018, are set forth in the following table:
Unpaid |
Recorded |
Recorded |
||||||||||||||||||||||||||
Contractual |
Investment |
Investment |
Total |
Average |
||||||||||||||||||||||||
Principal |
With No |
With |
Recorded |
Related |
Recorded |
Interest |
||||||||||||||||||||||
Balance |
Allowance |
Allowance |
Investment |
Allowance |
Investment |
Recognized |
||||||||||||||||||||||
June 30, 2019 |
||||||||||||||||||||||||||||
Real estate: |
||||||||||||||||||||||||||||
Commercial |
$ | 2,109,945 | $ | 2,109,945 | $ | - | $ | 2,109,945 | $ | - | $ | 2,643,663 | $ | 53,312 | ||||||||||||||
Residential |
51,870 | 51,870 | - | 51,870 | - | 25,935 | 1,442 | |||||||||||||||||||||
$ | 2,161,815 | $ | 2,161,815 | $ | - | $ | 2,161,815 | $ | - | $ | 2,669,598 | $ | 54,754 | |||||||||||||||
December 31, 2018 |
||||||||||||||||||||||||||||
Commercial real estate |
$ | 3,867,381 | $ | 3,177,381 | $ | - | $ | 3,177,381 | $ | - | $ | 4,180,282 | $ | 120,193 |
Impaired loans include certain loans that have been modified in troubled debt restructurings (“TDRs”) where economic concessions have been granted to borrowers who have experienced or are expected to experience financial difficulties. These concessions typically result from the Company’s loss mitigation activities and could include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance, or other actions. Certain TDRs are classified as nonperforming at the time of restructure and may only be returned to performing status after considering the borrower’s sustained repayment performance for a reasonable period, generally six months.
Farmers and Merchants Bancshares, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Unaudited)
4. |
Loans (continued) |
At June 30, 2019, the Company had one commercial real estate loan totaling $2,109,945 and one residential real estate loan totaling $51,870 that were classified as TDRs. All are included in impaired loans above. Each loan is paying as agreed. There have been no charge-offs or allowances associated with these two loans.
At December 31, 2018, the Company had one commercial real estate loan totaling $2,134,570 and one residential real estate loan totaling $54,000 that were classified as TDRs. The $54,000 loan was restructured as a TDR during 2018. All are included in impaired loans above. Each loan is paying as agreed. There have been no charge-offs or allowances associated with these two loans.
As part of our portfolio risk management, the Company assigns a risk grade to each loan. The factors used to determine the grade are the payment history of the loan and the borrower, the value of the collateral and net worth of the guarantor, and cash flow projections of the borrower. Excellent, Above Average, Average and Acceptable grades are assigned to loans with limited or no delinquent payments and more than sufficient collateral and/or cash flow.
A description of the general characteristics of loans characterized as watch list or classified is as follows:
Pass/Watch
Loans graded as Pass/Watch are secured by generally acceptable assets which reflect above-average risk. The loans warrant closer scrutiny by management than is routine, due to circumstances affecting the borrower, the borrower’s industry, or the overall economic environment. Borrowers may reflect weaknesses such as inconsistent or weak earnings, break even or moderately deficit cash flow, thin liquidity, minimal capacity to increase leverage, or volatile market fundamentals or other industry risks. Such loans are typically secured by acceptable collateral, at or near appropriate margins, with realizable liquidation values.
Special Mention
A special mention loan has potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the Company’s credit position at some future date. Special mention loans are not adversely classified and do not expose the Company to sufficient risk to warrant adverse classification.
Borrowers may exhibit poor liquidity and leverage positions resulting from generally negative cash flow or negative trends in earnings. Access to alternative financing may be limited to finance companies for business borrowers and may be unavailable for commercial real estate borrowers.
Substandard
A substandard loan is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Substandard loans have a well-defined weakness, or weaknesses, that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.
Borrowers may exhibit recent or unexpected unprofitable operations, an inadequate debt service coverage ratio, or marginal liquidity and capitalization. These loans require more intense supervision by Company management.
Farmers and Merchants Bancshares, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Unaudited)
4. |
Loans (continued) |
Doubtful
A doubtful loan has all the weaknesses inherent in a substandard loan with the added characteristic that the weaknesses, based on currently existing facts, conditions, and values, make collection or liquidation in full highly questionable and improbable.
Loans by credit grade, segregated by loan type, are as follows:
Above |
Pass |
Special |
||||||||||||||||||||||||||||||||||
June 30, 2019 |
Excellent |
average |
Average |
Acceptable |
watch |
mention |
Substandard |
Doubtful |
Total |
|||||||||||||||||||||||||||
Real estate: |
||||||||||||||||||||||||||||||||||||
Commercial |
$ | - | $ | 3,293,941 | $ | 95,754,466 | $ | 106,162,538 | $ | 23,068,185 | $ | - | $ | 9,015,786 | $ | - | $ | 237,294,916 | ||||||||||||||||||
Construction and land development |
- | 135,000 | 6,191,715 | 6,782,514 | 3,275,023 | - | - | - | 16,384,252 | |||||||||||||||||||||||||||
Residential |
17,804 | 1,568,259 | 25,319,845 | 31,361,216 | 6,635,674 | - | 2,568,424 | - | 67,471,222 | |||||||||||||||||||||||||||
Commercial |
198,810 | 65,206 | 10,431,303 | 8,220,594 | 2,853,884 | - | - | - | 21,769,797 | |||||||||||||||||||||||||||
Consumer |
12,022 | 105,518 | 111,716 | 57,906 | - | - | 840 | 19,716 | 307,718 | |||||||||||||||||||||||||||
$ | 228,636 | $ | 5,167,924 | $ | 137,809,045 | $ | 152,584,768 | $ | 35,832,766 | $ | - | $ | 11,585,050 | $ | 19,716 | $ | 343,227,905 |
Above |
Pass |
Special |
||||||||||||||||||||||||||||||||||
December 31, 2018 |
Excellent |
average |
Average |
Acceptable |
watch |
mention |
Substandard |
Doubtful |
Total |
|||||||||||||||||||||||||||
Real estate: |
||||||||||||||||||||||||||||||||||||
Commercial |
$ | - | $ | 3,632,231 | $ | 101,633,803 | $ | 104,454,812 | $ | 20,356,642 | $ | - | $ | 8,756,661 | $ | - | $ | 238,834,149 | ||||||||||||||||||
Construction and land development |
- | - | 8,190,212 | 7,871,642 | 2,203,651 | - | - | - | 18,265,505 | |||||||||||||||||||||||||||
Residential |
35,926 | 1,178,899 | 26,856,131 | 30,169,305 | 2,093,825 | - | 2,690,020 | - | 63,024,106 | |||||||||||||||||||||||||||
Commercial |
977,054 | 24,180 | 12,373,503 | 7,130,122 | 2,818,214 | - | - | - | 23,323,073 | |||||||||||||||||||||||||||
Consumer |
3,668 | 80,670 | 266,704 | 63,160 | - | - | 1,340 | 78,467 | 494,009 | |||||||||||||||||||||||||||
$ | 1,016,648 | $ | 4,915,980 | $ | 149,320,353 | $ | 149,689,041 | $ | 27,472,332 | $ | - | $ | 11,448,021 | $ | 78,467 | $ | 343,940,842 |
The Company’s allowance for loan losses is based on management’s evaluation of the risks inherent in the Company’s loan portfolio and the general economy. The allowance for loan losses is maintained at the amount management considers adequate to cover estimated losses in loans receivable that are deemed probable based on information currently known to management. The allowance is based upon a number of factors, including current economic conditions, actual loss experience by pools of similar loans, diversification and size of the portfolio, adequacy of the collateral, the amount of non-performing loans and industry trends. In addition, various regulatory agencies, as an integral part of their examination processes, periodically review the Company’s allowance for loan losses. Such agencies may require the Company to make additional provisions for estimated loan losses based upon judgments different from those of management.
Farmers and Merchants Bancshares, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Unaudited)
4. |
Loans (Continued) |
The following table details activity in the allowance for loan losses by portfolio for the six months ended June 30, 2019 and 2018, and the year ended December 31, 2018. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.
Allowance for loan losses |
Outstanding loan |
|||||||||||||||||||||||||||||||||||
Provision |
ending balance evaluated |
balances evaluated |
||||||||||||||||||||||||||||||||||
Beginning |
for loan |
Charge |
Ending |
for impairment: |
for impairment: |
|||||||||||||||||||||||||||||||
June 30, 2019 |
balance |
losses |
offs |
Recoveries |
balance |
Individually |
Collectively |
Individually |
Collectively |
|||||||||||||||||||||||||||
Real estate: |
||||||||||||||||||||||||||||||||||||
Commercial |
$ | 1,754,372 | $ | (17,650 | ) | $ | - | $ | 17,799 | $ | 1,754,521 | $ | - | $ | 1,754,521 | $ | 2,109,945 | $ | 235,184,971 | |||||||||||||||||
Construction and land development |
196,374 | (26,548 | ) | - | 6,826 | 176,652 | - | 176,652 | - | 16,384,252 | ||||||||||||||||||||||||||
Residential |
401,626 | 51,910 | - | - | 453,536 | - | 453,536 | 51,870 | 67,419,352 | |||||||||||||||||||||||||||
Commercial |
102,610 | (10,999 | ) | - | 4,166 | 95,777 | - | 95,777 | - | 21,769,797 | ||||||||||||||||||||||||||
Consumer |
10,428 | (7,134 | ) | - | - | 3,294 | - | 3,294 | - | 307,718 | ||||||||||||||||||||||||||
Unallocated |
43,924 | 23,421 | - | - | 67,345 | - | 67,345 | - | - | |||||||||||||||||||||||||||
$ | 2,509,334 | $ | 13,000 | $ | - | $ | 28,791 | $ | 2,551,125 | $ | - | $ | 2,551,125 | $ | 2,161,815 | $ | 341,066,090 |
Allowance for loan losses |
Outstanding loan |
|||||||||||||||||||||||||||||||||||
Provision |
ending balance evaluated |
balances evaluated |
||||||||||||||||||||||||||||||||||
Beginning |
for loan |
Charge |
Ending |
for impairment: |
for impairment: |
|||||||||||||||||||||||||||||||
June 30, 2018 |
balance |
losses |
offs |
Recoveries |
balance |
Individually |
Collectively |
Individually |
Collectively |
|||||||||||||||||||||||||||
Real estate: |
||||||||||||||||||||||||||||||||||||
Commercial |
$ | 1,867,397 | $ | 39,796 | $ | - | $ | 154,500 | $ | 2,061,693 | $ | 225,701 | $ | 1,835,992 | $ | 3,852,180 | $ | 238,264,389 | ||||||||||||||||||
Construction and land development |
223,274 | 34,898 | (10,622 | ) | - | 247,550 | - | 247,550 | - | 22,494,576 | ||||||||||||||||||||||||||
Residential |
247,953 | 7,914 | - | - | 255,867 | - | 255,867 | - | 59,418,252 | |||||||||||||||||||||||||||
Commercial |
87,353 | (7,632 | ) | - | 4,166 | 83,887 | - | 83,887 | - | 22,675,755 | ||||||||||||||||||||||||||
Consumer |
7,027 | (173 | ) | - | - | 6,854 | - | 6,854 | - | 493,483 | ||||||||||||||||||||||||||
Unallocated |
25,907 | 50,197 | - | - | 76,104 | - | 76,104 | - | - | |||||||||||||||||||||||||||
$ | 2,458,911 | $ | 125,000 | $ | (10,622 | ) | $ | 158,666 | $ | 2,731,955 | $ | 225,701 | $ | 2,506,254 | $ | 3,852,180 | $ | 343,346,455 |
Allowance for loan losses |
Outstanding loan |
|||||||||||||||||||||||||||||||||||
Provision |
ending balance evaluated |
balances evaluated |
||||||||||||||||||||||||||||||||||
Beginning |
for loan |
Charge |
Ending |
for impairment: |
for impairment: |
|||||||||||||||||||||||||||||||
December 31, 2018 |
balance |
losses |
offs |
Recoveries |
balance |
Individually |
Collectively |
Individually |
Collectively |
|||||||||||||||||||||||||||
Real estate: |
||||||||||||||||||||||||||||||||||||
Commercial |
$ | 1,867,397 | $ | 372,315 | $ | (690,000 | ) | $ | 204,660 | $ | 1,754,372 | $ | - | $ | 1,754,372 | $ | 3,177,381 | $ | 235,656,768 | |||||||||||||||||
Construction and land development |
223,274 | (78,496 | ) | (12,115 | ) | 63,711 | 196,374 | - | 196,374 | - | 18,265,505 | |||||||||||||||||||||||||
Residential |
247,953 | 153,673 | - | - | 401,626 | - | 401,626 | - | 63,024,106 | |||||||||||||||||||||||||||
Commercial |
87,353 | 6,090 | - | 9,167 | 102,610 | - | 102,610 | - | 23,323,073 | |||||||||||||||||||||||||||
Consumer |
7,027 | 3,401 | - | - | 10,428 | - | 10,428 | - | 494,009 | |||||||||||||||||||||||||||
Unallocated |
25,907 | 18,017 | - | - | 43,924 | - | 43,924 | - | - | |||||||||||||||||||||||||||
$ | 2,458,911 | $ | 475,000 | $ | (702,115 | ) | $ | 277,538 | $ | 2,509,334 | $ | - | $ | 2,509,334 | $ | 3,177,381 | $ | 340,763,461 |
Farmers and Merchants Bancshares, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Unaudited)
5. |
Lease Commitments |
The Company and its subsidiaries are obligated under operating lease for certain office premises.
The following table shows operating lease right of use assets and operating lease liabilities as of June 30, 2019:
Consolidated Balance |
|||||
Sheet classification |
June 30, 2019 |
||||
Operating lease right of use asset |
Other assets |
$ | 1,332,126 | ||
Operating lease liabilities |
Other liabilities |
$ | 1,478,562 |
Operating lease cost included in occupancy expense in the statement of income for the three and six months ended June 30, 2019 was $46,414 and $94,221, respectively.
Future minimum payments under the agreements, including those option years for which the Company is reasonably certain to renew, are as follows:
Year |
Amount |
||||
2019 |
$ | 69,391 | |||
2020 |
141,680 | ||||
2021 |
146,120 | ||||
2022 |
150,707 | ||||
2023 |
155,447 | ||||
Thereafter |
911,769 | ||||
Total lease payments |
1,575,114 | ||||
Less imputed interest |
(96,552 | ) | |||
Present value of operating lease liabilities |
$ | 1,478,562 |
For operating leases as of June 30, 2019, the weighted average remaining lease term is 9.9 years and the weighted average discount rate is 3.36%. During the three and six months ended June 30, 2019, cash paid for amounts included in the measurement of lease liabilities was $37,224 and $73,948, respectively.
6. |
Capital Standards |
Farmers and Merchants Bancshares, Inc. and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possible additional, discretionary actions by the regulators that, if undertaken, could have a direct material effect on our financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, we must meet specific capital guidelines that involve quantitative measures of our assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. Our capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.
Farmers and Merchants Bancshares, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Unaudited)
6. |
Capital Standards (continued) |
The Basel III Capital Rules became effective for the Bank on January 1, 2015 (subject to a phase-in period for certain provisions). Quantitative measures established by the Basel III Capital Rules 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, the Bank elected to opt-out of the requirement to include accumulated other comprehensive income in Common Equity Tier 1 capital. Common Equity Tier 1 capital for the Bank is reduced by goodwill and other intangible assets, net of associated deferred tax liabilities and subject to transition provisions.
Under the revised prompt corrective action requirements, as of January 1, 2015, insured depository institutions are required to meet the following in order to qualify as “well capitalized”: (i) a common equity Tier 1 risk-based capital ratio of 6.5%; (ii) a Tier 1 risk-based capital ratio of 8%; (iii) a total risk-based capital ratio of 10%; and (iv) a Tier 1 leverage ratio of 5%.
The implementation of the capital conservation buffer began on January 1, 2016, at the 0.625% level and was phased in over a four-year period (increasing by that amount on each subsequent January 1, until it reached 2.5% on January 1, 2019). The Basel III Capital Rules also provide for a “countercyclical capital buffer” that is applicable to only certain covered institutions and does not have current applicability to the Bank. As of June 30, 2019, the Bank met all capital adequacy requirements under the Basel III Capital Rules on a fully phased-in basis as if such requirements were currently in effect.
The aforementioned capital conservation buffer is designed to absorb losses during periods of economic stress. Banking institutions with a ratio of Common Equity Tier 1 capital to risk-weighted assets above the minimum but below the conservation buffer (or below the combined capital conservation buffer and countercyclical capital buffer, when the latter is applied) will face constraints on dividends, equity repurchases, and compensation based on the amount of the shortfall.
The following table presents actual and required capital ratios as of June 30, 2019 and December 31, 2018, for the Bank under the Basel III Capital Rules. The minimum required capital amounts presented include the minimum required capital levels as of June 30, 2019 and December 31, 2018 based on the phase-in provisions of 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. Capital ratios of the Company are substantially the same as the Bank’s.
Farmers and Merchants Bancshares, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Unaudited)
6. |
Capital Standards (continued) |
Minimum |
||||||||||||||||||||||||
Capital Adequacy |
To Be Well |
|||||||||||||||||||||||
(Dollars in thousands) |
Actual |
Phase-In Schedule |
Capitalized |
|||||||||||||||||||||
June 30, 2019 |
Amount |
Ratio |
Amount |
Ratio |
Amount |
Ratio |
||||||||||||||||||
Total capital (to risk-weighted assets) |
$ | 49,098 | 13.92 | % | $ | 37,046 | 10.50 | % | $ | 35,282 | 10.00 | % | ||||||||||||
Tier 1 capital (to risk-weighted assets) |
46,547 | 13.19 | % | 29,990 | 8.50 | % | 28,226 | 8.00 | % | |||||||||||||||
Common equity tier 1 (to risk- weighted assets) |
46,547 | 13.19 | % | 24,697 | 7.00 | % | 22,933 | 6.50 | % | |||||||||||||||
Tier 1 leverage (to average assets) |
46,547 | 10.76 | % | 17,307 | 4.00 | % | 21,633 | 5.00 | % |
Minimum |
||||||||||||||||||||||||
Capital Adequacy |
To Be Well |
|||||||||||||||||||||||
(Dollars in thousands) |
Actual |
Phase-In Schedule |
Capitalized |
|||||||||||||||||||||
December 31, 2018 |
Amount |
Ratio |
Amount |
Ratio |
Amount |
Ratio |
||||||||||||||||||
Total capital (to risk-weighted assets) |
$ | 47,857 | 13.50 | % | $ | 34,996 | 9.88 | % | $ | 35,439 | 10.00 | % | ||||||||||||
Tier 1 capital (to risk-weighted assets) |
45,348 | 12.80 | % | 27,908 | 7.88 | % | 28,351 | 8.00 | % | |||||||||||||||
Common equity tier 1 (to risk- weighted assets) |
45,348 | 12.80 | % | 22,593 | 6.38 | % | 23,036 | 6.50 | % | |||||||||||||||
Tier 1 leverage (to average assets) |
45,348 | 10.86 | % | 16,698 | 4.00 | % | 20,872 | 5.00 | % |
To be categorized as well capitalized, the Bank must maintain ratios as set forth in the table. As of June 30, 2019, the most recent notification from the FDIC has categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. There have been no conditions or events since that notification that management believes have changed the Bank’s category.
The FDIC, through formal or informal agreement, has the authority to require an institution to maintain higher capital ratios than those provided by statute, to be categorized as well capitalized under the regulatory framework for prompt corrective action.
7. Fair Value
Accounting standards define fair value as the price that would be received upon the sale of an asset or paid upon the transfer of a liability in an orderly transaction between market participants. The price in the principal market used to measure the fair value of the asset or liability is not adjusted for transaction costs. Market participants are buyers and sellers in the principal market that are (i) independent, (ii) knowledgeable, (iii) able to transact and (iv) willing to transact.
The standards require the use of valuation techniques that are consistent with the market approach, the income approach and/or the cost approach. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets and liabilities. The income approach uses valuation techniques to convert future amounts, such as cash flows or earnings, to a single present amount on a discounted basis. The cost approach is based on the amount that currently would be required to replace the service capacity of an asset (replacement cost). Valuation techniques should be consistently applied. Inputs to valuation techniques refer to the assumptions that market participants would use in pricing the asset or liability. The standards establish a fair value hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs.
Farmers and Merchants Bancshares, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Unaudited)
7. Fair Value (continued)
The fair value hierarchy is as follows:
● |
Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date. |
● |
Level 2: Significant other observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active, and other inputs that are observable or can be corroborated by observable market data. |
● |
Level 3: Significant unobservable inputs that reflect the Company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability. |
The Company uses the following methods and significant assumptions to estimate the fair values of the following assets:
● |
Securities available for sale: The fair values of securities available for sale are determined by obtaining quoted prices from a nationally recognized securities pricing agent. If quoted market prices are not available, fair value is determined using quoted market prices for similar securities. |
● |
Other real estate owned (“OREO”): Nonrecurring fair value adjustments to OREO reflect full or partial write-downs that are based on the OREO’s observable market price or current appraised value of the real estate. Since the market for OREO is not active, OREO subjected to nonrecurring fair value adjustments based on the current appraised value of the real estate are classified as Level 3. The appraised value is obtained annually from an independent third party appraiser and is reduced by expected sales costs, which has historically been 10% of the appraised value. |
● |
Impaired loans: Nonrecurring fair value adjustments to impaired loans reflect full or partial write-downs and reserves that are based on the impaired loan’s observable market price or current appraised value of the collateral. Since the market for impaired loans is not active, such loans subjected to nonrecurring fair value adjustments based on the current appraised value of the collateral are classified as Level 3. The appraised value is obtained annually from an independent third party appraiser and is reduced by expected sales costs, which has historically been 10% of the appraised value. |
Farmers and Merchants Bancshares, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Unaudited)
7. Fair Value (continued)
The following table summarizes financial assets measured at fair value on a recurring and nonrecurring basis as of June 30, 2019 and December 31, 2018, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:
Carrying Value: |
||||||||||||||||
Level 1 |
Level 2 |
Level 3 |
Total |
|||||||||||||
June 30, 2019 |
||||||||||||||||
Recurring |
||||||||||||||||
Available for sale securities |
||||||||||||||||
State and municipal |
$ | - | $ | 1,385,035 | $ | - | $ | 1,385,035 | ||||||||
SBA pools |
- | 2,495,931 | - | 2,495,931 | ||||||||||||
Mortgage-backed securities |
- | 32,217,478 | - | 32,217,478 | ||||||||||||
$ | - | $ | 36,098,444 | $ | - | $ | 36,098,444 | |||||||||
Equity security at fair value |
||||||||||||||||
Mutual fund |
$ | 524,710 | $ | - | $ | - | $ | 524,710 | ||||||||
Nonrecurring |
||||||||||||||||
Impaired loans |
- | - | 2,161,815 | 2,161,815 | ||||||||||||
December 31, 2018 |
||||||||||||||||
Recurring |
||||||||||||||||
Available for sale securities |
||||||||||||||||
State and municipal |
$ | - | $ | 1,506,505 | $ | - | $ | 1,506,505 | ||||||||
SBA pools |
- | 2,719,372 | - | 2,719,372 | ||||||||||||
Mortgage-backed securities |
- | 22,366,114 | - | 22,366,114 | ||||||||||||
$ | - | $ | 26,591,991 | $ | - | $ | 26,591,991 | |||||||||
Equity security at fair value |
||||||||||||||||
Mutual fund |
$ | 503,827 | $ | - | $ | - | $ | 503,827 | ||||||||
Nonrecurring |
||||||||||||||||
Other real estate owned |
$ | - | $ | - | $ | 210,150 | $ | 210,150 | ||||||||
Impaired loans |
- | - | 3,177,381 | 3,177,381 |
Farmers and Merchants Bancshares, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Unaudited)
7. |
Fair Value (continued) |
The estimated fair value of financial instruments that are reported at amortized cost in the Company’s consolidated balance sheets, segregated by the level of the valuation inputs were as follows:
June 30, 2019 |
December 31, 2018 |
|||||||||||||||
Carrying |
Estimated |
Carrying |
Estimated |
|||||||||||||
Amount |
Fair Value |
Amount |
Fair Value |
|||||||||||||
Financial assets |
||||||||||||||||
Level 2 inputs |
||||||||||||||||
Securities held to maturity |
$ | 19,411,483 | $ | 19,831,376 | $ | 18,127,067 | $ | 18,033,093 | ||||||||
Mortgage loans held for sale |
972,750 | 987,697 | 573,638 | 582,248 | ||||||||||||
Federal Home Loan Bank stock |
503,700 | 503,700 | 575,800 | 575,800 | ||||||||||||
Level 3 inputs |
||||||||||||||||
Loans, net |
340,171,316 | 339,362,905 | 340,900,635 | 337,385,842 | ||||||||||||
Financial liabilities |
||||||||||||||||
Level 1 inputs |
||||||||||||||||
Noninterest-bearing deposits |
$ | 61,009,944 | $ | 61,009,944 | $ | 62,717,520 | $ | 62,717,520 | ||||||||
Securities sold under repurchase agreements |
8,789,585 | 8,789,585 | 11,012,000 | 11,012,000 | ||||||||||||
Level 2 inputs |
||||||||||||||||
Interest-bearing deposits |
311,165,456 | 308,365,456 | 291,995,483 | 281,761,483 | ||||||||||||
Federal Home Loan Bank advances |
3,000,000 | 2,994,000 | 3,000,000 | 2,971,000 |
The fair value of mortgage loans held for sale is determined by the expected sales price. Beginning in the first quarter 2019, the fair value of loans were determined using an exit price methodology as prescribed by ASU 2016-01, which became effective in the first quarter of 2019. The exit price estimation of fair value is based on the present value of the expected cash flows. The projected cash flows are based on the contractual terms of the loans, adjusted for prepayments and use of a discount rate based on the relative risk of the cash flows, taking into account the loan type, maturity of the loan, liquidity risk, servicing costs, and a required return on debt and capital (Level 3). In addition, an incremental liquidity discount is applied to certain loans, using historical sales of loans during periods of similar economic conditions as a benchmark.
The fair values of interest-bearing checking, savings, and money market deposit accounts are equal to their carrying amounts. The fair values of fixed-maturity time deposits are estimated based on interest rates currently offered for deposits of similar remaining maturities.
The fair value of credit commitments are considered to be the same as the contractual amounts, and are not included in the table above. These commitments generate fees that approximate those currently charged to originate similar commitments.
Farmers and Merchants Bancshares, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Unaudited)
8. |
Earnings per Share |
Basic earnings per share is determined by dividing net income available to stockholders by the weighted-average number of shares of common stock outstanding during the period and does not include the effect of any potentially dilutive common stock equivalents, giving retroactive effect to stock dividends declared during the period. Diluted earnings per share is determined in the same manner, except that the weighted-average number of shares of common stock outstanding is adjusted for the dilutive effect of outstanding common stock equivalents. The following table sets forth the calculation of basic and diluted earnings per share for the three and six months ended June 30, 2019 and 2018. There were no common stock equivalents outstanding for the three and six months ended June 30, 2019 or 2018.
Three months ended June 30, |
Six months ended June 30, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Net income |
$ | 1,225,821 | $ | 1,145,247 | $ | 2,322,108 | $ | 2,267,183 | ||||||||
Weighted average shares outstanding |
1,683,175 | 1,667,943 | 1,683,087 | 1,667,889 | ||||||||||||
Earnings per share - basic and diluted |
$ | 0.73 | $ | 0.69 | $ | 1.38 | $ | 1.36 |
9. |
Retirement Plans |
The Company has a profit sharing plan qualifying under Section 401(k) of the Internal Revenue Code. All employees age 21 or more with six months of service are eligible for participation in the plan. The Company matches employee contributions up to 4% of total compensation and may make additional discretionary contributions. Employee and employer contributions are 100% vested when made. The Company’s contributions to this plan were $40,776 and $39,334 for the three months ended June 30, 2019 and 2018, respectively, and $102,593 and $87,988 for the six months ended June 30, 2019 and 2018, respectively.
The Company has entered into agreements with 12 employees to provide certain life insurance benefits payable in connection with policies of life insurance on those employees that are owned by the Company. Each of the agreements provides for the amount of death insurance benefits to be paid to beneficiaries of the insured. For this plan, the Company expensed $1,468 and $1,419 for the three months ended June 30, 2019 and 2018, respectively, and $2,936 and $2,837 for the six months ended June 30, 2019 and 2018, respectively.
The Company adopted supplemental executive retirement plans for three of its executives. The plans provide cash compensation to the executive officers under certain circumstances, including a separation of service. The benefits vest over the period from adoption to a specified age for each executive. The Company recorded expenses, including interest, of $30,600 and $60,000 for the three months ended June 30, 2019 and 2018, respectively, and $61,200 and $120,000 for the six months ended June 30, 2019 and 2018, respectively, for these plans.
Retirement plan expenses are included in employee benefits on the consolidated statements of income.
10. |
Subsequent Events |
The Company has evaluated subsequent events for potential recognition and/or disclosure through the date the consolidated financial statements were issued. No significant subsequent events were identified which would affect the presentation of the financial statements.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Introduction
The following discussion and analysis is intended as a review of material changes in and significant factors affecting the financial condition and results of operations of Farmers and Merchants Bancshares, Inc. and its consolidated subsidiaries for the periods indicated. This discussion and analysis should be read in conjunction with the unaudited consolidated financial statements and the notes thereto contained in Item 1 of Part I of this report, and with Management’s Discussion and Analysis of Financial Condition and Results of Operations, the audited consolidated financial statements and notes thereto, and the other statistical information contained in the Annual Report of Farmers and Merchants Bancshares, Inc. on Form 10-K for the year ended December 31, 2018. References in this report to “us”, “we”, “our”, and “the Company” are to Farmers and Merchants Bancshares, Inc. and, unless the context clearly suggests otherwise, its consolidated subsidiaries.
Forward-Looking Statements
This report may contain forward-looking statements within the meaning of The Private Securities Litigation Reform Act of 1995. Readers of this report should be aware of the speculative nature of “forward-looking statements.” Statements that are not historical in nature, including those that include the words “intend”, “believe”, “estimate”, “predict”, “potential”, or “continue” or the negative of those words and other comparable words, are based on current expectations, estimates and projections about, among other things, the industry and the markets in which we operate, and they are not guarantees of future performance. Whether actual results will conform to expectations and predictions is subject to known and unknown risks and uncertainties, including risks and uncertainties discussed in this report; general economic, market, or business conditions; changes in interest rates, deposit flow, the cost of funds, and demand for loan products and financial services; changes in our competitive position or competitive actions by other companies; changes in the quality or composition of our loan and investment portfolios; our ability to manage growth; changes in laws or regulations or policies of federal and state regulators and agencies; and other circumstances beyond our control. Consequently, all of the forward-looking statements made in this report are qualified by these cautionary statements, and there can be no assurance that the actual results anticipated will be realized, or if substantially realized, will have the expected consequences on our business or operations. These and other risks are discussed in detail in the registration statements and periodic reports that Farmers and Merchants Bancshares, Inc. files with the Securities and Exchange Commission (the “SEC”) (see Item 1A of Part II of this report for further information). Except as required by applicable laws, we do not intend to publish updates or revisions of any forward-looking statements we make to reflect new information, future events or otherwise.
Farmers and Merchants Bancshares, Inc.
Farmers and Merchants Bancshares, Inc. is a Maryland corporation and a financial holding company registered with the Board of Governors of the Federal Reserve System (the “FRB”) under the Bank Holding Company Act of 1956, as amended. The Company was incorporated on August 8, 2016 for the purpose of becoming the holding company of Farmers and Merchants Bank (the “Bank”) in a share exchange transaction that was intended to constitute a tax-free exchange under Section 351 of the Internal Revenue Code of 1986, as amended (the “Reorganization”). The Reorganization was consummated on November 1, 2016, at which time the Bank became a wholly-owned subsidiary of the Company and all of the Bank’s stockholders became stockholders of the Company by virtue of the conversion of their shares of common stock of the Bank into an equal number of shares of common stock of the Company.
The Company’s primary business activities are serving as the parent company of the Bank and holding a series investment in First Community Bankers Insurance Co., LLC, a Tennessee “series” limited liability company and licensed protected cell captive insurance company (“FCBI”). The Company owns 100% of one series of membership interests issued by FCBI, which series is deemed a “protected cell” under Tennessee law and has been designated “Series Protected Cell FCB-4” (such series investment is hereinafter referred to as the “Insurance Subsidiary”).
The Bank is a Maryland commercial bank chartered on October 24, 1919 that is engaged in a general commercial and retail banking business. The Bank has had one inactive subsidiary, Reliable Community Financial Services, Inc., a Maryland corporation that was incorporated in April 1992 to facilitate the sale of fixed rate annuity products and later positioned to sell a full array of investment and insurance products.
The Insurance Subsidiary represents one protected cell of a protected cell captive insurance company (FCBI) that was formed on November 9, 2016 to better manage our risk programs, provide insurance efficiencies, and add operating income by both keeping insurance premiums paid with respect to such risks within our affiliated group of entities and realizing certain tax benefits that are unique to captive insurance companies. The Company’s investment in the Insurance Subsidiary represents one series of membership interests in FCBI. As a “series” limited liability company, FCBI is authorized by state law and its governing instruments to issue one or more series of membership interests, each of which, for all purposes under state law, is deemed to be a legal entity separate and apart from FCBI and its other series.
The Company maintains an Internet site at www.fmb1919.bank on which it makes available, free of charge, its Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K, and all amendments to the foregoing as soon as reasonably practicable after these reports are electronically filed with, or furnished to, the SEC.
Estimates and Critical Accounting Policies
This discussion and analysis of our financial condition and results of operations is based upon our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent liabilities. See Note 1 of the Notes to the audited consolidated financial statements as of and for the year ended December 31, 2018, which were included in Item 8 of Part II of Farmers and Merchants Bancshares, Inc.’s Annual Report on Form 10-K for the year ended December 31, 2018. On an on-going basis, management evaluates estimates, including those related to loan losses and intangible assets, other-than-temporary impairment (“OTTI”) of investment securities, income taxes, and fair value of investments. Management bases its estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. Management believes the following critical accounting policies affect our more significant judgments and estimates used in the preparation of the consolidated financial statements.
The allowance for loan losses represents management’s estimate of probable loan losses inherent in the loan portfolio. Determining the amount of the allowance for loan losses is considered a critical accounting estimate because it requires significant judgment and the use of estimates related to the amount and timing of expected future cash flows on impaired loans, estimated losses on pools of homogeneous loans based on historical loss experience, and consideration of current economic trends and conditions, all of which may be susceptible to significant change. The loan portfolio also represents the largest asset type on the balance sheet.
Management does not believe that any material changes in our critical accounting policies have occurred since December 31, 2018.
Financial Condition
Total assets increased by $19,290,919 or 4.6% during the first half of 2019 to $436,448,796 at June 30, 2019 from $417,157,877 at December 31, 2018. The increase in total assets was due primarily to increases of $8,037,584 in cash and cash equivalents and $10,790,869 in debt securities.
Total liabilities increased $16,950,593 or 4.6% during the first half of 2019 to $388,713,763 at June 30, 2019 from $371,763,170 at December 31, 2018. The increase was due primarily to an increase of $17,462,397 in deposits and $1,441,999 in other liabilities offset by a reduction of $2,222,415 in securities sold under repurchase agreements.
Stockholders’ equity increased by $2,340,326 during the first half of 2019 to $47,735,033 at June 30, 2019 from $45,394,707 at December 31, 2018. The increase was due primarily to net income for the period of $2,322,108 and an increase of $613,304 in accumulated other comprehensive income, offset by dividends paid, net of reinvestments, of $503,639.
Loans
Major categories of loans at June 30, 2019 and December 31, 2018 are as follows:
June 30, |
December 31, |
|||||||||||||||
2019 |
2018 |
|||||||||||||||
Real estate: |
||||||||||||||||
Commercial |
$ | 237,294,916 | 69 | % | $ | 238,834,149 | 70 | % | ||||||||
Construction/Land development |
16,384,252 | 5 | % | 18,265,505 | 5 | % | ||||||||||
Residential |
67,471,222 | 20 | % | 63,024,106 | 18 | % | ||||||||||
Commercial |
21,769,797 | 6 | % | 23,323,073 | 7 | % | ||||||||||
Consumer |
307,718 | 0 | % | 494,009 | 0 | % | ||||||||||
343,227,905 | 100 | % | 343,940,842 | 100 | % | |||||||||||
Less: Allowance for loan losses |
2,551,125 | 2,509,334 | ||||||||||||||
Deferred origination fees net of costs |
505,464 | 530,873 | ||||||||||||||
$ | 340,171,316 | $ | 340,900,635 |
Loans decreased by $729,319 or 0.2% to $340,171,316 at June 30, 2019 from $340,900,635 at December 31, 2018. The decline was due primarily to a $1,539,233 decrease in commercial real estate loans, a $1,881,253 decrease in construction/land development loans, and a decrease in commercial loans of $1,553,276, offset by an increase in residential loans of $4,447,116. The allowance for loan losses increased $41,791 to $2,551,125 at June 30, 2019, compared to $2,509,334 at December 31, 2018.
The Company has adopted policies and procedures that seek to mitigate credit risk and to maintain the quality of the loan portfolio. These policies include underwriting standards for new credits as well as the continuous monitoring and reporting of asset quality and the adequacy of the allowance for loan losses. These policies, coupled with continuous training efforts, have provided effective checks and balances for the risk associated with the lending process. Lending authority is based on the level of risk, size of the loan, and the experience of the lending officer. The Company’s policy is to make the majority of its loan commitments in the market area it serves. Management believes that this tends to reduce risk because management is familiar with the credit histories of loan applicants and has in-depth knowledge of the risk to which a given credit is subject. Although the loan portfolio is diversified, its performance will be influenced by the economy of the region.
An age analysis of past due loans, segregated by class of loans, as of June 30, 2019 and December 31, 2018, is as follows:
90 Days |
Past Due 90 |
|||||||||||||||||||||||||||
30 - 59 Days |
60 - 89 Days |
or more |
Total |
Total |
Days or More |
|||||||||||||||||||||||
Past Due |
Past Due |
Past Due |
Past Due |
Current |
Loans |
and Accruing |
||||||||||||||||||||||
June 30, 2019 |
||||||||||||||||||||||||||||
Real estate: |
||||||||||||||||||||||||||||
Commerical |
$ | - | $ | - | $ | - | $ | - | $ | 237,294,916 | $ | 237,294,916 | $ | - | ||||||||||||||
Construction/Land development |
- | - | - | - | 16,384,252 | 16,384,252 | - | |||||||||||||||||||||
Residential |
56,067 | 205,139 | - | 261,206 | 67,210,016 | 67,471,222 | - | |||||||||||||||||||||
Commercial |
- | - | - | - | 21,769,797 | 21,769,797 | - | |||||||||||||||||||||
Consumer |
- | - | - | - | 307,718 | 307,718 | - | |||||||||||||||||||||
Total |
$ | 56,067 | $ | 205,139 | $ | - | $ | 261,206 | $ | 342,966,699 | $ | 343,227,905 | $ | - |
90 Days |
Past Due 90 |
|||||||||||||||||||||||||||
30 - 59 Days |
60 - 89 Days |
or more |
Total |
Total |
Days or More |
|||||||||||||||||||||||
Past Due |
Past Due |
Past Due |
Past Due |
Current |
Loans |
and Accruing |
||||||||||||||||||||||
December 31, 2018 |
||||||||||||||||||||||||||||
Real estate: |
||||||||||||||||||||||||||||
Commerical |
$ | - | $ | - | $ | 988,811 | $ | 988,811 | $ | 237,845,338 | $ | 238,834,149 | $ | - | ||||||||||||||
Construction/Land development |
- | - | - | - | 18,265,505 | 18,265,505 | - | |||||||||||||||||||||
Residential |
- | - | 10,507 | 10,507 | 63,013,599 | 63,024,106 | 10,507 | |||||||||||||||||||||
Commercial |
- | 25,000 | - | 25,000 | 23,298,073 | 23,323,073 | - | |||||||||||||||||||||
Consumer |
- | - | - | - | 494,009 | 494,009 | - | |||||||||||||||||||||
Total |
$ | - | $ | 25,000 | $ | 999,318 | $ | 1,024,318 | $ | 342,916,524 | $ | 343,940,842 | $ | 10,507 |
It is the Company’s policy to place a loan in nonaccrual status whenever there is substantial doubt about the ability of the borrower to pay principal or interest on any outstanding credit. Management considers such factors as payment history, the nature of the collateral securing the loan, and the overall economic situation of the borrower when making a nonaccrual decision. Management closely monitors nonaccrual loans. The Company returns a nonaccrual loan to accruing status when (i) the loan is brought current with the full payment of all principal and interest arrearages, (ii) all contractual payments are thereafter made on a timely basis for at least six months, and (iii) management determines, based on a credit review, that it is reasonable to expect that future payments will be made as and when required by the contract.
Non-accrual loans as of June 30, 2019 and December 31, 2018, segregated by class of loans, were as follows:
June 30, |
December 31, |
|||||||
2019 |
2018 |
|||||||
Commercial real estate |
$ | - | $ | 988,811 |
At June 30, 2019, the Company had no nonaccrual loans.
At December 31, 2018, the Company had two nonaccrual commercial real estate loans to the same borrower totaling $988,811. The loans were secured by real estate and business assets and were personally guaranteed. Gross interest income of $115,168 would have been recorded during the year ended December 31, 2018 if these nonaccrual loans had been current and performing in accordance with the original terms. The Company allocated $0 of its allowance for loan losses to these nonaccrual loans. The balance of the nonaccrual loans was net of charge-offs of $690,000 at December 31, 2018. This loan paid off during the three months ended June 30, 2019 and the Company recorded a recovery of $15,299.
At June 30, 2019, the Company had no loans that were delinquent 90 days or greater.
Impaired loans as of June 30, 2019 and December 31, 2018 are set forth in the following table:
June 30, |
December 31, |
|||||||
2019 |
2018 |
|||||||
Impaired loans with no valuation allowance |
$ | 2,161,815 | $ | 3,177,381 | ||||
Impaired loans with a valuation allowance |
- | - | ||||||
Total impaired loans |
$ | 2,161,815 | $ | 3,177,381 |
Impaired loans include certain loans that have been modified in troubled debt restructurings (“TDRs”) where economic concessions have been granted to borrowers who have experienced or are expected to experience financial difficulties. These concessions typically result from the Company’s loss mitigation activities and could include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance, or other actions. Certain TDRs are classified as nonperforming at the time of restructure and may only be returned to performing status after considering the borrower’s sustained repayment performance for a reasonable period, generally six months.
At June 30, 2019, the Company had one commercial real estate loan totaling $2,109,945 and one residential real estate loan totaling $51,870 that were classified as TDRs. All are included in impaired loans above. Each loan is paying as agreed. There have been no charge-offs or allowances associated with these two loans.
At December 31, 2018, the Company had one commercial real estate loan totaling $2,134,570 and one residential real estate loan totaling $54,000 that were classified as TDRs. The $54,000 loan was restructured as a TDR during 2018. All are included in impaired loans above. Each loan is paying as agreed. There have been no charge-offs or allowances associated with these two loans.
June 30, |
December 31, |
|||||||
2019 |
2018 |
|||||||
Restructured loans (TDRs): |
||||||||
Performing as agreed |
$ | 2,161,185 | $ | 2,188,570 | ||||
Not performing as agreed |
- | - | ||||||
Total TDRs |
$ | 2,161,185 | $ | 2,188,570 |
The allowance for loan losses is a reserve established through a provision for loan losses charged to expense. The allowance for loan losses represents an amount which, in management’s judgment, will be adequate to absorb probable losses on existing loans and other extensions of credit that may become uncollectible. The Company’s allowance for loan loss methodology includes allowance allocations calculated in accordance with Accounting Standards Codification (“ASC”) Topic 310, “Receivables” and allowance allocations calculated in accordance with ASC Topic 450, “Contingencies.” Accordingly, the methodology is based on historical loss experience by type of credit and internal risk grade, specific homogeneous risk pools and specific loss allocations, with adjustments for current events and conditions.
The Company’s process for determining the appropriate level of the allowance for loan losses is designed to account for credit deterioration as it occurs. The provision for loan losses reflects loan quality trends, including the levels of and trends related to non-accrual loans, past due loans, potential problem loans, classified and criticized loans and net charge-offs or recoveries, among other factors.
Although management believes that, based on information currently available, the Company’s allowance for loan losses is sufficient to cover losses inherent in its loan portfolio at this time, no assurances can be given that the Company’s level of allowance for loan losses will be sufficient to cover future loan losses incurred by the Company or that future adjustments to the allowance for loan losses will not be necessary if economic and other conditions differ substantially from the economic and other conditions at the time management determined the current level of the allowance for loan losses.
The following table details activity in the allowance for loan losses by portfolio for the six months ended June 30, 2019 and 2018, and for the year ended December 31, 2018. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.
Allowance for loan losses |
Outstanding loan |
|||||||||||||||||||||||||||||||||||
Provision |
ending balance evaluated |
balances evaluated |
||||||||||||||||||||||||||||||||||
Beginning |
for loan |
Charge |
Ending |
for impairment: |
for impairment: |
|||||||||||||||||||||||||||||||
June 30, 2019 |
balance |
losses |
offs |
Recoveries |
balance |
Individually |
Collectively |
Individually |
Collectively |
|||||||||||||||||||||||||||
Real estate: |
||||||||||||||||||||||||||||||||||||
Commercial |
$ | 1,754,372 | $ | (17,650 | ) | $ | - | $ | 17,799 | $ | 1,754,521 | $ | - | $ | 1,754,521 | $ | 2,109,945 | $ | 235,184,971 | |||||||||||||||||
Construction and land development |
196,374 | (26,548 | ) | - | 6,826 | 176,652 | - | 176,652 | - | 16,384,252 | ||||||||||||||||||||||||||
Residential |
401,626 | 51,910 | - | - | 453,536 | - | 453,536 | 51,870 | 67,419,352 | |||||||||||||||||||||||||||
Commercial |
102,610 | (10,999 | ) | - | 4,166 | 95,777 | - | 95,777 | - | 21,769,797 | ||||||||||||||||||||||||||
Consumer |
10,428 | (7,134 | ) | - | - | 3,294 | - | 3,294 | - | 307,718 | ||||||||||||||||||||||||||
Unallocated |
43,924 | 23,421 | - | - | 67,345 | - | 67,345 | - | - | |||||||||||||||||||||||||||
$ | 2,509,334 | $ | 13,000 | $ | - | $ | 28,791 | $ | 2,551,125 | $ | - | $ | 2,551,125 | $ | 2,161,815 | $ | 341,066,090 |
Allowance for loan losses |
Outstanding loan |
|||||||||||||||||||||||||||||||||||
Provision |
ending balance evaluated |
balances evaluated |
||||||||||||||||||||||||||||||||||
Beginning |
for loan |
Charge |
Ending |
for impairment: |
for impairment: |
|||||||||||||||||||||||||||||||
June 30, 2018 |
balance |
losses |
offs |
Recoveries |
balance |
Individually |
Collectively |
Individually |
Collectively |
|||||||||||||||||||||||||||
Real estate: |
||||||||||||||||||||||||||||||||||||
Commercial |
$ | 1,867,397 | $ | 39,796 | $ | - | $ | 154,500 | $ | 2,061,693 | $ | 225,701 | $ | 1,835,992 | $ | 3,852,180 | $ | 238,264,389 | ||||||||||||||||||
Construction and land development |
223,274 | 34,898 | (10,622 | ) | - | 247,550 | - | 247,550 | - | 22,494,576 | ||||||||||||||||||||||||||
Residential |
247,953 | 7,914 | - | - | 255,867 | - | 255,867 | - | 59,418,252 | |||||||||||||||||||||||||||
Commercial |
87,353 | (7,632 | ) | - | 4,166 | 83,887 | - | 83,887 | - | 22,675,755 | ||||||||||||||||||||||||||
Consumer |
7,027 | (173 | ) | - | - | 6,854 | - | 6,854 | - | 493,483 | ||||||||||||||||||||||||||
Unallocated |
25,907 | 50,197 | - | - | 76,104 | - | 76,104 | - | - | |||||||||||||||||||||||||||
$ | 2,458,911 | $ | 125,000 | $ | (10,622 | ) | $ | 158,666 | $ | 2,731,955 | $ | 225,701 | $ | 2,506,254 | $ | 3,852,180 | $ | 343,346,455 |
Allowance for loan losses |
Outstanding loan |
|||||||||||||||||||||||||||||||||||
Provision |
ending balance evaluated |
balances evaluated |
||||||||||||||||||||||||||||||||||
Beginning |
for loan |
Charge |
Ending |
for impairment: |
for impairment: |
|||||||||||||||||||||||||||||||
December 31, 2018 |
balance |
losses |
offs |
Recoveries |
balance |
Individually |
Collectively |
Individually |
Collectively |
|||||||||||||||||||||||||||
Real estate: |
||||||||||||||||||||||||||||||||||||
Commercial |
$ | 1,867,397 | $ | 372,315 | $ | (690,000 | ) | $ | 204,660 | $ | 1,754,372 | $ | - | $ | 1,754,372 | $ | 3,177,381 | $ | 235,656,768 | |||||||||||||||||
Construction and land development |
223,274 | (78,496 | ) | (12,115 | ) | 63,711 | 196,374 | - | 196,374 | - | 18,265,505 | |||||||||||||||||||||||||
Residential |
247,953 | 153,673 | - | - | 401,626 | - | 401,626 | - | 63,024,106 | |||||||||||||||||||||||||||
Commercial |
87,353 | 6,090 | - | 9,167 | 102,610 | - | 102,610 | - | 23,323,073 | |||||||||||||||||||||||||||
Consumer |
7,027 | 3,401 | - | - | 10,428 | - | 10,428 | - | 494,009 | |||||||||||||||||||||||||||
Unallocated |
25,907 | 18,017 | - | - | 43,924 | - | 43,924 | - | - | |||||||||||||||||||||||||||
$ | 2,458,911 | $ | 475,000 | $ | (702,115 | ) | $ | 277,538 | $ | 2,509,334 | $ | - | $ | 2,509,334 | $ | 3,177,381 | $ | 340,763,461 |
The provision for loan losses was $13,000 for the six months ended June 30, 2019 and $125,000 for the six months ended June 30, 2018.
During the six months ended June 30, 2019, the Company had no loan charge-offs and had recoveries of $28,791 from loans written off in prior periods. During the six months ended June 30, 2018, the Company had loan charge-offs of $10,622 and had recoveries of $158,666 from loans written off in prior periods.
As of June 30, 2019, the Company had $9,423,236 of loans on a watch list, other than impaired loans, for which the borrowers have the potential for experiencing financial difficulties. As of December 31, 2018, the Company had $7,079,718 of such loans. These loans are subject to ongoing management attention and their classifications are reviewed regularly.
Investment Securities
Investments in debt securities increased by $10,790,869 or 24.1% to $55,509,927 at June 30, 2019 from $44,719,058 at December 31, 2018. At June 30, 2019 and December 31, 2018, the Company had classified 65% and 59%, respectively, of the investment portfolio as available for sale. The balance of the portfolio was classified as held to maturity.
Securities classified as available for sale are held for an indefinite period of time and may be sold in response to changing market and interest rate conditions as part of the Company’s asset/liability management strategy. Available for sale debt securities are carried at fair value, with unrealized gains and losses excluded from earnings and reported as a separate component of stockholders’ equity, net of income taxes. Securities classified as held to maturity, which management has both the positive intent and ability to hold to maturity, are reported at amortized cost. Effective January 1, 2018, the Company began recording unrealized gains and losses on equity securities in earnings. The Company does not currently follow a strategy of making security purchases with a view to near-term sales, and, therefore, does not own trading securities. The Company manages the investment portfolio within policies that seek to achieve desired levels of liquidity, manage interest rate sensitivity, meet earnings objectives, and provide required collateral for deposit and borrowing activities.
The following table sets forth the carrying value of investments in debt securities at June 30, 2019 and December 31, 2018:
June 30, |
December 31, |
|||||||
2019 |
2018 |
|||||||
Available for sale |
||||||||
State and municipal |
$ | 1,385,035 | $ | 1,506,505 | ||||
SBA pools |
2,495,931 | 2,719,372 | ||||||
Mortgage-backed securities |
32,217,478 | 22,366,114 | ||||||
$ | 36,098,444 | $ | 26,591,991 | |||||
Held to maturity |
||||||||
State and municipal |
$ | 19,411,483 | $ | 18,127,067 |
The following table sets forth the scheduled maturities of investments in debt securities at June 30, 2019:
Available for Sale |
Held to Maturity |
|||||||||||||||
Amortized Cost |
Fair Value |
Amortized Cost |
Fair Value |
|||||||||||||
Within 1 year |
$ | - | $ | - | $ | 501,088 | $ | 501,885 | ||||||||
Over 1 to 5 years |
259,374 | 259,428 | 588,860 | 595,799 | ||||||||||||
Over 5 to 10 years |
1,120,113 | 1,125,607 | 2,947,579 | 3,020,446 | ||||||||||||
Over 10 years |
- | - | 15,373,956 | 15,713,246 | ||||||||||||
1,379,487 | 1,385,035 | 19,411,483 | 19,831,376 | |||||||||||||
SBA Pools |
2,544,930 | 2,495,931 | - | - | ||||||||||||
Mortgage-backed securities |
32,111,936 | 32,217,478 | - | - | ||||||||||||
$ | 36,036,353 | $ | 36,098,444 | $ | 19,411,483 | $ | 19,831,376 |
SBA pools and mortgage-backed securities are due in monthly installments.
Other Real Estate Owned
Other real estate owned at June 30, 2019 was $0. The Company was required by regulation to write down the one property to $0. The property is under contract to be sold by the end of 2019.
Other real estate owned at December 31, 2018 included one property with a carrying value of $210,150. The property is land in Cecil County, Maryland and was acquired through foreclosure in 2007.
Deposits
Total deposits increased by $17,462,397 or 4.9% during the first half of 2019 to $372,175,400 at June 30, 2019 from $354,713,003 at December 31, 2018. The increase in deposits was due to a $3,771,272 increase in savings accounts, a $72,980 increase in money market accounts and a $16,328,145 increase in time deposits, offset by a $1,002,424 decrease in interest bearing checking accounts and a $1,707,576 decrease in noninterest-bearing accounts.
The following table shows the average balances and average costs of deposits for the six months ended June 30, 2019 and 2018:
June 30, 2019 |
June 30, 2018 |
|||||||||||||||
Average |
Average |
|||||||||||||||
Balance |
Cost |
Balance |
Cost |
|||||||||||||
Noninterest bearing demand deposits |
$ | 59,112,886 | 0.00 | % | $ | 61,541,369 | 0.00 | % | ||||||||
Interest bearing demand deposits |
54,424,704 | 0.32 | % | 44,916,486 | 0.14 | % | ||||||||||
Savings and money market deposits |
101,329,102 | 0.32 | % | 96,296,850 | 0.22 | % | ||||||||||
Time deposits |
147,036,558 | 1.92 | % | 126,954,931 | 1.26 | % | ||||||||||
$ | 361,903,250 | 0.92 | % | $ | 329,709,636 | 0.57 | % |
Liquidity Management
Liquidity describes our ability to meet financial obligations that arise out of the ordinary course of business. Liquidity is primarily needed to meet depositor withdrawal requirements, to fund loans, and to fund our other debts and obligations as they come due in the normal course of business. We maintain our asset liquidity position internally through short-term investments, the maturity distribution of the investment portfolio, loan repayments, and income from earning assets. On the liability side of the balance sheet, liquidity is affected by the timing of maturing liabilities and the ability to generate new deposits or borrowings as needed. The Bank is approved to borrow 75% of eligible pledged single family residential loans and 50% of eligible pledged commercial loans as well as investment securities, or approximately $50.5 million under a secured line of credit with the FHLB. The Bank also has a facility with the Federal Reserve Bank of Richmond (the “Reserve Bank”) under which the Bank can borrow approximately $26.6 million. Finally, the Bank has an $18,500,000 ($9,500,000 unsecured and $9,000,000 secured) overnight federal funds line of credit available from two commercial banks. FHLB advances of $3,000,000 were outstanding as of June 30, 2019 and December 31, 2018. There were no borrowings from the Reserve Bank or our commercial bank lenders at June 30, 2019 and December 31, 2018. Management believes that we have adequate liquidity sources to meet all anticipated liquidity needs over the next 12 months. Management knows of no trend or event which is likely to have a material impact on our ability to maintain liquidity at satisfactory levels.
Borrowings and Other Contractual Obligations
The Company’s contractual obligations consist primarily of borrowings and operating leases for various facilities.
Securities sold under agreements to repurchase represent overnight borrowings from customers. Securities owned by the Company which are used as collateral for these borrowings are primarily U.S. government agency securities.
Specific information about the Company’s borrowings and contractual obligations is set forth in the following table:
June 30, |
December 31, |
|||||||
2019 |
2018 |
|||||||
Amount oustanding at period-end: |
||||||||
Securities sold under repurchase agreements |
$ | 8,789,585 | $ | 11,012,000 | ||||
Federal Home Loan Bank advances mature in 2019 |
3,000,000 | 3,000,000 | ||||||
Weighted average rate paid at period-end: |
||||||||
Securites sold under repurchase agreements |
1.39 | % | 1.07 | % | ||||
Federal Home Loan Bank advances |
1.50 | % | 1.50 | % |
Capital Resources and Adequacy
The Company and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possible additional, discretionary actions by the regulators that, if undertaken, could have a direct material effect on our financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the 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 Basel III Capital Rules became effective for the Bank on January 1, 2015 (subject to a phase-in period for certain provisions). Quantitative measures established by the Basel III Capital Rules 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).
Additional information regarding the capital requirements that apply to us can be found in Item 1 of Part I of Farmers and Merchants Bancshares, Inc.’s Annual Report on Form 10-K for the year ended December 31, 2018 under the heading, “Supervision and Regulation – Capital Requirements”.
The following table presents actual and required capital ratios as of June 30, 2019 and December 31, 2018 for the Bank under the Basel III Capital Rules. The minimum required capital amounts presented include the minimum required capital levels as of June 30, 2019 and December 31, 2018, based on the phase-in provisions of 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.
Minimum |
||||||||||||||||||||||||
Capital Adequacy |
To Be Well |
|||||||||||||||||||||||
(Dollars in thousands) |
Actual |
Phased In Schedule |
Capitalized |
|||||||||||||||||||||
June 30, 2019 |
Amount |
Ratio |
Amount |
Ratio |
Amount |
Ratio |
||||||||||||||||||
Total capital (to risk-weighted assets) |
$ | 49,098 | 13.92 | % | $ | 37,046 | 10.50 | % | $ | 35,282 | 10.00 | % | ||||||||||||
Tier 1 capital (to risk-weighted assets) |
46,547 | 13.19 | % | 29,990 | 8.50 | % | 28,226 | 8.00 | % | |||||||||||||||
Common equity tier 1 (to risk- weighted assets) |
46,547 | 13.19 | % | 24,697 | 7.00 | % | 22,933 | 6.50 | % | |||||||||||||||
Tier 1 leverage (to average assets) |
46,547 | 10.76 | % | 17,307 | 4.00 | % | 21,633 | 5.00 | % | |||||||||||||||
December 31, 2018 |
||||||||||||||||||||||||
Total capital (to risk-weighted assets) | $ | 47,857 | 13.50 | % | $ | 34,996 | 9.88 | % | $ | 35,439 | 10.00 | % | ||||||||||||
Tier 1 capital (to risk-weighted assets) | 45,348 | 12.80 | % | 27,908 | 7.88 | % | 28,351 | 8.00 | % | |||||||||||||||
Common equity tier 1 (to risk- weighted assets) | 45,348 | 12.80 | % | 22,593 | 6.38 | % | 23,036 | 6.50 | % | |||||||||||||||
Tier 1 leverage (to average assets) | 45,348 | 10.86 | % | 16,698 | 4.00 | % | 20,872 | 5.00 | % |
The Company intends to fund future growth primarily with cash, federal funds, maturities of investment securities and deposit growth. Management knows of no other trend or event that will have a material impact on capital.
Off-Balance Sheet Arrangements
In the normal course of business, the Bank makes commitments to extend credit and issues standby letters of credit. Outstanding loan commitments, unused lines of credit, and letters of credit as of June 30, 2019 and December 31, 2018 are as follows:
June 30, |
December 31, |
|||||||
2019 |
2018 |
|||||||
Loan commitments |
||||||||
Construction and land development |
$ | 1,040,975 | $ | 6,800,240 | ||||
Commercial |
6,626,195 | 1,143,217 | ||||||
Commercial real estate |
4,283,049 | 2,853,913 | ||||||
Residential |
2,290,400 | 1,557,500 | ||||||
$ | 14,240,619 | $ | 12,354,870 | |||||
Unused lines of credit |
||||||||
Home-equity lines |
$ | 3,976,519 | $ | 3,594,847 | ||||
Commercial lines |
23,957,768 | 23,389,326 | ||||||
$ | 27,934,287 | $ | 26,984,173 | |||||
Letters of credit |
$ | 2,104,155 | $ | 1,905,553 |
Loan commitments and lines of credit are agreements to lend to a customer as long as there is no violation of any condition to the contract. Loan commitments generally have interest rates at current market amounts, fixed expiration dates, and may require payment of a fee. Lines of credit generally have variable interest rates. Such lines do not represent future cash requirements because it is unlikely that all customers will draw upon their lines in full at any time. Letters of credit are commitments issued to guarantee the performance of a customer to a third party.
The maximum exposure to credit loss in the event of nonperformance by the customer is the contractual amount of the commitment. Loan commitments, lines of credit and letters of credit are made on the same terms, including collateral, as outstanding loans. Management is not aware of any accounting loss that is likely to be incurred as a result of funding its credit commitments.
RESULTS OF OPERATIONS
Comparison of Operating Results for the Six Months Ended June 30, 2019 and 2018
General
Net income for the six months ended June 30, 2019 was $2,322,108, compared to $2,267,183 for the same period of 2018. The increase of $54,925 or 2.4% was due to an $84,018 increase in noninterest income, a $112,000 decrease in the loan loss provision, and a $31,052 decrease in income taxes, offset by a $65,833 decrease in net interest income and a $106,312 increase in noninterest expense.
Net Interest Income
Net interest income, which is the difference between interest income on loans and investments and interest expense on deposits and borrowings, was $7,460,745 for the six months ended June 30, 2019, compared to $7,526,578 for the same period of 2018.
Total interest income for the six months ended June 30, 2019 was $9,206,992, compared to $8,643,252 for the same period of 2018, an increase of $563,740 or 6.5%.
Total interest income on loans for the six months ended June 30, 2019 increased by $350,182 when compared to the same period of 2018 due to a $1.5 million higher average loan balance for the first six months of 2019 when compared to the same period of 2018 and a higher loan yield of 4.86% for the first six months of 2019 versus 4.68% for the same period of 2018. Investment income for the first six months of 2019 increased by $87,901 or 14.9% when compared to the same period of 2018 due to a $3.3 million higher average investment balance and an increase in fully-taxable equivalent yield to 3.10% for six months ended June 30, 2019, compared to 2.94% for the same period of 2018. The fully-taxable equivalent yield on total interest-earning assets increased 12 basis points to 4.56% for the six months ended June 30, 2019, compared to 4.44% for the same period of 2018. The average balance of total interest-earning assets increased by $14.9 million to $407.9 million for the six months ended June 30, 2019, compared to $393.0 million for the same period of 2018.
Total interest expense for the six months ended June 30, 2019 was $1,746,247, compared to $1,116,674 for the same period of 2018, an increase of $629,573, or 56.4%. The increase was due to a higher overall cost of funds of 1.11% for the six months ended June 30, 2019, compared to 0.74% for the same period of 2018, and a $12.6 million increase in the average balance of interest-bearing liabilities to $315.3 million in the first six months of 2019, compared to $302.7 million in the same period of 2018. Cost of funds for time deposits increased to 1.92% for the six months ended June 30, 2019 from 1.26% for the same period of 2018. Securities sold under repurchase agreements cost of funds increased to 1.22% for the first six months of 2018 from 0.69% for the first six months of 2018. FHLB advances and other borrowings cost of funds increased to 1.70% for the first six months of 2019 from 1.50% for the first six months of 2018.
Average noninterest-earning assets increased by $0.4 million to $16.9 million in the first six months of 2019, compared to $16.5 million in the same period of 2018. Average noninterest-bearing deposits decreased by $2.4 million to $59.1 million during the first six months of 2019, compared to $61.5 million in the same period of 2018. The average balance in stockholders’ equity increased by $3.9 million for the six months ended June 30, 2019, when compared with the same period of 2018.
The FRB has raised rates nine times in the last 45 months. The cost of deposits and borrowings has increased significantly over that time. However, the yields on loans and investments have increased only slightly. At this time, management believes that the FRB’s next move will be to cut rates, but no assurance can be given that this will be the case. Management will closely monitor its asset-liability position so that it can respond to any future changes in interest rates and/or changes to the Bank’s interest rate spread.
The following table sets forth information regarding the average balances of interest-earning assets and interest-bearing liabilities, the amount of interest income and interest expense and the resulting yields on average interest-earning assets and rates paid on average interest-bearing liabilities for the six-month periods ended June 30, 2019 and 2018. Average balances are also provided for noninterest-earning assets and noninterest-bearing liabilities.
Six Months Ended June 30, 2019 |
Six Months Ended June 30, 2018 |
|||||||||||||||||||||||
Average |
Average |
|||||||||||||||||||||||
Balance |
Interest |
Yield |
Balance |
Interest |
Yield |
|||||||||||||||||||
Assets: |
||||||||||||||||||||||||
Loans |
$ | 342,577,230 | $ | 8,332,321 | 4.86 | % | $ | 341,034,018 | $ | 7,982,139 | 4.68 | % | ||||||||||||
Securities, taxable |
31,125,759 | 400,257 | 2.57 | % | 27,640,502 | 308,009 | 2.23 | % | ||||||||||||||||
Securities, tax exempt |
17,527,615 | 353,545 | 4.03 | % | 17,700,079 | 358,563 | 4.05 | % | ||||||||||||||||
Federal funds sold and other interest-earning assets |
16,667,252 | 204,645 | 2.46 | % | 6,665,463 | 75,202 | 2.26 | % | ||||||||||||||||
Total interest-earning assets |
407,897,856 | 9,290,768 | 4.56 | % | 393,040,062 | 8,723,913 | 4.44 | % | ||||||||||||||||
Noninterest-earning assets |
16,889,429 | 16,523,171 | ||||||||||||||||||||||
Total assets |
$ | 424,787,285 | $ | 409,563,233 | ||||||||||||||||||||
Liabilities and Stockholders’ Equity: |
||||||||||||||||||||||||
NOW, savings, and money market |
$ | 155,753,806 | 246,014 | 0.32 | % | $ | 141,213,336 | 137,403 | 0.19 | % | ||||||||||||||
Certificates of deposit |
147,036,558 | 1,414,763 | 1.92 | % | 126,954,931 | 800,923 | 1.26 | % | ||||||||||||||||
Securities sold under repurchase agreements |
8,809,262 | 53,722 | 1.22 | % | 20,026,582 | 69,401 | 0.69 | % | ||||||||||||||||
FHLB advances and other borrowings |
3,724,862 | 31,748 | 1.70 | % | 14,493,923 | 108,947 | 1.50 | % | ||||||||||||||||
Total interest-bearing liabilities |
315,324,488 | 1,746,247 | 1.11 | % | 302,688,772 | 1,116,674 | 0.74 | % | ||||||||||||||||
Noninterest-bearing deposits |
59,112,886 | 61,541,369 | ||||||||||||||||||||||
Noninterest-bearing liabilities |
3,533,292 | 2,455,963 | ||||||||||||||||||||||
Total liabilities |
377,970,666 | 366,686,104 | ||||||||||||||||||||||
Stockholders' equity |
46,816,619 | 42,877,129 | ||||||||||||||||||||||
Total liabilities and stockholders' equity |
$ | 424,787,285 | $ | 409,563,233 | ||||||||||||||||||||
Net interest income |
$ | 7,544,521 | $ | 7,607,239 | ||||||||||||||||||||
Interest rate spread |
3.45 | % | 3.70 | % | ||||||||||||||||||||
Net yield on interest-earning assets |
3.70 | % | 3.87 | % | ||||||||||||||||||||
Ratio of average interest-earning assets to Average interest-bearing liabilities |
129.36 | % | 129.85 | % |
Interest on tax-exempt securities and other tax-exempt investments are reported on fully taxable equivalent basis.
Noninterest Income
Noninterest income for the six months ended June 30, 2019 was $715,629, compared to $631,611 for the same period of 2018, an increase of $84,018 or 13.3%. The increase was primarily a result of a $79,027 higher gain on the sale of SBA loans and $202,004 higher bank owned life insurance income due to proceeds received from a policy, offset by a $210,150 write-down of other real estate owned required by regulation.
Noninterest Expense
Noninterest expenses for the six months ended June 30, 2019 totaled $5,364,482 compared to $5,258,170 for the same period of 2018, an increase of $106,312 or 2.0%. The increase was due primarily to increases in salaries and benefits of $93,665.
Income Tax Expense
Income tax expense for the six months ended June 30, 2019 was $476,874, compared to $507,836 for the same period of 2018. The effective tax rate was 17.0% for the six months ended June 30, 2019, compared to 18.3% for the same period of 2018. The decreases in both income tax expense and the effective tax rate were due to a high percentage of tax exempt revenue for the six months ended June 30, 2019 when compared to the same period in 2018.
Comparison of Operating Results for the Three Months Ended June 30, 2019 and 2018
Net income for the three months ended June 30, 2019 was $1,225,821, compared to $1,145,247 for the same period of 2018. The increase of $80,574 or 7.0% was due to a $75,000 decrease in the provision for loan losses, a $32,737 increase in noninterest income, a $19,684 decrease in noninterest expense, and a $23,154 decrease in income taxes, offset by a $70,001 decrease in net interest income.
Net Interest Income
Net interest income was $3,734,592 for the three months ended June 30, 2019, compared to $3,804,593 for the same period of 2018.
Total interest income for the three months ended June 30, 2019 was $4,659,456, compared to $4,385,506 for the same period of 2018, an increase of $273,950 or 6.3%.
Total interest income on loans for the three months ended June 30, 2019 increased by $123,251 when compared to the same period of 2018 due to a higher loan yield of 4.89% for the three months ended June 30, 2019 versus 4.70% for the same period of 2018, offset by a $3.9 million lower average loan balance for the three months ended June 30, 2019 when compared to the same period of 2018. Investment income for the three months ended June 30, 2019 increased by $72,600 or 24.8% when compared to the same period of 2018 due to a $7.6 million higher average investment balance and an increase in fully-taxable equivalent yield to 3.07% for three months ended June 30, 2019, compared to 2.97% for the same period of 2018. The fully-taxable equivalent yield on total interest-earning assets was 4.55% for the three months ended June 30, 2019 compared to 4.45% for the same period in 2018. The average balance of total interest-earning assets increased by $16.4 million to $414.1 million for the three months ended June 30, 2019, compared to $397.7 million for the same period of 2018.
Total interest expense for the three months ended June 30, 2019 was $924,864, compared to $580,913 for the same period of 2018, an increase of $343,951 or 59.2%. The increase was due to a higher overall cost of funds of 1.16% for the three months ended June 30, 2019, compared to 0.76% for the same period of 2018, and a $15.0 million increase in the average balance of interest-bearing liabilities to $320.0 million for the three months ended June 30, 2019, compared to $305.0 million in the same period of 2018. Cost of funds for time deposits increased to 2.01% for the three months ended June 30, 2019 from 1.32% for the same period of 2018. Securities sold under repurchase agreements cost of funds increased to 1.30% for the three months ended June 30, 2019 from 0.72% for the same period of 2018.
Average noninterest-earning assets increased by $2.4 million to $17.8 million for the three months ended June 30, 2019, compared to $15.4 million in the same period of 2018. Average noninterest-bearing deposits decreased by $2.1 million to $60.1 million during the three months ended June 30, 2019, compared to $62.2 million in the same period of 2018. The average balance in stockholders’ equity increased by $4.1 million for the three months ended June 30, 2019 when compared with the same period of 2018.
The following table sets forth information regarding the average balances of interest-earning assets and interest-bearing liabilities, the amount of interest income and interest expense and the resulting yields on average interest-earning assets and rates paid on average interest-bearing liabilities for the three-month periods ended June 30, 2019 and 2018. Average balances are also provided for noninterest-earning assets and noninterest-bearing liabilities.
Three Months Ended June 30, 2019 |
Three Months Ended June 30, 2018 |
|||||||||||||||||||||||
Average |
Average |
|||||||||||||||||||||||
Balance |
Interest |
Yield |
Balance |
Interest |
Yield |
|||||||||||||||||||
Assets: |
||||||||||||||||||||||||
Loans |
$ | 340,980,519 | $ | 4,172,235 | 4.89 | % | $ | 344,844,889 | $ | 4,048,984 | 4.70 | % | ||||||||||||
Securities, taxable |
34,539,984 | 223,841 | 2.59 | % | 26,968,356 | 151,576 | 2.25 | % | ||||||||||||||||
Securities, tax exempt |
17,764,788 | 178,155 | 4.01 | % | 17,702,843 | 180,068 | 4.07 | % | ||||||||||||||||
Federal funds sold and other interest-earning assets |
20,789,593 | 127,673 | 2.46 | % | 8,178,822 | 46,685 | 2.28 | % | ||||||||||||||||
Total interest-earning assets |
414,074,884 | 4,701,904 | 4.55 | % | 397,694,910 | 4,427,313 | 4.45 | % | ||||||||||||||||
Noninterest-earning assets |
17,838,442 | 15,381,884 | ||||||||||||||||||||||
Total assets |
$ | 431,913,326 | $ | 413,076,794 | ||||||||||||||||||||
Liabilities and Stockholders’ Equity: |
||||||||||||||||||||||||
NOW, savings, and money market |
$ | 157,687,814 | 127,566 | 0.32 | % | $ | 143,245,471 | 70,200 | 0.20 | % | ||||||||||||||
Certificates of deposit |
150,529,889 | 757,680 | 2.01 | % | 130,577,083 | 429,716 | 1.32 | % | ||||||||||||||||
Securities sold under repurchase agreements |
8,773,073 | 28,423 | 1.30 | % | 19,453,450 | 35,012 | 0.72 | % | ||||||||||||||||
FHLB advances and other borrowings |
3,000,000 | 11,195 | 1.49 | % | 11,769,231 | 45,985 | 1.56 | % | ||||||||||||||||
Total interest-bearing liabilities |
319,990,776 | 924,864 | 1.16 | % | 305,045,235 | 580,913 | 0.76 | % | ||||||||||||||||
Noninterest-bearing deposits |
60,106,687 | 62,212,060 | ||||||||||||||||||||||
Noninterest-bearing liabilities |
4,407,313 | 2,487,567 | ||||||||||||||||||||||
Total liabilities |
384,504,776 | 369,744,862 | ||||||||||||||||||||||
Stockholders' equity |
47,408,550 | 43,331,932 | ||||||||||||||||||||||
Total liabilities and stockholders' equity |
$ | 431,913,326 | $ | 413,076,794 | ||||||||||||||||||||
Net interest income |
$ | 3,777,040 | $ | 3,846,400 | ||||||||||||||||||||
Interest rate spread |
3.39 | % | 3.69 | % | ||||||||||||||||||||
Net yield on interest-earning assets |
3.65 | % | 3.87 | % | ||||||||||||||||||||
Ratio of average interest-earning assets to Average interest-bearing liabilities |
129.40 | % | 130.37 | % |
Interest on tax-exempt securities and other tax-exempt investments are reported on fully taxable equivalent basis.
Noninterest Income
Noninterest income for the three months ended June 30, 2019 was $323,233, compared to $290,496 for the same period of 2018, an increase of $32,737 or 11.3%. The increase was primarily a result of a $201,523 increase in bank owned life insurance income during the 2019 period due to proceeds received from a policy, an increase in mortgage banking revenue of $12,411, and a $19,350 increase in the unrealized gain on equity securities, offset by a $210,150 write-down of other real estate owned required by regulation.
Noninterest Expense
Noninterest expenses for the three months ended June 30, 2019 totaled $2,609,196, compared to $2,628,880 for the same period of 2018, a decrease of $19,684 or 0.8%. The decrease was due primarily to decreases in other expenses of $47,494, occupancy expenses of $8,072 and employee benefits of $8,423, offset by an increase in salaries of $44,305.
Income Tax Expense
Income tax expense for the three months ended June 30, 2019 was $222,808, compared to $245,962 for the same period of 2018. The effective tax rate was 15.4% for the three months ended June 30, 2019, compared to 17.7% for the same period of 2018. The decreases in both income tax expense and the effective tax rate were due to a higher percentage of tax exempt revenue for the three months ended June 30, 2019 when compared to the same period in 2018.
Item 3. Quantitative and Qualitative Disclosures about Market Risk
Our primary market risk is interest rate fluctuation and we have procedures in place to evaluate and mitigate this risk. This market risk and our procedures are described in Item 7 of Part II of Farmers and Merchants Bancshares, Inc.’s Annual Report on Form 10-K for the year ended December 31, 2018 under the heading, “Interest Rate Risk”, which provides information as of December 31, 2018. Management believes that no material changes in market risk or our procedures used to evaluate and mitigate these risks have occurred since December 31, 2018.
Item 4. Controls and Procedures
We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports filed under the Exchange Act with the SEC, such as this Quarterly Report, is recorded, processed, summarized and reported within the periods specified in those rules and forms, and that such information is accumulated and communicated to our management, including Farmers and Merchants Bancshares, Inc.’s principal executive officer (“PEO”) and the principal financial officer (“PFO”), as appropriate, to allow for timely decisions regarding required disclosure. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the control. The design of any system of controls is also based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Over time, controls may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate.
An evaluation of the effectiveness of these disclosure controls as of June 30, 2019 was carried out under the supervision and with the participation of management, including the PEO and the PFO. Based on that evaluation, management, including the PEO and the PFO, has concluded that our disclosure controls and procedures are, in fact, effective at the reasonable assurance level.
During the quarter ended June 30, 2019, there was no change in our internal control over financial reporting that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
Part II – OTHER INFORMATION
Item 1. Legal Proceedings
None.
Item 1A. Risk Factors
The risks and uncertainties to which our financial condition and operations are subject are discussed in detail in Item 1A of Part I of the Form 10-K. Except as set forth below, management does not believe that any material changes in our risk factors have occurred since they were last disclosed.
Our 2016 U.S. consolidated federal income tax return is currently being audited.
In April 2018, we were notified by the IRS that our 2016 U.S. consolidated federal tax return was selected for audit. As part of its audit, the IRS is reviewing the deductions related to, and the income generated by, the Insurance Subsidiary. Management cannot predict whether any of our tax positions, including those relating to the Insurance Subsidiary, will be challenged by the IRS or, if challenged, whether we will be successful in defending those tax positions. Defending our tax positions and challenging adverse IRS tax conclusions could require us to expend significant funds and there can be no assurance that we would be successful in any such defense or challenge. If we are not successful in defending a challenge, then we may be required to amend our tax return and pay additional taxes, interest, fines and/or penalties and our taxable earnings and/or the effective tax rate on our future earnings could increase substantially, any of which could have a material adverse effect on our business, financial condition and results of operations.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
None.
Item 3. Defaults upon Senior Securities
None.
Item 4. Mine Safety Disclosures
Not Applicable.
Item 5. Other Information
None.
Item 6. Exhibits
The exhibits filed or furnished with this quarterly report are listed in the following Exhibit Index:
Exhibit |
Description |
31.1 |
31.2 |
32 |
101 |
Interactive Data Files pursuant to Rule 405 of Regulation S-T (filed herewith) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
FARMERS AND MERCHANTS BANCSHARES, INC.
|
|
|
|
Date: August 8, 2019 |
|
/s/ James R. Bosley, Jr. |
|
|
|
James R. Bosley, Jr. |
|
|
|
President and Chief Executive Officer |
|
(Principal Executive Officer) | |||
|
|
|
|
|
|
|
|
Date August 8, 2019 |
|
/s/ Mark C. Krebs |
|
|
|
Mark C. Krebs |
|
|
|
Mark C. Krebs, Treasurer and Chief Financial Officer |
|
(Principal Financial Officer & Principal Accounting Officer) |
43