EX-99.1 2 ex_621324.htm EXHIBIT 99.1 ex_621324.htm

Exhibit 99.1

 

annivlogo01.jpg


 

FOR IMMEDIATE RELEASE

FOR FURTHER INFORMATION CONTACT:

January 31, 2024

 
   

Farmers and Merchants Bancshares, Inc.

Contact:     Mr. Gary A. Harris

4510 Lower Beckleysville Rd, Suite H

                   President and Chief Executive Officer

Hampstead, Maryland 21074

                    (410) 374-1510, ext. 1104

 

FARMERS AND MERCHANTS BANCSHARES, INC. REPORTS EARNINGS OF $6,418,337 or $2.08 PER SHARE FOR THE YEAR ENDED

DECEMBER 31, 2023

 

HAMPSTEAD, MARYLAND (January 31, 2024) – Farmers and Merchants Bancshares, Inc. (the “Company”), the parent of Farmers and Merchants Bank (the “Bank”), announced that net income for the year ended December 31, 2023 was $6,418,337, or $2.08 per common share (basic and diluted), compared to $8,090,127, or $2.66 per common share (basic and diluted), for the same period in 2022. The Company’s return on average equity during the year ended December 31, 2023 was 13.08% compared to 16.03% for the same period in 2022. The Company’s return on average assets during the year ended December 31, 2023 was 0.86% compared to 1.13% for the same period in 2022.

 

Net income for the three months ended December 31, 2023 was $1,415,230, or $0.46 per common share (basic and diluted), compared to $2,014,282, or $0.66 per common share (basic and diluted), for the fourth quarter of 2022. The Company’s return on average equity during the three months ended December 31, 2023 was 11.92% compared to 17.76% for the same period in 2022. The Company’s return on average assets during the three months ended December 31, 2023 was 0.72% compared to 1.12% for the same period in 2022.         

 

Net interest income for the year ended December 31, 2023 was $2,707,482 lower when compared to the same period in 2022 due to a decrease in the taxable equivalent net yield on average net interest earning assets to 2.97% for the year ended December 31, 2023 from 3.54% for the same period in 2022. The decline in net yield was partially offset by a $41.2 million increase in average interest earning assets to $728.0 million for the year ended December 31, 2023 from $686.8 million for the same period in 2022. Higher interest expense on deposits and borrowings was the driving factor in the lower net interest income. The Federal Reserve rate increases caused the cost of deposits and borrowings to increase significantly by 133 basis points to 1.74% for the year ended December 31, 2023 from 0.41% for the same period in 2022. In addition, average interest bearing liabilities increased by $42.2 million to $570.4 million for the year ended December 31, 2023 from $528.2 million for the same period in 2022. The taxable equivalent net yield on total average interest-earning assets increased 48 basis points to 4.33% for the year ended December 31, 2023 from 3.85% for the same period in 2022, partially offsetting the higher cost of funds. The Company entered into several interest rate swaps structured as fair value hedges during 2023, some in combination with the purchase of mortgage backed securities, to offset the impact of higher interest expense on deposits and borrowings.

 

Based on the Company’s CECL methodology, a recovery of $570,000 of credit losses was recorded for the year ended December 31, 2023 compared to provision expense of $475,000 recorded for the year ended December 31, 2022. The recovery of credit losses was due primarily to a recovery of $387,000 from loans charged off over 10 years ago which also resulted in lower historical losses and a significant decrease in the required reserve for loans. In addition, an individually evaluated loan that had a $74,208 reserve at December 31, 2022 no longer required a reserve as of December 31, 2023.

 

 

 

Noninterest income decreased by $702,438 for the year ended December 31, 2023 when compared to the same period in 2022, primarily as a result of a $669,077 net decrease in gain on insurance proceeds, a $117,046 decrease in mortgage banking revenue and a $138,741 decrease in the gain on the sale of SBA loans, offset by a $67,539 increase in the fair value adjustment of an equity security, and a $116,233 increase in bank owned life insurance income. The decrease in mortgage banking revenue reflects a decline in refinancings due to rising interest rates. Noninterest expense was $225,354 lower for the year ended December 31, 2023 compared to the prior year, due primarily to a $257,243 decrease on other real estate owned and an $117,639 decrease in salaries and benefits, offset by a $91,876 increase in furniture and equipment and a $65,777 increase in other expenses. The decrease in other real estate owned expense is primarily due to a $249,217 gain on the sale of other real estate owned for which the carrying value was $0. The decrease in salaries and benefits was due to a $495,875 decrease in bonus expense, primarily due to lower net income, offset by normal annual salary increases as well as the hiring of several new employees. The increase in furniture and equipment expenses was due primarily to upgrades of equipment as the Company moves toward a conversion of its core system in 2024.

 

Income taxes decreased by $467,776 during the year ended December 31, 2023 when compared to the same period in 2022 due to lower earnings before taxes. The effective tax rate increased to 23.9% for the year ended December 31, 2023 from 23.5% for the same period last year due to a decrease in the amount of nontaxable income included in pretax income year-over-year.

 

Total assets increased to $800 million at December 31, 2023 from $718 million at December 31, 2022. Loans increased to $523 million at December 31, 2023 from $517 million at December 31, 2022. Investments in debt securities increased to $184 million at December 31, 2023 from $147 million at December 31, 2022. Cash and cash equivalents increased to $45 million at December 31, 2023 from $7 million at December 31, 2022. Deposits increased to $681 million at December 31, 2023 from $624 million at December 31, 2022. Approximately 20% of total deposits were uninsured by the FDIC at December 31, 2023. The implementation of the new credit loss methodology required by generally accepted accounting principles, known as current expected credit losses, or CECL, on January 1, 2023 resulted in a $335,935 increase in the credit loss reserve on loans, available credit, and held to maturity securities. This additional reserve, net of income taxes, was recorded as a reduction of equity and was not a component of the income statement. The Company’s tangible equity was $45 million at December 31, 2023 and $41 million at December 31, 2022. Tangible equity is a non-GAAP measure, which is equity ($52 million and $48 million at December 31, 2023 and 2022, respectively) less goodwill and other intangibles ($7 million at both December 31, 2023 and 2022).

 

The book value of the Company’s common stock increased to $16.74 per share at December 31, 2023 from to $15.56 per share at December 31, 2022. Book value per share at December 31, 2023 is reflective of the $23 million unrealized loss on the Company’s available for sale (“AFS”) investment portfolio as a result of the significant rise in interest rates over the last 24 months. Changes in the market value of the AFS investment portfolio, net of income taxes, are reflected in the Company’s equity, but are not included in the income statement. The Company’s AFS investment portfolio is comprised of 58% government agency mortgage backed securities which are fully guaranteed, 36% investment grade non agency mortgage backed securities, 2% investment grade corporate and municipal bonds, and 4% subordinated debt of other community banks. Based on management’s analysis, there is no indication of credit deterioration in any of the bonds and the Company intends to hold these investments to maturity, so no actual losses are anticipated. The unrealized loss on the AFS investment portfolio had no impact on regulatory capital because the Company elected many years ago to not include market value fluctuations in the calculation of regulatory capital.

 

The Company began utilizing the Federal Reserve Bank’s Bank Term Funding Program (“BTFP”) during the second quarter of 2023 and had borrowings of $33,000,000 outstanding at December 31, 2023. Eligible collateral for the BTFP includes mortgage backed securities which are valued at par instead of market providing greater availability than other facilities. The BTFP also provides competitive fixed rates for up to a one-year term and advances can be refinanced or paid off in full or in part at any time. This facility, along with the Company’s Federal Home Loan Bank facility, other borrowing lines available, unpledged securities, brokered deposit access, and cash, provided the Company with access to approximately $379 million of liquidity at December 31, 2023.

 

 

 

Gary A. Harris, President and CEO, commented “2023 was a challenging year with higher deposit and borrowing costs, which significantly reduced our net interest margin and negatively impacted our earnings. It appears that the higher interest rate environment will continue well into 2024. However, we are optimistic about our high quality loan portfolio and new loan activity. Our liquidity position remains strong. I have confidence in our experienced team to manage through this difficult interest rate environment.”

 

About the Company

 

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

 

Forward-Looking Statements

 

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

 

 

 

Farmers and Merchants Bancshares, Inc. and Subsidiaries

Consolidated Balance Sheets

(Unaudited)

 

   

December 31,

   

December 31,

 
   

2023

   

2022

 
                 

Assets

         
                 

Cash and due from banks

  $ 44,404,473     $ 6,414,822  

Federal funds sold and other interest-bearing deposits

    285,864       848,715  

Cash and cash equivalents

    44,690,337       7,263,537  

Certificates of deposit in other banks

    100,000       100,000  

Securities available for sale, at fair value

    164,084,673       126,314,449  

Securities held to maturity, at amortized cost less allowance for credit losses of $35,627 and $0

    20,163,622       20,508,997  

Equity security, at fair value

    507,130       489,145  

Restricted stock, at cost

    863,500       1,332,500  

Mortgage loans held for sale

    -       428,355  

Loans, less allowance for credit losses of $4,285,247 and $4,150,198

    523,308,044       516,920,540  

Premises and equipment, net

    6,583,452       6,186,594  

Accrued interest receivable

    2,180,734       1,815,784  

Deferred income taxes, net

    8,312,482       8,392,658  

Other real estate owned, net

    1,242,365       1,242,365  

Bank owned life insurance

    14,930,754       14,585,342  

Goodwill and other intangibles, net

    7,034,424       7,042,752  

Other assets

    5,939,309       5,587,654  
    $ 799,940,826     $ 718,210,672  
                 

Liabilities and Stockholders' Equity

 
                 

Deposits

               

Noninterest-bearing

  $ 115,284,706     $ 126,695,349  

Interest-bearing

    565,678,145       496,915,775  

Total deposits

    680,962,851       623,611,124  

Securities sold under repurchase agreements

    6,760,493       5,175,303  

Federal Home Loan Bank of Atlanta advances

    5,000,000       20,000,000  

Federal Reserve Bank advances

    33,000,000       -  

Long-term debt, net of issuance costs

    13,212,378       15,095,642  

Accrued interest payable

    1,482,773       349,910  

Other liabilities

    7,344,040       6,203,730  
      747,762,535       670,435,709  

Stockholders' equity

               

Common stock, par value $.01 per share, authorized 5,000,000 shares; issued and outstanding 3,116,966 shares in 2023 and 3,071,214 shares in 2022

    31,170       30,712  

Additional paid-in capital

    30,398,080       29,549,914  

Retained earnings

    39,433,185       35,300,166  

Accumulated other comprehensive loss

    (17,684,144 )     (17,105,829 )
      52,178,291       47,774,963  
    $ 799,940,826     $ 718,210,672  

 

 

 

Farmers and Merchants Bancshares, Inc. and Subsidiaries

Consolidated Statements of Income

(Unaudited)

 

   

Year Ended December 31,

 
   

2023

   

2022

 
                 

Interest income

               

Loans, including fees

  $ 25,730,722     $ 22,565,034  

Investment securities - taxable

    4,299,206       2,981,300  

Investment securities - tax exempt

    554,396       570,655  

Federal funds sold and other interest earning assets

    738,814       152,664  

Total interest income

    31,323,138       26,269,653  
                 

Interest expense

               

Deposits

    7,971,094       1,375,691  

Securities sold under repurchase agreements

    41,873       12,768  

Federal Home Loan Bank advances

    485,886       93,079  

Federal Reserve Bank advances

    823,319       -  

Long-term debt

    584,953       664,620  

Total interest expense

    9,907,125       2,146,158  

Net interest income

    21,416,013       24,123,495  
                 

(Recovery of) provision for credit losses

    (570,000 )     475,000  
                 

Net interest income after (recovery of) provision for credit losses

    21,986,013       23,648,495  
                 

Noninterest income

               

Service charges on deposit accounts

    792,941       777,901  

Mortgage banking income

    96,997       214,043  

Bank owned life insurance income

    345,412       229,179  

Fair value adjustment of equity security

    5,445       (62,094 )

Gain on sale of SBA loans

    19,392       158,123  

Gain on insurance proceeds, net

    4,406       673,483  

Other fees and commissions

    326,907       303,303  

Total noninterest income

    1,591,500       2,293,938  
                 

Noninterest expense

               

Salaries

    7,544,773       7,865,194  

Employee benefits

    2,000,932       1,798,150  

Occupancy

    874,775       890,926  

Furniture and equipment

    983,126       891,250  

Other real estate owned, net

    (235,538 )     21,705  

Other

    3,973,858       3,900,055  

Total noninterest expense

    15,141,926       15,367,280  
                 

Income before income taxes

    8,435,587       10,575,153  

Income taxes

    2,017,250       2,485,026  

Net income

  $ 6,418,337     $ 8,090,127  
                 

Earnings per common share - basic

  $ 2.08     $ 2.66  

Earnings per common share - diluted

  $ 2.08     $ 2.66  

 

 

 

Farmers and Merchants Bancshares, Inc.

Selected Consolidated Financial Data

(unaudited)

 

   

2023

   

2022

   

2021

 
                         

OPERATING DATA

                       
                         

Interest income

  $ 31,323,138     $ 26,269,653     $ 25,680,403  

Interest expense

    9,907,125       2,146,158       2,805,299  

Net interest income

    21,416,013       24,123,495       22,875,104  

Provision for (recovery of) loan losses

    (570,000 )     475,000       330,000  

Net interest income after provision for (recovery of) loan losses

    21,986,013       23,648,495       22,545,104  

Noninterest income

    1,591,500       2,293,938       2,165,914  

Noninterest expense

    15,141,926       15,367,280       14,128,599  

Income before income taxes

    8,435,587       10,575,153       10,582,419  

Income taxes

    2,017,250       2,485,026       2,432,813  

Net income

  $ 6,418,337     $ 8,090,127     $ 8,149,606  
                         

PER SHARE DATA

                       
                         

Net income (basic and diluted)

  $ 2.08     $ 2.66     $ 2.70  

Dividends

  $ 0.66     $ 0.63     $ 0.57  

Book value

  $ 16.74     $ 15.56     $ 18.64  
                         

KEY RATIOS

                       
                         

Return on average assets

    0.86 %     1.13 %     1.16 %

Return on average equity

    13.08 %     16.03 %     14.85 %

Efficiency ratio

    65.81 %     58.17 %     56.42 %

Dividend payout ratio

    31.73 %     23.68 %     21.11 %

Net yield on interest-earning assets

    2.97 %     3.54 %     3.47 %

Tier 1 capital leverage ratio

    9.42 %     9.83 %     9.27 %
                         

AT PERIOD END

                       
                         

Total assets

  $ 799,940,826     $ 718,210,672     $ 716,677,255  

Gross loans

    528,166,501       521,679,143       485,661,602  

Cash and cash equivalents

    44,690,337       7,263,537       26,462,106  

Securities

    184,248,295       146,823,446       171,089,891  

Deposits

    680,962,851       623,611,124       626,414,670  

Borrowings

    57,972,871       40,270,945       27,392,931  

Stockholders' equity

    52,178,291       47,774,963       56,621,458  
                         

SELECTED AVERAGE BALANCES

                       
                         

Total assets

  $ 745,478,612     $ 714,115,497     $ 703,455,422  

Gross loans

    528,910,091       498,427,308       515,167,318  

Cash and cash equivalents

    18,497,261       20,015,477       38,059,811  

Securities

    182,159,701       174,776,879       119,905,876  

Deposits

    642,039,185       631,809,943       489,816,460  

Borrowings

    48,040,853       26,042,874       32,398,746  

Stockholders' equity

    49,063,426       50,457,994       54,885,256  
                         

ASSET QUALITY

                       
                         

Nonperforming assets

  $ 1,897,775     $ 1,897,775     $ 6,454,940  
                         

Nonperforming assets/total assets

    0.24 %     0.26 %     0.90 %
                         

Allowance for credit losses on loans/total loans

    0.81 %     0.80 %     0.75 %