Attached files

file filename
EX-32 - EXHIBIT 32 - Farmers & Merchants Bancshares, Inc.ex_185394.htm
EX-31.2 - EXHIBIT 31.2 - Farmers & Merchants Bancshares, Inc.ex_185392.htm
EX-31.1 - EXHIBIT 31.1 - Farmers & Merchants Bancshares, Inc.ex_185384.htm
 

 

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 March 31, 2020

 

 

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: 2,974,019 as of May 12, 2020.

 

 

 

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 March 31, 2020 (unaudited)   3
   
Consolidated statements of income (unaudited) for the three months ended March 31, 2020   4
   
Consolidated statements of comprehensive income (unaudited) for the three months ended March 31, 2020  5
   
Consolidated statements of changes in stockholders’ equity (unaudited) for the three months ended March 31, 2020  6
   
Consolidated statements of cash flows (unaudited) for the three months ended March 31, 2020 7
   
Notes to financial statements (unaudited)   9
   
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations  27
   
Item 3. Quantitative and Qualitative Disclosures About Market Risk    41
   
Item 4. Controls and Procedures  41
   
PART II – OTHER INFORMATION    41
   
Item 1. Legal Proceedings   41
   
Item 1A. Risk Factors  42
   
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds  45
   
Item 3. Defaults upon Senior Securities 45
   
Item 4. Mine Safety Disclosures 45
   
Item 5. Other Information 45
   
Item 6. Exhibits 46
   
SIGNATURES 46

 

2

 

PART I – FINANCIAL INFORMATION

Item 1 – Financial Statements

 

 

Farmers and Merchants Bancshares, Inc. and Subsidiaries

Consolidated Balance Sheets

 

   

March 31,

   

December 31,

 
   

2020

   

2019

 
   

(Unaudited)

         

Assets

 
                 

Cash and due from banks

  $ 17,409,858     $ 6,664,307  

Federal funds sold and other interest-bearing deposits

    5,233,944       2,457,045  

Cash and cash equivalents

    22,643,802       9,121,352  

Certificate of deposit in other bank

    100,000       100,000  

Securities available for sale

    40,666,044       36,531,774  

Securities held to maturity

    19,017,782       19,510,018  

Equity security at fair value

    543,600       532,321  

Federal Home Loan Bank stock, at cost

    611,300       376,200  

Mortgage loans held for sale

    1,481,450       242,000  

Loans, less allowance for loan losses of $2,740,150 and $2,593,715

    358,319,859       359,382,843  

Premises and equipment

    5,136,920       5,036,851  

Accrued interest receivable

    1,065,397       1,019,540  

Deferred income taxes

    988,558       1,036,078  

Bank owned life insurance

    7,187,489       7,145,477  

Other assets

    1,839,179       2,180,644  
    $ 459,601,380     $ 442,215,098  
                 

Liabilities and Stockholders' Equity

 
                 

Deposits

               

Noninterest-bearing

  $ 61,153,068     $ 60,659,015  

Interest-bearing

    328,611,361       315,954,299  

Total deposits

    389,764,429       376,613,314  

Securities sold under repurchase agreements

    9,708,344       10,958,118  

Federal Home Loan Bank of Atlanta advances

    5,000,000       -  

Accrued interest payable

    349,725       346,214  

Other liabilities

    4,356,888       4,843,936  
      409,179,386       392,761,582  

Stockholders' equity

               

Common stock, par value $.01 per share, authorized 5,000,000 shares; issued and outstanding 2,974,019 in 2020 and 2019

    29,740       29,740  

Additional paid-in capital

    27,812,991       27,812,991  

Retained earnings

    22,411,468       21,568,161  

Accumulated other comprehensive income

    167,795       42,624  
      50,421,994       49,453,516  
    $ 459,601,380     $ 442,215,098  

 

The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements.

 

3

 

 

Farmers and Merchants Bancshares, Inc. and Subsidiaries

Consolidated Statements of Income

(Unaudited)

 

   

Three months ended

 
   

March 31

 
   

2020

   

2019

 
                 

Interest income

               

Loans, including fees

  $ 4,322,654     $ 4,160,086  

Investment securities - taxable

    210,506       152,317  

Investment securities - tax exempt

    144,084       160,607  

Federal funds sold and other interest earning assets

    32,792       74,526  

Total interest income

    4,710,036       4,547,536  
                 

Interest expense

               

Deposits

    906,199       775,531  

Securities sold under repurchase agreements

    38,194       25,299  

Federal Home Loan Bank advances and other borrowings

    109       20,553  

Total interest expense

    944,502       821,383  

Net interest income

    3,765,534       3,726,153  
                 

Provision for loan losses

    125,000       13,000  
                 

Net interest income after provision for loan losses

    3,640,534       3,713,153  
                 

Noninterest income

               

Service charges on deposit accounts

    158,555       152,060  

Mortgage banking income

    62,257       32,719  

Bank owned life insurance income

    42,012       40,386  

Unrealized gain on equity security

    8,510       7,845  

Gain on sale of SBA loans

    -       130,015  

Other fees and commissions

    30,668       29,371  

Total noninterest income

    302,002       392,396  
                 

Noninterest expense

               

Salaries

    1,354,919       1,326,783  

Employee benefits

    447,104       381,964  

Occupancy

    183,152       214,420  

Furniture and equipment

    160,449       155,147  

Acquisition

    179,824       -  

Other

    620,865       676,972  

Total noninterest expense

    2,946,313       2,755,286  
                 

Income before income taxes

    996,223       1,350,263  

Income taxes

    152,916       253,976  

Net income

  $ 843,307     $ 1,096,287  
                 

Earnings per share - basic and diluted

  $ 0.28     $ 0.37  

 

  The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements.  

 

4

 

 

Farmers and Merchants Bancshares, Inc. and Subsidiaries

Consolidated Statements of Comprehensive Income

(Unaudited)

 

   

Three Months Ended

 
   

March 31,

 
   

2020

   

2019

 
                 

Net income

  $ 843,307     $ 1,096,287  
                 

Other comprehensive income, net of income taxes:

               
                 

Securities available for sale

               

Net unrealized gain arising during the period

    172,691       412,306  

Income tax expense

    47,520       113,456  

Total other comprehensive income

    125,171       298,850  
                 

Total comprehensive income

  $ 968,478     $ 1,395,137  

 

The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements.

 

5

 

Farmers and Merchants Bancshares, Inc. and Subsidiaries

 

Consolidated Statements of Changes in Stockholders’ Equity

Three months ended March 31, 2020 and 2019

(Unaudited except for year-end amounts)

 

                   

Additional

           

Accumulated other

   

Total

 
   

Common stock

   

paid-in

   

Retained

   

comprehensive

   

stockholders'

 
   

Shares

   

Par value

   

capital

   

earnings

   

income

    equity  

Balance, December 31, 2018

    1,682,997     $ 16,830     $ 27,324,794     $ 18,621,382     $ (568,299 )   $ 45,394,707  
                                                 

Net income

    -       -       -       1,096,287       -       1,096,287  

Unrealized loss on securities available for sale net of income tax expense of $113,456

    -       -       -       -       298,850       298,850  

Reclassification due to adoption of ASU No. 2016-02

    -       -       -       (91,447 )     -       (91,447 )
                                                 

Balance, March 31, 2019

    1,682,997     $ 16,830     $ 27,324,794     $ 19,626,222     $ (269,449 )   $ 46,698,397  
                                                 

Balance, December 31, 2019

    2,974,019     $ 29,740     $ 27,812,991     $ 21,568,161     $ 42,624     $ 49,453,516  
                                                 

Net income

    -       -       -       843,307       -       843,307  

Unrealized gain on securities available for sale net of income tax expense of $47,520

    -       -       -       -       125,171       125,171  
                                                 

Balance, March 31, 2020

    2,974,019     $ 29,740     $ 27,812,991     $ 22,411,468     $ 167,795     $ 50,421,994  

 

The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements

 

6

 

 

Farmers and Merchants Bancshares, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

(Unaudited)

 

Three Months Ended March 31,

 

2020

   

2019

 
                 

Cash flows from operating activities

               

Interest received

  $ 4,640,609     $ 4,508,539  

Fees and commissions received

    251,480       214,151  

Interest paid

    (940,991 )     (782,666 )

Proceeds from sale of mortgage loans held for sale

    3,148,200       1,488,092  

Origination of mortgage loans held for sale

    (4,387,650 )     (1,331,919 )

Cash paid to suppliers and employees

    (3,112,503 )     (2,865,997 )
      (400,855 )     1,230,200  
                 

Cash flows from investing activities

               

Proceeds from maturity and call of securities

               

Available for sale

    2,412,263       1,438,497  

Held to maturity

    500,000       200,000  

Purchase of securities

               

Available for sale

    (6,434,692 )     (5,062,430 )

Held to maturity

    -       (132,187 )

Loans made to customers, net of principal collected

    958,785       4,403,357  

Proceeds from sale of loans

    -       1,483,594  

Redemption (purchase) of stock in FHLB of Atlanta

    (235,100 )     72,100  

Purchases of premises, equipment and software

    (179,292 )     (33,464 )
      (2,978,036 )     2,369,467  
                 

Cash flows from financing activities

               

Net increase (decrease) in

               

Noninterest-bearing deposits

    494,053       (2,285,616 )

Interest-bearing deposits

    12,657,062       12,760,098  

Securities sold under repurchase agreements

    (1,249,774 )     (1,879,205 )

Federal Home Loan Bank of Atlanta advances

    5,000,000       -  
      16,901,341       8,595,277  
                 

Net increase in cash and cash equivalents

    13,522,450       12,194,944  
                 

Cash and cash equivalents at beginning of period

    9,121,352       14,618,237  

Cash and cash equivalents at end of period

  $ 22,643,802     $ 26,813,181  

 

The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements

 

7

 

Farmers and Merchants Bancshares, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

(Unaudited)

 

Three Months Ended March 31,

 

2020

   

2019

 
                 

Reconciliation of net income to net cash provided by operating activities

               

Net income

  $ 843,307     $ 1,096,287  

Adjustments to reconcile net income to net cash provided by operating activities

               

Depreciation and amortization

    89,852       90,167  

Provision for loan losses

    125,000       13,000  

Lease expense in excess of rent paid

    8,672       11,083  

Equity security dividend reinvested

    (2,769 )     (3,045 )

Unrealized gain on equity security

    (8,510 )     (7,845 )

Gain on sale of loans

    -       (130,015 )

Decrease (increase) in mortgage loans held for sale

    (1,239,450 )     156,173  

Amortization of premiums and accretion of discounts, net

    53,086       19,721  

Increase (decrease) in

               

Deferred loan fees

    (20,801 )     (11,680 )

Accrued interest payable

    3,511       38,717  

Other liabilities

    (458,358 )     (115,566 )

Decrease (increase) in

               

Accrued interest receivable

    (45,857 )     (24,271 )

Bank owned life insurance cash surrender value

    (42,012 )     (40,386 )

Other assets

    293,474       137,860  
                 
    $ (400,855 )   $ 1,230,200  

 

The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements 

 

8

 

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 ended March 31, 2020 do not necessarily reflect the results that may be expected for the entire fiscal year ending December 31, 2020 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, 2019, which are included in Farmers and Merchants Bancshares, Inc.’s Annual Report on Form 10-K for the year ended December 31, 2019. 

 

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.

 

9

 

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. ASU 2019-10 “Financial Instruments – Credit Losses (Topic 326), Derivatives and hedging (Topic 815), and Leases (Topic 842): Effective Dates” extended the implementation date to 2023 for SEC registered smaller reporting companies and private companies. The Company is considered a smaller reporting company. 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 was effective for us on January 1, 2020, with early adoption permitted, and did not 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 was effective for us on January 1, 2020, with early adoption permitted, and did not have a material impact on the Company’s financial statements.

 

Subsequent Events

 

On March 11, 2020, the World Health Organization declared a pandemic as a result of the global spread of the coronavirus, commonly referred to as COVID-19.  The spread of the disease quickly accelerated in the United States and to date, all 50 states have reported cases.  The U.S. and state governments reacted to the pandemic by issuing shelter-at-home orders and requiring that non-essential businesses be closed to prevent spread of the virus.  The health crisis quickly turned into a financial crisis resulting in guidance and mandates regarding foreclosures and repossessions and accounting and regulatory changes designed to encourage banks to work with customers suffering detrimental financial impact.

 

10

 

Farmers and Merchants Bancshares, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Unaudited)

 

As a result of the pandemic effecting the states and local markets in which it operates, the Company successfully implemented its Pandemic Contingency Plan with the goal of protecting the health, safety and financial well-being of its associates and customers.  As part of its plan to protect the financial well-being of its customers, the Company chose to participate and educate its customers on the government sponsored plans established to provide financial assistance to businesses.

 

The U.S. Government’s Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”) established the Small Business Administration (“SBA”) Paycheck Protection Program (“PPP”) which provides small businesses with resources to maintain payroll, hire back employees who may have been laid off, and to cover applicable overhead expenses.  We acted expeditiously to prepare our associates so they could guide our customers on the proper procedures necessary to enable them to take advantage of this program.  We developed an SBA PPP specific information site within our website that provided detailed information, links and materials for eligible customers to access.  Internally, we reallocated resources to review, process and data enter customer applications, working tirelessly over extended hours to provide access to as many local business owners as possible.  We were able to fund 172 loan applications for approximately $25.3 million from the first tranche of PPP designated funds.  Congress allocated additional funding to the PPP on April 23, 2020.  Due to our advance preparation and software implementation, we were able to quickly gain approval for an additional 78 loan applications for approximately $5.1 million through May 11, 2020.  In total, we have gained approval for over $30 million dollars to 250 small businesses.  Approximately 68% of the loans were under $100,000 in size. We will continue to provide access to the PPP and process applications for as long as the PPP is open and funds are available so that we can assist as many small business owners in our markets as possible.  These loans are 100% guaranteed by the SBA, have up to a two-year maturity, provide for a six-month deferral period, and have an interest rate of 1%.  These loans may be forgiven by the SBA if the borrower meets certain conditions, including by using at least 75% of the loan proceeds for payroll costs.  The SBA also established processing fees from 1% to 5%, depending on the loan amount.  We anticipate receiving approximately $1,257,000 in fees.

 

In April 2020, the Bank established eligibility to participate in the Paycheck Protection Program Liquidity Facility (“PPPLF”) which was established by Congress and administered by the Federal Reserve Bank.  This facility uses the SBA guaranteed PPP loans as collateral, offering 100% collateral coverage with no recourse to the Bank.  The majority of the PPP loan disbursements, which were all subsequent to quarter end, have been to internal, non-interest-bearing accounts awaiting use by borrowers.  As a result, we have not yet accessed the PPPLF, but are prepared to utilize the fund when management determines the timing is appropriate.

 

The Company’s allowance for loan losses (the “ALL”) increased $146,435 to $2,740,150 at March 31, 2020 compared to $2,593,715 at December 31, 2019.  The ALL to total loans was 0.76% and 0.72% at March 31, 2020 and December 31, 2019, respectively.  This increase was driven by the increased provision expense which was adjusted for qualitative factors related to the economic uncertainty and increased unemployment rates related to the COVID-19 pandemic.

 

The Company has provided loan modifications to its borrowers who are impacted by the COVID-19. Modifications include deferrals of principal and interest for periods up to three months and interest only periods of three months. These deferrals could be extended an additional three months. As of May 6, 2020, the Company has modified loans with an aggregate principal balance of $80.4 million, or 22% of its loan portfolio.  The Company is currently evaluating requests for relief on an additional $33.8 million in loans, or 9% of its loan portfolio. The pandemic has had an impact on most industries represented by the Company’s loan portfolio with respect to which these modifications have been made, including retail, mixed use, residential rental, land development, accommodations, senior living, commercial office, and warehouse. 

 

11

 

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

 

March 31, 2020

 

cost

   

gains

   

losses

   

value

 
                                 

Available for sale

                               
                                 

State and municipal

  $ 2,382,514     $ 1,218     $ 3,104     $ 2,380,628  

SBA pools

    2,054,025       -       46,398       2,007,627  

Corporate bonds

    495,000       -       9,552       485,448  

Mortgage-backed securities

    35,503,008       461,811       172,478       35,792,341  
    $ 40,434,547     $ 463,029     $ 231,532     $ 40,666,044  
                                 

Held to maturity

                               
                                 

State and municipal

  $ 19,017,782     $ 63,126     $ 434,872     $ 18,646,036  

 

   

Amortized

   

Unrealized

   

Unrealized

   

Fair

 

December 31, 2019

 

cost

   

gains

   

losses

   

value

 
                                 

Available for sale

                               
                                 

State and municipal

  $ 508,134     $ 4,536     $ -     $ 512,670  

SBA pools

    2,203,834       -       52,037       2,151,797  

Mortgage-backed securities

    33,760,999       255,843       149,535       33,867,307  
    $ 36,472,967     $ 260,379     $ 201,572     $ 36,531,774  
                                 

Held to maturity

                               
                                 

State and municipal

  $ 19,510,018     $ 588,393     $ 480     $ 20,097,931  

 

12

 

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

 

March 31, 2020

 

cost

   

value

   

cost

   

value

 
                                 

Within one year

  $ 1,875,000     $ 1,875,000     $ 256,279     $ 257,642  

Over one to five years

    752,514       739,858       561,884       561,512  

Over five to ten years

    250,000       251,218       3,224,291       3,246,851  

Over ten years

    -       -       14,975,328       14,580,031  
      2,877,514       2,866,076       19,017,782       18,646,036  

Mortgage-backed securities and SBA pools, due in monthly installments

    37,557,033       37,799,968       -       -  
    $ 40,434,547     $ 40,666,044     $ 19,017,782     $ 18,646,036  
                                 

December 31, 2019

                               
                                 
Within one year   $ -     $ -     $ 257,150     $ 261,204  
Over one to five years     258,134       258,838       562,587       565,140  
Over five to ten years     250,000       253,832       2,717,125       2,782,474  
Over ten years     -       -       15,973,156       16,489,113  
      508,134       512,670       19,510,018       20,097,931  
                                 
                                 

Mortgage-backed securities and SBA pools, due in monthly installments

    35,964,833       36,019,104       -       -  
      36,472,967     $ 36,531,774     $ 19,510,018     $ 20,097,931  

 

Securities with a carrying value of $10,258,557 and $11,441,474 as of March 31, 2020 and December 31, 2019, respectively, were pledged as collateral for government deposits and securities sold under repurchase agreements.

 

13

 

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 March 31, 2020 and December 31, 2019.

 

March 31, 2020

 

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

  $ 10,322,326     $ 437,976     $ -     $ -     $ 10,322,326     $ 437,976  

SBA pools

    -       -       2,007,627       46,398       2,007,627       46,398  

Corporate bonds

    485,448       9,552       -       -       485,448       9,552  

Mortgage-backed securities

    13,848,896       128,364       2,366,487       44,114       16,215,383       172,478  

Total

  $ 24,656,670     $ 575,892     $ 4,374,114     $ 90,512     $ 29,030,784     $ 666,404  

 

December 31, 2019

 

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

  $ 251,618     $ 480     $ -     $ -     $ 251,618     $ 480  

SBA pools

    -       -       2,151,797       52,037       2,151,797       52,037  

Mortgage-backed securities

    10,643,624       58,063       7,295,788       91,472       17,939,412       149,535  

Total

  $ 10,895,242     $ 58,543     $ 9,447,585     $ 143,509     $ 20,342,827     $ 202,052  

 

 

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 March 31, 2020 and December 31, 2019, 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 March 31, 2020 and December 31, 2019, management believes that these unrealized losses are temporary and, accordingly, have not been recognized in the Company’s consolidated statement of income.

 

14

 

Farmers and Merchants Bancshares, Inc. and Subsidiaries 

Notes to Consolidated Financial Statements (Continued)

(Unaudited)

 

 

4.

Loans

 

Major categories of loans are as follows:

 

   

March 31,

   

December 31,

 
   

2020

   

2019

 
                 

Real estate:

               

Commercial

  $ 241,137,394     $ 240,938,149  

Construction and land development

    19,574,506       18,194,955  

Residential

    75,106,688       76,122,069  

Commercial

    25,452,964       26,947,503  

Consumer

    285,801       292,027  
      361,557,353       362,494,703  

Less: Allowance for loan losses

    2,740,150       2,593,715  

Deferred origination fees net of costs

    497,344       518,145  
    $ 358,319,859     $ 359,382,843  

 

At March 31, 2020 and December 31, 2019, the Company had no nonaccrual loans.

 

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

 

March 31, 2020

                                                       

Real estate:

                                                       

Commercial

  $ 3,836,886     $ -     $ -     $ 3,836,886     $ 237,300,508     $ 241,137,394     $ -  

Construction and land development

    -       -       -       -       19,574,506       19,574,506       -  

Residential

    58,834       -       -       58,834       75,047,854       75,106,688       -  

Commercial

    -       -       -       -       25,452,964       25,452,964       -  

Consumer

    -       -       -       -       285,801       285,801       -  

Total

  $ 3,895,720     $ -     $ -     $ 3,895,720     $ 357,661,633     $ 361,557,353     $ -  
                                                         

December 31, 2019

                                                       

Real estate:

                                                       

Commercial

  $ 224,794     $ -     $ -     $ 224,794     $ 240,713,355     $ 240,938,149     $ -  

Construction and land development

    -       -       -       -       18,194,955       18,194,955       -  

Residential

    59,892       -       -       59,892       76,062,177       76,122,069       -  

Commercial

    -       -       -       -       26,947,503       26,947,503       -  

Consumer

    -       -       -       -       292,027       292,027       -  

Total

  $ 284,686     $ -     $ -     $ 284,686     $ 362,210,017     $ 362,494,703     $ -  

 

15

 

Farmers and Merchants Bancshares, Inc. and Subsidiaries 

Notes to Consolidated Financial Statements (Continued)

(Unaudited)

 

4.

Loans (continued)

 

Impaired loans, segregated by class of loans with average recorded investment and interest recognized for the three months ended March 31, 2020 and the year ended December 31, 2019, are set forth in the following table:

 

   

Unpaid

   

Recorded

   

Recorded

                         
   

Contractual

   

Investment

   

Investment

   

Total

           

Average

 
   

Principal

   

With No

   

With

   

Recorded

   

Related

   

Recorded

 
   

Balance

   

Allowance

   

Allowance

   

Investment

   

Allowance

   

Investment

 

March 31, 2020

                                               

Real estate:

                                               

Commercial

  $ 2,071,836     $ 2,071,836     $ -     $ 2,071,836     $ -     $ 2,078,412  

Residential

    49,342       49,342       -       49,342       -       24,671  
    $ 2,121,178     $ 2,121,178     $ -     $ 2,121,178     $ -     $ 2,103,083  
                                                 

December 31, 2019

                                               

Real estate:

                                               

Commercial

  $ 2,084,988     $ 2,084,988     $ -     $ 2,084,988     $ -     $ 2,631,185  

Residential

    50,057       50,057       -       50,057       -       25,029  
    $ 2,135,045     $ 2,135,045     $ -     $ 2,135,045     $ -     $ 2,656,214  

 

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 March 31, 2020, the Company had one commercial real estate loan totaling $2,071,836 and one residential real estate loan totaling $49,342 that were classified as TDRs. All are included in impaired loans above. At March 31, 2020, the commercial real estate loan is paying as agreed while the residential real estate loan was 30 to 59 days delinquent. There have been no charge-offs or allowances associated with these two loans.

 

At December 31, 2019, the Company had one commercial real estate loan totaling $2,084,988 and one residential real estate loan totaling $50,057 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.

 

Section 4013 of the CARES Act allows financial institutions to suspend application of certain current TDRs accounting guidance under ASC 310-40 for loan modifications related to the COVID-19 pandemic made between March 1, 2020 and the earlier of December 31, 2020 or 60 days after the end of the COVID-19 national emergency, provided certain criteria are met. This relief can be applied to loan modifications for borrowers that were not more than 30 days past due as of December 31, 2019 and to loan modifications that defer or delay the payment of principal or interest, or change the interest rate on the loan. In April 2020, federal and state banking regulators issued the Interagency Statement on Loan Modifications and Reporting for Financial Institutions Working with Customers Affected by the Coronavirus to provide further interpretation of when a borrower is experiencing financial difficulty, specifically indicating that if the modification is either short-term (e.g., six months) or mandated by a federal or state government in response to the COVID-19 pandemic, the borrower is not experiencing financial difficulty under ASC 310-40. The Company continues to prudently work with borrowers negatively impacted by the COVID-19 pandemic while managing credit risks and recognizing appropriate allowance for loan losses on its loan portfolio.  As of May 6, 2020, the Company has modified loans, due to the pandemic and at the borrower’s request, with an aggregate principal balance of $80.4 million, or 22% of its loan portfolio.  The Company is currently evaluating requests for relief on an additional $33.8 million in loans, or 9% of its loan portfolio.  All of these modifications are not be accounted for as TDRs since they currently meet the guidelines of the CARES Act. See Note 2 to the financial statements included elsewhere in this report for additional information. 

 

16

 

Farmers and Merchants Bancshares, Inc. and Subsidiaries

Notes to Consolidated Financial Statements (Continued)

(Unaudited)

 

4.

Loans (continued)

 

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.

 

17

 

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

                         

March 31, 2020

 

Excellent

   

average

   

Average

   

Acceptable

   

watch

   

mention

   

Substandard

   

Doubtful

   

Total

 
                                                                         

Real estate:

                                                                       

Commercial

  $ -     $ 2,638,429     $ 83,131,894     $ 107,599,125     $ 38,927,221     $ -     $ 8,840,725     $ -     $ 241,137,394  

Construction and land development

    -       -       2,468,630       11,206,356       5,899,520       -       -       -       19,574,506  

Residential

    39,853       1,509,432       29,534,359       35,577,567       5,964,205       -       2,481,272       -       75,106,688  

Commercial

    -       20,000       6,649,244       15,520,228       3,263,492       -       -       -       25,452,964  

Consumer

    8,714       96,856       75,772       56,794       18,408       -       -       29,257       285,801  
    $ 48,567     $ 4,264,717     $ 121,859,899     $ 169,960,070     $ 54,072,846     $ -     $ 11,321,997     $ 29,257     $ 361,557,353  

 

           

Above

                   

Pass

   

Special

                         

December 31, 2019

 

Excellent

   

average

   

Average

   

Acceptable

   

watch

   

mention

   

Substandard

   

Doubtful

   

Total

 
                                                                         

Real estate:

                                                                       

Commercial

  $ -     $ 2,769,944     $ 91,274,940     $ 110,566,629     $ 27,438,005     $ -     $ 8,888,631     $ -     $ 240,938,149  

Construction and land development

    -       216,000       4,737,737       8,572,151       4,669,067       -       -       -       18,194,955  

Residential

    39,817       1,633,783       30,767,418       34,784,120       6,386,377       -       2,510,554       -       76,122,069  

Commercial

    153,848       20,000       11,682,299       11,995,143       3,096,213       -       -       -       26,947,503  

Consumer

    2,327       99,385       91,620       60,049       19,214       -       240       19,192       292,027  
    $ 195,992     $ 4,739,112     $ 138,554,014     $ 165,978,092     $ 41,608,876     $ -     $ 11,399,425     $ 19,192     $ 362,494,703  

 

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.

 

18

 

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 three-month periods ended March 31, 2020 and 2019 and for the year ended December 31, 2019.   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:

 

March 31, 2020

 

balance

   

losses

   

offs

   

Recoveries

   

balance

   

Individually

   

Collectively

   

Individually

   

Collectively

 
                                                                         

Real estate:

                                                                       

Commercial

  $ 1,763,861     $ 149,860     $ -     $ 2,000     $ 1,915,721     $ -     $ 1,915,721     $ 2,071,836     $ 239,065,558  

Construction and land development

    192,828       13,677       -       3,600       210,105       -       210,105       -       19,574,506  

Residential

    478,124       1,629       -       -       479,753       -       479,753       49,342       75,057,346  

Commercial

    107,782       (16,720 )     -       15,835       106,897       -       106,897       -       25,452,964  

Consumer

    4,133       824       -       -       4,957       -       4,957       -       285,801  

Unallocated

    46,987       (24,270 )     -       -       22,717       -       22,717       -       -  
    $ 2,593,715     $ 125,000     $ -     $ 21,435     $ 2,740,150     $ -     $ 2,740,150     $ 2,121,178     $ 359,436,175  

 

                                           

Allowance for loan losses

   

Outstanding loan

 
           

Provision

                           

ending balance evaluated

   

balances evaluated

 
   

Beginning

   

for loan

   

Charge

           

Ending

   

for impairment:

   

for impairment:

 

March 31, 2019

 

balance

   

losses

   

offs

   

Recoveries

   

balance

   

Individually

   

Collectively

   

Individually

   

Collectively

 
                                                                         

Real estate:

                                                                       

Commercial

  $ 1,754,372     $ 3,524     $ -     $ 1,000     $ 1,758,896     $ -     $ 1,758,896     $ 3,163,793     $ 233,630,509  

Construction and land development

    196,374       (29,317 )     -       3,375       170,432       -       170,432       -       15,914,131  

Residential

    401,626       32,059       -       -       433,685       -       433,685       -       63,019,749  

Commercial

    102,610       (3,482 )     -       2,500       101,628       -       101,628       -       22,095,306  

Consumer

    10,428       (5,569 )     -       -       4,859       -       4,859       -       367,293  

Unallocated

    43,924       15,785       -       -       59,709       -       59,709       -       -  
    $ 2,509,334     $ 13,000     $ -     $ 6,875     $ 2,529,209     $ -     $ 2,529,209     $ 3,163,793     $ 335,026,988  

 

                                           

Allowance for loan losses

   

Outstanding loan

 
           

Provision

                           

ending balance evaluated

   

balances evaluated

 
   

Beginning

   

for loan

   

Charge

           

Ending

   

for impairment:

   

for impairment:

 

December 31, 2019

 

balance

   

losses

   

offs

   

Recoveries

   

balance

   

Individually

   

Collectively

   

Individually

   

Collectively

 
                                                                         

Real estate:

                                                                       

Commercial

  $ 1,754,372     $ (11,700 )   $ -     $ 21,189     $ 1,763,861     $ -     $ 1,763,861     $ 2,084,988     $ 238,853,161  

Construction and land development

    196,374       (17,571 )     -       14,025       192,828       -       192,828       -       18,194,955  

Residential

    401,626       76,498       -       -       478,124       -       478,124       50,057       76,072,012  

Commercial

    102,610       (3,995 )     -       9,167       107,782       -       107,782       -       26,947,503  

Consumer

    10,428       (6,295 )     -       -       4,133       -       4,133       -       292,027  

Unallocated

    43,924       3,063       -       -       46,987       -       46,987       -       -  
    $ 2,509,334     $ 40,000     $ -     $ 44,381     $ 2,593,715     $ -     $ 2,593,715     $ 2,135,045     $ 360,359,658  

 

19

 

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 leases for certain office premises.

 

The following table shows operating lease right of use assets and operating lease liabilities as of March 31, 2020 and December 31, 2020:

 

 

Consolidated Balance

               
 

Sheet classification

 

March 31, 2020

   

December 31, 2019

 

Operating lease right of use asset

Other assets

  $ 1,354,918     $ 1,392,281  

Operating lease liabilities

Other liabilities

    1,530,666       1,559,356  

 

Operating lease cost included in occupancy expense in the statement of income for the three-month periods ended March 31, 2020 and 2019 was $49,791 and $47,807, 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

 
         

2020

  $ 149,884  

2021

    210,955  

2022

    221,497  

2023

    228,531  

2024

    234,910  

Thereafter

    1,140,679  

Total lease payments

    2,186,456  

Less imputed interest

    (655,790 )

Present value of operating lease liabilities

  $ 1,530,666  

 

For operating leases as of March 31, 2020, the weighted average remaining lease term is 9.3 years and the weighted average discount rate is 3.25%.  During the three-month periods ended March 31, 2020 and 2019, cash paid for amounts included in the measurement of lease liabilities was $41,119 and $36,724, 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.

 

20

 

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 March 31, 2020, the Bank met all capital adequacy requirements under the Basel III Capital Rules on a fully phased-in basis.

 

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.

 

21

 

Farmers and Merchants Bancshares, Inc. and Subsidiaries 

Notes to Consolidated Financial Statements (Continued)

(Unaudited)

 

6.

Capital Standards (continued)

 

The following table presents actual and required capital ratios as of March 31, 2020 and December 31, 2019 for the Bank under the Basel III Capital Rules. The minimum required capital amounts presented include the minimum required capital levels as of March 31, 2020 and December 31, 2019 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.

 

                   

Minimum

                 
                   

Capital Adequacy

   

To Be Well

 

(Dollars in thousands)

 

Actual

   

Phase-In Schedule

   

Capitalized

 

March 31, 2020

 

Amount

   

Ratio

   

Amount

   

Ratio

   

Amount

   

Ratio

 
                                                 

Total capital (to risk-weighted assets)

  $ 51,985       14.09 %   $ 38,741       10.50 %   $ 36,896       10.00 %

Tier 1 capital (to risk-weighted assets)

    49,245       13.35 %     31,362       8.50 %     29,517       8.00 %

Common equity tier 1 (to risk-weighted assets)

    49,245       13.35 %     25,827       7.00 %     23,982       6.50 %

Tier 1 leverage (to average assets)

    49,245       10.98 %     17,933       4.00 %     22,416       5.00 %

 

                   

Minimum

                 
                   

Capital Adequacy

   

To Be Well

 

(Dollars in thousands)

 

Actual

   

Phase-In Schedule

   

Capitalized

 

December 31, 2019

 

Amount

   

Ratio

   

Amount

   

Ratio

   

Amount

   

Ratio

 
                                                 

Total capital (to risk-weighted assets)

  $ 51,274       13.88 %   $ 38,775       10.50 %   $ 36,928       10.00 %

Tier 1 capital (to risk-weighted assets)

    48,681       13.18 %     31,389       8.50 %     29,543       8.00 %

Common equity tier 1 (to risk-weighted assets)

    48,681       13.18 %     25,850       7.00 %     24,003       6.50 %

Tier 1 leverage (to average assets)

    48,681       10.94 %     17,798       4.00 %     22,247       5.00 %

 

To be categorized as well capitalized, the Bank must maintain ratios as set forth in the table. As of March 31, 2020, the most recent notification from the FDIC 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.

 

22

 

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.

 

23

 

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 March 31, 2020 and December 31, 2019, 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

 

March 31, 2020

                               
                                 

Recurring

                               

Available for sale securities

                               

State and municipal

  $ -     $ 2,380,628     $ -     $ 2,380,628  

SBA pools

    -       2,007,627       -       2,007,627  

Corporate bonds

    -       485,448       -       485,448  

Mortgage-backed securities

    -       35,792,341       -       35,792,341  
    $ -     $ 40,666,044     $ -     $ 40,666,044  
                                 

Equity security at fair value

                               

Mutual fund

  $ 543,600     $ -     $ -     $ 543,600  
                                 

Nonrecurring

                               

Impaired loans

  $ -     $ -     $ 2,121,178     $ 2,121,178  
                                 

December 31, 2019

                               
                                 

Recurring

                               

Available for sale securities

                               

State and municipal

  $ -     $ 512,670     $ -     $ 512,670  

SBA pools

    -       2,151,797       -       2,151,797  

Mortgage-backed securities

    -       33,867,307       -       33,867,307  
    $ -     $ 36,531,774     $ -     $ 36,531,774  
                                 

Equity security at fair value

                               

Mutual fund

  $ 532,321     $ -     $ -     $ 532,321  
                                 

Nonrecurring

                               

Impaired loans

  $ -     $ -     $ 2,135,045     $ 2,135,045  

 

24

 

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:

 

   

March 31, 2020

   

December 31, 2019

 
   

Carrying

   

Estimated

   

Carrying

   

Estimated

 
   

Amount

   

Fair Value

   

Amount

   

Fair Value

 

Financial assets

                               

Level 2 inputs

                               

Securities held to maturity

  $ 19,017,782     $ 18,646,036     $ 19,510,018     $ 20,097,931  

Mortgage loans held for sale

    1,481,450       1,501,296       242,000       245,857  

Federal Home Loan Bank stock

    611,300       611,300       376,200       376,200  

Level 3 inputs

                               

Loans, net

    358,319,859       358,411,804       359,382,843       359,346,031  
                                 

Financial liabilities

                               

Level 1 inputs

                               

Noninterest-bearing deposits

  $ 61,153,068     $ 61,153,068     $ 60,659,015     $ 60,659,015  

Securities sold under repurchase agreements

    9,708,344       9,708,344       10,958,118       10,958,118  

Level 2 inputs

                               

Interest-bearing deposits

    328,611,361       340,381,361       315,954,299       313,622,299  

Federal Home Loan Bank advances

    5,000,000       5,250,000       -       -  

 

 

The fair value of mortgage loans held for sale is determined by the expected sales price. The fair value of loans were determined using an exit price methodology. 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.

 

25

 

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-month period ended March 31, 2020 and 2019.  There were no common stock equivalents outstanding for the three-month periods ended March 31, 2020 or 2019.

 

   

Three Months

Ended

   

Three Months

Ended

 
   

March 31,

2020

   

March 31,

2019

 
                 

Net income

  $ 843,307     $ 1,096,287  
                 

Weighted average shares outstanding

    2,974,019       2,945,245  
                 

Earnings per share - basic and diluted

  $ 0.28     $ 0.37  

 

 

 

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 $66,649 and $61,817 for the three-month periods ended March 31, 2020 and 2019, 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 $1,589 and $1,468 for the three-month periods ended March 31, 2020 and 2019, 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 $51,300 and $30,600 for the three-month periods ended March 31, 2020 and 2019, respectively.

 

Retirement plan expenses are included in employee benefits on the consolidated statements of income.

 

26

 

 

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, 2019. 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”).

 

27

 

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.

 

On March 6, 2020, the Company, Anthem Acquisition Sub, a wholly-owned subsidiary of the Company (“Merger Sub”) and Carroll Bancorp, (“Carroll”), the parent company of Carroll Community Bank, a Maryland commercial bank (“Carroll Bank”), entered into an Agreement and Plan of Merger (the “Merger Agreement”), pursuant to which Merger Sub will be merged with and into Carroll, with Carroll as the surviving corporation, and, immediately thereafter, Carroll will be merged with and into the Company, with the Company as the surviving corporation (collectively, the “Merger”). The Merger Agreement, which has been approved by the boards of the Company, Merger Sub and Carroll, provides that the outstanding shares of Carroll’s common stock will be converted into the right to receive cash in the aggregate amount of $25 million, subject to a dollar-for-dollar reduction if and to the extent Carroll’s tangible book value prior to the closing does not equal or exceed $18,200,000. Immediately following the Merger, Carroll Bank will be merged with and into the Bank, with the Bank as the surviving insured depository institution (the “Bank Merger” and, together with the Merger, the “Merger Transactions”).

 

Our ability to consummate the Merger Transactions is subject to certain conditions, including, among others, the approval of the Merger by the stockholders of Carroll and the receipt of required regulatory approvals.  We expect the Merger to close in the third quarter of 2020, but this date is subject to change.  For additional information regarding the pending Merger, please see as our Current Reports on Form 8-K filed with the SEC on March 6, 2020 and March 11, 2020.

 

You should keep in mind that discussions in this report that refer to the Company’s business, operations and risks in the future refer to the Company as a stand-alone entity, and that these considerations will be different with respect to the combined company after the closing of the Merger Transactions.

 

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, 2019, 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, 2019. 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.

 

28

 

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, 2019.

 

 

Paycheck Protection Program

 

The U.S. Government’s Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”) established the Small Business Administration (“SBA”) Paycheck Protection Program (“PPP”) which provides small businesses with resources to maintain payroll, hire back employees who may have been laid off, and to cover applicable overhead expenses.  We acted expeditiously to prepare our associates so they could guide our customers on the proper procedures necessary to enable them to take advantage of this program.  We developed an SBA PPP specific information site within our website that provided detailed information, links and materials for eligible customers to access.  Internally, we reallocated resources to review, process and data enter customer applications, working tirelessly over extended hours to provide access to as many local business owners as possible.  We were able to fund 172 loan applications for approximately $25.3 million from the first tranche of PPP designated funds.  Congress allocated additional funding to the PPP on April 23, 2020.  Due to our advance preparation and software implementation, we were able to quickly gain approval for an additional 78 loan applications for approximately $5.1 million through May 11, 2020.  In total, we have gained approval for over $30 million dollars to 250 small businesses.  Approximately 68% of the loans were under $100,000 in size. We will continue to provide access to the PPP and process applications for as long as the PPP is open and funds are available so that we can assist as many small business owners in our markets as possible.  These loans are 100% guaranteed by the SBA, have up to a two-year maturity, provide for a six-month deferral period, and have an interest rate of 1%.  These loans may be forgiven by the SBA if the borrower meets certain conditions, including by using at least 75% of the loan proceeds for payroll costs.  The SBA also established processing fees from 1% to 5%, depending on the loan amount.  We anticipate receiving approximately $1,257,000 in fees.

 

 

Financial Condition

 

Total assets increased by $17,386,282 or 3.9% during the first quarter of 2020 to $459,601,380 at March 31, 2020 from $442,215,098 at December 31, 2019. The increase in total assets was due primarily to increases of $13,522,450 in cash and cash equivalents and $3,642,034 in debt securities.

 

Total liabilities increased $16,417,804 or 4.2% during the first quarter of 2020 to $409,179,386 at March 31, 2020 from $392,761,582 at December 31, 2019. The increase was due primarily to a $13,151,115 increase in deposits and a $5,000,000 increase in FHLB advances, offset by a reduction of $1,249,774 in securities sold under repurchase agreements.

 

29

 

Stockholders’ equity increased by $968,478 during the first quarter of 2020 to $50,421,994 at March 31, 2020 from $49,453,516 at December 31, 2019. The increase was due primarily to net income for the period of $843,307 and an increase of $125,171 in accumulated other comprehensive income.

 

Loans

 

Major categories of loans at March 31, 2020 and December 31, 2019 are as follows:

 

   

March 31,

           

December 31,

         
   

2020

           

2019

         
                                 

Real estate:

                               

Commercial

  $ 241,137,394       67 %   $ 240,938,149       67 %

Construction/Land development

    19,574,506       5 %     18,194,955       5 %

Residential

    75,106,688       21 %     76,122,069       21 %

Commercial

    25,452,964       7 %     26,947,503       7 %

Consumer

    285,801       0 %     292,027       0 %
      361,557,353       100 %     362,494,703       100 %

Less: Allowance for loan losses

    2,740,150               2,593,715          

Deferred origination fees net of costs

    497,344               518,145          
    $ 358,319,859             $ 359,382,843          

  

Loans decreased by $1,062,984 or 0.3% to $358,319,859 at March 31, 2020 from $359,382,843 at December 31, 2019. The decline was due primarily to a $1,015,381 decrease in residential loans and a $1,494,539 decrease in commercial loans, offset by a $1,379,551 increase in construction/land development loans. The allowance for loan losses increased $146,435 to $2,740,150 at March 31, 2020 from $2,593,715 at December 31, 2019.

 

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.

 

30

 

An age analysis of past due loans, segregated by class of loans, as of March 31, 2020 and December 31, 2019, 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

 

March 31, 2020

                                                       

Real estate:

                                                       

Commerical

  $ 3,836,886     $ -     $ -     $ 3,836,886     $ 237,300,508     $ 241,137,394     $ -  

Construction/Land development

    -       -       -       -       19,574,506       19,574,506       -  

Residential

    58,834       -       -       58,834       75,047,854       75,106,688       -  

Commercial

    -       -       -       -       25,452,964       25,452,964       -  

Consumer

    -       -       -       -       285,801       285,801       -  
                                                         

Total

  $ 3,895,720     $ -     $ -     $ 3,895,720     $ 357,661,633     $ 361,557,353     $ -  

 

                   

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, 2019

                                                       

Real estate:

                                                       

Commerical

  $ 224,794     $ -     $ -     $ 224,794     $ 240,713,355     $ 240,938,149     $ -  

Construction/Land development

    -       -       -       -       18,194,955       18,194,955       -  

Residential

    59,892       -       -       59,892       76,062,177       76,122,069       -  

Commercial

    -       -       -       -       26,947,503       26,947,503       -  

Consumer

    -       -       -       -       292,027       292,027       -  
                                                         

Total

  $ 284,686     $ -     $ -     $ 284,686     $ 362,210,017     $ 362,494,703     $ -  

 

 

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.

 

At March 31, 2020 and December 31, 2019, the Company had no nonaccrual loans or loans that were delinquent 90 days or greater.

 

 

Impaired loans as of March 31, 2020 and December 31, 2019 are set forth in the following table:

 

   

March 31

   

December 31,

 
   

2020

   

2019

 
                 

Impaired loans with no valuation allowance

  $ 2,121,178     $ 2,135,045  

Impaired loans with a valuation allowance

    -       -  

Total impaired loans

  $ 2,121,178     $ 2,135,045  

 

31

 

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.

 

Section 4013 of the U.S. Government’s Coronavirus Aid, Relief, and Economic Security Act allows financial institutions to suspend application of certain current TDRs accounting guidance under ASC 310-40 for loan modifications related to the COVID-19 pandemic made between March 1, 2020 and the earlier of December 31, 2020 or 60 days after the end of the COVID-19 national emergency, provided certain criteria are met. This relief can be applied to loan modifications for borrowers that were not more than 30 days past due as of December 31, 2019 and to loan modifications that defer or delay the payment of principal or interest, or change the interest rate on the loan. In April 2020, federal and state banking regulators issued the Interagency Statement on Loan Modifications and Reporting for Financial Institutions Working with Customers Affected by the Coronavirus to provide further interpretation of when a borrower is experiencing financial difficulty, specifically indicating that if the modification is either short-term (e.g., six months) or mandated by a federal or state government in response to the COVID-19 pandemic, the borrower is not experiencing financial difficulty under ASC 310-40. The Company continues to prudently work with borrowers negatively impacted by the COVID-19 pandemic while managing credit risks and recognizing appropriate allowance for credit losses on its loan portfolio.  See Notes 2 and 4 to the financial statements included elsewhere in this report for additional information. 

 

At March 31, 2020, the Company had one commercial real estate loan totaling $2,071,836 and one residential real estate loan totaling $49,342 that were classified as TDRs. All are included in impaired loans above. At March 31, 2020, the commercial real estate loan is paying as agreed while the residential real estate loan was 30 to 59 days delinquent. There have been no charge-offs or allowances associated with these two loans.

 

At December 31, 2019, the Company had one commercial real estate loan totaling $2,084,988 and one residential real estate loan totaling $50,057 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.

 

    March 31,    

December 31,

 
    2020     2019  

Restructured loans (TDRs):

               

Performing as agreed

  $ 2,071,836     $ 2,135,045  

Not performing as agreed

    49,342       -  

Total TDRs

  $ 2,121,178     $ 2,135,045  

 

 

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.

 

32

 

The following table details activity in the allowance for loan losses by portfolio for the three months ended March 31, 2020 and 2019 and the year ended December 31, 2019. 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:

 
March 31, 2020  

balance

   

losses

   

offs

   

Recoveries

   

balance

   

Individually

   

Collectively

   

Individually

   

Collectively

 
                                                                         
Real estate:   $ 1,763,861     $ 149,860     $ -     $ 2,000     $ 1,915,721     $ -     $ 1,915,721     $ 2,071,836     $ 239,065,558  
Commercial                                                                        
Construction and land development     192,828       13,677       -       3,600       210,105       -       210,105       -       19,574,506  
Residential     478,124       1,629       -       -       479,753       -       479,753       49,342       75,057,346  
Commercial     107,782       (16,720 )     -       15,835       106,897       -       106,897       -       25,452,964  
Consumer     4,133       824       -       -       4,957       -       4,957       -       285,801  
Unallocated     46,987       (24,270 )     -       -       22,717       -       22,717       -       -  
    $ 2,593,715     $ 125,000     $ -     $ 21,435     $ 2,740,150     $ -     $ 2,740,150     $ 2,121,178     $ 359,436,175  

 

                                           

Allowance for loan losses

   

Outstanding loan

 
           

Provision

                           

ending balance evaluated

   

balances evaluated

 
   

Beginning

   

for loan

   

Charge

           

Ending

   

for impairment:

   

for impairment:

 

March 31, 2019

 

balance

   

losses

   

offs

   

Recoveries

   

balance

   

Individually

   

Collectively

   

Individually

   

Collectively

 
                                                                         

Real estate:

                                                                       

Commercial

  $ 1,754,372     $ 3,524     $ -     $ 1,000     $ 1,758,896     $ -     $ 1,758,896     $ 3,163,793     $ 233,630,509  

Construction and land development

    196,374       (29,317 )     -       3,375       170,432       -       170,432       -       15,914,131  

Residential

    401,626       32,059       -       -       433,685       -       433,685       -       63,019,749  

Commercial

    102,610       (3,482 )     -       2,500       101,628       -       101,628       -       22,095,306  

Consumer

    10,428       (5,569 )     -       -       4,859       -       4,859       -       367,293  

Unallocated

    43,924       15,785       -       -       59,709       -       59,709       -       -  
    $ 2,509,334     $ 13,000     $ -     $ 6,875     $ 2,529,209     $ -     $ 2,529,209     $ 3,163,793     $ 335,026,988  

 

                                           

Allowance for loan losses

   

Outstanding loan

 
           

Provision

                           

ending balance evaluated

   

balances evaluated

 
   

Beginning

   

for loan

   

Charge

           

Ending

   

for impairment:

   

for impairment:

 

December 31, 2019

 

balance

   

losses

   

offs

   

Recoveries

   

balance

   

Individually

   

Collectively

   

Individually

   

Collectively

 
                                                                         

Real estate:

                                                                       

Commercial

  $ 1,754,372     $ (11,700 )   $ -     $ 21,189     $ 1,763,861     $ -     $ 1,763,861     $ 2,084,988     $ 238,853,161  

Construction and land development

    196,374       (17,571 )     -       14,025       192,828       -       192,828       -       18,194,955  

Residential

    401,626       76,498       -       -       478,124       -       478,124       50,057       76,072,012  

Commercial

    102,610       (3,995 )     -       9,167       107,782       -       107,782       -       26,947,503  

Consumer

    10,428       (6,295 )     -       -       4,133       -       4,133       -       292,027  

Unallocated

    43,924       3,063       -       -       46,987       -       46,987       -       -  
    $ 2,509,334     $ 40,000     $ -     $ 44,381     $ 2,593,715     $ -     $ 2,593,715     $ 2,135,045     $ 360,359,658  

 

The provision for loan losses was $125,000 for the three months ended March 31, 2020 and $13,000 for the three months ended March 31, 2019.

 

During the three-month periods ended March 31, 2020 and March 31, 2019, the Company had no loan charge-offs. Recoveries from loans written off in prior periods totaled $21,435 and $6,875 for the three-month periods ended March 31, 2020 and 2019, respectively.

 

33

 

As of March 31, 2020, the Company had $9,200,820 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, 2019, the Company had $9,264,380 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 $3,642,034 or 6.5% to $59,683,826 at March 31, 2020 from $56,041,792 at December 31, 2019. At March 31, 2020 and December 31, 2019, the Company had classified 68% and 65%, 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. The Company records 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 March 31, 2020 and December 31, 2019:

 

   

March 31

   

December 31,

 
   

2020

   

2019

 

Available for sale

               

State and municipal

  $ 2,380,628     $ 512,670  

SBA pools

    2,007,627       2,151,797  

Corporate Bonds

    485,448       -  

Mortgage-backed securities

    35,792,341       33,867,307  
    $ 40,666,044     $ 36,531,774  
                 

Held to maturity

               

State and municipal

  $ 19,017,782     $ 19,510,018  

 

34

 

The following table sets forth the scheduled maturities of investments in debt securities at March 31, 2020:

 

   

Available for Sale

   

Held to Maturity

 
   

Amortized

Cost

   

Fair Value

   

Amortized

Cost

   

Fair Value

 
                                 

Within 1 year

  $ 1,875,000     $ 1,875,000     $ 256,279     $ 257,642  

Over 1 to 5 years

    752,514       739,858       561,884       561,512  

Over 5 to 10 years

    250,000       251,218       3,224,291       3,246,851  

Over 10 years

    -       -       14,975,328       14,580,031  
      2,877,514       2,866,076       19,017,782       18,646,036  

SBA Pools

    2,054,025       2,007,627       -       -  

Mortgage-backed securities

    35,503,008       35,792,341       -       -  
    $ 40,434,547     $ 40,666,044     $ 19,017,782     $ 18,646,036  

 

SBA pools and mortgage-backed securities are due in monthly installments.

 

Other Real Estate Owned

 

The Bank owns one property in Cecil County, Maryland that was acquired through foreclosure in 2007 and is classified as other real estate owned (“OREO”). The Bank was required by statute to write this property down during 2019 to $0 due to the length of time that it has been held by the Bank. The property is under contract to be sold by the end of 2020.

 

Deposits

 

Total deposits increased by $13,151,115 or 3.5% to $389,764,429 at March 31, 2020 from $376,613,314 at December 31, 2019. The increase in deposits was due to a $6,557,268 increase in interest bearing checking accounts, a $5,219,590 increase in time deposits, a $1,315,375 increase in money market accounts and a $494,053 increase in noninterest-bearing accounts, offset by a $435,171 decrease in savings accounts.

 

The following table shows the average balances and average costs of deposits for the three months ended March 31, 2020 and 2019:

 

   

March 31, 2020

   

March 31, 2019

 
   

Average

   

Average

 
   

Balance

   

Cost

   

Balance

   

Cost

 
                                 

Noninterest bearing demand deposits

  $ 59,982,921       0.00 %   $ 58,107,801       0.00 %

Interest bearing demand deposits

    63,806,965       0.35 %     53,649,964       0.32 %

Savings and money market deposits

    102,211,943       0.32 %     100,148,340       0.30 %

Time deposits

    156,493,583       1.97 %     143,504,411       1.83 %
    $ 382,495,412       0.95 %   $ 355,410,516       0.87 %

 

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 $58.7 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 $21.4 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 $5,000,000 and $0 were outstanding as of March 31, 2020 and December 31, 2019, respectively. There were no borrowings from the Reserve Bank or our commercial bank lenders at March 31, 2020 and December 31, 2019. 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.

 

35

 

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:

 

   

March 31

   

December 31,

 
   

2020

   

2019

 

Amount oustanding at period-end:

               

Securities sold under repurchase agreements

  $ 9,708,344     $ 10,958,118  

Federal Home Loan Bank advances mature in 2025

    5,000,000       -  

Weighted average rate paid at period-end:

               

Securites sold under repurchase agreements

    1.47 %     1.49 %

Federal Home Loan Bank advances

    1.00 %     0.00 %

 

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 Note 6 to the consolidated financial statements presented elsewhere in this report and 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, 2019 under the heading, “Supervision and Regulation – Capital Requirements”.

 

36

 

The following table presents actual and required capital ratios as of March 31, 2020 and December 31, 2019 for the Bank under the Basel III Capital Rules. The minimum required capital amounts presented include the minimum required capital levels as of March 31, 2020 and December 31, 2019, 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

 

March 31, 2020

 

Amount

   

Ratio

   

Amount

   

Ratio

   

Amount

   

Ratio

 
                                                 

Total capital (to risk-weighted assets)

  $ 51,985       14.09 %   $ 38,741       10.50 %   $ 36,896       10.00 %

Tier 1 capital (to risk-weighted assets)

    49,245       13.35 %     31,362       8.50 %     29,517       8.00 %

Common equity tier 1 (to risk- weighted assets)

    49,245       13.35 %     25,827       7.00 %     23,982       6.50 %

Tier 1 leverage (to average assets)

    49,245       10.98 %     17,933       4.00 %     22,416       5.00 %
                                                 

December 31, 2019

                                               
                                                 

Total capital (to risk-weighted assets)

  $ 51,274       13.88 %   $ 38,775       10.50 %   $ 36,928       10.00 %

Tier 1 capital (to risk-weighted assets)

    48,681       13.18 %     31,389       8.50 %     29,543       8.00 %

Common equity tier 1 (to risk- weighted assets)

    48,681       13.18 %     25,850       7.00 %     24,003       6.50 %

Tier 1 leverage (to average assets)

    48,681       10.94 %     17,798       4.00 %     22,247       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 March 31, 2020 and December 31, 2019 are as follows:

 

   

March 31,

   

December 31,

 
   

2020

   

2019

 
                 

Loan commitments

               

Construction and land development

  $ 1,165,500     $ 1,322,275  

Commercial

    3,467,000       4,102,000  

Commercial real estate

    2,792,000       7,560,714  

Residential

    285,000       770,499  
    $ 7,709,500     $ 13,755,488  
                 

Unused lines of credit

               

Home-equity lines

  $ 3,768,471     $ 3,700,404  

Commercial lines

    23,697,296       22,229,095  
    $ 27,465,767     $ 25,929,499  
                 

Letters of credit

  $ 2,203,399     $ 1,935,613  

 

37

 

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 Three Months Ended March 31, 2020 and 2019

 

General

 

Net income for the three months ended March 31, 2020 was $843,307, compared to $1,096,287 for the same period of 2019. The decrease of $252,980 or 23.1% was due to a $191,027 increase in noninterest expenses, a $112,000 increase in the loan loss provision, and a decrease in noninterest income of $90,394, offset by a $39,381 increase in net interest income and a $101,060 decrease in income taxes. Included in noninterest expense is $179,824 of one-time expenses incurred in connection with the pending acquisition of Carroll Bank. Without these acquisition costs, net income would have been $973,648 for the three months ended March 31, 2020.

 

   

Three Months Ended

 
   

March 31, 2020

   

March 31, 2019

 
           

Excluding

         
   

As Reported

   

Acquisition Costs

   

As Reported

 
                         

Income before taxes

  $ 996,223     $ 1,176,047     $ 1,350,263  

Income taxes

    152,916       202,399       253,976  

Net income

  $ 843,307     $ 973,648     $ 1,096,287  

Earnings per share

  $ 0.28     $ 0.33     $ 0.37  

Return on average assets

    0.75 %     0.87 %     1.05 %

Return on average equity

    6.72 %     7.76 %     9.49 %

 

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 $3,765,534 for the three months ended March 31, 2020, compared to $3,726,153 for the same period of 2019.

 

Total interest income for the three months ended March 31, 2020 was $4,710,036 compared to $4,547,536 for the same period of 2019, an increase of $162,500 or 3.6%.

 

38

 

Total interest income on loans for the three months ended March 31, 2020 increased by $162,568 when compared to the same period of 2019 due to a $20.4 million higher average loan balance for the first three months of 2020 when compared to the same period of 2019, offset by a lower loan yield of 4.74% for the first three months of 2020 versus 4.83% for the same period of 2019. Investment income for the first three months of 2020 increased by $41,666 or 13.3% when compared to the same period of 2019 due to a $10.2 million higher average investment balance, offset by a decrease in fully-taxable equivalent yield to 2.86% for three months ended March 31, 2020, compared to 2.93% for the same period of 2019. The fully-taxable equivalent yield on total interest-earning assets decreased 13 basis points to 4.42% for the three months ended March 31, 2020 compared to 4.55% for the same period of 2019. The average balance of total interest-earning assets increased by $28.2 million to $430.0 million for the three months ended March 31, 2020, compared to $401.8 million for the same period of 2019.

 

Total interest expense for the three months ended March 31, 2020 was $944,502, compared to $821,383 for the same period of 2019, an increase of $123,119, or 15.0%. The increase was due to a higher overall cost of funds on interest bearing deposits and borrowings of 1.13% for the three months ended March 31, 2020, compared to 1.06% for the same period of 2019, and a $22.4 million increase in the average balance of interest-bearing liabilities to $333.0 million in the first three months of 2020, compared to $310.6 million in the same period of 2019. Cost of funds for time deposits increased to 1.97% for the three months ended March 31, 2020 from 1.83% for the same period of 2019. Securities sold under repurchase agreements cost of funds increased to 1.47% for the first three months of 2020 from 1.14% for the first three months of 2020.

 

Average noninterest-earning assets increased by $2.0 million to $17.8 million in the first three months of 2020, compared to $15.8 million in the same period of 2019. Average noninterest-bearing deposits increased by $1.9 million to $60.0 million during the first three months of 2020, compared to $58.1 million in the same period of 2019. The average balance in stockholders’ equity increased by $4.0 million for the three months ended March 31, 2020, when compared with the same period of 2019.

 

In August 2019 the FRB began reducing rates after having raised them numerous times from 2015 to 2018 to a peak fed funds range of 2.25% to 2.50%. Two more cuts occurred in 2019 and two have occurred in 2020 reducing the federal funds range to 0.00% to 0.25% As a result, yields on loans and investments have decreased. Our cost of funds, while not lower for the three months ended March 31, 2020 compared to the same period in 2019, is lower than the last three quarters of 2019 and will continue to decline as higher rate certificates of deposit mature and are replaced by lower rate certificates. 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.

 

39

 

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 March 31, 2020 and 2019. Average balances are also provided for noninterest-earning assets and noninterest-bearing liabilities.

 

   

Three Months Ended March 31, 2020

   

Three Months Ended March 31, 2019

 
   

Average

                   

Average

                 
   

Balance

   

Interest

   

Yield

   

Balance

   

Interest

   

Yield

 

Assets:

                                               

Loans

  $ 364,706,926     $ 4,322,654       4.74 %   $ 344,347,514     $ 4,160,086       4.83 %

Securities, taxable

    37,155,531       211,746       2.28 %     27,673,598       153,887       2.22 %

Securities, tax exempt

    18,023,848       183,275       4.07 %     17,287,806       175,390       4.06 %

Federal funds sold and other interest-earning assets

    10,125,466       34,059       1.35 %     12,497,670       76,972       2.46 %

Total interest-earning assets

    430,011,771       4,751,734       4.42 %     401,806,588       4,566,335       4.55 %

Noninterest-earning assets

    17,754,285                       15,776,177                  

Total assets

  $ 447,766,056                     $ 417,582,765                  
                                                 

Liabilities and Stockholders’ Equity:

                                               

NOW, savings, and money market

  $ 166,018,908       136,947       0.33 %   $ 153,798,304       118,448       0.31 %

Certificates of deposit

    156,493,583       769,252       1.97 %     143,504,411       657,083       1.83 %

Securities sold under repurchase agreements

    10,391,770       38,194       1.47 %     8,845,852       25,299       1.14 %

FHLB advances and other borrowings

    131,958       109       0.33 %     4,457,778       20,553       1.84 %

Total interest-bearing liabilities

    333,036,219       944,502       1.13 %     310,606,345       821,383       1.06 %
                                                 

Noninterest-bearing deposits

    59,982,921                       58,107,801                  

Noninterest-bearing liabilities

    4,539,576                       2,648,888                  

Total liabilities

    397,558,716                       371,363,034                  

Stockholders' equity

    50,207,340                       46,219,731                  

Total liabilities and stockholders' equity

  $ 447,766,056                     $ 417,582,765                  
                                                 

Net interest income

          $ 3,807,232                     $ 3,744,952          
                                                 

Interest rate spread

                    3.29 %                     3.49 %
                                                 

Net yield on interest-earning assets

                    3.54 %                     3.73 %
                                                 

Ratio of average interest-earning assets to Average interest-bearing liabilities

                    129.12 %                     129.36 %

 

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 March 31, 2020 was $302,002, compared to $392,396 for the same period of 2019, a decrease of $90,394 or 23.0%. The decrease was primarily a result of a $130,015 lower gain on the sale of SBA loans, offset by a $29,538 increase in mortgage banking income.

 

Noninterest Expense

 

Noninterest expense for the three months ended March 31, 2020 totaled $2,946,313 compared to $2,755,286 for the same period of 2019, an increase of $191,027 or 6.9%. The increase was due primarily to costs incurred related to the pending acquisition of Carroll Bank of $179,824, increases in salaries and benefits of $93,276, offset by decreases in occupancy of $31,268 and in other of $56,107.

 

40

 

Income Tax Expense

 

Income tax expense for the three months ended March 31, 2020 was $152,916, compared to $253,976 for the same period of 2019. The effective tax rate was 15.3% for the three months ended March 31, 2020, compared to 18.8% for the same period of 2019. The decrease in income tax expense was due primarily to lower income before income taxes and a higher percentage of tax exempt revenue for the three months ended March 31, 2020 when compared to the same period in 2019.

 

 

 

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, 2019 under the heading, “Interest Rate Risk”, which provides information as of December 31, 2019. Management believes that no material changes in market risk or our procedures used to evaluate and mitigate these risks have occurred since December 31, 2019.

 

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 March 31, 2020 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 March 31, 2020, 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.

 

41

 

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.

 

Risks Related to Our Pending Merger with Carroll Bancorp, Inc.

 

The COVID-19 pandemic and resulting adverse economic conditions could increase the risks associated with the Company’s proposed merger with Carroll Bancorp, Inc.

 

Our ability to consummate our proposed acquisition of Carroll and the Bank’s ability to consummate its proposed acquisition of Carroll Bank are both subject to certain conditions, including, among others, our receipt of required regulatory approvals and our receipt of funding from a third-party lender necessary to pay the merger consideration (the “Holding Company Loan”), we cannot guaranty that we or Carroll will be able to satisfy all of these conditions.  A bank regulator’s decision to approve an acquisition is based on, among many other factors, its review of various current and estimated financial information regarding the purchaser and the target and how the proposed acquisition will impact the purchaser’s financial condition and results of operations.  Likewise, a third-party lender’s decision to make a loan to the purchaser like the Holding Company Loan is based in large part on the current and estimated financial condition and results of operations of the borrower.  The ongoing COVID-19 pandemic and the risks that it presents to the Company, to Carroll, and to their respective customers could heighten the risks associated with the Merger Transactions, including, without limitation, risks related to the satisfaction of the conditions to closing the Merger Transactions in the anticipated timeframe or at all, including risks related to the failure to obtain necessary regulatory and Carroll stockholder approvals, the Company’s failure to close on the Holding Company Loan, and the possibility that the Merger Transactions do not close, including in circumstances in which Carroll would be obligated to pay the Company a termination fee or other expenses and vice versa; risks related to the ability to realize the anticipated benefits of the Merger Transactions, including the possibility that the expected synergies from the Merger Transactions will not be realized or will not be realized within the expected time period; the risk that the businesses will not be integrated successfully; disruption from the transaction making it more difficult to maintain business and operational relationships; negative effects of the consummation of the Merger Transactions on the market price of the Company’s common stock; significant transaction costs; unknown liabilities; the risk of litigation and/or regulatory actions related to the Merger Transactions; other business effects, including the effects of industry, market, economic, political or regulatory conditions; future interest rates; changes in tax laws, regulations, rates and policies; competitive developments; and other risk factors detailed from time to time in the Company’s filings with the SEC.  We cannot predict the impacts that COVID-19 will have on us or on Carroll or whether any such impacts will delay or impair our ability to consummate the Merger Transactions. 

 

42

 

Risks Relating to the Company and its Affiliates

 

The novel coronavirus (“COVID-19”) pandemic and resulting adverse economic conditions have already adversely impacted the Company’s business and results, and could have a more material adverse impact on its business, financial condition, and results of operations.

 

The ongoing COVID-19 global and national health emergency has caused significant disruption in the United States and international economies and financial markets. The spread of COVID-19 in the United States has caused illness, quarantines, cancellation of events and travel, business and school shutdowns, reduction in commercial activity and financial transactions, supply chain interruptions, increased unemployment, and overall economic and financial market instability. Almost all states, including Maryland, where the Company is headquartered, have issued “stay-at-home orders” and have declared states of emergency.

 

Although banks have generally been permitted to continue operating, the COVID-19 pandemic has caused disruptions to the Company’s business and could cause material disruptions to its business and operations in the future. Impacts to the business have included increases in costs and reductions in operating effectiveness due to additional health and safety precautions implemented at the Company’s branches and the transition of a portion of its workforce to home locations, decreases in customer traffic in its branches, and increases in requests for and the making of loan modifications. The Company anticipates that additional future impacts to its business will include increases in our customers’ inability to make scheduled loan payments and increases in requests for forbearance. Further, loan payment deferment programs implemented by the Company or under government stimulus programs, like the Paycheck Protection Program (the “PPP”), may mask credit deterioration in its loan portfolio by making less applicable standard measures of identifying developing financial weakness in a client or portfolio, such as past due monitoring and non-accrual assessments. To the extent that commercial and social restrictions remain in place or increase, the Company’s expenses, delinquencies, charge-offs, foreclosures, and credit losses may materially increase, and the Company could experience reductions in fee income. In addition, any declines in credit quality could significantly affect the adequacy of the Company’s allowance for loan losses, which would lead to increases in the provision for credit losses and related declines in its net income.

 

Unfavorable economic conditions and increasing unemployment figures may also make it more difficult for the Company to maintain deposit levels and loan origination volume and to obtain additional financing. Furthermore, such conditions have and may continue to cause the value of the Company’s investment portfolio and of collateral associated with its existing loans to decline. In addition, in March 2020 the Federal Reserve lowered the target range for the federal funds rate to a range from 0% to 0.25% in part as a result of the pandemic. A prolonged period of very low interest rates could reduce the Company’s net interest income and have a material adverse impact on its cash flows.

 

While the Company has taken and is continuing to take precautions to protect the safety and well-being of its employees and customers, no assurance can be given that the steps being taken will be deemed to be adequate or appropriate, nor can the Company predict the level of disruption which will occur to its employees’ ability to provide customer support and service. The continued or renewed spread of COVID-19 could negatively impact the availability of key personnel necessary to conduct the Company’s business, the business and operations of its third-party service providers who perform critical services for the business, or the businesses of many of the Company’s customers and borrowers. If COVID-19 is not successfully contained, the Company could experience a material adverse effect on its business, financial condition, results of operations, and cash flow.

 

43

 

Among the factors outside the Company’s control that are likely to affect the impact that the COVID-19 pandemic will ultimately have on its business are, without limitation:

 

 

the pandemic's duration, nature, and severity;

 

 

the direct and indirect results of the pandemic, such as recessionary economic trends, including with respect to employment, wages and benefits, commercial activity, the residential housing market, consumer spending and real estate and investment securities market values;

     
 

political, legal, and regulatory actions and policies in response to the pandemic, including the effects of restrictions on commerce and banking, such as current temporary or required continuing moratoria and other suspensions of collections, foreclosures, and related obligations;

     
 

the timing, magnitude, and effect of public spending, directly or through subsidies, its direct and indirect effects on commercial activity and incentives of employers and individuals to resume or increase employment, wages and benefits, and commercial activity;

     
 

effects on the Company’s liquidity position due to changes in customers’ deposit and loan activity in response to the pandemic and its economic effects;

     
 

the timing and availability of direct and indirect governmental support for various financial assets, including mortgage loans;

     
 

the long-term effect of the economic downturn on the Company’s intangible assets such as its deferred tax asset and goodwill;

     
 

potential longer-term effects of increased government spending on the interest rate environment and borrowing costs for non-governmental parties;

     
 

the ability of the Company's employees to work effectively during the course of the pandemic;

     
 

the ability of the Company's third-party vendors to maintain a high-quality and effective level of service;

     
 

the possibility of increased fraud, cybercrime, and similar incidents, due to vulnerabilities posed by the significant increase in Company employees and customers handling their banking interactions remotely from home, the quick roll-out of various government-sponsored lending programs, like the PPP, or otherwise;

     
 

required changes to the Company’s internal controls over financial reporting to reflect a rapidly changing work environment;

     
 

potential longer-term shifts toward mobile banking, telecommuting, and telecommerce;

     
 

short- and long-term health impacts;

     
 

unforeseen effects of the pandemic; and

     
 

geographic variation in the severity and duration of the COVID-19 pandemic, including in Maryland.

 

The ongoing COVID-19 pandemic has contributed to severe volatility in the financial markets and meaningfully lower stock prices for many companies, including the Company's common stock. Depending on the extent and duration of the COVID-19 pandemic and perceptions regarding national and global recovery from the pandemic, the price of the Company's common stock may continue to experience volatility and declines.

 

44

 

The Company is continuing to monitor the COVID-19 pandemic and related risks, although the rapid development and fluidity of the situation precludes any specific prediction as to its ultimate impact on the Company. However, if the pandemic continues to spread or otherwise result in a continuation or worsening of the current economic and commercial environments, the Company’s business, financial condition, results of operations, and cash flows could be materially adversely affected.

 

Our fiscal year 2016, 2017, and 2018 U.S. consolidated federal income tax returns are 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. In April 2020, we were notified by the IRS that our 2017 and 2018 U.S. consolidated federal tax returns were selected for audit. As part of its audits, 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 of approximately $2.2 million as of March 31, 2020 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. Management believes that it is more than likely that the Company would prevail in any challenge to our tax treatment of the Insurance Subsidiary and, therefore, a reserve for uncertain tax positions has not been recorded.

 

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.

 

45

 

Item 6.     Exhibits

 

The exhibits filed or furnished with this quarterly report are listed in the following Exhibit Index:

 

Exhibit

Description

   
2.1 Agreement and Plan of Merger, dated as of March 6, 2020, by and among the Company, Anthem Acquisition Corp., and Carroll Bancorp, Inc. (incorporated herein by reference to Exhibit 2.1 to the Company’s Current Report on Form 8-K filed on March 11, 2020)
   
10.1 Form of Support Agreement with the directors and certain officers of Carroll Bancorp, Inc. (incorporated by reference to Appendix B of Exhibit 2.1 to the Company’s Current Report on Form 8-K filed on March 11, 2020)
   
10.2 Settlement Agreement with Russell J. Grimes, Jr. (incorporated by reference to Appendix E of Exhibit 2.1 to the Company’s Current Report on Form 8-K filed on March 11, 2020)
   
10.3 Business Protection Agreement with Russell J. Grimes, Jr. (incorporated by reference to Appendix F of Exhibit 2.1 to the Company’s Current Report on Form 8-K filed on March 11, 2020)
   

31.1

Certifications of the Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act (filed herewith)

   

31.2

Certifications of the Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act (filed herewith)

   

32

Certification of the Principal Executive Officer and the Principal Financial Office pursuant to Section 906 of the Sarbanes-Oxley Act (furnished herewith)

   

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:     May 13, 2020

/s/ James R. Bosley, Jr.

 

 

James R. Bosley, Jr.  

 

President and Chief Executive Officer  

 

(Principal Executive Officer)  
     
     

Date    May 13, 2020

/s/ Mark C. Krebs

 

 

Mark C. Krebs, Treasurer and Chief Financial Officer  

 

(Principal Financial Officer & Principal Accounting Officer)  

 

46