First Farmers and Merchants Corporation Reports Third Quarter Results

Net Income Rises 18% to $4 Million

Book Value Increases 51% to $35.56 per Share

COLUMBIA, Tenn.--(BUSINESS WIRE)-- First Farmers and Merchants Corporation (OTC Pink: FFMH), the holding company for First Farmers and Merchants Bank, today announced growth in net income, net interest income, net interest margin and book value per share for the third quarter of 2024.

“We had a strong third quarter with our best earnings performance this year,” stated Brian K. Williams, Chairman and Chief Executive Officer of First Farmers. “Net income rose 18.4% to $4.0 million and earnings per share increased 22.8% to $0.97. Our book value also jumped 50.6% to $35.56 per share. These solid results benefited from the continued net interest margin expansion we have been experiencing over the past three quarters.

“The Board of Directors recently increased our quarterly cash dividend by 12.5% to $0.27 per share highlighting our favorable earnings results, our strong capital position and positive outlook for First Farmers’ future performance. We have positioned our balance sheet to enhance earnings as interest rates decline, and we are optimistic about continued earnings growth in the coming quarters.

“Additionally, robust risk management practices and well-managed concentration levels continue to deliver strong asset quality, as this quarter marked the lowest level of nonperforming assets in over a year.”

Key highlights of First Farmers’ results for the third quarter of 2024 include:

• Net income rose 18.4% to $4.0 million from $3.3 million for the third quarter of 2023. Net income per common share increased 22.8% to $0.97 from $0.79 in the third quarter of 2023. Net income increased 4.2% from $3.8 million, or $0.92, per common share, reported in the second quarter of 2024;
• Adjusted net income, which excludes special items, increased 17.9% to $3.9 million, or $0.97 per common share, compared with $3.3 million, or $0.79 per common share, for the third quarter of 2023. Third quarter adjusted net income improved 5.8% from $3.7 million, or $0.90 per common share, reported in the second quarter of 2024 (see “Non-GAAP Financial Measures” section);
• Net interest income increased 13.5% to $11.4 million from $10.0 million for the third quarter of 2023 and was up 3.7% from $11.0 million from the second quarter of 2024;
• Net interest margin improved for the third consecutive quarter to 2.55%;
• Efficiency improved to 66.36% compared to 69.17% from the third quarter of 2023 and 67.36% from the second quarter of 2024; and
• Book value per share increased 50.6% to $35.56 from $23.61 from the third quarter of 2023 and increased 15.9% from $30.68 for the second quarter of 2024.

Robert E. Krimmel, Chief Financial Officer, added, “Our third quarter marked the third consecutive quarterly improvement in our net interest margin. We benefited from an increase in loan yields outpacing the increase in the total cost of interest-bearing liabilities. We are pleased with the stability of our core deposit base and took advantage of the lower interest rate environment to pay down Federal Reserve Bank Term Funding Program borrowings with lower cost brokered deposits. Our success in repositioning First Farmers’ balance sheet over the past year was a strong contributor to our third quarter’s earnings growth and will benefit the trajectory of earnings in the fourth quarter and beyond as rates decline.

“We remain focused on improving our operating efficiency while enhancing customer service and support. We posted our third consecutive improvement in our operating efficiency this year and believe we have further opportunities to enhance operations. We continue to upgrade our digital banking and lending technology platforms. We have also added new team members in mortgage operations and treasury management to expand our growth opportunities.

“First Farmers’ capital position remains strong and continues to benefit from lower market interest rates that are reducing the impact from the fair value adjustment of our investment portfolio. Our book value per share rose for the fourth consecutive quarter and was up 50.6% from the third quarter of last year, the highest level in book value per share since the fourth quarter of 2021.”

Third Quarter 2024 Results of Operations

Net income increased to $4.0 million, up $613,000, or 18.4% from the third quarter of 2023. Net income per share increased 21.8% to $0.97 for the third quarter of 2024 compared with $0.79 for the third quarter of 2023. The increase in earnings for the third quarter of 2024 resulted from an increase in net interest income of $1.4 million driven by growth in interest and fees on loans of $2.3 million, up 15.2%, that was offset in part by an increase in total interest expense of $958,000. Net interest income after provision increased for the fourth consecutive quarter to $11.4 million, up 13.5%, compared to the third quarter of 2023. Non-interest income declined, offsetting the increase in net interest income by $69,000 due to a decrease in service fees on deposit accounts of $102,000 and lower FHLB cash dividends of $100,000 for the third quarter of 2024, offset in part by an increase in wealth management and trust services fee income of $77,000. Non-interest expense grew $487,000 for the third quarter of 2024 driven by increases in employee health insurance expense of $179,000, recruitment and placement services expense of $111,000, software support and other computer expense of $87,000, and FDIC insurance premium expense of $67,000 compared to the third quarter of 2023.

Net income for the third quarter of 2024 was up from the sequential second quarter by $161,000, or 4.2%. The increase in earnings was due to growth in net interest income of $404,000 driven by interest and fees on loans offset in part by higher interest on deposits. During the quarter, the net interest margin increased for the third consecutive quarter by seven basis points supported by growth in loan yields of six basis points and investment yields of four basis points offset in part by higher total cost of interest-bearing liabilities of three basis points. Provision for credit losses declined $60,000 for the third quarter of 2024 compared to the sequential second quarter driven by lower loan balances. Non-interest income decreased $95,000 driven by lower service fees on deposit accounts of $56,000 and a decline in gain on disposal of premises and equipment of $47,000 compared to the sequential second quarter. Non-interest expense increased $194,000 because of recruitment and placement services expense of $111,000, higher software support and other computer expense of $62,000, and growth in FDIC insurance premium expense of $33,000.

For the third quarter of 2024, total cash and cash equivalents increased $42 million from the sequential second quarter and increased $41 million from the third quarter of 2023. Available-for-sale securities decreased by $11 million from the sequential second quarter to $634 million, or 34.2% of total assets, and decreased $63 million from $697 million, or 37.3% of total assets, from the third quarter of 2023. Outstanding loan balances decreased $23 million, or 2.2%, from the sequential second quarter to $1.031 billion but increased $27 million, or 2.7%, from the third quarter of 2023. During the third quarter of 2024, loan balances declined because the bank remains focused on a disciplined lending strategy to manage credit risks by limiting total loans in certain market segments while maintaining overall loan quality criteria. Total deposits increased $80 million, or 5.2%, from the sequential second quarter to $1.604 billion, but decreased $71 million, or 4.2%, from the third quarter of 2023. The increase in total deposits compared to the sequential second quarter was related to growth in brokered deposits of $82 million and core deposits of $38 million offset in part by a reduction in municipal deposits of $25 million and other non-core deposits of $15 million. The growth in brokered deposits and core deposits during the third quarter of 2024 was used to reduce Federal Reserve Bank Term Funding Program borrowings by $88 million compared to the sequential second quarter. The reduction in total deposits compared to the third quarter of 2023 was primarily driven by decreases in municipal deposits of $61 million, brokered deposits of $41 million, and other non-core deposits of $7 million offset in part by an increase in core deposits of $38 million.

For the third quarter of 2024, total shareholders’ equity increased by $19.3 million from the sequential second quarter to $145.0 million and increased $46.3 million from the third quarter of 2023. The increase in total shareholders’ equity from the sequential second quarter was primarily the result of a decrease in the unrealized loss adjustment to the available-for-sale securities portfolio that totaled $17.1 million, net of tax, and growth in retained earnings of $2.2 million, net of stock repurchases and cash dividends. The increase in total shareholders’ equity from the third quarter of 2023 primarily resulted from a decrease in the unrealized loss adjustment to the available-for-sale securities portfolio that totaled $38.8 million, net of tax, and growth in retained earnings of $7.7 million, net of stock repurchases and cash dividends. The reduction in the fair value loss adjustment of the available-for-sale securities portfolio’s impact to shareholders’ equity was driven by a smaller securities portfolio and a decrease in market interest rates. The book value per share improved 15.9% from the sequential second quarter to $35.56 and increased 50.6% compared to the third quarter of 2023.

Nine Months Results

Net income available to common shareholders was $11.2 million for the first nine months of 2024, down 9.9% compared with $12.4 million in the first nine months of 2023. Net income per share declined 7.3% to $2.70 for the first nine months of 2024 compared with $2.92 for the same period in 2023. The decline in earnings was driven by a decrease in net interest income of $1.4 million, an increase in provision for credit losses of $385,000, and higher non-interest expense of $699,000, offset in part by an increase in non-interest income of $920,000 compared to the same period in 2023. Adjusted net income was $11.0 million for the first nine months of 2024, down 14.6% compared with $12.9 million in the first nine months of 2023. Adjusted net income per share declined 12.1% to $2.66 for the first nine months of 2024 compared with $3.03 for the same period in 2023.

The decline in adjusted net income for the first nine months of 2024 was due to a decrease in net interest income of $1.4 million driven by growth in total interest expense of $8 million, an increase of 77.7%, that was offset in part by an increase in interest and fees on loans of $6.7 million compared to the same period in 2023. Provision for credit losses increased by $385,000 driven by a provision credit of $260,000 recorded in 2023 and provision expense of $125,000 recorded in 2024 for loan growth. The increase in non-interest income of $920,000 was attributable to gain on equity securities of $442,000, lower losses on the sale of available-for-sale securities of $291,000, revenue growth from wealth management and trust services fees of $237,000, and gain on disposal of premises and equipment of $142,000, offset in part by a decrease in service fees on deposit accounts of $219,000 compared to the first nine months of 2023. The increase in non-interest expense of $699,000 was due to higher health insurance expense of $337,000, software support and other computer expense of $223,000, data processing expense of $192,000, and recruitment and placement services expense of $111,000, offset in part by a decline in net occupancy expense of $184,000 compared to the first nine months of 2023.

Asset Quality

Nonperforming assets declined to $852,000, or 0.05% of total assets, down from $863,000, or 0.05% of total assets, from the sequential second quarter and down from $3.1 million, or 0.17% of total assets, from the third quarter of 2023. Net charge-offs to average loans were 0.01% for the third quarter of 2024 compared with net charge-offs of 0.00% for the sequential quarter and net charge-offs of 0.00% for the third quarter of 2023. Provision expense of less than $1,000 was recorded to the allowance for credit losses during the third quarter of 2024 compared to provision for credit losses expense of $60,000 for the sequential second quarter and no provision for credit losses expense for the third quarter of 2023. The allowance for credit losses represented 0.78% of total loans outstanding for the third quarter of 2024 compared with 0.77% for the sequential second quarter and 0.78% for the third quarter of 2023. The allowance for credit losses for unfunded commitments declined to $605,000, or 0.20% of total unfunded commitments, for the third quarter of 2024 compared with 0.21% for the sequential second quarter and 0.29% for the third quarter of 2023. The allowance for credit losses for held-to-maturity (“HTM”) securities represented 0.06% of total HTM securities for the third quarter of 2024 compared with 0.06% for the sequential second quarter and 0.06% for the third quarter of 2023.

Capital Management Initiatives

During the third quarter of 2024, First Farmers repurchased 22,500 shares of the Company’s common stock in the open market and through privately negotiated transactions at an average price of $31.00 per share, with prices ranging from $28.00 to $34.03 per share in accordance with the Company’s stock repurchase program. The third quarter of 2024 stock repurchases represented a 59.1% decrease compared to the sequential second quarter and a 49.9% decrease compared to the third quarter of 2023. Authorization to repurchase approximately 97,500 shares remains in the current program, which is set to expire in December 2024, unless extended or otherwise completed.

About First Farmers and Merchants Corporation and First Farmers and Merchants Bank

First Farmers and Merchants Corporation is the holding company for First Farmers and Merchants Bank, a community bank serving the Middle Tennessee area through 22 offices in seven Middle Tennessee counties. As of September 30, 2024, First Farmers reported total assets of approximately $1.9 billion, total shareholders’ equity of approximately $145 million, and administered trust assets of $6.2 billion. For more information about First Farmers, visit us on the Web at www.myfirstfarmers.com under “Investor Relations.”

Cautionary Note Regarding Forward Looking Statements

This news release may contain certain “forward-looking statements” that represent First Farmers’ expectations or beliefs concerning future events and often use words or phrases such as “opportunities,” “prospects,” “will likely result,” “are expected to,” “will continue,” “is anticipated,” “estimate,” “project,” “intends” or similar expressions. Such forward-looking statements contained herein represent the current expectations, plans or forecast of First Farmers and are about matters that are inherently subject to risks and uncertainties. These statements are not guarantees of future results or performance and readers are cautioned not to place undue reliance on them, whether included in this news release or made elsewhere from time to time by First Farmers or on its behalf. First Farmers disclaims any obligation to update such forward-looking statements.

Non-GAAP Financial Measures

Statements included in this press release include non-GAAP financial measures and should be read along with the accompanying tables, which provide a reconciliation of non-GAAP financial measures to GAAP financial measures. First Farmers management uses non-GAAP financial measures, including: (i) adjusted net income and (ii) adjusted basic earnings per share, in its analysis of the Company’s performance. These non-GAAP financial measures exclude the following from net income: securities gains and losses, gain on redemption of bank-owned life insurance, gain on disposal of premises and equipment, and the income tax effect of adjustments. Management believes that non-GAAP financial measures provide additional useful information that allows readers to evaluate the ongoing performance of the Company.

FIRST FARMERS AND MERCHANTS CORPORATION AND SUBSIDIARIES
UNAUDITED RECONCILIATION OF NON-GAAP MEASURES PRESENTED IN EARNINGS RELEASE
(Dollars in thousands, except per share data)
		Three Months Ended												Nine Months Ended
		September 30,								June 30,				September 30,
		2024				2023				2024				2024				2023
Total non-interest income		$	3,428			$	3,497			$	3,523			$	10,434			$	9,514
Loss on sale of securities			26				-				-				26				317
(Gain) loss on equity securities			-				-				-				(91	)			351
Gain on redemption of bank-owned life insurance			-				-				(2	)			(2	)			-
Gain on disposal of premises and equipment			(51	)			(3	)			(98	)			(149	)			(7	)
Adjusted non-interest income		$	3,403			$	3,494			$	3,423			$	10,218			$	10,175
Total non-interest expense		$	9,974			$	9,487			$	9,780			$	29,607			$	28,908
Net income as reported		$	3,951			$	3,338			$	3,790			$	11,160			$	12,390
Total adjustments, net of tax1			(18	)			(2	)			(74	)			(160	)			490
Adjusted net income		$	3,933			$	3,336			$	3,716			$	11,000			$	12,880
Basic earnings per share		$	0.97			$	0.79			$	0.92			$	2.70			$	2.92
Total adjustments, net of tax1			-				-				(0.02	)			(0.04	)			0.11
Adjusted basic earnings per share		$	0.97			$	0.79			$	0.90			$	2.66			$	3.03
Diluted earnings per share		$	0.96			$	0.79			$	0.92			$	2.70			$	2.92
Total adjustments, net of tax1			-				-				(0.02	)			(0.04	)			0.11
Adjusted diluted earnings per share		$	0.96			$	0.79			$	0.90			$	2.66			$	3.03
(1) The effective tax rate of 26.1% is used to determine net of tax amounts.

FIRST FARMERS AND MERCHANTS CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
				(unaudited)
				September 30,				December 31,
		(dollars in thousands, except per share data)		2024				2023(1)
ASSETS		Cash and due from banks		$	26,299			$	22,654
		Interest-bearing deposits		44,770				2,689
		Federal funds sold		31				117
		Total cash and cash equivalents		71,100				25,460
		Securities:
		Available-for-sale		633,734				692,763
		Held-to-maturity (fair market value $15,246 and $14,394)		15,860				15,038
		Equity securities		2,214				2,123
		Loans held-for-sale		165				470
		Loans, net of deferred fees		1,031,098				1,018,866
		Allowance for credit losses		(8,049		)		(7,666		)
		Net loans		1,023,049				1,011,200
		Bank premises and equipment, net		29,362				30,208
		Bank-owned life insurance		36,491				34,602
		Goodwill		9,018				9,018
		Deferred tax asset		19,214				24,862
		Other assets		14,584				25,859
		TOTAL ASSETS		$	1,854,791			$	1,871,603
LIABILITIES		Deposits:
		Noninterest-bearing		$	463,688			$	463,858
		Interest-bearing		1,139,984				1,154,706
		Total deposits		1,603,672				1,618,564
		Accounts payable and accrued liabilities		26,167				24,798
		FRB Bank Term Funding Program borrowings		80,000				104,000
		TOTAL LIABILITIES		1,709,839				1,747,362
SHAREHOLDERS’ EQUITY		Common stock - $10 par value per share, 8,000,000 shares authorized; 4,071,602 and 4,174,142 shares issued and outstanding as of the periods presented		40,716				41,741
		Additional paid-in capital		61				-
		Retained earnings		149,297				143,249
		Accumulated other comprehensive loss		(45,217		)		(60,844		)
		Total shareholders’ equity attributable to First Farmers and Merchants Corporation		144,857				124,146
		Noncontrolling interest - preferred stock of subsidiary		95				95
		TOTAL SHAREHOLDERS’ EQUITY		144,952				124,241
		TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY		$	1,854,791			$	1,871,603
(1) Derived from audited financial statements as of December 31, 2023.

FIRST FARMERS AND MERCHANTS CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(unaudited)
				Three Months Ended								Nine Months Ended
				September 30,								September 30,
		(dollars in thousands, except per share data)		2024				2023				2024				2023
INTEREST AND		Interest and fees on loans		$	14,467			$	12,417			$	42,517			$	35,826
DIVIDEND		Income on investment securities
INCOME		Taxable interest		2,073				2,291				6,374				7,107
		Exempt from federal income tax		462				442				1,331				1,353
		Interest from federal funds sold and other		548				90				1,084				375
		Total interest income		17,550				15,240				51,306				44,661
INTEREST		Interest on deposits		4,325				4,568				12,625				9,308
EXPENSE		Interest on borrowings		1,870				669				5,763				1,041
		Total interest expense		6,195				5,237				18,388				10,349
		Net interest income		11,355				10,003				32,918				34,312
		Provision (credit) for credit losses		-				-				125				(260		)
		Net interest income after provision		11,355				10,003				32,793				34,572
NON-INTEREST		Mortgage banking activities		45				26				122				101
INCOME		Wealth management and trust services fees		1,180				1,103				3,504				3,267
		Service fees on deposit accounts		1,715				1,817				5,170				5,389
		Investment services fee income		77				90				292				279
		Earnings on bank-owned life insurance		177				158				489				402
		Loss on sale of available-for-sale securities		(26		)		-				(26		)		(317		)
		Gain on disposal of premises and equipment		51				3				149				7
		Gain (loss) on equity securities		-				-				91				(351		)
		Other non-interest income		209				300				643				737
		Total non-interest income		3,428				3,497				10,434				9,514
NON-INTEREST		Salaries and employee benefits		5,689				5,288				16,911				16,245
EXPENSE		Net occupancy expense		599				632				1,759				1,943
		Depreciation expense		410				407				1,221				1,229
		Data processing expense		583				536				1,727				1,535
		Software support and other computer expense		1,173				1,086				3,379				3,156
		Legal and professional fees		180				202				588				643
		Audits and exams expense		173				158				532				525
		Advertising and promotions		212				255				622				749
		FDIC insurance premium expense		255				188				695				681
		Other non-interest expense		700				735				2,173				2,202
		Total non-interest expense		9,974				9,487				29,607				28,908
		Income before provision for income taxes		4,809				4,013				13,620				15,178
		Provision for income taxes		858				675				2,452				2,780
		Net income		3,951				3,338				11,168				12,398
		Noncontrolling interest - dividends on preferred stock subsidiary		-				-				8				8
		Net income available to common shareholders		$	3,951			$	3,338			$	11,160			$	12,390
		Weighted average shares outstanding - basic		4,087,043				4,206,805				4,126,960				4,246,412
		Weighted average shares outstanding - diluted		4,099,707				4,206,805				4,139,624				4,246,412
		Earnings per share		$	0.97			$	0.79			$	2.70			$	2.92
		Diluted earnings per share		$	0.96			$	0.79			$	2.70			$	2.92

FIRST FARMERS AND MERCHANTS CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL HIGHLIGHTS
(unaudited)
		For the Three Months Ended
(dollars in thousands, except per share data)		September 30, 2024				June 30, 2024				March 31, 2024				December 31, 2023				September 30, 2023
Results of Operations:
Interest income		$	17,550			$	16,975			$	16,781			$	16,091			$	15,240
Interest expense		6,195				6,024				6,169				6,048				5,237
Net interest income		11,355				10,951				10,612				10,043				10,003
Provision (credit) for credit losses		-				60				65				(230		)		-
Non-interest income		3,428				3,523				3,483				3,685				3,497
Non-interest expense and non-controlling interest – preferred stock of subsidiary		9,974				9,788				9,853				9,677				9,487
Income before income taxes		4,809				4,626				4,177				4,281				4,013
Income taxes		858				836				758				622				675
Net income for common shareholders		$	3,951			$	3,790			$	3,419			$	3,659			$	3,338
Per Share Data:
Basic earnings per share		$	0.97			$	0.92			$	0.82			$	0.88			$	0.79
Diluted earnings per share		$	0.96			$	0.92			$	0.82			$	0.88			$	0.79
Book value per share		$	35.56			$	30.68			$	29.92			$	29.74			$	23.61
Weighted average shares outstanding per quarter - basic		4,087,043				4,127,442				4,166,834				4,174,283				4,206,805
Weighted average shares outstanding per quarter - diluted		4,099,707				4,140,106				4,177,909				4,175,998				4,206,805
Financial Condition Data and Ratios:
Total securities		$	651,808			$	662,834			$	686,795			$	709,924			$	713,707
Available-for-sale securities, fair market value		$	633,734			$	644,451			$	669,552			$	692,763			$	696,505
Available-for-sale securities, amortized cost		$	695,808			$	729,602			$	755,162			$	776,078			$	810,959
Loans, net of deferred fees		$	1,031,098			$	1,053,814			$	1,017,677			$	1,018,866			$	1,004,066
Allowance for credit losses		$	(8,049	)		$	(8,064	)		$	(7,803	)		$	(7,666	)		$	(7,871	)
Total assets		$	1,854,791			$	1,854,337			$	1,884,126			$	1,871,603			$	1,868,540
Total deposits		$	1,603,672			$	1,524,077			$	1,567,083			$	1,618,564			$	1,674,673
Net interest income, on a fully taxable-equivalent basis		$	11,612			$	11,188			$	10,834			$	10,268			$	10,223
Net interest margin		2.55		%		2.48		%		2.39		%		2.21		%		2.22		%
Efficiency		66.36		%		67.37		%		69.72		%		67.56		%		69.17		%
Asset Quality Data and Ratios:
Total nonperforming assets		$	852			$	863			$	945			$	1,407			$	3,109
Nonperforming assets to total assets		0.05		%		0.05		%		0.05		%		0.08		%		0.17		%
Allowance for credit losses to total loans		0.78		%		0.77		%		0.77		%		0.75		%		0.78		%
Net charge-offs to average loans (annualized)		0.01		%		0.00		%		0.00		%		0.00		%		0.00		%

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20241028486821/en/

Robert E. Krimmel

Chief Financial Officer

(931) 380-8257

Source: First Farmers and Merchants Corporation