Please wait

 

.3

 

UNAUDITED PRO FORMA CONDENSED COMBINED
FINANCIAL INFORMATION

 

The following is the unaudited pro forma condensed combined financial information for Richmond Mutual Bancorporation, Inc. (“Richmond Mutual”) and The Farmers Bancorp, Frankfort, Indiana (“Farmers Bancorp”), giving effect to the merger of Farmers Bancorp with and into Richmond Mutual. The unaudited pro forma condensed combined consolidated balance sheet as of March 31, 2026 gives effect to the merger as if it occurred on that date. The unaudited pro forma condensed combined consolidated statements of income for the three months ended March 31, 2026 and the year ended December 31, 2025 give effect to the merger as if it occurred on January 1, 2025. The actual completion date of the merger was July 1, 2026.

 

The unaudited pro forma condensed combined financial statements have been prepared using the acquisition method of accounting for business combinations under accounting principles generally accepted in the United States of America (“GAAP”). Richmond Mutual is the acquirer for accounting purposes. Certain immaterial reclassifications have been made to the historical financial statements of Farmers Bancorp to conform to the presentation in Richmond Mutual’s financial statements. The historical financial information has been adjusted to reflect factually supportable items that are directly attributable to the merger.

 

The unaudited pro forma condensed information is based on assumptions and adjustments that are described in the accompanying combined financial notes. The unaudited pro forma condensed combined financial information is presented for illustrative purposes only. The adjustments included in these unaudited pro forma condensed combined financial statements are preliminary and may be revised. The unaudited pro forma condensed combined financial information also does not consider any potential impacts of current market conditions on revenues, potential revenue enhancements, anticipated cost savings and expense efficiencies, or asset dispositions, among other factors. In addition, the purchase price reflected in the unaudited pro forma condensed combined financial information is subject to adjustment. The unaudited pro forma condensed combined balance sheet has also been adjusted to reflect the preliminary allocation of the estimated purchase price to net assets acquired. The unaudited pro forma condensed combined financial information should not be relied upon as being indicative of the historical results that would have been achieved had the companies always been combined or the future results that the combined company will experience.

 

The final allocation of the purchase price will be determined after completion of thorough analyses to determine the fair value of Farmers Bancorp’s tangible and identifiable intangible assets and liabilities as of the July 1, 2026 acquisition date. Increases or decreases in the estimated fair values of the net assets of Farmers Bancorp as compared with the information shown in the unaudited pro forma condensed combined financial information may change the amount of the purchase price allocated to goodwill and may impact the statements of income due to adjustments in yield and/or amortization of the adjusted assets or liabilities. Any changes to Farmers Bancorp’s shareholders’ equity, including results of operations through the date the merger was completed, may also change the purchase price allocation, which may include the recording of goodwill. The final adjustments may be materially different from the unaudited pro forma adjustments presented herein.

 

The unaudited pro forma condensed combined financial statements should be read together with:

 

·The accompanying notes to the unaudited pro forma condensed combined financial statements;

 

·Richmond Mutual’s unaudited historical consolidated financial statements and accompanying notes as of and for the three months ended March 31, 2026 and 2025, included in Richmond Mutual’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2026;

 

·Richmond Mutual’s audited historical consolidated financial statements and accompanying notes as of and for the years ended December 31, 2025 and 2024, included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2025;

 

 

 

 

·Farmers Bancorp’s unaudited historical consolidated financial statements and accompanying notes as of and for the nine months ended March 31, 2026, included in this Current Report on Form 8-K/A;

 

·Farmers Bancorp’s audited historical consolidated financial statements and accompanying notes as of and for the years ended June 30, 2025 and 2024, included in the Form 424(b)(3) prospectus filed with the Securities and Exchange Commission (“SEC”) by Richmond Mutual on April 15, 2026;

 

·Other information pertaining to Richmond Mutual and Farmers Bancorp contained in or incorporated by reference into the Form 424(b)(3) prospectus filed with the SEC by Richmond Mutual on April 15, 2026.

 

 

 

 

RICHMOND MUTUAL AND FARMERS BANCORP
UNAUDITED PRO FORMA CONDENSED COMBINED

BALANCE SHEET

As of March 31, 2026

(In thousands)

 

   Richmond
Mutual
   Farmers
Bancorp
   Transaction
Accounting
Adjustments
   Notes  Pro
Forma
 
ASSETS                       
                        
Cash and cash equivalents  $34,798   $71,399   $(10,848)  A  $95,349 
Interest-earning time deposits   2,820    -    -       2,820 
Investment securities – available for sale   245,519    203,457    -       448,976 
Investment securities – held to maturity   2,353    -    -       2,353 
Loans held for sale   835    260    -       1,095 
Loans and leases   1,191,254    794,973    (15,899)  B   1,970,328 
Less: Deferred fees, net   (392)   (1,587)   1,587   C   (392)
Less: Allowance for credit losses   (16,740)   (10,907)   (2,608)  D   (30,255)
Total loans receivable, net   1,174,122    782,479    (16,920)      1,939,681 
Premises and equipment, net   13,497    18,946    -   E   32,443 
Goodwill   -    -    8,189   F   8,190 
Federal Home Loan Bank stock   13,907    7,143    -       21,050 
Core deposit intangible (“CDI”), net   -    -    22,400   G   22,400 
Other assets   31,365    41,812    1,724   H   74,901 
TOTAL ASSETS  $1,519,216   $1,125,496   $4,544      $2,649,256 
                        
LIABILITIES AND STOCKHOLDERS’ EQUITY                       
LIABILITIES                       
Deposits   1,106,365    919,598    (447)  I   2,025,516 
Borrowings   256,000    95,283    -       351,283 
Subordinated debentures, net of issuance costs   -    14,790    -       14,790 
Accrued expenses and other liabilities   11,940    11,429    -       23,369 
Total liabilities   1,374,305    1,041,100    (447)      2,414,958 
                        
STOCKHOLDERS’ EQUITY                       
Common stock   105    2,554    (2,491)  J   168 
Additional paid-in capital   92,989    1    99,254   K   192,244 
Retained earnings   98,644    99,246    (109,177)  L   88,713 
Accumulated other comprehensive loss, net   (37,024)   (17,405)   17,405   M   (37,024)
Unearned ESOP shares   (9,803)   -    -       (9,803)
Total stockholders’ equity   144,911    84,396    4,991       234,298 
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY  $1,519,216   $1,125,496   $4,544      $2,649,256 

 

See accompanying Notes to Unaudited Pro Forma Condensed Combined Financial Information

 

 

 

 

RICHMOND MUTUAL AND FARMERS BANCORP

UNAUDITED PRO FORMA CONDENSED COMBINED

STATEMENTS OF INCOME

For the Three Months Ended March 31, 2026

(In thousands, except per share data)

 

    Richmond
Mutual
    Farmers
Bancorp
    Transaction
Accounting
Adjustments
    Notes   Pro
Forma
 
Interest income:                                    
Loans and leases   $ 19,111     $ 12,860     $ 795     N   $ 32,766  
Investment securities     1,873       1,792       -           3,665  
Other     178       603       (407 )   O     374  
Total interest income     21,162       15,255       388           36,805  
Interest expense:                                    
Deposits     7,298       5,018       447     P     12,763  
Borrowings     2,418       1,090       -           3,508  
Subordinated debt     -       150       -           150  
Total interest expense     9,716       6,258       447           16,421  
Net interest income     11,446       8,997       (59 )         20,384  
Provision for credit loan losses     693       350       -           1,043  
Net interest income after provision for credit losses     10,753       8,647       (59 )         19,341  
Noninterest income:                                    
Service charges on deposit accounts     322       303       -           625  
Card fee income     317       79       -           396  
Loan and lease servicing fees     94       15       -           109  
Net loss on securities     -       -       -           -  
Net gain on loan and leases sales     173       144       -           317  
Trust fees     360       532       -           892  
Other income     32       1,010       -           1,042  
Total noninterest income     1,298       2,083       -           3,381  
Noninterest expense:                                    
Salaries and employee benefits     4,564       4,515       (119 )   Q     8,960  
Net occupancy expense     438       561       -           999  
Equipment expense     253       385       -           638  
Data processing     1,192       727       -           1,919  
Deposit insurance expense     285       143       -           428  
Legal and professional fees     458       425       -           883  
Other expense     1,513       1,023       560     R     3,096  
Total noninterest expense     8,703       7,779       441           16,923  
Income before income taxes     3,348       2,951       (500 )         5,799  
Income tax expense     562       443       (125 )   S     880  
Net income   $ 2,786     $ 2,508     $ (375 )       $ 4,919  
                                     
Earnings per common share:                                    
Basic   $ 0.29     $ 1.37             T   $ 0.31  
Diluted   $ 0.28     $ 1.37             T   $ 0.31  
                                     
Average common shares outstanding:                                    
Basic     9,678,102       1,830,312             U     15,901,163  
Diluted     9,860,105       1,830,312             U     16,083,166  

 

 

 

 

RICHMOND MUTUAL AND FARMERS BANCORP

UNAUDITED PRO FORMA CONDENSED COMBINED

STATEMENTS OF INCOME

For the Year Ended December 31, 2025

(In thousands, except per share data)

 

    Richmond
Mutual
    Farmers
Bancorp
    Transaction
Accounting
Adjustments
    Notes   Pro
Forma
 
Interest income:                                    
Loans and leases   $ 77,383     $ 51,013     $ 3,180     N   $ 131,576  
Investment securities     7,706       6,744       -           14,450  
Other     818       1,624       (407 )   O     2,035  
Total interest income     85,907       59,381       (407 )         148,061  
Interest expense:                                    
Deposits     31,248       18,291       135     P     49,674  
Borrowings     10,813       6,284       -           17,097  
Total interest expense     42,061       24,575       135           66,771  
Net interest income     43,846       34,806       2,638           81,290  
Provision for credit loan losses     2,153       1,320       -           3,473  
Net interest income after provision for credit losses     41,693       33,486       2,638           77,817  
Noninterest income:                                    
Service charges on deposit accounts     1,266       1,169       -           2,435  
Card fee income     1,317       1,763       -           3,080  
Loan and lease servicing fees     681       63       -           744  
Net loss on securities     (156 )     -       -           (156 )
Net gain on loan and leases sales     409       615       -           1,024  
Trust fees     1,382       2,106       -           3,488  
Other income     164       1,075       -           1,239  
Total noninterest income     5,063       6,791       -           11,854  
Noninterest expense:                                    
Salaries and employee benefits     18,544       16,581       (477 )   Q     34,648  
Net occupancy expense     1,456       1,735       -           3,191  
Equipment expense     1,001       1,166       -           2,167  
Data processing     3,789       2,868       -           6,657  
Deposit insurance expense     1,194       517       -           1,711  
Legal and professional fees     1,840       2,068       -           3,908  
Other expense     5,279       3,903       2,080     R     11,262  
Total noninterest expense     33,103       28,838       1,603           63,544  
Income before income taxes     13,653       11,439       1,035           26,127  
Income tax expense     2,076       1,772       259     S     4,107  
Net income   $ 11,577     $ 9,667     $ 777         $ 22,021  
                                     
Earnings per common share:                                    
Basic   $ 1.20     $ 5.27             T   $ 1.38  
Diluted   $ 1.17     $ 5.27             T   $ 1.38  
                                     
Average common shares outstanding:                                    
Basic     9,669,682       1,842,531             U     15,934,287  
Diluted     9,901,266       1,842,531             U     16,165,871  

 

 

 

 

Notes to Unaudited Pro Forma Condensed Combined Financial Information

 

Note 1 – Basis of Presentation

 

The unaudited pro forma condensed combined financial information has been prepared using the acquisition method of accounting for business combinations in accordance with GAAP. The unaudited pro forma condensed combined balance sheet as of March 31, 2026, is presented as if the merger had occurred on that date, and the unaudited pro forma condensed combined statements of income for the three months ended March 31, 2026 and for the year ended December 31, 2025, are presented as if the merger had occurred as of January 1, 2025. The merger was completed on July 1, 2026

 

The unaudited pro forma condensed combined financial information is presented for illustrative purposes only and is not necessarily indicative of the results of operations or financial position that would have been achieved had the merger occurred on the dates assumed, nor is it necessarily indicative of the future results of operations or financial position of the combined company.

 

The pro forma adjustments are preliminary and based on management’s estimates of the fair values of the assets acquired and liabilities assumed as of the acquisition date. These estimates are subject to change as additional information becomes available and as final valuation analyses of tangible and identifiable intangible assets and assumed liabilities are completed. Accordingly, the final fair value adjustments may differ materially from those presented herein.

 

Under the acquisition method of accounting, Farmers Bancorp’s identifiable assets and liabilities, including any identifiable intangible assets, will be recorded by Richmond Mutual at their respective estimated fair values as of the merger closing date. Because the merger was completed on July 1, 2026, the preliminary purchase price allocation reflected in this unaudited pro forma condensed combined financial information is based on information available as of the date of this filing and has been applied to Farmers Bancorp’s March 31, 2026 historical balance sheet for pro forma presentation purposes. These estimates are subject to adjustment and may vary from the amounts ultimately recorded upon completion of the merger. Potential adjustments may include, but are not limited to, changes in: (i) Farmers Bancorp’s balance sheet through the effective time of the merger; (ii) total merger-related expenses, if consummation and/or implementation costs differ from current estimates; (iii) the fair values of acquired assets and assumed liabilities due to changes in market conditions or additional information; and (iv) the fair value of Richmond Mutual common stock issued as merger consideration.

 

Certain historical amounts of Farmers Bancorp have been reclassified on a pro forma basis to conform to the presentation and accounting classifications used by Richmond Mutual. The accounting policies of Richmond Mutual and Farmers Bancorp are currently being reviewed. Upon completion of this review, additional conforming adjustments or financial statement reclassifications may be required. The pro forma information does not reflect any potential cost savings, operating synergies, or revenue enhancements that may result from the merger, nor does it reflect the costs that may be incurred to achieve such synergies.

 

Note 2 – Purchase Price

 

Each share of Farmers Bancorp common stock has been converted into the right to receive 3.40 shares of Richmond Mutual common stock. Richmond Mutual did not issue any fractional shares of stock in the merger as the value of calculated fractional shares has been paid in cash.

 

In total, Richmond Mutual issued approximately 6,254,286 shares of Richmond Mutual common stock in the merger, resulting in approximately 16,759,046 shares of Richmond Mutual common stock outstanding after the merger. Richmond Mutual’s June 30, 2026 stock price of $15.88 was used for this presentation to determine the fair value of the stock consideration. The total consideration transferred approximates $100.2 million.

 

 

 

 

The table below presents a preliminary calculation of estimated merger consideration:

 

Share consideration:  Amount 
   ($ in thousands) 
Shares of Farmers Bancorp common stock, including unvested Farmers Bancorp RSU Awards   1,839,517 
Exchange ratio   3.40 
Richmond Mutual common stock issuable based on exchange ratio   6,254,358 
Less: Adjustment for fractional shares settled in cash   (72)
Richmond Mutual common stock issued   6,254,286 
Richmond Mutual’s closing share price on June 30, 2026  $15.88 
Preliminary fair value of consideration for outstanding common stock  $99,318 
Cash consideration for fractional shares  $1 
Cash consideration for unvested Farmers Bancorp performance share awards  $917 
Preliminary fair value of estimated total consideration  $100,236 

 

Note 3 –Purchase Price Allocation of Farmers Bancorp

 

At the merger effective time, Farmers Bancorp’s assets and liabilities are required to be recorded at their estimated fair values. The assumptions used to determine the relevant estimated fair value adjustments below are discussed in detail in Note 4 – Pro Forma Condensed Combined Financial Information Adjustments. For purposes of the unaudited pro forma condensed combined financial information, the preliminary purchase price allocation has been applied to Farmers Bancorp’s March 31, 2026 historical balance sheet. The fair value of the consideration transferred is based on Richmond Mutual’s closing stock price on June 30, 2026, the day immediately preceding the merger effective date. The excess of the purchase price over the fair value of the net assets acquired is goodwill.

 

The preliminary estimates of the consideration transferred and the assets acquired and liabilities assumed are summarized in the following table:

 

   At 
   March 31, 2026 
   (In thousands) 
Pro forma purchase price of Farmers Bancorp        
Fair value of Richmond Mutual common stock at $15.88(1) per share for 6,254,286 shares      $99,318 
Cash payment for fractional shares and unvested Farmers Bancorp performance share awards        918 
Total pro forma purchase price       $100,236 
           
Fair value of assets acquired:          
Cash  $71,399      
Investment securities available for sale   203,457      
Loans receivable   765,819      
CDI assets   22,400      
Other assets   69,625      
Total assets and identifiable intangible assets acquired  $1,132,699      
           
Fair value of liabilities assumed:          
Deposits  $919,151      
Borrowings   95,283      
Accrued expenses and other liabilities   26,219      
Total liabilities assumed  $1,040,653      
           
Fair value of net assets and identifiable intangible assets acquired       $92,046 
The excess of the purchase price over the fair value of the net assets acquired - goodwill(2)       $8,190 

__________________________

(1)Stock price is as of close of business June 30, 2026.

(2)Goodwill is reflected as a transaction accounting adjustment int the pro forma condensed combined balance sheet.

 

 

 

 

Note 4 – Pro Forma Condensed Combined Financial Information Adjustments.

 

The following pro forma adjustments have been included in the unaudited pro forma condensed combined financial information. Estimated fair value adjustments are based upon available information, and certain assumptions considered reasonable, and may be revised as additional information becomes available. The following are the pro forma adjustments made to record the transaction and to adjust Farmers Bancorp’s assets and liabilities to their estimated fair values at March 31, 2026.

 

A.  Adjustments to Cash and cash equivalents    
To reflect cash payment for all unvested Farmers Bancorp performance share awards.  $917 
To reflect projected cash used for merger costs. See Note 5 – Merger Costs.   9,931 
Total cash and cash equivalents  $10,848 
      
B.  Adjustments to Loan and lease receivables, excluding allowance for credit losses and fees on loans and leases not yet recognized     
To reflect the estimated fair value adjustment on loans and leases at merger date. The estimated fair value was determined using portfolio performance and yields compared to market.  $(15,899)
      
C.  Adjustments to Deferred loan fees and costs     
To eliminate Farmers Bancorp’s historical net deferred loan fees and costs.  $1,587 
      
D.  Adjustments to Allowance for credit losses on loans and leases     
To eliminate Farmers Bancorp’s historical allowance for credit losses of $10.9 million and record the estimated allowance for credit losses on acquired loans of $13.5 million in accordance with ASC 326.  $(2,608)
      
E.  Adjustments to Premises and equipment, net     
The fair value of premises and equipment acquired has not yet been determined. Accordingly, the historical carrying value is used for purposes of this pro forma presentation.  $- 
      
F.  Adjustments to Goodwill     
To record the estimated goodwill resulting from the merger.  $8,190 
      
G.  Adjustments to Intangible asset, net     
To record the estimated fair value of the CDI asset identified in the merger based on currently available information.  $22,400 
      
H.  Adjustments to Other assets     
To reflect the estimated tax effects of the purchase accounting adjustments and merger-related expenses, as follows:     
Estimated tax effect of market value adjustments.  $(861)
Total tax effect at 20.7% of merger-related expenses adjusted for non-deductible expenses.   2,585 
Total other assets   $1,724 

 

 

 

 

I.  Adjustment to Deposits     
To reflect the estimated fair market value adjustment to deposits based on current interest rates  $(447)
      
J.  Adjustments to Common Stock     
To record the issuance of Richmond Mutual common stock as purchase price consideration and to eliminate the common stock of Farmers Bancorp.  $96,701 
      
Issuance of Richmond Mutual common stock to Farmers Bancorp shareholders (6,254,286 shares, par value $0.01 per share).   63 
Total common stock  $96,764 
      
K.  Elimination of the historical Farmers Bancorp additional paid-in capital.  $(1)
      
L.  Adjustment to Retained Earnings     
To eliminate the historical Farmers Bancorp retained earnings.  $(99,246)
      
To record adjustment to retained earnings for Richmond Mutual’s estimated merger costs, net of tax. Estimated merger expenses are $9.9 million, net of the tax (assuming an effective tax rate of 20.7% after adjustment for estimated non-deductible expenses of  $2.2 million).   (9,931)
      
Total retained earnings  $(109,177)
      
M.  Adjustment to Accumulated Other Comprehensive Income     
To eliminate the historical Farmers Bancorp accumulated other comprehensive loss.  $17,405 
      

 

 

 

 

For purposes of determining the pro forma effect of the merger on the Income Statement, the following pro forma adjustments have been made as if the acquisition occurred as of the beginning of the period presented:

 

Income Statements

(In Thousands)

   For the Three
Months Ended
March 31, 2026
   For the Year
Ended
December 31,
2025
 
N.  Adjustments to Interest Income: Loans and leases          
To recognize the estimated accretion of fair value adjustments for the acquired loan portfolio.  $795    3,180 
           
O. Adjustments to Interest income: Other          
To recognize the reduction in other cash reflected for the merger at an estimated yield of 3.75% annualized.  $(407)   (407)
           
P. Adjustments to Interest expense: Deposit          
To recognize the reduction in interest expense for the time deposit premium amortization.  $447    135 
           
Q. Adjustments to Noninterest expense: Salaries and employee benefit          
To eliminate equity-based compensation expense.  $(119)   (477)
           
R. Adjustments to Noninterest expense:  Other expense          
To reflect estimated CDI asset amortization over ten years.  $560    2,080 
           
S. Adjustments to provision for income taxes          
To adjust the provision for income taxes to reflect an estimated effective tax rate of 25% on the pro forma income before income taxes.  $(744)   (536)
           
T. Earnings per common share:          
Earnings per common share, basic and diluted were calculated using pro forma net income less dividends and undistributed earnings allocated to participating securities divided by the calculated pro forma basic and diluted weighted-average shares outstanding.          
           
U.  Basic and diluted average common shares outstanding          
Basic and diluted weighted-average common shares outstanding were calculated by adding the shares issued by Richmond Mutual in the merger (Farmers Bancorp’s historical weighted-average common shares outstanding multiplied by the exchange ratio) to the historical average Richmond Mutual shares outstanding for the three months ended March 31, 2026 and the year ended December 31, 2025.          

 

Note 5 – Merger Costs

 

Richmond Mutual anticipates completing the integration of Farmers Bancorp’s operations effective November 2026. Richmond Mutual expects to incur additional merger-related and integration costs in connection with the merger. The timing of recognition of these costs will depend on the nature of the costs and when the related services are received or obligations are incurred. Richmond Mutual has recorded merger-related and integration expenses totaling $2.1 million as of July 1, 2026. Farmers Bancorp recorded acquisition-related expenses totaling $4.5 million prior to the closing of the merger.

 

 

 

 

The table below reflects Richmond Mutual’s current estimate of the aggregate merger costs of $12.5 million, or $9.9 million net of $2.6 million of income tax benefit, computed using an estimated effective tax rate of 20.7%, after consideration of estimated nondeductible expenses of $2.2 million, expected to be incurred in connection with the merger, which are included in the pro forma financial information. While a portion of these costs may be required to be recognized over time, the current estimate of these costs, primarily comprised of anticipated cash charges, include the following:

 

    At
March 31,
2026
 
    (In thousands)  
Professional fees   $ 3,850  
Change of control payments     1,831  
Vesting of restricted stock grants     -  
Severance and retention plan     800  
Data processing, termination and conversion     4,725  
Other expenses     1,310  
Pre-tax merger costs     12,516  
Income tax benefit ((assuming an effective tax rate of 20.7% after adjustment for estimated non-deductible expenses of  $2.2 million)     2,585  
Net merger costs   $ 9,931  

 

Richmond Mutual’s current estimate of aggregate merger-related costs is subject to significant uncertainty. While this estimate reflects management’s current expectations regarding the nature and amount of costs expected to be incurred in connection with the merger, the ultimate amount and timing of recognition of such costs will depend on the nature of the costs incurred and the timing of the related activities. The actual costs incurred could differ materially from the current estimate based on the timing and scope of integration activities and other developments following the merger.