Virginia
|
|
54-1280811 |
(State or Other Jurisdiction of
Incorporation or Organization) |
|
(I.R.S. Employer
Identification No.) |
Large accelerated filer [ ]
Non-accelerated filer [ ] (Do not check if a smaller reporting company) |
|
Accelerated filer [ ]
Smaller reporting Company [X] |
Class
|
|
Outstanding at August 12, 2016 |
Common Stock, par value - $5
|
|
3,287,665 shares |
Part I |
Financial Information |
3
|
|
|
|
Item 1. |
Financial Statements |
|
|
|
|
|
Consolidated Statements of Income – Three Months |
|
|
Ended June 30, 2016 and 2015 |
3
|
|
|
|
|
Consolidated Statements of Income – Six Months |
|
|
Ended June 30, 2016 and 2015 |
4
|
|
|
|
|
Consolidated Statements of Comprehensive Income – Six Months |
|
|
Ended June 30, 2016 and 2015 |
5
|
|
|
|
|
Consolidated Balance Sheets – June 30, 2016 |
|
|
and December 31, 2015 |
6
|
|
|
|
|
Consolidated Statements of Cash Flows – Six Months |
|
|
Ended June 30, 2016 and 2015 |
7
|
|
|
|
|
Consolidated Statements of Changes in Stockholders’ |
|
|
Equity – Six Months Ended June 30, 2016 and 2015 |
8
|
|
|
|
|
Notes to Consolidated Financial Statements |
9
|
|
|
|
Item 2. |
Management’s Discussion and Analysis of |
|
|
Financial Condition and Results of Operations |
26 |
|
|
|
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk |
38 |
|
|
|
Item 4. |
Controls and Procedures |
38 |
|
|
|
Part II |
Other Information |
39
|
|
|
|
Item 1. |
Legal Proceedings |
39 |
|
|
|
Item 1a. |
Risk Factors |
39
|
|
|
|
Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds |
39
|
|
|
|
Item 3. |
Defaults Upon Senior Securities |
39
|
|
|
|
Item 4. |
Mine Safety Disclosures |
39
|
|
|
|
Item 5. |
Other Information |
39
|
|
|
|
Item 6. |
Exhibits |
39
|
|
|
|
Signatures |
|
40 |
|
|
|
Certifications |
|
42 |
|
Three Months Ended | |
|
June 30, | |
Interest income |
2016 |
2015 |
Interest and fees on loans held for investment |
$7,337 |
$6,955 |
Interest and fees on loans held for sale |
518 |
322 |
Interest on federal funds sold and bank deposits |
6 |
3 |
Interest on debt securities |
70 |
93 |
Total interest income |
7,931 |
7,373 |
|
|
|
Interest expense |
|
|
Interest on demand deposits |
126 |
157 |
Interest on savings accounts |
108 |
37 |
Interest on time deposits over $100,000 |
127 |
122 |
Interest on other time deposits |
230 |
231 |
Total interest on deposits |
591 |
547 |
Interest on borrowed funds |
271 |
151 |
Total interest expense |
862 |
698 |
|
|
|
Net interest income |
7,069 |
6,675 |
|
|
|
Provision for loan losses |
- |
- |
Net interest income after provision for loan losses |
7,069 |
6,675 |
|
|
|
Noninterest income |
|
|
Service charges on deposit accounts |
272 |
236 |
Insurance and other commissions |
405 |
275 |
Other operating income |
373 |
519 |
Income on bank owned life insurance |
118 |
117 |
Low income housing partnership losses |
(182) |
(157) |
Total noninterest income |
986 |
990 |
|
|
|
Noninterest expense |
|
|
Salaries |
2,080 |
1,875 |
Employee benefits |
602 |
539 |
Occupancy expense |
180 |
162 |
Equipment expense |
170 |
151 |
FDIC insurance assessment |
112 |
198 |
Other |
1,628 |
1,571 |
Total noninterest expense |
4,772 |
4,496 |
|
|
|
Income before income taxes |
3,283 |
3,169 |
Income tax expense |
839 |
943 |
Consolidated net income – F & M Bank Corp. |
2,444 |
2,226 |
Net income - Noncontrolling interest income |
86 |
50 |
Net Income – F & M Bank Corp |
$2,358 |
$2,176 |
Dividends paid on preferred stock |
127 |
127 |
Net income available to common stockholders |
$2,231 |
$2,049 |
|
|
|
Per share data |
|
|
Net income – basic |
$.68 |
$.62 |
Net income – diluted |
.63 |
.58 |
Cash dividends |
$.20 |
$.18 |
Weighted average common shares outstanding – basic |
3,286,459 |
3,294,365 |
Weighted average common shares outstanding – diluted |
3,730,859 |
3,738,765 |
|
Six Months Ended | |
|
June 30, | |
Interest income |
2016 |
2015 |
Interest and fees on loans held for investment |
$14,522 |
$13,727 |
Interest and fees on loans held for sale |
890 |
513 |
Interest on federal funds sold and bank deposits |
14 |
8 |
Interest on debt securities |
139 |
136 |
Total interest income |
15,565 |
14,384 |
|
|
|
Interest expense |
|
|
Interest on demand deposits |
245 |
314 |
Interest on savings accounts |
208 |
70 |
Interest on time deposits over $100,000 |
246 |
245 |
Interest on other time deposits |
450 |
472 |
Total interest on deposits |
1,149 |
1,101 |
Interest on borrowed funds |
527 |
252 |
Total interest expense |
1,676 |
1,383 |
|
|
|
Net interest income |
13,889 |
13,001 |
Provision for loan losses |
- |
300 |
Net interest income after provision for loan losses |
13,889 |
12,701 |
|
|
|
Noninterest income |
|
|
Service charges on deposit accounts |
506 |
462 |
Insurance and other commissions |
505 |
510 |
Other operating income |
802 |
999 |
Income on bank owned life insurance |
237 |
235 |
Low income housing partnership losses |
(365) |
(314) |
Total noninterest income |
1,685 |
1,892 |
|
|
|
Noninterest expense |
|
|
Salaries |
4,163 |
3,693 |
Employee benefits |
1,299 |
1,163 |
Occupancy expense |
368 |
340 |
Equipment expense |
354 |
314 |
FDIC insurance assessment |
225 |
390 |
Other |
3,095 |
2,978 |
Total noninterest expense |
9,504 |
8,878 |
|
|
|
Income before income taxes |
6,070 |
5,715 |
Income tax expense |
1,532 |
1,592 |
Consolidated net income – F & M Bank Corp. |
4,538 |
4,123 |
Net income - Noncontrolling interest income |
90 |
76 |
Net Income – F & M Bank Corp |
$4,448 |
$4,047 |
Dividends paid/accumulated on preferred stock |
255 |
255 |
Net income available to common stockholders |
$4,193 |
$3,792 |
|
|
|
Per share data |
|
|
Net income – basic |
$1.28 |
$1.15 |
Net income – diluted |
1.19 |
1.08 |
Cash dividends |
$.39 |
$.36 |
Weighted average shares outstanding – basic |
3,285,867 |
3,293,510 |
Weighted average shares outstanding – diluted |
3,730,267 |
3,737,910 |
|
Six Months Ended |
Three Months Ended | ||
|
June 30, |
June 30, | ||
|
2016 |
2015 |
2016 |
2015 |
Net Income: |
|
|
|
|
Net Income – F & M Bank Corp |
$4,448 |
$4,047 |
$2,358 |
$2,176 |
Net Income attributable to noncontrolling interest |
90 |
76 |
86 |
50 |
Consolidated net income |
4
538 |
4
123 |
2,444 |
2,226 |
|
|
|
|
|
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
Change in unrealized holding gains (losses) on available-for-sale securities |
37 |
23 |
8 |
(1) |
Tax effect |
(12) |
(8) |
(3) |
- |
Change in unrealized holding gain (loss), net of tax |
25 |
15 |
5 |
(1) |
Total other comprehensive income (loss) |
25 |
15 |
5 |
(1) |
|
|
|
|
|
Comprehensive income |
$4,563 |
$4,138 |
$2,449 |
$2,225 |
|
June 30, |
December 31, |
|
2016 |
2015 |
|
(Unaudited) |
(Audited) |
Assets |
|
|
Cash and due from banks |
$7,316 |
$6,923 |
Money market funds |
1,275 |
1,596 |
Cash and cash equivalents |
8,591 |
8,519 |
Securities: |
|
|
Held to maturity – fair value of $125 in 2016 and 2015 |
125 |
125 |
Available for sale |
10,938 |
13,047 |
Other investments |
13,888 |
12,157 |
Loans held for sale |
97,211 |
57,806 |
Loans held for investment |
565,999 |
544,053 |
Less: allowance for loan losses |
(8,068) |
(8,781) |
Net loans held for investment |
557,931 |
535,272 |
|
|
|
Other real estate owned |
2,499 |
2,128 |
Bank premises and equipment, net |
9,214 |
7,542 |
Interest receivable |
1,851 |
1,709 |
Goodwill |
2,670 |
2,670 |
Bank owned life insurance |
13,278 |
13,046 |
Deferred tax asset |
1,377 |
1,640 |
Other assets |
10,465 |
9,696 |
Total assets |
$730,038 |
$665,357 |
|
|
|
Liabilities |
|
|
Deposits: |
|
|
Noninterest bearing |
$133,494 |
$134,787 |
Interest bearing: |
|
|
Demand |
83,324 |
81,492 |
Money market accounts |
28,242 |
26,968 |
Savings |
99,737 |
90,383 |
Time deposits over $100,000 |
50,019 |
53,625 |
All other time deposits |
109,895 |
107,415 |
Total deposits |
504,711 |
494,670 |
|
|
|
Short-term borrowings |
59,418 |
24,954 |
Accrued liabilities |
13,731 |
14,622 |
Long-term borrowings |
66,196 |
48,161 |
Total liabilities |
644,056 |
582,407 |
|
|
|
Stockholders’ Equity |
|
|
Preferred Stock $5 par value, 400,000 shares authorized, issued and outstanding |
|
|
For June 30, 2016 and December 31, 2015, respectively |
9,425 |
9,425 |
Common stock, $5 par value, 6,000,000 shares authorized, |
|
|
3,287,521 and 3,293,909 shares issued and outstanding |
|
|
For June 30, 2016 and December 31, 2015, respectively |
16,438 |
16,427 |
Additional paid in capital – common stock |
11,188 |
11,149 |
Retained earnings |
50,997 |
48,056 |
Noncontrolling interest |
589 |
573 |
Accumulated other comprehensive loss |
(2,655) |
(2,680) |
Total stockholders’ equity |
85,982 |
82,950 |
Total liabilities and stockholders’ equity |
$730,038 |
$665,357 |
|
Six Months Ended June 30, | |
|
2016 |
2015 |
Cash flows from operating activities |
|
|
Net income |
$4,448 |
$4,047 |
Adjustments to reconcile net income to net cash provided by (used in) operating activities: |
|
|
Depreciation |
401 |
348 |
Amortization of security premiums, net |
78 |
70 |
Origination of loans held for sale originated |
(42,630) |
(36,299) |
Sale of loans held for sale |
37,276 |
33,356 |
Provision for loan losses |
- |
300 |
Decrease (increase) in interest receivable |
(142) |
11 |
Increase in other assets |
(423) |
(763) |
Increase (decrease) in accrued expenses |
(965) |
735 |
Amortization of limited partnership investments |
365 |
314 |
Income from life insurance investment |
(237) |
(235) |
Loss on Other Real Estate Owned |
13 |
506 |
Net adjustments |
(6,264) |
(1,657) |
Net cash provided by (used in) operating activities |
(1,816) |
2,390 |
|
|
|
Cash flows from investing activities |
|
|
Purchase of investments available for sale |
(4,109) |
(10,346) |
Proceeds from maturity of investments available for sale |
4,081 |
8,111 |
Net increase in loans held for investment |
(23,250) |
(14,487) |
Net increase in loans held for sale participations |
(34,051) |
(39,437) |
Proceeds from the sale of other real estate owned |
207 |
328 |
Purchase of property and equipment |
(2,073) |
(982) |
Net cash used in investing activities |
(59,195) |
(56,813) |
|
|
|
Cash flows from financing activities |
|
|
Net change in demand and savings deposits |
11,167 |
12,165 |
Net change in time deposits |
(1,126) |
(20,898) |
Net change in short-term debt |
34,463 |
33,729 |
Cash dividends paid |
(1,506) |
(1,440) |
Proceeds from issuance of common stock |
81 |
70 |
Proceeds from issuance of long-term debt |
20,000 |
15,000 |
Repurchase of common stock |
(32) |
(31) |
Repayment of long-term debt |
(1,964) |
(554) |
Net cash provided by financing activities |
61,083 |
38,039 |
|
|
|
Net increase (decrease) in Cash and Cash Equivalents |
72 |
(16,384) |
Cash and cash equivalents, beginning of period |
8,519 |
23,203 |
Cash and cash equivalents, end of period |
$8,591 |
$6,819 |
Supplemental disclosure |
|
|
Cash paid for: |
|
|
Interest expense |
$1,675 |
$710 |
Income taxes |
1,300 |
1,000 |
Transfer from loans to other real estate owned |
592 |
- |
Noncash exchange of other real estate owned |
- |
(227) |
|
Six Months Ended | |
|
June 30, | |
|
2016 |
2015 |
|
|
|
Balance, beginning of period |
$82,950 |
$77,798 |
|
|
|
Comprehensive income |
|
|
Net income – F & M Bank Corp |
4,448 |
4,047 |
Net income attributable to noncontrolling interest |
90 |
76 |
Other comprehensive income |
25 |
15 |
Total comprehensive income |
4,563 |
4,138 |
|
|
|
Minority interest capital distributions |
(74) |
(18) |
Issuance of common stock |
81 |
70 |
Repurchase of common stock |
(32) |
(31) |
Dividends paid |
(1,506) |
(1,440) |
Balance, end of period |
$85,982 |
$80,517 |
|
For the Six months ended |
For the Quarter ended |
For the Six months ended |
For the Quarter ended |
In thousands of dollars |
June 30, 2016 |
June 30, 2016 |
June 30, 2015 |
June 30, 2015 |
Earnings available to common stockholders: |
|
|
|
|
Net income |
$4,538 |
$2,444 |
$4,123 |
$2,226 |
Minority interest |
90 |
86 |
76 |
50 |
Preferred stock dividends |
255 |
127 |
255 |
127 |
Net income available to common stockholders |
$4,193 |
$2,231 |
$3,792 |
$2,049 |
|
Six months ended 6/30/2016 |
Six months ended 6/30/2015 | ||||
|
Income |
Shares |
Per Share Amounts |
Income |
Shares |
Per Share Amounts |
Basic EPS |
$4,192,677 |
3,285,867 |
$1.28 |
$3,792,184 |
3,293,510 |
$1.15 |
Effect of Dilutive Securities: |
|
|
|
|
|
|
Convertible Preferred Stock |
255,000 |
444,400 |
(0.09) |
255,500 |
444,400 |
(0.07) |
Diluted EPS |
$4,447,677 |
3,730,267 |
$1.19 |
$4,047,184 |
3,737,910 |
$1.08 |
|
June 30, 2016 |
December 31, 2015 | ||
|
|
Market |
|
Market |
(in thousands) |
Cost |
Value |
Cost |
Value |
|
|
|
|
|
Securities held to maturity |
|
|
|
|
U. S. Treasury and agency obligations |
$125 |
$125 |
$125 |
$125 |
Total |
$125 |
$125 |
$125 |
$125 |
|
June 30, 2016 | |||
|
|
Unrealized |
Market | |
|
Cost |
Gains |
Losses |
Value |
Securities available for sale |
|
|
|
|
U. S. Treasuries |
$4,011 |
$23 |
$- |
$4,034 |
Government sponsored enterprises |
6,023 |
10 |
8 |
6,025 |
Mortgage-backed securities |
727 |
17 |
- |
744 |
Marketable equities |
135 |
- |
- |
135 |
Total |
$10,896 |
$50 |
$8 |
$10,938 |
|
December 31, 2015 | |||
|
|
Unrealized |
Market | |
|
Cost |
Gains |
Losses |
Value |
Securities available for sale |
|
|
|
|
U. S. Treasuries |
$4,015 |
$6 |
$- |
$4,021 |
Government sponsored enterprises |
8,081 |
4 |
11 |
8,074 |
Mortgage-backed securities |
811 |
6 |
- |
817 |
Marketable equities |
135 |
- |
- |
135 |
Total |
$13,042 |
$16 |
$11 |
$13,047 |
|
Securities Held to Maturity |
Securities Available for Sale | ||
|
Amortized |
Fair |
Amortized |
Fair |
(in thousands) |
Cost |
Value |
Cost |
Value |
Due in one year or less |
$125 |
$125 |
$4,011 |
$4,019 |
Due after one year through five years |
- |
- |
6,023 |
6,040 |
Due after five years |
- |
- |
862 |
879 |
Total |
$125 |
$125 |
$10,896 |
$10.938 |
|
Less than 12 Months |
More than 12 Months |
Total | |||
|
Fair
Value |
Unrealized Losses |
Fair
Value |
Unrealized Losses |
Fair
Value |
Unrealized Losses |
|
|
|
|
|
|
|
June 30, 2016 |
|
|
|
|
|
|
Government sponsored Enterprises |
$6,000 |
$(8) |
$- |
$- |
$6,000 |
$(8) |
Total |
$6,000 |
$(8) |
$- |
$- |
$6,000 |
$(8) |
|
|
|
|
|
|
|
December 31, 2015 |
|
|
|
|
|
|
Government sponsored Enterprises |
$6,056 |
$(11) |
$- |
$- |
$6,056 |
$(11) |
Total |
$6,056 |
$(11) |
$- |
$- |
$6,056 |
$(11) |
|
2016 |
2015 |
Construction/Land Development |
$76,017 |
$69,759 |
Farmland |
12,867 |
13,378 |
Real Estate |
169,140 |
166,587 |
Multi-Family |
6,607 |
7,559 |
Commercial Real Estate |
134,172 |
128,032 |
Home Equity – closed end |
11,093 |
9,135 |
Home Equity – open end |
56,359 |
56,599 |
Commercial & Industrial – Non-Real Estate |
29,186 |
27,954 |
Consumer |
7,945 |
8,219 |
Dealer Finance |
59,947 |
54,086 |
Credit Cards |
2,666 |
2,745 |
Total |
$565,999 |
$544,053 |
|
June 30, 2016 |
December 31, 2015 | ||||
|
|
Unpaid |
|
|
Unpaid |
|
|
Recorded |
Principal |
Related |
Recorded |
Principal |
Related |
|
Investment |
Balance |
Allowance |
Investment |
Balance |
Allowance |
Impaired loans without a valuation allowance: |
|
|
|
|
|
|
Construction/Land Development |
$1,091 |
$1,091 |
$- |
$1,361 |
$1,499 |
$- |
Farmland |
- |
- |
- |
- |
- |
- |
Real Estate |
782 |
782 |
- |
1,097 |
1,097 |
- |
Multi-Family |
- |
- |
- |
- |
- |
- |
Commercial Real Estate |
- |
- |
- |
307 |
307 |
- |
Home Equity – closed end |
- |
- |
- |
- |
- |
- |
Home Equity – open end |
1,582 |
1,582 |
- |
1,159 |
1,159 |
- |
Commercial & Industrial – Non-Real Estate |
175 |
175 |
- |
181 |
181 |
- |
Consumer |
- |
- |
- |
18 |
18 |
- |
Credit cards |
- |
- |
- |
- |
- |
- |
Dealer Finance |
25 |
25 |
- |
4 |
4 |
- |
|
3,655 |
3,655 |
|
4,127 |
4,265 |
|
|
|
|
|
|
|
|
Impaired loans with a valuation allowance |
|
|
|
|
|
|
Construction/Land Development |
10,022 |
10,022 |
1,775 |
11,534 |
11,534 |
2,373 |
Farmland |
- |
- |
- |
- |
- |
- |
Real Estate |
1,218 |
1,218 |
227 |
324 |
324 |
238 |
Multi-Family |
- |
- |
- |
- |
- |
- |
Commercial Real Estate |
961 |
961 |
63 |
890 |
890 |
18 |
Home Equity – closed end |
- |
- |
- |
- |
- |
- |
Home Equity – open end |
1,408 |
1,408 |
587 |
1,414 |
1,414 |
269 |
Commercial & Industrial – Non-Real Estate |
27 |
27 |
27 |
- |
- |
- |
Consumer |
- |
- |
- |
- |
- |
- |
Credit cards |
- |
- |
- |
- |
- |
- |
Dealer Finance |
86 |
86 |
23 |
68 |
68 |
17 |
|
13,722 |
13,722 |
2,702 |
14,230 |
14,230 |
2,915 |
|
|
|
|
|
|
|
Total impaired loans |
$17,377 |
$17,377 |
$2,702 |
$18,357 |
$18,495 |
$2,915 |
|
Three Months Ended June 30, |
Six Months Ended June 30, | ||||||
|
2016 |
2015 |
2016 |
2015 | ||||
|
Average Recorded |
Interest Income |
Average Recorded |
Interest Income |
Average Recorded |
Interest Income |
Average Recorded |
Interest Income |
|
Investment |
Recognized |
Investment |
Recognized |
Investment |
Recognized |
Investment |
Recognized |
Impaired loans without a valuation allowance: |
|
|
|
|
|
|
|
|
Construction/Land Development |
$1,164 |
$(7) |
$3,883 |
$43 |
$2,135 |
$17 |
$4,678 |
$92 |
Farmland |
- |
- |
- |
- |
- |
- |
- |
- |
Real Estate |
784 |
9 |
690 |
32 |
991 |
20 |
342 |
36 |
Multi-Family |
- |
- |
- |
- |
- |
- |
- |
- |
Commercial Real Estate |
203 |
- |
1,142 |
17 |
434 |
2 |
1,445 |
30 |
Home Equity – closed end |
- |
- |
- |
- |
- |
- |
- |
- |
Home Equity – open end |
1,582 |
- |
1,598 |
30 |
1,486 |
35 |
969 |
72 |
Commercial & Industrial – Non-Real Estate |
177 |
3 |
188 |
4 |
181 |
6 |
207 |
6 |
Consumer and credit cards |
9 |
- |
- |
- |
11 |
- |
- |
- |
Dealer Finance |
16 |
1 |
- |
- |
6 |
2 |
- |
- |
|
3,935 |
6 |
7,501 |
126 |
5,244 |
82 |
7,641 |
236 |
Impaired loans with a valuation allowance: |
|
|
|
|
|
|
|
|
Construction/Land Development |
10,337 |
47 |
12,940 |
174 |
$11,478 |
$100 |
13,142 |
$191 |
Farmland |
- |
- |
- |
- |
- |
- |
- |
- |
Real Estate |
1,221 |
10 |
746 |
17 |
818 |
26 |
850 |
18 |
Multi-Family |
- |
- |
- |
- |
- |
- |
- |
- |
Commercial Real Estate |
965 |
14 |
888 |
2 |
919 |
28 |
952 |
2 |
Home Equity – closed end |
- |
- |
- |
- |
- |
- |
- |
- |
Home Equity – open end |
1,407 |
9 |
- |
- |
1,175 |
19 |
- |
- |
Commercial & Industrial – Non-Real Estate |
27 |
1 |
- |
- |
11 |
1 |
- |
- |
Consumer and credit card |
- |
- |
- |
- |
- |
- |
- |
- |
Dealer Finance |
82 |
1 |
62 |
1 |
59 |
3 |
25 |
3 |
|
14,039 |
82 |
14,636 |
116 |
14,460 |
177 |
14,969 |
214 |
Total Impaired Loans |
$17,974 |
$88 |
$22,137 |
$242 |
$19,704 |
$259 |
$22,610 |
$450 |
June 30, 2016
(in thousands) |
12/31/15
Balance |
Charge-offs |
Recoveries |
Provision |
6/30/16 Balance |
Individually Evaluated for Impairment |
Collectively Evaluated for Impairment |
Allowance for loan losses: |
|
|
|
|
|
|
|
Construction/Land Development |
$4,442 |
$294 |
$1 |
$(767) |
$3,382 |
$1,775 |
$1,607 |
Farmland |
95 |
- |
- |
(57) |
38 |
- |
38 |
Real Estate |
806 |
23 |
4 |
244 |
1,031 |
227 |
804 |
Multi-Family |
71 |
- |
- |
(47) |
24 |
- |
24 |
Commercial Real Estate |
445 |
18 |
87 |
190 |
704 |
63 |
641 |
Home Equity – closed end |
174 |
1 |
- |
(6) |
167 |
- |
167 |
Home Equity – open end |
634 |
2 |
106 |
225 |
963 |
587 |
376 |
Commercial & Industrial – Non-Real Estate |
1,055 |
246 |
3 |
(19) |
793 |
27 |
766 |
Consumer |
108 |
6 |
12 |
16 |
130 |
- |
130 |
Dealer Finance |
836 |
385 |
57 |
256 |
764 |
23 |
741 |
Credit Cards |
115 |
32 |
24 |
(35) |
72 |
- |
72 |
Total |
$8,781 |
$1,007 |
$294 |
$- |
$8,068 |
$2,702 |
$5,366 |
December 31, 2015
(in thousands) |
12/31/14
Balance |
Charge-offs |
Recoveries |
Provision |
12/31/15
Balance |
Individually Evaluated for Impairment |
Collectively Evaluated for Impairment |
Allowance for loan losses: |
|
|
|
|
|
|
|
Construction/Land Development |
$4,738 |
$156 |
$85 |
$(225) |
$4,442 |
$2,373 |
$2,069 |
Farmland |
- |
- |
- |
95 |
95 |
- |
95 |
Real Estate |
623 |
25 |
37 |
171 |
806 |
238 |
568 |
Multi-Family |
- |
- |
- |
71 |
71 |
- |
71 |
Commercial Real Estate |
126 |
- |
65 |
254 |
445 |
18 |
427 |
Home Equity – closed end |
188 |
26 |
6 |
6 |
174 |
- |
174 |
Home Equity – open end |
154 |
51 |
- |
531 |
634 |
269 |
365 |
Commercial & Industrial – Non-Real Estate |
1,211 |
- |
62 |
(218) |
1,055 |
- |
1,055 |
Consumer |
214 |
32 |
32 |
(106) |
108 |
- |
108 |
Dealer Finance |
1,336 |
251 |
24 |
(273) |
836 |
17 |
819 |
Credit Cards |
135 |
60 |
46 |
(6) |
115 |
- |
115 |
Total |
$8,725 |
$601 |
$357 |
$300 |
$8,781 |
$2,915 |
$5,866 |
June 30, 2016 |
Loan Receivable |
Individually Evaluated for Impairment |
Collectively Evaluated for Impairment |
Construction/Land Development |
$76,017 |
$11,113 |
$64,904 |
Farmland |
12,867 |
- |
12,867 |
Real Estate |
169,140 |
2,000 |
167,140 |
Multi-Family |
6,607 |
- |
6,607 |
Commercial Real Estate |
134,172 |
961 |
133,211 |
Home Equity – closed end |
11,093 |
- |
11,093 |
Home Equity –open end |
56,359 |
2,990 |
53,369 |
Commercial & Industrial – Non-Real Estate |
29,186 |
202 |
28,984 |
Consumer |
7,945 |
- |
7,945 |
Dealer Finance |
59,947 |
111 |
59,836 |
Credit Cards |
2,666 |
- |
2,666 |
Total |
$565,999 |
$17,377 |
$548,622 |
December 31, 2015 |
Loan Receivable |
Individually Evaluated for Impairment |
Collectively Evaluated for Impairment |
Construction/Land Development |
$69,759 |
$12,895 |
$56,864 |
Farmland |
13,378 |
- |
13,378 |
Real Estate |
166,587 |
1,421 |
165,167 |
Multi-Family |
7,559 |
- |
7,559 |
Commercial Real Estate |
128,032 |
1,197 |
126,835 |
Home Equity – closed end |
9,135 |
- |
9,135 |
Home Equity –open end |
56,599 |
2,573 |
54,026 |
Commercial & Industrial – Non-Real Estate |
27,954 |
181 |
27,773 |
Consumer |
8,219 |
18 |
8,201 |
Dealer Finance |
54,086 |
72 |
54,013 |
Credit Cards |
2,745 |
- |
2,745 |
Total |
$544,053 |
$18,357 |
$525,696 |
|
30-59 Days Past due |
60-89 Days Past Due |
Greater than 90 Days (excluding non-accrual) |
Non-Accrual Loans |
Total Past Due |
Current |
Total Loan Receivable |
June 30, 2016 |
|
|
|
|
|
|
|
Construction/Land Development |
$50 |
$- |
$- |
$4,356 |
$4,406 |
$71,611 |
$76,017 |
Farmland |
- |
- |
- |
- |
- |
12,867 |
12,867 |
Real Estate |
1,815 |
722 |
- |
636 |
3,173 |
165,967 |
169,140 |
Multi-Family |
- |
- |
- |
- |
- |
6,607 |
6,607 |
Commercial Real Estate |
168 |
- |
- |
- |
168 |
134,004 |
134,172 |
Home Equity – closed end |
10 |
- |
- |
3 |
13 |
11,080 |
11,093 |
Home Equity – open end |
635 |
1,508 |
- |
237 |
2,380 |
53,979 |
56,359 |
Commercial & Industrial – Non- Real Estate |
131 |
6 |
- |
81 |
218 |
28,968 |
29,186 |
Consumer |
73 |
12 |
1 |
- |
86 |
7,859 |
7,945 |
Dealer Finance |
687 |
205 |
131 |
100 |
1,123 |
58,824 |
59,947 |
Credit Card |
12 |
7 |
- |
- |
19 |
2,647 |
2,666 |
Total |
$3,581 |
$2,460 |
$132 |
$5,413 |
$11,586 |
$554,413 |
$565,999 |
|
30-59 Days Past due |
60-89 Days Past Due |
Greater than 90 Days (excluding non-accrual) |
Non-Accrual Loans |
Total Past Due |
Current |
Total Loan Receivable |
December 31, 2015 |
|
|
|
|
|
|
|
Construction/Land Development |
$104 |
$- |
$- |
$4,688 |
$4,792 |
$64,967 |
$69,759 |
Farmland |
- |
- |
- |
- |
- |
13,378 |
13,378 |
Real Estate |
2,684 |
1,332 |
272 |
1,010 |
5,298 |
161,289 |
166,587 |
Multi-Family |
- |
- |
- |
- |
- |
7,559 |
7,559 |
Commercial Real Estate |
340 |
241 |
- |
- |
581 |
127,451 |
128,032 |
Home Equity – closed end |
41 |
7 |
- |
- |
48 |
9,087 |
9,135 |
Home Equity – open end |
918 |
46 |
107 |
40 |
1,111 |
55,488 |
56,599 |
Commercial & Industrial – Non- Real Estate |
114 |
3 |
25 |
109 |
251 |
27,703 |
27,954 |
Consumer |
120 |
10 |
- |
- |
130 |
8,089 |
8,219 |
Dealer Finance |
905 |
183 |
152 |
108 |
1,348 |
52,738 |
54,086 |
Credit Cards |
10 |
13 |
15 |
- |
38 |
2,707 |
2,745 |
Total |
$5,236 |
$1,835 |
$571 |
$5,955 |
$13,597 |
$530,456 |
$544,053 |
CREDIT QUALITY INDICATORS (in thousands) | ||||||||||||||||||
AS OF JUNE 30, 2016 | ||||||||||||||||||
Corporate Credit Exposure | ||||||||||||||||||
Credit Risk Profile by Creditworthiness Category |
|
Grade 1 Minimal Risk |
Grade 2 Modest Risk |
Grade 3 Average Risk |
Grade 4 Acceptable Risk |
Grade 5 Marginally Acceptable |
Grade 6 Watch |
Grade 7 Substandard |
Grade 8 Doubtful |
Total |
Construction/Land Development |
$- |
$654 |
$11,682 |
$39,344 |
$11,622 |
$1,913 |
$10,802 |
$- |
$76,017 |
Farmland |
65 |
- |
3,011 |
3,355 |
3,992 |
2,444 |
- |
- |
12,867 |
Real Estate |
- |
1,095 |
52,194 |
81,585 |
25,855 |
6,426 |
1,985 |
- |
169,140 |
Multi-Family |
- |
352 |
3,082 |
2,982 |
191 |
- |
- |
- |
6,607 |
Commercial Real Estate |
- |
1,911 |
26,049 |
76,480 |
23,451 |
3,490 |
2,791 |
- |
134,172 |
Home Equity – closed end |
- |
- |
3,502 |
4,119 |
2,026 |
1,443 |
3 |
- |
11,093 |
Home Equity – open end |
80 |
1,069 |
15,399 |
33,048 |
4,404 |
458 |
1,901 |
- |
56,359 |
Commercial & Industrial (Non-Real Estate) |
1,228 |
395 |
7,141 |
17,738 |
2,518 |
63 |
103 |
- |
29,186 |
Total |
$1,373 |
$5,476 |
$122,060 |
$258,651 |
$74,059 |
$16,237 |
$17,585 |
$- |
$495,441 |
|
|
|
|
|
|
|
|
|
|
Consumer Credit Exposure | ||||||||||||||||||
Credit Risk Profile Based on Payment Activity |
|
Credit Cards |
Consumer |
Performing |
$2,666 |
$67,660 |
Non performing |
- |
232 |
Total |
$2,666 |
$67,892 |
CREDIT QUALITY INDICATORS (in thousands) | ||||||||||||||||||
AS OF DECEMBER 31, 2015 | ||||||||||||||||||
Corporate Credit Exposure | ||||||||||||||||||
Credit Risk Profile by Creditworthiness Category |
|
Grade 1 Minimal Risk |
Grade 2 Modest Risk |
Grade 3 Average Risk |
Grade 4 Acceptable Risk |
Grade 5 Marginally Acceptable |
Grade 6 Watch |
Grade 7 Substandard |
Grade 8 Doubtful |
Total |
Construction/Land Development |
$- |
$485 |
$8,410 |
$31,783 |
$14,260 |
$3,216 |
$11,605 |
$- |
$69,759 |
Farmland |
66 |
- |
2,615 |
3,768 |
4,952 |
1,977 |
- |
- |
13,378 |
Real Estate |
- |
955 |
54,400 |
76,545 |
23,695 |
8,334 |
2,658 |
- |
166,587 |
Multi-Family |
- |
391 |
3,925 |
3,046 |
197 |
- |
- |
- |
7,559 |
Commercial Real Estate |
- |
2,087 |
25,889 |
74,337 |
20,271 |
4,149 |
1,299 |
- |
128,032 |
Home Equity – closed end |
- |
- |
3,549 |
3,792 |
1,661 |
114 |
19 |
- |
9,135 |
Home Equity – open end |
- |
1,657 |
15,043 |
31,455 |
4,827 |
398 |
3,219 |
- |
56,599 |
Commercial & Industrial (Non-Real Estate) |
896 |
646 |
6,423 |
17,053 |
2,281 |
517 |
138 |
- |
27,954 |
Total |
$962 |
$6,221 |
$120,254 |
$241,779 |
$72,144 |
$18,705 |
$18,938 |
$- |
$479,003 |
Consumer Credit Exposure | ||||||||||||||||||
Credit Risk Profile Based on Payment Activity |
|
Credit Cards |
Consumer |
Performing |
$2,730 |
$62,046 |
Non performing |
15 |
259 |
Total |
$2,745 |
$62,305 |
|
Six Months Ended |
Three Months Ended | ||
|
June 30, 2016 |
June 30, 2015 |
June 30, 2016 |
June 30, 2015 |
|
|
|
|
|
Service cost |
$315,936 |
$324,167 |
$157,968 |
$162,084 |
Interest cost |
226,448 |
205,472 |
113,224 |
102,736 |
Expected return on plan assets |
(427,208) |
(419,409) |
(213,604) |
(209,705) |
Amortization of net obligation at transition |
- |
|
|
|
Amortization of prior service cost |
(7,618) |
(7,618) |
(3,809) |
(3,809) |
Amortization of net (gain) or loss |
111,572 |
90,321 |
55,786 |
45,161 |
Net periodic pension cost |
$219,130 |
$192,933 |
$109,565 |
$96,467 |
|
Fair Value at June 30, 2016 |
Valuation Technique |
Significant Unobservable Inputs |
Range |
Impaired Loans |
$ 11,020 |
Discounted appraised value |
Discount for selling costs and age of appraisals |
15%-55% |
Other Real Estate Owned |
$ 2,499 |
Discounted appraised value |
Discount for selling costs and age of appraisals |
15%-55% |
|
Fair Value at December 31, 2015 |
Valuation Technique |
Significant Unobservable Inputs |
Range |
Impaired Loans |
$ 11,315 |
Discounted appraised value |
Discount for selling costs and age of appraisals |
15%-55% |
Other Real Estate Owned |
$ 2,128 |
Discounted appraised value |
Discount for selling costs and age of appraisals |
15%-55% |
June 30, 2016 |
Total |
Level 1 |
Level 2 |
Level 3 |
U. S. Treasuries |
$4,034 |
$- |
$4,034 |
$- |
Government sponsored enterprises |
6,025 |
- |
6,025 |
- |
Mortgage-backed obligations of federal agencies |
744 |
- |
744 |
- |
Marketable Equities |
135 |
- |
135 |
- |
Investment securities available for sale |
$10,938 |
- |
$10,938 |
- |
|
|
|
|
|
Total assets at fair value |
$10,938 |
$- |
$10,938 |
$- |
|
|
|
|
|
Total liabilities at fair value |
$- |
$- |
$- |
$- |
|
|
|
|
|
Derivative financial instruments at fair value |
$15 |
$- |
$15 |
$- |
December 31, 2015 |
Total |
Level 1 |
Level 2 |
Level 3 |
U. S. Treasuries |
$4,021 |
$- |
$4,021 |
$- |
Government sponsored enterprises |
8,074 |
- |
8,074 |
- |
Mortgage-backed obligations of federal agencies |
817 |
- |
817 |
- |
Marketable Equities |
135 |
- |
135 |
- |
Investment securities available for sale |
13,047 |
- |
13,047 |
- |
|
|
|
|
|
Total assets at fair value |
$13,047 |
$- |
$13,047 |
$- |
|
|
|
|
|
Total liabilities at fair value |
$- |
$- |
$- |
$- |
|
|
|
|
|
Derivative financial instruments at fair value |
$15 |
$- |
$15 |
$- |
June 30, 2016 |
Total |
Level 1 |
Level 2 |
Level 3 |
Other Real Estate Owned |
$2,499 |
- |
- |
$2,499 |
|
|
- |
- |
|
Construction/Land Development |
8,247 |
- |
- |
8,247 |
Farmland |
- |
- |
- |
- |
Real Estate |
991 |
- |
- |
991 |
Multi-Family |
- |
- |
- |
- |
Commercial Real Estate |
898 |
- |
- |
898 |
Home Equity – closed end |
- |
- |
- |
- |
Home Equity – open end |
821 |
- |
- |
821 |
Commercial & Industrial – Non-Real Estate |
- |
- |
- |
- |
Consumer |
- |
- |
- |
- |
Credit cards |
- |
- |
- |
- |
Dealer Finance |
63 |
- |
- |
63 |
Impaired loans |
11,020 |
- |
- |
11,020 |
|
|
|
|
|
Loans held for sale |
97,211 |
- |
97,211 |
- |
|
|
|
|
|
Total assets at fair value |
$110,730 |
$- |
$97,211 |
$13,519 |
|
|
|
|
|
Total liabilities at fair value |
$- |
$- |
$- |
$- |
December 31, 2015 |
Total |
Level 1 |
Level 2 |
Level 3 |
Other Real Estate Owned |
$2,128 |
- |
- |
$2,128 |
|
|
- |
- |
|
Construction/Land Development |
9,161 |
- |
- |
9,161 |
Farmland |
- |
- |
- |
- |
Real Estate |
85 |
- |
- |
85 |
Multi-Family |
- |
- |
- |
- |
Commercial Real Estate |
872 |
- |
- |
872 |
Home Equity – closed end |
- |
- |
- |
- |
Home Equity – open end |
1,145 |
- |
- |
1,145 |
Commercial & Industrial – Non-Real Estate |
- |
- |
- |
- |
Consumer |
- |
- |
- |
- |
Credit cards |
- |
- |
- |
- |
Dealer Finance |
52 |
- |
- |
52 |
Impaired loans |
11,315 |
- |
- |
11,315 |
|
|
|
|
|
Loans held for sale |
57,806 |
- |
57,806 |
- |
|
|
|
|
|
Total assets at fair value |
$71,249 |
- |
$57,806 |
$13,443 |
|
|
|
|
|
Total liabilities at fair value |
$- |
$- |
$- |
$- |
|
June 30, 2016 |
December 31, 2015 | ||
|
Estimated |
Carrying |
Estimated |
Carrying |
|
Fair Value |
Value |
Fair Value |
Value |
Financial Assets |
|
|
|
|
Cash and cash equivalants |
$8,591 |
$8,591 |
$8,591 |
$8,591 |
Loans |
576,242 |
565,999 |
555,762 |
544,053 |
Loans held for sale |
97,211 |
97,211 |
57,806 |
57,806 |
Interst receivable |
|
|
|
|
Investments |
24,951 |
24,909 |
25,329 |
25,324 |
Financial Liabilities |
1,851 |
1,851 |
1,851 |
1,851 |
Time deposits |
161,270 |
159,914 |
162,524 |
161,040 |
Short-term debt |
59,418 |
59,418 |
24,954 |
24,954 |
Long-term debt |
66,891 |
66,196 |
48,565 |
48,161 |
|
Six Months ended June 30, 2016 | ||
|
|
Pre-Modification |
Post-Modification |
(in thousands) |
|
Outstanding |
Outstanding |
|
Number of Contracts |
Recorded Investment |
Recorded Investment |
Troubled Debt Restructurings |
|
|
|
Commercial |
1 |
$27 |
$27 |
Real Estate |
2 |
143 |
143 |
Consumer |
3 |
36 |
36 |
Total |
6 |
$206 |
$206 |
|
Three Months ended June 30, 2016 | ||
|
|
Pre-Modification |
Post-Modification |
|
|
Outstanding |
Outstanding |
|
Number of Contracts |
Recorded Investment |
Recorded Investment |
Troubled Debt Restructurings |
|
|
|
Commercial |
1 |
$27 |
$27 |
Real Estate |
2 |
143 |
143 |
Consumer |
2 |
19 |
19 |
Total |
5 |
$189 |
$189 |
|
June 30, 2016 | ||
|
|
Pre-Modification |
Post-Modification |
|
|
Outstanding |
Outstanding |
|
Number of Contracts |
Recorded Investment |
Recorded Investment |
Troubled Debt Restructurings |
|
|
|
Real Estate |
5 |
$1,528 |
$1,528 |
Consumer |
1 |
16 |
16 |
Total |
6 |
$1,544 |
$1,544 |
|
Six Months ended June 30, 2015 | ||
|
|
Pre-Modification |
Post-Modification |
|
|
Outstanding |
Outstanding |
|
Number of Contracts |
Recorded Investment |
Recorded Investment |
Troubled Debt Restructurings |
|
|
|
Real Estate |
4 |
$2,724 |
$2,724 |
Consumer |
4 |
43 |
43 |
Total |
8 |
$2,767 |
$2,767 |
|
Three Months ended June 30, 2015 | ||
|
|
Pre-Modification |
Post-Modification |
|
|
Outstanding |
Outstanding |
|
Number of Contracts |
Recorded Investment |
Recorded Investment |
Troubled Debt Restructurings |
|
|
|
Real Estate |
4 |
$2,724 |
$2,724 |
Consumer |
1 |
6 |
6 |
Total |
5 |
$2,730 |
$2,730 |
In thousands |
2016 |
2015 |
|
|
|
Net Income from Bank Operations |
$4,366 |
$3,912 |
Income from Parent Company Activities |
82 |
135 |
Net Income for the six months ended June 30 |
$4,448 |
$4,047 |
|
June 30, 2016 |
December 31, 2015 |
|
|
|
Nonaccrual Loans |
|
|
Real Estate |
$4,992 |
$5,698 |
Commercial |
81 |
109 |
Home Equity |
240 |
40 |
Other |
100 |
108 |
|
5,413 |
5,955 |
|
|
|
Loans past due 90 days or more (excluding nonaccrual) |
|
|
Real Estate |
- |
272 |
Commercial |
- |
25 |
Home Equity |
- |
107 |
Other |
132 |
167 |
|
132 |
571 |
|
|
|
Total Nonperforming loans |
$5
545 |
$6,526 |
|
|
|
Restructured Loans current and performing: |
|
|
Real Estate |
8,369 |
8,713 |
Commercial |
1,164 |
1,463 |
Home Equity |
- |
1,414 |
Other |
95 |
91 |
|
|
|
Nonperforming loans as a percentage of loans held for investment |
.98% |
1.20% |
|
|
|
Net Charge Offs to total loans held for investment |
.13% |
.04% |
|
|
|
Allowance for loan and lease losses to nonperforming loans |
145.50% |
134.55% |
|
June 30, 2016 | |
|
Available |
Outstanding |
|
Balance |
Balance |
|
(in thousands) | |
Federal Funds Line - Community Bankers Bank |
$15,000 |
$7,310 |
Federal Funds Line - Zions Bank |
11,000 |
- |
|
$26,000 |
$7,310 |
|
June 30, 2016 |
|
(in thousands) |
Borrowing capacity |
$141,066 |
Outstanding borrowings |
116,196 |
Total credit available |
$24,870 |
|
Six Months Ended |
Six Months Ended |
Three Months Ended |
Three Months Ended | ||||||||
|
June 30, 2016 |
June 30, 2015 |
June 30, 2016 |
June 30, 2015 | ||||||||
Average |
|
Income/ |
Average |
|
Income/ |
Average |
|
Income/ |
Average |
|
Income/ |
Average |
|
Balance2,4 |
Expense |
Rates |
Balance2,4 |
Expense |
Rates5 |
Balance2,4 |
Expense |
Rates |
Balance2,4 |
Expense |
Rates5 |
Interest income |
|
|
|
|
|
|
|
|
|
|
|
|
Loans held for investment1,2 |
$555,532 |
$14,587 |
5.28% |
$525,392 |
$13,792 |
5.29% |
$560,509 |
$7,370 |
5.27% |
$530,361 |
$6,989 |
5.29% |
Loans held for sale |
59,210 |
890 |
3.02% |
38,530 |
513 |
2.68% |
68,511 |
518 |
3.03% |
47,579 |
321 |
2.71% |
Federal funds sold |
5,159 |
12 |
.47% |
7,267 |
8 |
.22% |
4,070 |
5 |
.49% |
5,806 |
3 |
.21% |
Interest bearing deposits |
872 |
2 |
.46% |
1,329 |
- |
- |
851 |
1 |
.47% |
689 |
- |
- |
Investments |
|
|
|
|
|
|
|
|
|
|
|
|
Taxable 3 |
17,798 |
139 |
1.57% |
17,555 |
136 |
1.56% |
17,434 |
70 |
1.61% |
18,090 |
93 |
2.06% |
Partially taxable |
125 |
- |
- |
125 |
- |
- |
125 |
- |
- |
125 |
- |
- |
Total earning assets |
$638,696 |
$15,630 |
4.92% |
$590,198 |
$14,449 |
4.94% |
$651,500 |
$7,964 |
4.90% |
$602,650 |
$7,406 |
4.93% |
Interest Expense |
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits |
109,842 |
245 |
.45% |
119,914 |
314 |
.53% |
112,131 |
126 |
.45% |
117,483 |
157 |
.54% |
Savings |
95,299 |
208 |
.44% |
68,053 |
70 |
.21% |
97,741 |
108 |
.44% |
69,756 |
37 |
.21% |
Time deposits |
162,265 |
695 |
.86% |
176,659 |
717 |
.81% |
162,894 |
356 |
.87% |
170,122 |
353 |
.83% |
Short-term debt |
36,133 |
26 |
.14% |
32,569 |
30 |
.19% |
42,941 |
8 |
.07% |
45,012 |
19 |
.17% |
Long-term debt |
47,497 |
501 |
2.12% |
23,335 |
252 |
2.18% |
47,546 |
263 |
2.22% |
24,387 |
132 |
2.17% |
Total interest bearing liabilities |
$451,036 |
$1,676 |
.75% |
$420,530 |
$1,383 |
.66% |
$463,253 |
$862 |
.75% |
$426,760 |
$698 |
.66% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax equivalent net interest income 1 |
|
$13,954 |
|
|
$13,066 |
|
|
$7,102 |
|
|
$6,708 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin |
|
|
4.39% |
|
|
4.46% |
|
|
4.37% |
|
|
4.46% |
|
0 – 3 |
4 – 12 |
1 – 5 |
Over 5 |
Not |
|
|
Months |
Months |
Years |
Years |
Classified |
Total |
|
|
|
|
|
|
|
Uses of funds |
|
|
|
|
|
|
Loans |
|
|
|
|
|
|
Commercial |
$21,823 |
$27,382 |
$115,420 |
$18,207 |
$- |
$182,832 |
Installment |
3,820 |
1,290 |
49,756 |
13,026 |
- |
67,892 |
Real estate loans for investments |
93,407 |
50,886 |
156,057 |
12,259 |
- |
312,609 |
Loans held for sale |
97,211 |
- |
- |
- |
- |
97,211 |
Credit cards |
2,666 |
- |
- |
- |
- |
2,666 |
Interest bearing bank deposits |
1,275 |
- |
- |
- |
- |
1,275 |
Investment securities |
4,019 |
- |
6,165 |
744 |
135 |
11,063 |
Total |
$224,221 |
$79,558 |
$327,398 |
$44,236 |
$135 |
$675,548 |
|
|
|
|
|
|
|
Sources of funds |
|
|
|
|
|
|
Interest bearing demand deposits |
$- |
$30,786 |
$64,115 |
$16,665 |
$- |
$111,566 |
Savings deposits |
- |
19,948 |
59,842 |
19,947 |
- |
99,737 |
Certificates of deposit $100,000 and over |
3,378 |
11,440 |
35,201 |
- |
- |
50,019 |
Other certificates of deposit |
18,685 |
27,916 |
63,294 |
- |
- |
109,895 |
Short-term borrowings |
59,418 |
- |
- |
- |
- |
59,418 |
Long-term borrowings |
1,107 |
3,322 |
39,714 |
22,053 |
- |
66,196 |
Total |
$82,588 |
$93,412 |
$262,166 |
$58,665 |
$- |
$496,831 |
|
|
|
|
|
|
|
Discrete Gap |
$141,633 |
$(13,854) |
$65,232 |
$(14,429) |
$135 |
$178,717 |
|
|
|
|
|
|
|
Cumulative Gap |
$141,633 |
$127,779 |
$193,011 |
$178,582 |
$178,717 |
|
|
|
|
|
|
|
|
Ratio of Cumulative Gap to Total Earning Assets |
20.97% |
18.91% |
28.57% |
26.44% |
26.46% |
|
|
F & M BANK CORP. |
| |
|
|
|
|
|
By: |
/s/ Dean W. Withers |
|
|
|
Dean W. Withers |
|
|
|
President and Chief Executive Officer |
|
|
|
|
|
|
By: |
/s/ Carrie A. Comer |
|
|
|
Carrie A. Comer |
|
|
|
Senior Vice President and Chief Financial Officer |
|