Virginia
|
|
54-1280811
|
(State or Other
Jurisdiction of Incorporation or Organization)
|
|
(I.R.S.
Employer Identification No.)
|
Large accelerated filer
|
☐
|
Accelerated filer
|
☐
|
Non-accelerated
filer
|
☐(Do not
check if a smaller reporting company)
|
Smaller reporting company
|
☒
|
|
|
Emerging growth
company
|
☐
|
Class
|
Outstanding at August 11,
2017
|
Common Stock, par
value - $5
|
3,274,188
shares
|
Part
I
|
Financial
Information
|
3
|
|
|
|
Item
1.
|
Financial
Statements
|
3
|
|
|
|
|
Consolidated Balance Sheets – June 30, 2017 and December 31, 2016 |
3
|
|
|
|
|
Consolidated
Statements of Income – Three Months Ended June 30, 2017
and 2016
|
4
|
|
|
|
|
Consolidated
Statements of Income – Six Months Ended June 30, 2017
and 2016
|
5
|
|
|
|
|
Consolidated
Statements of Comprehensive Income – Three and Six Months
Ended June 30, 2017
and 2016
|
6
|
|
|
|
|
Consolidated
Statements of Changes in Stockholders’ Equity – Six
Months Ended June 30, 2017 and 2016
|
7
|
|
|
|
|
Consolidated
Statements of Cash Flows – Six Months Ended June 30, 2017
and 2016
|
8
|
|
|
|
|
Notes
to Consolidated Financial Statements
|
9
|
|
|
|
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
34
|
|
|
|
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
48
|
|
|
|
Item
4.
|
Controls
and Procedures
|
48
|
|
|
|
Part
II
|
Other
Information
|
49
|
|
|
|
Item
1.
|
Legal
Proceedings
|
49
|
|
|
|
Item
1a.
|
Risk
Factors
|
49
|
|
|
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
49
|
|
|
|
Item
3.
|
Defaults
Upon Senior Securities
|
49
|
|
|
|
Item
4.
|
Mine
Safety Disclosures
|
49
|
|
|
|
Item
5.
|
Other
Information
|
49
|
|
|
|
Item
6.
|
Exhibits
|
49
|
|
|
|
Signatures
|
50
|
|
|
|
|
Certifications
|
51
|
|
June
30,
|
December
31,
|
|
2017
|
2016*
|
|
(Unaudited)
|
|
Assets
|
|
|
Cash and due from
banks
|
$7,876
|
$7,755
|
Money market
funds
|
614
|
674
|
Federal funds
sold
|
3,174
|
7,926
|
Cash and cash
equivalents
|
11,664
|
16,355
|
Securities:
|
|
|
Held to maturity –
fair value of $125 in 2017 and 2016
|
125
|
125
|
Available for
sale
|
24,708
|
24,783
|
Other
investments
|
14,274
|
14,567
|
Loans held for
sale
|
51,767
|
62,735
|
Loans held for
investment
|
603,435
|
591,636
|
Less: allowance for loan
losses
|
(7,216)
|
(7,543)
|
Net loans held for
investment
|
596,219
|
584,093
|
|
|
|
Other real estate
owned
|
2,008
|
2,076
|
Bank premises and
equipment, net
|
12,024
|
10,340
|
Interest
receivable
|
1,895
|
1,785
|
Goodwill
|
2,974
|
2,670
|
Bank owned life
insurance
|
13,731
|
13,513
|
Other
assets
|
12,874
|
11,847
|
Total assets
|
$744,263
|
$744,889
|
|
|
|
Liabilities
|
|
|
Deposits:
|
|
|
Noninterest
bearing
|
$147,133
|
$146,617
|
Interest
bearing
|
389,353
|
390,468
|
Total deposits
|
536,486
|
537,085
|
|
|
|
Short-term
debt
|
50,000
|
40,000
|
Accrued
liabilities
|
16,166
|
16,885
|
Long-term
debt
|
51,938
|
64,237
|
Total
liabilities
|
654,590
|
658,207
|
|
|
|
Stockholders’
Equity
|
|
|
Preferred Stock $5
par value, 400,000 shares authorized, 326,550 and
327,350
|
|
|
Issued
and outstanding for June 30, 2017 and December 31, 2016,
respectively
|
7,589
|
7,609
|
Common stock, $5
par value, 6,000,000 shares authorized,
|
|
|
3,274,057
and 3,270,315 shares issued and outstanding
|
|
|
for
June 30, 2017 and December 31, 2016, respectively
|
16,370
|
16,352
|
Additional paid in
capital – common stock
|
10,766
|
10,684
|
Retained
earnings
|
57,540
|
54,509
|
Noncontrolling
interest in consolidated subsidiaries
|
574
|
693
|
Accumulated other
comprehensive loss
|
(3,166)
|
(3,165)
|
Total stockholders’
equity
|
89,673
|
86,682
|
Total liabilities and
stockholders’ equity
|
$744,263
|
$744,889
|
|
Three Months
Ended
|
|
|
June
30,
|
|
Interest and Dividend income
|
2017
|
2016
|
Interest and fees on loans
held for investment
|
$7,906
|
7,330
|
Interest and fees on loans
held for sale
|
271
|
530
|
Interest from money market
funds and federal funds sold
|
18
|
6
|
Interest on debt securities
– taxable
|
61
|
71
|
Total interest and
dividend income
|
8,256
|
7,937
|
|
|
|
Interest expense
|
|
|
Total
interest on deposits
|
633
|
591
|
Interest
from short-term debt
|
24
|
8
|
Interest
from long-term debt
|
268
|
263
|
Total interest
expense
|
925
|
862
|
|
|
|
Net interest income
|
7,331
|
7,075
|
|
|
|
Provision for Loan Losses
|
-
|
-
|
Net Interest
Income After Provision for Loan Losses
|
7,331
|
7,075
|
|
|
|
Noninterest income
|
|
|
Service charges on deposit
accounts
|
335
|
272
|
Investment services and
insurance income (loss), net
|
187
|
(29)
|
Mortgage
banking income, net
|
613
|
752
|
Title
insurance income
|
355
|
-
|
Income on bank owned life
insurance
|
112
|
118
|
Low
income housing partnership losses
|
(201)
|
(183)
|
ATM
and check card fees
|
351
|
318
|
Other
operating income
|
130
|
130
|
Total noninterest
income
|
1,882
|
1,378
|
|
|
|
Noninterest expense
|
|
|
Salaries
|
2,628
|
2,133
|
Employee
benefits
|
852
|
661
|
Occupancy
expense
|
254
|
210
|
Equipment
expense
|
207
|
230
|
FDIC insurance
assessment
|
90
|
113
|
Other
real estate owned, net
|
12
|
35
|
Marketing
expense
|
122
|
131
|
Legal
and professional fees
|
79
|
105
|
ATM
and check card fees
|
178
|
172
|
Telecommunication
and data processing expense
|
352
|
289
|
Directors
fees
|
116
|
100
|
Bank
franchise tax
|
164
|
163
|
Other
operating expenses
|
963
|
828
|
Total noninterest
expense
|
6,017
|
5,170
|
|
|
|
Income before income taxes
|
3,196
|
3,283
|
Income tax
expense
|
809
|
839
|
Net Income
|
2,387
|
2,444
|
Net
income (loss) attributable to noncontrolling interest
|
59
|
86
|
Net Income attributable to F & M Bank Corp.
|
$2,328
|
$2,358
|
Dividends
paid/accumulated on preferred stock
|
105
|
127
|
Net income available to common stockholders
|
$2,223
|
$2,231
|
|
|
|
Per Common Share Data
|
|
|
Net income –
basic
|
$.68
|
$.68
|
Net income –
diluted
|
.64
|
$.63
|
Cash dividends on common
stock
|
$.23
|
$.20
|
Weighted average common
shares outstanding – basic
|
3,272,352
|
3,286,459
|
Weighted average
common shares outstanding – diluted
|
3,637,030
|
3,730,859
|
|
Six Months
Ended
|
|
|
June
30,
|
|
Interest and Dividend income
|
2017
|
2016
|
Interest and fees on loans
held for investment
|
$15,609
|
$14,522
|
Interest and fees on loans
held for sale
|
445
|
902
|
Interest from money market
funds and federal funds sold
|
75
|
14
|
Interest on debt securities
– taxable
|
137
|
140
|
Total interest and
dividend income
|
16,266
|
15,578
|
|
|
|
Interest expense
|
|
|
Total
interest on deposits
|
1,249
|
1,149
|
Interest
from short-term debt
|
32
|
26
|
Interest
from long-term debt
|
550
|
500
|
Total interest
expense
|
1,831
|
1,675
|
|
|
|
Net interest income
|
14,435
|
13,903
|
|
|
|
Provision for Loan Losses
|
-
|
-
|
Net Interest
Income After Provision for Loan Losses
|
14,435
|
13,903
|
|
|
|
Noninterest income
|
|
|
Service charges on deposit
accounts
|
651
|
506
|
Investment services and
insurance income
|
361
|
65
|
Mortgage
banking income, net
|
1,113
|
1,196
|
Title
insurance income
|
554
|
-
|
Income on bank owned life
insurance
|
224
|
237
|
Low
income housing partnership losses
|
(386)
|
(365)
|
ATM
and check card fees
|
681
|
692
|
Gain
on prepayment of long-term debt
|
504
|
-
|
Loss
on sale of other investments
|
(42)
|
-
|
Other
operating income
|
268
|
250
|
Total noninterest
income
|
3,928
|
2,581
|
|
|
|
Noninterest expense
|
|
|
Salaries
|
5,362
|
4,543
|
Employee
benefits
|
1,805
|
1,414
|
Occupancy
expense
|
503
|
428
|
Equipment
expense
|
393
|
422
|
FDIC insurance
assessment
|
180
|
225
|
Other
real estate owned, net
|
26
|
53
|
Marketing
expense
|
257
|
268
|
Legal
and professional fees
|
175
|
193
|
ATM
and check card fees
|
346
|
333
|
Telecommunication
and data processing expense
|
675
|
552
|
Directors
fees
|
243
|
208
|
Bank
franchise tax
|
324
|
310
|
Other
operating expenses
|
1,683
|
1,464
|
Total noninterest
expense
|
11,972
|
10,413
|
|
|
|
Income before income taxes
|
6,391
|
6,071
|
Income tax
expense
|
1,686
|
1,533
|
Net Income
|
4,705
|
4,538
|
Net
income (loss) attributable to noncontrolling interest
|
32
|
90
|
Net Income attributable to F & M Bank Corp.
|
$4,673
|
$4,448
|
Dividends
paid/accumulated on preferred stock
|
209
|
255
|
Net income available to common stockholders
|
$4,464
|
$4,193
|
|
|
|
Per Common Share Data
|
|
|
Net income –
basic
|
$1.36
|
$1.28
|
Net income –
diluted
|
1.29
|
$1.19
|
Cash dividends on common
stock
|
$.45
|
$.39
|
Weighted average common
shares outstanding – basic
|
3,272,318
|
3,285,867
|
Weighted average
common shares outstanding – diluted
|
3,635,999
|
3,730,267
|
|
Six Months
Ended
|
Three Months
Ended
|
||
|
June
30,
|
June
30,
|
||
|
2017
|
2016
|
2017
|
2016
|
Net
Income:
|
|
|
|
|
Net
Income – F & M Bank Corp
|
$4,673
|
$4,448
|
$2,328
|
$2,358
|
Net
income (loss) attributable to noncontrolling interest
|
32
|
90
|
59
|
86
|
Total Net
Income:
|
4,705
|
4,538
|
2,387
|
2,444
|
|
|
|
|
|
Unrealized holding
gains (losses) on available-for-sale securities
|
(2)
|
37
|
(1)
|
8
|
Tax
Effect
|
1
|
( 12)
|
-
|
( 3)
|
Unrealized
holding gain (loss), net of tax
|
(1)
|
25
|
(1)
|
5
|
Total other
comprehensive income
|
(1)
|
25
|
(1)
|
5
|
|
|
|
|
|
Comprehensive
income
|
$4,704
|
$4,563
|
$2,386
|
$2,449
|
|
Six Months
Ended
|
|
|
June
30,
|
|
|
2017
|
2016
|
|
|
|
Balance, beginning of period
|
$86,682
|
$82,950
|
|
|
|
Comprehensive
income
|
|
|
Net income –
F & M Bank Corp
|
4,673
|
4,448
|
Net income (loss)
attributable to noncontrolling interest
|
32
|
90
|
Other comprehensive
income (loss)
|
(1)
|
25
|
Total comprehensive
income
|
4,704
|
4,563
|
|
|
|
Minority interest
capital distributions
|
(150)
|
(74)
|
Issuance of common
stock
|
105
|
81
|
Repurchase of
common stock
|
-
|
(32)
|
Repurchase of
preferred stock
|
(24)
|
-
|
Dividends
paid
|
(1,644)
|
(1,506)
|
Balance, end of period
|
$89,673
|
$85,982
|
|
Six Months Ended
June 30,
|
|
|
2017
|
2016
|
Cash flows from operating activities
|
|
|
Net
income
|
$4,673
|
$4,448
|
Reconcile net
income to net cash provided by (used in) operating
activities:
|
|
|
Depreciation
|
430
|
401
|
Amortization of
securities
|
2
|
78
|
Proceeds from loans
held for sale originated
|
38,767
|
38,596
|
Loans held for sale
originated
|
(37,445)
|
(42,630)
|
Gain on sale of
loans held for sale originated
|
(1,138)
|
(1,320)
|
Gain on prepayment
of long-term debt
|
(504)
|
-
|
Increase in
interest receivable
|
(110)
|
(142)
|
Increase in other
assets
|
(435)
|
(423)
|
Decrease in accrued
liabilities
|
(1,421)
|
(965)
|
Amortization of
limited partnership investments
|
386
|
365
|
Income from life
insurance investment
|
(224)
|
(237)
|
Loss on sale of
investments
|
42
|
-
|
Loss on sale and
valuation adjustments for other real estate owned
|
-
|
13
|
Net cash provided
by (used in) operating activities
|
3,023
|
(1,816)
|
|
|
|
Cash flows from investing activities
|
|
|
Purchase of
investments available for sale and other investments
|
(41,436)
|
(4,109)
|
Purchase of title
insurance company
|
(304)
|
-
|
Proceeds from
maturity of investments available for sale
|
41,316
|
4,081
|
Proceeds from the
sale of investments
|
55
|
-
|
Net increase in
loans held for investment
|
(12,132)
|
(23,250)
|
Net decrease
(increase) in loans held for sale participations
|
10,784
|
(34,051)
|
Proceeds from the
sale of other real estate owned
|
74
|
207
|
Net purchase of
property and equipment
|
(2,114)
|
(2,073)
|
Net cash used in
investing activities
|
(3,757)
|
(59,195)
|
|
|
|
Cash flows from financing activities
|
|
|
Net change in
deposits
|
(599)
|
10,041
|
Net change in
short-term debt
|
10,000
|
34,463
|
Dividends paid in
cash
|
(1,644)
|
(1,506)
|
Proceeds from
issuance of common stock
|
105
|
81
|
Proceeds from
issuance of long-term debt
|
-
|
20,000
|
Repurchase of
preferred stock
|
(24)
|
-
|
Repurchase of
common stock
|
-
|
(32)
|
Repayments of
long-term debt
|
(11,795)
|
(1,964)
|
Net cash (used in)
provided by financing activities
|
(3,957)
|
61,083
|
|
|
|
Net (decrease) increase in Cash and Cash Equivalents
|
(4,691)
|
72
|
Cash and cash equivalents, beginning of period
|
16,355
|
8,519
|
Cash and cash equivalents, end of period
|
$11,664
|
$8,591
|
Supplemental Cash Flow information:
|
|
|
Cash paid for:
|
|
|
Interest
|
$1,836
|
$1,675
|
Taxes
|
2,530
|
1,300
|
Supplemental non-cash disclosures:
|
|
|
Transfer from loans
to other real estate owned
|
6
|
592
|
Loans originated
for the sale of other real estate owned
|
-
|
-
|
Change in
unrealized gain (loss) on securities available for
sale
|
(2)
|
-
|
(dollars
in thousands)
|
For the Six
months ended
|
For the Quarter
ended
|
For the Six
months ended
|
For the Quarter
ended
|
|
June 30,
2017
|
June 30,
2017
|
June 30,
2016
|
June 30,
2016
|
Earnings available
to common stockholders:
|
|
|
|
|
Net
income
|
$4,705
|
$2,387
|
$4,538
|
$2,444
|
Noncontrolling
interest income (loss)
|
32
|
59
|
90
|
86
|
Preferred stock
dividends
|
209
|
105
|
255
|
127
|
Net income
available to common stockholders
|
$4,464
|
$2,223
|
$4,193
|
$2,231
|
|
Six months ended
June 30, 2017
|
Six months ended
June 30, 2016
|
||||
|
Income
|
Shares
|
Per Share
Amounts
|
Income
|
Shares
|
Per Share
Amounts
|
Basic
EPS
|
$4,464,479
|
3,272,318
|
$1.36
|
$4,192,677
|
3,285,867
|
$1.28
|
Effect of Dilutive
Securities:
|
|
|
|
|
|
|
Convertible
Preferred Stock
|
208,686
|
363,681
|
(0.07)
|
255,000
|
444,400
|
(0.09)
|
Diluted
EPS
|
$4,673,165
|
3,635,999
|
$1.29
|
$4,447,677
|
3,730,267
|
$1.19
|
|
Three months
ended June 30, 2017
|
Three months
ended June 30, 2016
|
||||
|
Income
|
Shares
|
Per Share
Amounts
|
Income
|
Shares
|
Per Share
Amounts
|
Basic
EPS
|
$2,223,885
|
3,273,352
|
$.68
|
$2,230,626
|
3,286,459
|
$.68
|
Effect of Dilutive
Securities:
|
|
|
|
|
|
|
Convertible
Preferred Stock
|
104,343
|
363,678
|
(0.04)
|
127,500
|
444,400
|
(0.04)
|
Diluted
EPS
|
$2,328,228
|
3,637,030
|
$.64
|
$2,358,126
|
3,730,859
|
$.63
|
|
|
Gross
|
Gross
|
|
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|
Cost
|
Gains
|
Losses
|
Value
|
June 30, 2017
|
|
|
|
|
U. S.
Treasuries
|
$125
|
$-
|
$-
|
$125
|
December 31, 2016
|
|
|
|
|
U. S.
Treasuries
|
$125
|
$-
|
$-
|
$125
|
|
Amortized
Cost
|
Gross Unrealized
Gains
|
Gross Unrealized
Losses
|
Fair
Value
|
June 30, 2017
|
|
|
|
|
U. S.
Treasuries
|
$24,001
|
$-
|
$1
|
$24,000
|
U. S. Government
sponsored enterprises
|
-
|
-
|
-
|
-
|
Mortgage-backed
obligations of federal agencies
|
566
|
7
|
-
|
573
|
Equity
securities
|
135
|
-
|
-
|
135
|
Total Securities
Available for Sale
|
$24,702
|
$7
|
$1
|
$24,708
|
|
|
|
|
|
December 31, 2016
|
|
|
|
|
U. S.
Treasuries
|
$24,005
|
$9
|
$-
|
$24,014
|
Mortgage-backed
obligations of federal agencies
|
634
|
-
|
-
|
634
|
Equity
securities
|
135
|
-
|
-
|
135
|
Total Securities
Available for Sale
|
$24,774
|
$9
|
$-
|
$24,783
|
|
Securities Held
to Maturity
|
Securities
Available for Sale
|
||
|
Amortized
|
Fair
|
Amortized
|
Fair
|
(dollars
in thousands)
|
Cost
|
Value
|
Cost
|
Value
|
Due in one year or
less
|
$-
|
$-
|
$24,001
|
$24,000
|
Due after one year
through five years
|
125
|
125
|
-
|
-
|
Due after five
years
|
-
|
-
|
566
|
573
|
Due after ten
years
|
-
|
-
|
135
|
135
|
Total
|
$125
|
$125
|
$24,702
|
$24,708
|
(dollars
in thousands)
|
2017
|
2016
|
Construction/Land
Development
|
$73,184
|
$76,172
|
Farmland
|
15,024
|
12,901
|
Real
Estate
|
174,179
|
172,758
|
Multi-Family
|
8,607
|
7,605
|
Commercial Real
Estate
|
149,635
|
150,061
|
Home Equity –
closed end
|
11,392
|
11,453
|
Home Equity –
open end
|
54,345
|
54,420
|
Commercial &
Industrial – Non-Real Estate
|
35,708
|
31,306
|
Consumer
|
7,387
|
6,643
|
Dealer
Finance
|
71,221
|
65,495
|
Credit
Cards
|
2,753
|
2,822
|
Total
|
$603,435
|
$591,636
|
|
June 30,
2017
|
December 31,
2016
|
||||
|
|
Unpaid
|
|
|
Unpaid
|
|
|
Recorded
|
Principal
|
Related
|
Recorded
|
Principal
|
Related
|
|
Investment
|
Balance
|
Allowance
|
Investment
|
Balance
|
Allowance
|
Impaired loans
without a valuation allowance:
|
|
|
|
|
|
|
Construction/Land
Development
|
$5,331
|
$5,688
|
$-
|
$3,296
|
$3,652
|
$-
|
Farmland
|
1,858
|
1,858
|
-
|
-
|
-
|
-
|
Real
Estate
|
747
|
747
|
-
|
768
|
768
|
-
|
Multi-Family
|
-
|
-
|
-
|
-
|
-
|
-
|
Commercial
Real Estate
|
100
|
100
|
-
|
1,958
|
1,958
|
-
|
Home
Equity – closed end
|
-
|
-
|
-
|
-
|
-
|
-
|
Home
Equity – open end
|
-
|
346
|
-
|
-
|
347
|
-
|
Commercial
& Industrial – Non-Real Estate
|
165
|
165
|
-
|
170
|
170
|
-
|
Consumer
|
11
|
11
|
-
|
13
|
13
|
-
|
Credit
cards
|
-
|
-
|
-
|
-
|
-
|
-
|
Dealer
Finance
|
21
|
21
|
-
|
-
|
-
|
-
|
|
8,233
|
8,936
|
|
6,205
|
6,908
|
|
Impaired loans with
a valuation allowance
|
|
|
|
|
|
|
Construction/Land
Development
|
5,662
|
5,662
|
1,981
|
6,592
|
6,592
|
1,853
|
Farmland
|
-
|
-
|
-
|
-
|
-
|
-
|
Real
Estate
|
1,196
|
1,196
|
218
|
1,206
|
1,206
|
221
|
Multi-Family
|
-
|
-
|
-
|
-
|
-
|
-
|
Commercial
Real Estate
|
-
|
-
|
-
|
952
|
952
|
60
|
Home
Equity – closed end
|
-
|
-
|
-
|
-
|
-
|
-
|
Home
Equity – open end
|
-
|
-
|
-
|
-
|
-
|
-
|
Commercial
& Industrial – Non-Real Estate
|
-
|
-
|
-
|
-
|
-
|
-
|
Consumer
|
-
|
-
|
-
|
-
|
-
|
-
|
Credit
cards
|
-
|
-
|
-
|
-
|
-
|
-
|
Dealer
Finance
|
69
|
69
|
18
|
87
|
87
|
20
|
|
6,927
|
6,927
|
2,217
|
8,837
|
8,837
|
2,154
|
Total impaired
loans
|
$15,160
|
$15,863
|
$2,217
|
$15,042
|
$15,745
|
$2,154
|
|
Three Months
Ended June 30,
|
Six Months Ended
June 30,
|
||||||
|
2017
|
2016
|
2017
|
2016
|
||||
|
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
|
$4,734
|
$47
|
$1,164
|
$(7)
|
$4,374
|
$50
|
$1,295
|
$17
|
Farmland
|
1,858
|
-
|
-
|
-
|
1,239
|
-
|
-
|
-
|
Real
Estate
|
750
|
14
|
784
|
9
|
756
|
17
|
939
|
20
|
Multi-Family
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Commercial
Real Estate
|
100
|
2
|
203
|
-
|
719
|
3
|
153
|
2
|
Home
Equity – closed end
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Home
Equity – open end
|
347
|
6
|
1,582
|
-
|
347
|
-
|
1,370
|
35
|
Commercial
& Industrial – Non-Real Estate
|
166
|
-
|
177
|
3
|
167
|
6
|
178
|
6
|
Consumer
and credit cards
|
11
|
-
|
9
|
-
|
12
|
-
|
9
|
-
|
Dealer
Finance
|
20
|
1
|
16
|
1
|
13
|
1
|
15
|
2
|
|
7,986
|
70
|
3,935
|
6
|
7,627
|
77
|
3,959
|
82
|
Impaired loans with
a valuation allowance:
|
|
|
|
|
|
|
|
|
Construction/Land
Development
|
6,512
|
97
|
10,337
|
47
|
$6,539
|
$140
|
$10,778
|
$100
|
Farmland
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Real
Estate
|
1,199
|
31
|
1,221
|
10
|
1,201
|
31
|
771
|
26
|
Multi-Family
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Commercial
Real Estate
|
-
|
-
|
965
|
14
|
317
|
-
|
926
|
28
|
Home
Equity – closed end
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Home
Equity – open end
|
-
|
-
|
1,407
|
9
|
-
|
-
|
1,411
|
19
|
Commercial
& Industrial – Non-Real Estate
|
-
|
-
|
27
|
1
|
-
|
-
|
13
|
1
|
Consumer
and credit card
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dealer
Finance
|
65
|
-
|
82
|
1
|
72
|
1
|
77
|
3
|
|
7,776
|
128
|
14,039
|
82
|
8,129
|
172
|
13,976
|
177
|
Total Impaired
Loans
|
$15,762
|
$198
|
$17,974
|
$88
|
$15,756
|
$249
|
$17,935
|
$259
|
|
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, 2017
|
|
|
|
|
|
|
|
Construction/Land
Development
|
$632
|
$88
|
$-
|
$3,162
|
$3,882
|
$69,302
|
$73,184
|
Farmland
|
1,912
|
-
|
-
|
-
|
1,912
|
13,112
|
15,024
|
Real
Estate
|
2,159
|
621
|
159
|
1,386
|
4,325
|
169,854
|
174,179
|
Multi-Family
|
-
|
-
|
-
|
-
|
-
|
8,607
|
8,607
|
Commercial Real
Estate
|
2,609
|
135
|
-
|
350
|
3,094
|
146,541
|
149,635
|
Home Equity –
closed end
|
-
|
-
|
-
|
-
|
-
|
11,392
|
11,392
|
Home Equity –
open end
|
105
|
25
|
-
|
382
|
512
|
53,833
|
54,345
|
Commercial &
Industrial – Non- Real Estate
|
31
|
18
|
-
|
-
|
49
|
35,659
|
35,708
|
Consumer
|
50
|
12
|
-
|
-
|
62
|
7,325
|
7,387
|
Dealer
Finance
|
485
|
187
|
|
237
|
909
|
70,312
|
71,221
|
Credit
Cards
|
46
|
5
|
1
|
-
|
52
|
2,701
|
2,753
|
Total
|
$8,029
|
$1,091
|
$160
|
$5,517
|
$14,797
|
$588,638
|
$603,435
|
|
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, 2016
|
|
|
|
|
|
|
|
Construction/Land
Development
|
$73
|
$101
|
$-
|
$2,805
|
$2,979
|
$73,193
|
$76,172
|
Farmland
|
-
|
-
|
-
|
-
|
-
|
12,901
|
12,901
|
Real
Estate
|
2,114
|
340
|
81
|
1,399
|
3,934
|
168,824
|
172,758
|
Multi-Family
|
-
|
-
|
-
|
-
|
-
|
7,605
|
7,605
|
Commercial Real
Estate
|
139
|
-
|
-
|
-
|
139
|
149,922
|
150,061
|
Home Equity –
closed end
|
101
|
-
|
-
|
32
|
133
|
11,320
|
11,453
|
Home Equity –
open end
|
309
|
-
|
-
|
279
|
588
|
53,832
|
54,420
|
Commercial &
Industrial – Non- Real Estate
|
313
|
5
|
-
|
70
|
388
|
30,918
|
31,306
|
Consumer
|
35
|
4
|
-
|
-
|
39
|
6,604
|
6,643
|
Dealer
Finance
|
790
|
187
|
26
|
178
|
1,181
|
64,314
|
65,495
|
Credit
Cards
|
18
|
4
|
-
|
-
|
22
|
2,800
|
2,822
|
Total
|
$3,892
|
$641
|
$107
|
$4,763
|
$9,403
|
$582,233
|
$591,636
|
June 30, 2017
|
Beginning
Balance
|
Charge-offs
|
Recoveries
|
Provision
|
Ending
Balance
|
Individually
Evaluated for Impairment
|
Collectively
Evaluated for Impairment
|
Allowance
for loan losses:
|
|
|
|
|
|
|
|
Construction/Land
Development
|
$3,381
|
$-
|
$-
|
$(134)
|
$3,247
|
$1,981
|
$1,266
|
Farmland
|
34
|
-
|
-
|
(7)
|
27
|
-
|
27
|
Real
Estate
|
843
|
-
|
2
|
(73)
|
772
|
218
|
554
|
Multi-Family
|
23
|
-
|
-
|
(7)
|
16
|
-
|
16
|
Commercial Real
Estate
|
705
|
-
|
8
|
(72)
|
641
|
-
|
641
|
Home Equity –
closed end
|
75
|
6
|
-
|
4
|
73
|
-
|
73
|
Home Equity –
open end
|
470
|
1
|
-
|
(92)
|
377
|
-
|
377
|
Commercial
& Industrial – Non-Real Estate
|
586
|
31
|
54
|
(201)
|
408
|
-
|
408
|
Consumer
|
78
|
23
|
5
|
46
|
106
|
-
|
106
|
Dealer
Finance
|
1,289
|
941
|
618
|
525
|
1,491
|
18
|
1,473
|
Credit
Cards
|
59
|
28
|
16
|
11
|
58
|
-
|
58
|
Total
|
$7,543
|
$1,030
|
$703
|
$-
|
$7,216
|
$2,217
|
$4,999
|
December 31, 2016
|
Beginning
Balance
|
Charge-offs
|
Recoveries
|
Provision
|
Ending
Balance
|
Individually
Evaluated for Impairment
|
Collectively
Evaluated for Impairment
|
Allowance
for loan losses:
|
|
|
|
|
|
|
|
Construction/Land
Development
|
$4,442
|
$356
|
$7
|
$(712)
|
$3,381
|
$1,853
|
$1,528
|
Farmland
|
95
|
-
|
-
|
(61)
|
34
|
-
|
34
|
Real
Estate
|
806
|
23
|
4
|
56
|
843
|
221
|
622
|
Multi-Family
|
71
|
-
|
-
|
(48)
|
23
|
-
|
23
|
Commercial Real
Estate
|
445
|
19
|
135
|
144
|
705
|
-
|
705
|
Home Equity –
closed end
|
174
|
8
|
-
|
(91)
|
75
|
-
|
75
|
Home Equity –
open end
|
634
|
370
|
120
|
86
|
470
|
60
|
410
|
Commercial
& Industrial – Non-Real Estate
|
1,055
|
293
|
267
|
(443)
|
586
|
-
|
586
|
Consumer
|
108
|
37
|
19
|
(12)
|
78
|
-
|
78
|
Dealer
Finance
|
836
|
1,081
|
417
|
1,117
|
1,289
|
20
|
1,269
|
Credit
Cards
|
115
|
74
|
54
|
(36)
|
59
|
-
|
59
|
Total
|
$8,781
|
$2,261
|
$1,023
|
$-
|
$7,543
|
$2,154
|
$5,389
|
June
30, 2017
|
Loan
Receivable
|
Individually
Evaluated for Impairment
|
Collectively
Evaluated for Impairment
|
Construction/Land
Development
|
$73,184
|
$10,993
|
$62,191
|
Farmland
|
15,024
|
1,858
|
13,166
|
Real
Estate
|
174,179
|
1,943
|
172,236
|
Multi-Family
|
8,607
|
-
|
8,607
|
Commercial Real
Estate
|
149,635
|
100
|
149,535
|
Home Equity –
closed end
|
11,392
|
-
|
11,392
|
Home Equity
–open end
|
54,345
|
-
|
54,345
|
Commercial &
Industrial – Non-Real Estate
|
35,708
|
165
|
35,543
|
Consumer
|
7,387
|
11
|
7,376
|
Dealer
Finance
|
71,221
|
90
|
71,131
|
Credit
Cards
|
2,753
|
-
|
2,753
|
|
$603,435
|
$15,160
|
$588,275
|
Total
|
|
|
|
December
31, 2016
|
Loan
Receivable
|
Individually
Evaluated for Impairment
|
Collectively
Evaluated for Impairment
|
Construction/Land
Development
|
$76,172
|
$9,888
|
$66,284
|
Farmland
|
12,901
|
-
|
12,901
|
Real
Estate
|
172,758
|
1,974
|
170,784
|
Multi-Family
|
7,605
|
-
|
7,605
|
Commercial Real
Estate
|
150,061
|
2,910
|
147,151
|
Home Equity –
closed end
|
11,453
|
-
|
11,453
|
Home Equity
–open end
|
54,420
|
-
|
54,420
|
Commercial &
Industrial – Non-Real Estate
|
31,306
|
170
|
31,136
|
Consumer
|
6,643
|
13
|
6,630
|
Dealer
Finance
|
65,495
|
87
|
65,408
|
Credit
Cards
|
2,822
|
-
|
2,822
|
|
$591,636
|
$15,042
|
$576,594
|
Total
|
|
|
|
June
30, 2017
|
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
|
$-
|
$602
|
$13,683
|
$34,210
|
$9,709
|
$5,588
|
$9,392
|
$-
|
$73,184
|
Farmland
|
64
|
333
|
3,146
|
4,336
|
3,440
|
1,847
|
1,858
|
-
|
15,024
|
Real
Estate
|
-
|
1,104
|
53,276
|
91,305
|
20,840
|
5,162
|
2,492
|
-
|
174,179
|
Multi-Family
|
-
|
270
|
4,935
|
3,221
|
181
|
-
|
-
|
-
|
8,607
|
Commercial Real
Estate
|
-
|
2,771
|
38,935
|
95,832
|
10,241
|
1,265
|
591
|
-
|
149,635
|
Home Equity –
closed end
|
-
|
283
|
3,883
|
4,335
|
1,457
|
1,428
|
6
|
-
|
11,392
|
Home Equity –
open end
|
84
|
1,962
|
16,294
|
31,336
|
4,046
|
173
|
450
|
-
|
54,345
|
Commercial &
Industrial (Non-Real Estate)
|
293
|
840
|
13,218
|
19,125
|
1,485
|
735
|
12
|
-
|
35,708
|
Consumer (excluding
dealer)
|
55
|
315
|
2,497
|
795
|
1,235
|
2,031
|
459
|
-
|
7,387
|
Total
|
$496
|
$8,480
|
$149,867
|
$284,495
|
$52,634
|
$18,229
|
$15,260
|
$-
|
$529,461
|
|
Credit
Cards
|
Dealer
Finance
|
Performing
|
$2,752
|
$70,984
|
Non
performing
|
1
|
237
|
Total
|
$2,753
|
$71,221
|
December 31, 2016
|
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
|
$-
|
$1,478
|
$10,870
|
$43,863
|
$8,399
|
$2,473
|
$9,089
|
$-
|
$76,172
|
Farmland
|
65
|
-
|
3,073
|
3,456
|
4,446
|
1,861
|
-
|
-
|
12,901
|
Real
Estate
|
-
|
1,149
|
62,168
|
74,242
|
28,266
|
4,680
|
2,253
|
-
|
172,758
|
Multi-Family
|
-
|
311
|
3,009
|
4,099
|
186
|
-
|
-
|
-
|
7,605
|
Commercial Real
Estate
|
-
|
2,793
|
32,986
|
91,157
|
19,181
|
1,840
|
2,104
|
-
|
150,061
|
Home Equity –
closed end
|
-
|
150
|
3,966
|
4,139
|
1,746
|
1,414
|
38
|
-
|
11,453
|
Home Equity –
open end
|
124
|
1,724
|
16,415
|
30,974
|
4,547
|
125
|
511
|
-
|
54,420
|
Commercial &
Industrial (Non-Real Estate)
|
1,375
|
1,267
|
6,827
|
19,530
|
2,198
|
39
|
70
|
-
|
31,306
|
Consumer (excluding
dealer)
|
67
|
174
|
1,837
|
607
|
1,242
|
2,252
|
466
|
-
|
6,643
|
Total
|
$1,631
|
$9,046
|
$141,151
|
$272,065
|
$70,211
|
$14,684
|
$14,531
|
$-
|
$523,319
|
|
Credit
Cards
|
Dealer
Finance
|
Performing
|
$2,822
|
$65,291
|
Non
performing
|
-
|
204
|
Total
|
$2,822
|
$65,495
|
|
Six Months
Ended
|
Three Months
Ended
|
||
|
June 30,
2017
|
June 30,
2016
|
June 30,
2017
|
June 30,
2016
|
|
|
|
|
|
Service
cost
|
$347,922
|
$315,936
|
$173,961
|
$157,968
|
Interest
cost
|
243,604
|
226,448
|
121,802
|
113,224
|
Expected return on
plan assets
|
(425,548)
|
(427,208)
|
(212,774)
|
(213,604)
|
Amortization of
prior service cost
|
(7,618)
|
(7,618)
|
(3,809)
|
(3,809)
|
Amortization of net
(gain) or loss
|
142,048
|
111,572
|
71,024
|
55,786
|
Net periodic pension
cost
|
$300,408
|
$219,130
|
$150,204
|
$109,565
|
|
Level 1
–
|
|
Valuation is based
on quoted prices in active markets for identical assets and
liabilities.
|
|
Level 2
–
|
|
Valuation is based
on observable inputs including quoted prices in active markets for
similar assets and liabilities, quoted prices for identical or
similar assets and liabilities in less active markets, and
model-based valuation techniques for which significant assumptions
can be derived primarily from or corroborated by observable data in
the market.
|
|
Level 3
–
|
|
Valuation is based
on model-based techniques that use one or more significant inputs
or assumptions that are unobservable in the market.
|
June 30,
2017
|
Total
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
|
U. S.
Treasuries
|
$24,000
|
$24,000
|
$-
|
$-
|
Mortgage-backed
obligations of federal agencies
|
573
|
-
|
573
|
-
|
Equity
securities
|
135
|
-
|
135
|
-
|
Total securities
available for sale
|
$24,708
|
$24,000
|
$708
|
-
|
|
|
|
|
|
December 31,
2016
|
Total
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
|
U. S.
Treasuries
|
$24,014
|
$24,014
|
$-
|
$-
|
Mortgage-backed
obligations of federal agencies
|
634
|
-
|
634
|
-
|
Equity
securities
|
135
|
-
|
135
|
-
|
Total securities
available for sale
|
$24,783
|
$24,014
|
$769
|
-
|
June 30,
2017
|
Total
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
|
Construction/Land
Development
|
$3,681
|
-
|
-
|
$3,681
|
Real
Estate
|
978
|
-
|
-
|
978
|
Dealer
Finance
|
51
|
-
|
-
|
51
|
Impaired
loans
|
$4,710
|
-
|
-
|
$4,710
|
|
|
|
|
|
December 31,
2016
|
Total
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
|
Construction/Land
Development
|
$4,739
|
-
|
-
|
$4,739
|
Real
Estate
|
985
|
-
|
-
|
985
|
Commercial
Real Estate
|
892
|
-
|
-
|
892
|
Dealer
Finance
|
67
|
-
|
-
|
67
|
Impaired
loans
|
$6,683
|
-
|
-
|
$6,683
|
|
Fair Value
at
June 30,
2017
|
Valuation
Technique
|
|
Significant
Unobservable Inputs
|
|
Range
|
(dollars in
thousands)
|
||||||
Impaired
Loans
|
$4,710
|
Discounted
appraised value
|
|
Discount for
selling costs and marketability
|
|
2%-50% (Average
4.7%)
|
|
Fair Value
at
December 31,
2016
|
Valuation
Technique
|
|
Significant
Unobservable Inputs
|
|
Range
|
(dollars in
thousands)
|
||||||
Impaired
Loans
|
$6,683
|
Discounted
appraised value
|
|
Discount for
selling costs and marketability
|
|
2%-50% (Average
4.7%)
|
June 30,
2017
|
Total
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
|
Other real estate
owned
|
$2,008
|
-
|
-
|
$2,008
|
December 31,
2016
|
Total
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
|
Other real estate
owned
|
$2,076
|
-
|
-
|
$2,076
|
|
Fair Value
at
June 30,
2017
|
Valuation
Technique
|
|
Significant
Unobservable Inputs
|
|
Range
|
(dollars in thousands)
|
|
|
|
|
|
|
Other real estate
owned
|
$2,008
|
Discounted
appraised value
|
|
Discount for
selling costs
|
|
5%-15% (Average
8%)
|
|
Fair Value
at
December 31,
2016
|
Valuation
Technique
|
|
Significant
Unobservable Inputs
|
|
Range
|
(dollars in thousands)
|
|
|
|
|
|
|
Other real estate
owned
|
$2,076
|
Discounted
appraised value
|
|
Discount for
selling costs
|
|
5%-15% (Average
8%)
|
|
|
Fair Value
Measurements at June 30, 2017 Using
|
|||
(dollars in thousands)
|
Carrying
Amount
|
Quoted Prices in
Active Markets for Identical Assets (Level 1)
|
Significant
Other Observable Inputs (Level 2)
|
Significant
Unobservable Inputs (Level 3)
|
Fair Value at
June 30, 2017
|
Assets:
|
|
|
|
|
|
Cash and cash
equivalents
|
$11,664
|
$11,664
|
$-
|
$-
|
$11,664
|
Securities
|
24,833
|
-
|
24,833
|
-
|
24,833
|
Loans held for
sale
|
51,767
|
-
|
51,767
|
-
|
51,767
|
Loans held for
investment, net
|
596,219
|
-
|
-
|
622,449
|
622,449
|
Interest
receivable
|
1,895
|
-
|
1,895
|
-
|
1,895
|
Bank owned life
insurance
|
13,731
|
-
|
13,731
|
-
|
13,731
|
Total
|
$700,109
|
$11,664
|
$92,226
|
$622,449
|
$726,339
|
Liabilities:
|
|
|
|
|
|
Deposits
|
$536,486
|
$-
|
$377,661
|
$159,669
|
$537,330
|
Short-term
debt
|
50,000
|
-
|
50,000
|
-
|
50,000
|
Long-term
debt
|
51,938
|
-
|
-
|
52,048
|
52,048
|
Interest
payable
|
223
|
-
|
223
|
-
|
223
|
Total
|
$638,647
|
$-
|
$427,884
|
$211,717
|
$639,601
|
|
|
Fair Value
Measurements at December 31, 2016 Using
|
|||
(dollars in
thousands)
|
Carrying
Amount
|
Quoted Prices in
Active Markets for Identical Assets (Level 1)
|
Significant
Other Observable Inputs (Level 2)
|
Significant
Unobservable Inputs (Level 3)
|
Fair Value at
December 31, 2016
|
Assets:
|
|
|
|
|
|
Cash and cash
equivalents
|
$16,355
|
$16,355
|
$-
|
$-
|
$16,355
|
Securities
|
24,908
|
-
|
24,908
|
-
|
24,908
|
Loans held for
sale
|
62,735
|
-
|
62,735
|
-
|
62,735
|
Loans held for
investment, net
|
584,093
|
-
|
-
|
598,991
|
598,991
|
Interest
receivable
|
1,785
|
-
|
1,785
|
-
|
1,785
|
Bank owned life
insurance
|
13,513
|
-
|
13,513
|
-
|
13,513
|
Total
|
$703,389
|
$16,355
|
$102,941
|
$598,991
|
$718,287
|
Liabilities:
|
|
|
|
|
|
Deposits
|
$537,085
|
$-
|
$379,857
|
$158,073
|
$537,930
|
Short-term
debt
|
40,000
|
-
|
40,000
|
-
|
40,000
|
Long-term
debt
|
64,237
|
-
|
-
|
63,945
|
63,945
|
Interest
payable
|
228
|
-
|
228
|
-
|
228
|
Total
|
$641,550
|
$-
|
$420,085
|
$222,018
|
$642,103
|
|
June 30,
2017
|
||
|
|
Pre-Modification
|
Post-Modification
|
(dollars in
thousands)
|
|
Outstanding
|
Outstanding
|
Troubled Debt
Restructurings
|
Number of
Contracts
|
Recorded
Investment
|
Recorded
Investment
|
|
|
|
|
Consumer
|
1
|
$20
|
$20
|
Total
|
1
|
$20
|
$20
|
|
June 30,
2017
|
||
|
|
Pre-Modification
|
Post-Modification
|
(dollars in
thousands)
|
|
Outstanding
|
Outstanding
|
Troubled Debt
Restructurings
|
Number of
Contracts
|
Recorded
Investment
|
Recorded
Investment
|
|
|
|
|
Real
Estate
|
1
|
$67
|
$67
|
Total
|
1
|
$67
|
$67
|
|
Six Months ended
June 30, 2016
|
||
|
|
Pre-Modification
|
Post-Modification
|
(dollars 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
|
(dollars in
thousands)
|
|
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
|
(dollars
in thousands)
|
Unrealized
Securities Gains (Losses)
|
Adjustments
Related to Pension Plan
|
Accumulated
Other Comprehensive Loss
|
Balance at December
31, 2016
|
$6
|
$(3,171)
|
$(3,165)
|
Change
in unrealized securities gains (losses), net of tax
|
(1)
|
-
|
(1)
|
Change
in unfunded pension liability, net of tax
|
-
|
-
|
-
|
Balance at June 30,
2017
|
$5
|
$(3,171)
|
$(3,166)
|
(dollars
in thousands)
|
Unrealized
Securities Gains (Losses)
|
Adjustments
Related to Pension Plan
|
Accumulated
Other Comprehensive Loss
|
Balance at December
31, 2015
|
$3
|
$(2,683)
|
$(2,680)
|
Change
in unrealized securities gains (losses), net of tax
|
25
|
-
|
25
|
Change
in unfunded pension liability, net of tax
|
-
|
-
|
-
|
Balance at June 30,
2016
|
$28
|
$(2,683)
|
$(2,655)
|
|
Six Months Ended
June 30, 2017
|
||||||
|
F&M
Bank
|
VBS
Mortgage
|
TEB
Life/FMFS
|
VS
Title
|
Parent
Only
|
Eliminations
|
F&M Bank
Corp. Consolidated
|
Revenues:
|
|
|
|
|
|
|
|
Interest
Income
|
$16,170,387
|
$65,347
|
$74,993
|
$-
|
$13
|
$(44,763)
|
$16,265,977
|
Service charges on
deposits
|
650,718
|
-
|
-
|
-
|
-
|
-
|
650,718
|
Investment services
and insurance income
|
585
|
-
|
360,416
|
-
|
-
|
-
|
361,001
|
Mortgage banking
income, net
|
-
|
1,112, 521
|
-
|
-
|
-
|
-
|
1,112,521
|
Title insurance
income
|
-
|
-
|
-
|
553,897
|
-
|
-
|
553,897
|
Income from bank
owned life insurance
|
223,711
|
-
|
-
|
-
|
-
|
-
|
223,771
|
Low income housing
partnership losses
|
(386,142)
|
-
|
-
|
-
|
-
|
-
|
(386,142)
|
ATM and check card
fees
|
681,448
|
-
|
-
|
-
|
-
|
-
|
681,448
|
Gain on prepayment
of long-term debt
|
503,830
|
-
|
-
|
-
|
-
|
-
|
503,830
|
Loss on
investments
|
-
|
(39,474)
|
(2,440)
|
-
|
-
|
-
|
(41,914)
|
Other operating
income
|
268,370
|
-
|
-
|
-
|
-
|
-
|
268,370
|
Total
income
|
18,112,967
|
1,138,394
|
432,969
|
553,897
|
13
|
(44,763)
|
20,193,477
|
Expenses:
|
|
|
|
|
|
|
|
Interest
Expense
|
1,834,272
|
41,268
|
-
|
-
|
-
|
(44,763)
|
1,830,777
|
Provision for loan
losses
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Salary
expense
|
4,453,744
|
449,5 73
|
234,209
|
224,572
|
-
|
-
|
5,362,098
|
Employee benefit
expense
|
1,523,051
|
166,785
|
-
|
114,808
|
-
|
-
|
1,804,644
|
Occupancy
expense
|
403,120
|
66,596
|
-
|
33,505
|
-
|
-
|
503,221
|
Equipment
expense
|
359,175
|
18,903
|
-
|
15,039
|
-
|
-
|
393,117
|
FDIC insurance
assessment
|
180,000
|
-
|
-
|
-
|
-
|
-
|
180,000
|
Other real estate
owned, net
|
25,608
|
-
|
-
|
-
|
-
|
-
|
25,608
|
Marketing
expense
|
216,205
|
33,850
|
4,315
|
2,536
|
-
|
-
|
256,906
|
Legal and
professional fees
|
170,299
|
4,725
|
-
|
-
|
-
|
-
|
175,024
|
ATM and check card
fees
|
344,257
|
1,923
|
-
|
-
|
-
|
-
|
346,180
|
Telecom and data
processing expense
|
624,886
|
50,513
|
-
|
-
|
-
|
-
|
675,399
|
Directors
fees
|
210,000
|
33,334
|
-
|
-
|
-
|
-
|
243,334
|
Bank franchise
Tax
|
324,255
|
-
|
-
|
-
|
-
|
-
|
324,255
|
Other operating
expenses
|
1,360,275
|
260,440
|
12,844
|
44,099
|
3,825
|
-
|
1,681,483
|
Total
expense
|
12,029,147
|
1,127,910
|
251,368
|
434,559
|
3,825
|
(44,763)
|
13,802,046
|
Income tax
expense
|
1,669,606
|
-
|
52,842
|
-
|
(35,968)
|
-
|
1,686,480
|
Net income
(loss)
|
$4,414,214
|
$10,484
|
$128,759
|
$119,338
|
$32,156
|
$-
|
$4,704,951
|
Net income (loss)
attributable to noncontrolling interest
|
-
|
3,145
|
-
|
28,641
|
-
|
-
|
31,786
|
Net Income
attributable to F & M Bank Corp.
|
$4,414,214
|
$7,339
|
$128,759
|
$90,697
|
$32,156
|
$-
|
$4,673,165
|
Total
Assets
|
$746,193,130
|
$6,027,200
|
$6,630,313
|
$274,400
|
$89,908,521
|
$(104,770,806)
|
$744,262,758
|
Goodwill
|
$2,669,517
|
$-
|
$-
|
$-
|
$304,000
|
$-
|
$2,973,517
|
|
Three months
ended June 30, 2017
|
||||||
|
F&M
Bank
|
VBS
Mortgage
|
TEB
Life/FMFS
|
VS
Title
|
Parent
Only
|
Eliminations
|
F&M Bank
Corp. Consolidated
|
Revenues:
|
|
|
|
|
|
|
|
Interest
Income
|
$8,209,919
|
$30,051
|
$37,719
|
$-
|
$-
|
$(22,052)
|
$8,255,637
|
Service charges on
deposits
|
335,382
|
-
|
-
|
-
|
-
|
-
|
335,382
|
Investment services
and insurance income
|
489
|
-
|
186,625
|
-
|
-
|
-
|
187,114
|
Mortgage banking
income, net
|
-
|
612,594
|
-
|
-
|
-
|
-
|
612,594
|
Title insurance
income
|
-
|
-
|
-
|
355,351
|
-
|
-
|
355,351
|
Income from bank
owned life insurance
|
111,455
|
-
|
-
|
-
|
-
|
-
|
111,455
|
Low income housing
partnership losses
|
(200,813)
|
-
|
-
|
-
|
-
|
-
|
(200,813)
|
ATM and check card
fees
|
351,505
|
-
|
-
|
-
|
-
|
-
|
351,505
|
Gain on prepayment
of long-term debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Loss on
investments
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Other operating
income
|
129,815
|
-
|
-
|
-
|
-
|
-
|
129,815
|
Total
income
|
8,937,752
|
642,645
|
224,344
|
355,351
|
-
|
(22,052)
|
10,138,040
|
Expenses:
|
|
|
|
|
|
|
|
Interest
Expense
|
926,890
|
20,123
|
-
|
-
|
-
|
(22,052)
|
924,961
|
Provision for loan
losses
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Salary
expense
|
2,260,954
|
129,586
|
118,650
|
118,846
|
-
|
-
|
2,628,036
|
Employee benefit
expense
|
707,438
|
81,160
|
-
|
63,226
|
-
|
-
|
851,824
|
Occupancy
expense
|
202,205
|
36,398
|
-
|
15,645
|
-
|
-
|
254,248
|
Equipment
expense
|
189,060
|
9,587
|
-
|
8,353
|
-
|
-
|
207,000
|
FDIC insurance
assessment
|
90,000
|
-
|
-
|
-
|
-
|
-
|
90,000
|
Other real estate
owned, net
|
11,843
|
-
|
-
|
-
|
-
|
-
|
11,843
|
Marketing
expense
|
99,963
|
17,339
|
3,910
|
791
|
-
|
-
|
122,003
|
Legal and
professional fees
|
76,663
|
2,475
|
-
|
-
|
-
|
-
|
79,138
|
ATM and check card
fees
|
176,934
|
990
|
-
|
-
|
-
|
-
|
177,924
|
Telecom and data
processing expense
|
325,679
|
26,345
|
-
|
-
|
-
|
-
|
352,024
|
Directors
fees
|
105,000
|
11,334
|
-
|
-
|
-
|
-
|
116,334
|
Bank franchise
Tax
|
164,249
|
-
|
-
|
-
|
-
|
-
|
164,249
|
Other operating
expenses
|
717,539
|
215,934
|
9,453
|
18,064
|
1,125
|
-
|
962,115
|
Total
expense
|
6,054,417
|
551,271
|
132,013
|
224,925
|
1,125
|
(22,052)
|
6,941,699
|
Income tax
expense
|
800,944
|
-
|
26,172
|
-
|
(17,717)
|
-
|
809,399
|
Net income
(loss)
|
$2,082,391
|
$91,374
|
$66,159
|
$130,426
|
$16,592
|
$-
|
$2,386,942
|
Net income (loss)
attributable to noncontrolling interest
|
-
|
27,412
|
-
|
31,302
|
-
|
-
|
58,714
|
Net Income
attributable to F & M Bank Corp.
|
$2,082,391
|
$63,982
|
$66,159
|
$99,124
|
$16,592
|
$-
|
$2,328,228
|
|
Six Months Ended
June 30, 2016
|
||||||
|
F&M
Bank
|
VBS
Mortgage
|
TEB
Life/FMFS
|
VS
Title
|
Parent
Only
|
Eliminations
|
F&M Bank
Corp. Consolidated
|
Revenues:
|
|
|
|
|
|
|
|
Interest
Income
|
$15,492,768
|
$13,213
|
$75,030
|
$-
|
$-
|
$(3,037)
|
$15,577,974
|
Service charges on
deposits
|
506,028
|
-
|
-
|
-
|
-
|
-
|
506,028
|
Investment services
and insurance income
|
508
|
-
|
64,830
|
-
|
-
|
-
|
65,338
|
Mortgage banking
income, net
|
-
|
1,196,444
|
-
|
-
|
-
|
-
|
1,196,444
|
Title insurance
income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Income from bank
owned life insurance
|
236,652
|
-
|
-
|
-
|
-
|
-
|
236,652
|
Low income housing
partnership losses
|
(365,387)
|
-
|
-
|
-
|
-
|
-
|
(365,387)
|
ATM and check card
fees
|
692,194
|
-
|
-
|
-
|
-
|
-
|
692,194
|
Gain on prepayment
of long-term debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Loss on
investments
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Other operating
income
|
249,751
|
-
|
-
|
-
|
-
|
-
|
249,751
|
Total
income
|
16,812,514
|
1,209,657
|
139,860
|
-
|
-
|
(3,037)
|
18,158,994
|
Expenses:
|
|
|
|
|
|
|
|
Interest
Expense
|
1,678,349
|
-
|
-
|
-
|
-
|
(3,037)
|
1,675,312
|
Provision for loan
losses
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Salary
expense
|
4,023,139
|
380,298
|
139,463
|
-
|
-
|
-
|
4,542,900
|
Employee benefit
expense
|
1,299,406
|
114,529
|
-
|
-
|
-
|
-
|
1,413,935
|
Occupancy
expense
|
367,578
|
60,471
|
-
|
-
|
-
|
-
|
428,049
|
Equipment
expense
|
354,155
|
68,137
|
-
|
-
|
-
|
-
|
422,292
|
FDIC insurance
assessment
|
225,000
|
-
|
-
|
-
|
-
|
-
|
225,000
|
Other real estate
owned, net
|
52,841
|
-
|
-
|
-
|
-
|
-
|
52,841
|
Marketing
expense
|
234,904
|
32,593
|
549
|
-
|
-
|
-
|
268,046
|
Legal and
professional fees
|
188,310
|
5,049
|
-
|
-
|
-
|
-
|
193,359
|
ATM and check card
fees
|
330,966
|
2,155
|
-
|
-
|
-
|
-
|
333,121
|
Telecom and data
processing expense
|
509,256
|
42,828
|
-
|
-
|
-
|
-
|
552,084
|
Directors
fees
|
192,000
|
15,500
|
-
|
-
|
-
|
-
|
207,500
|
Bank franchise
Tax
|
310,303
|
-
|
-
|
-
|
-
|
-
|
310,303
|
Other operating
expenses
|
1,254,784
|
187,519
|
21,051
|
-
|
400
|
-
|
1,463,754
|
Total
expense
|
11,020,991
|
909,079
|
161,063
|
-
|
400
|
(3,037)
|
12,088,496
|
Income tax
expense
|
1,582,813
|
-
|
31,828
|
-
|
(81,993)
|
-
|
1,532,648
|
Net income
(loss)
|
$4,208,710
|
$300,578
|
$(53,031)
|
$-
|
$81,593
|
$-
|
$4,537,850
|
Net income (loss)
attributable to noncontrolling interest
|
-
|
90,173
|
-
|
-
|
-
|
-
|
90,173
|
Net Income
attributable to F & M Bank Corp.
|
$4,208,710
|
$210,405
|
$(53,031)
|
$-
|
$81,593
|
$-
|
$4,447,677
|
Total
Assets
|
$733,417,958
|
$2,296,877
|
$6,328,376
|
$-
|
$86,082,770
|
$(98,088,075)
|
$730,037,906
|
Goodwill
|
$2,669,517
|
$-
|
$-
|
$-
|
$-
|
$-
|
$2,669,517
|
|
Three Months
Ended June 30, 2016
|
||||||
|
F&M
Bank
|
VBS
Mortgage
|
TEB
Life/FMFS
|
VS
Title
|
Parent
Only
|
Eliminations
|
F&M Bank
Corp. Consolidated
|
Revenues:
|
|
|
|
|
|
|
|
Interest
Income
|
$7,893,961
|
$6,885
|
$37,914
|
$-
|
$-
|
$(1,550)
|
$7,937,210
|
Service charges on
deposits
|
272,329
|
-
|
-
|
-
|
-
|
-
|
272,329
|
Investment services
and insurance income
|
163
|
-
|
(29,057)
|
-
|
-
|
-
|
(28,894)
|
Mortgage banking
income, net
|
-
|
751,388
|
-
|
-
|
-
|
-
|
751,388
|
Title insurance
income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Income from bank
owned life insurance
|
118,068
|
-
|
-
|
-
|
-
|
-
|
118,068
|
Low income housing
partnership losses
|
(182,694)
|
-
|
-
|
-
|
-
|
-
|
(182,694)
|
ATM and check card
fees
|
318,287
|
-
|
-
|
-
|
-
|
-
|
318,287
|
Gain on prepayment
of long-term debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Loss on
investments
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Other operating
income
|
129,743
|
-
|
-
|
-
|
-
|
-
|
129,743
|
Total
income
|
8,549,857
|
758,273
|
8,857
|
-
|
-
|
(1,550)
|
9,315,437
|
Expenses:
|
|
|
|
|
|
|
|
Interest
Expense
|
863,306
|
-
|
-
|
-
|
-
|
(1,550)
|
861,756
|
Provision for loan
losses
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Salary
expense
|
1,940,505
|
117,122
|
75,767
|
-
|
-
|
-
|
2,133,394
|
Employee benefit
expense
|
602,158
|
58,833
|
-
|
-
|
-
|
-
|
660,991
|
Occupancy
expense
|
179,648
|
30,150
|
-
|
-
|
-
|
-
|
209,798
|
Equipment
expense
|
170,651
|
59,690
|
-
|
-
|
-
|
-
|
230,341
|
FDIC insurance
assessment
|
112,500
|
-
|
-
|
-
|
-
|
-
|
112,500
|
Other real estate
owned, net
|
35,142
|
-
|
-
|
-
|
-
|
-
|
35,142
|
Marketing
expense
|
118,924
|
12,169
|
198
|
-
|
-
|
-
|
131,291
|
Legal and
professional fees
|
102,037
|
2,574
|
-
|
-
|
-
|
-
|
104,611
|
ATM and check card
fees
|
170,791
|
1,571
|
-
|
-
|
-
|
-
|
172,362
|
Telecom and data
processing expense
|
266,194
|
22,537
|
-
|
-
|
-
|
-
|
288,731
|
Directors
fees
|
96,000
|
3,500
|
-
|
-
|
-
|
-
|
99,500
|
Bank franchise
Tax
|
162,643
|
-
|
-
|
-
|
-
|
-
|
162,643
|
Other operating
expenses
|
655,378
|
154,862
|
18,456
|
-
|
200
|
-
|
828,896
|
Total
expense
|
5,475,877
|
463,008
|
94,421
|
-
|
200
|
(1,550)
|
6,031,956
|
Income tax
expense
|
878,180
|
-
|
12,321
|
-
|
(51,556)
|
-
|
838,945
|
Net income
(loss)
|
$2,195,800
|
$295,265
|
$(97,885)
|
$-
|
$51,356
|
$-
|
$2,444,536
|
Net income (loss)
attributable to noncontrolling interest
|
-
|
86,410
|
-
|
-
|
-
|
-
|
86,410
|
Net Income
attributable to F & M Bank Corp.
|
$2,195,800
|
$208,855
|
$(97,885)
|
$-
|
$51,356
|
$-
|
$2,358,126
|
In
thousands
|
2017
|
2016
|
Net Income from
Bank Operations
|
$4,550
|
$4,366
|
Income from Parent
Company Activities (2017 includes VSTitle)
|
123
|
82
|
Net Income for the
six months ended June 30
|
$4,673
|
$4,448
|
In
thousands
|
2017
|
2016
|
Net Income from
Bank Operations
|
$2,213
|
$2,307
|
Income from Parent
Company Activities (2017 includes VSTitle)
|
115
|
51
|
Net Income for the
three months ended June 30
|
$2,328
|
$2,358
|
GAAP
Financial Measurements:
(Dollars in
thousands).
|
June 30,
2017
|
June 30,
2016
|
||
|
Six
Months
|
Three
Months
|
Six
Months
|
Three
Months
|
Interest
Income – Loans
|
$16,054
|
$8,177
|
$15,424
|
$7,860
|
Interest Income -
Securities and Other Interest-Earnings Assets
|
212
|
79
|
154
|
77
|
Interest
Expense – Deposits
|
1,249
|
633
|
1,149
|
591
|
Interest
Expense - Other Borrowings
|
582
|
292
|
526
|
271
|
Total
Net Interest Income
|
14,435
|
7,331
|
13,903
|
7,075
|
|
|
|
|
|
Non-GAAP
Financial Measurements:
|
|
|
|
|
Add: Tax Benefit on
Tax-Exempt Interest Income – Loans
|
70
|
36
|
51
|
27
|
Total
Tax Benefit on Tax-Exempt Interest Income
|
70
|
36
|
51
|
27
|
Tax-Equivalent
Net Interest Income
|
$14,505
|
$7,367
|
$13,954
|
$7,102
|
|
June 30,
2017
|
December 31,
2016
|
|
|
|
Nonaccrual Loans
|
|
|
Real
Estate
|
$4,548
|
$4,204
|
Commercial
|
350
|
70
|
Home
Equity
|
382
|
311
|
Other
|
237
|
178
|
|
5,517
|
4,763
|
|
|
|
Loans past due 90 days or more (excluding nonaccrual)
|
|
|
Real
Estate
|
159
|
81
|
Commercial
|
-
|
-
|
Home
Equity
|
-
|
-
|
Other
|
1
|
26
|
|
160
|
107
|
|
|
|
Total Nonperforming
loans
|
$5,677
|
$4,870
|
|
|
|
Restructured Loans
current and performing:
|
|
|
Real
Estate
|
4,190
|
8,641
|
Commercial
|
165
|
1,121
|
Home
Equity
|
-
|
-
|
Other
|
81
|
76
|
|
|
|
Nonperforming loans
as a percentage of loans held for investment
|
.94%
|
.82%
|
|
|
|
Net charge offs to
total loans held for investment
|
.05%
|
.21%
|
|
|
|
Allowance for loan
and lease losses to nonperforming loans
|
127.11%
|
154.89%
|
|
Six Months
Ended
|
Six Months
Ended
|
Three Months
Ended
|
Three Months
Ended
|
||||||||
|
June 30,
2017
|
June 30,
2016
|
June 30,
2017
|
June 30,
2016
|
||||||||
Average
|
|
Income/
|
Average
|
|
Income/
|
Average
|
|
Income/
|
Average
|
|
Income/
|
Average
|
|
Balance2,4
|
Expense
|
Rates
|
Balance2,4
|
Expense
|
Rates
|
Balance2,4
|
Expense
|
Rates
|
Balance2,4
|
Expense
|
Rates
|
Interest income
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
held for investment1,2
|
$592,729
|
$15,679
|
5.33%
|
$555,532
|
$14,587
|
5.28%
|
$597,126
|
$7,942
|
5.33%
|
$560,509
|
$7,370
|
5.27%
|
Loans
held for sale
|
32,145
|
445
|
2.79%
|
59,210
|
890
|
3.02%
|
38,193
|
271
|
2.85%
|
68,511
|
518
|
3.03%
|
Federal
funds sold
|
18,143
|
71
|
.79%
|
5,159
|
12
|
.47%
|
7,695
|
17
|
.89%
|
4,070
|
5
|
.49%
|
Interest
bearing deposits
|
1,098
|
4
|
.73%
|
872
|
2
|
.46%
|
670
|
1
|
.60%
|
851
|
1
|
.47%
|
Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable 3
|
11,194
|
137
|
2.47%
|
17,798
|
139
|
1.57%
|
11,022
|
61
|
2.22%
|
17,434
|
70
|
1.61%
|
Partially
taxable
|
125
|
-
|
-
|
125
|
-
|
-
|
125
|
-
|
-
|
125
|
-
|
-
|
Total
earning assets
|
$655,434
|
$16,336
|
5.03%
|
$638,696
|
$15,630
|
4.92%
|
$654,831
|
$8,292
|
5.08%
|
$651,500
|
$7,964
|
4.90%
|
Interest Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand
deposits
|
119,388
|
254
|
.43%
|
109,842
|
245
|
.45%
|
118,560
|
129
|
.43%
|
112,131
|
126
|
.45%
|
Savings
|
111,755
|
247
|
.45%
|
95,299
|
208
|
.44%
|
112,015
|
126
|
.45%
|
97,741
|
108
|
.44%
|
Time
deposits
|
155,593
|
748
|
.97%
|
162,265
|
695
|
.86%
|
154,971
|
378
|
.98%
|
162,894
|
356
|
.87%
|
Short-term
debt
|
15,982
|
32
|
.42%
|
36,133
|
26
|
.14%
|
18,688
|
24
|
.52%
|
42,941
|
8
|
.07%
|
Long-term
debt
|
71,373
|
550
|
1.55%
|
47,497
|
501
|
2.12%
|
70,999
|
268
|
1.52%
|
47,546
|
263
|
2.22%
|
Total
interest bearing liabilities
|
$474,091
|
$1,831
|
.78%
|
$451,036
|
$1,676
|
.75%
|
$475,233
|
$925
|
.78%
|
$463,253
|
$862
|
.75%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax equivalent net
interest income
|
|
$14,505
|
|
|
$13,954
|
|
|
$7,367
|
|
|
$7,102
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
margin
|
|
|
4.46%
|
|
|
4.39%
|
|
|
4.51%
|
|
|
4.37%
|
|
0 –
3
|
4 –
12
|
1 –
5
|
Over
5
|
Not
|
|
|
Months
|
Months
|
Years
|
Years
|
Classified
|
Total
|
|
|
|
|
|
|
|
Uses of funds
|
|
|
|
|
|
|
Loans
|
|
|
|
|
|
|
Commercial
|
$31,164
|
$28,407
|
$122,411
|
$26,992
|
$-
|
$208,974
|
Installment
|
4,225
|
1,146
|
57,782
|
15,455
|
-
|
78,608
|
Real estate loans
for investments
|
99,407
|
55,506
|
153,465
|
4,722
|
-
|
313,100
|
Loans held for
sale
|
51,767
|
-
|
-
|
-
|
-
|
51,767
|
Credit
cards
|
2,753
|
-
|
-
|
-
|
-
|
2,753
|
Interest bearing
bank deposits
|
614
|
-
|
-
|
-
|
-
|
614
|
Federal funds
sold
|
3,174
|
|
|
|
|
3,174
|
Investment
securities
|
24,000
|
125
|
-
|
573
|
135
|
24,833
|
Total
|
$217,104
|
$85,184
|
$333,658
|
$47,742
|
$135
|
$683,823
|
|
|
|
|
|
|
|
Sources of funds
|
|
|
|
|
|
|
Interest bearing
demand deposits
|
$-
|
$32,215
|
$67,942
|
$17,864
|
$-
|
$118,021
|
Savings
deposits
|
-
|
22,502
|
67,504
|
22,501
|
-
|
112,507
|
Certificates of
deposit $100,000 and over
|
4,268
|
15,099
|
35,169
|
-
|
-
|
54,536
|
Other certificates
of deposit
|
12,615
|
34,315
|
57,359
|
-
|
-
|
104,289
|
Short-term
borrowings
|
50,000
|
-
|
-
|
-
|
-
|
50,000
|
Long-term
borrowings
|
1,108
|
3,406
|
36,121
|
11,303
|
-
|
51,938
|
Total
|
$67,991
|
$107,537
|
$264,095
|
$51,668
|
$-
|
$491,291
|
|
|
|
|
|
|
|
Discrete
Gap
|
$149,113
|
$(22,353)
|
$69,563
|
$(3,926)
|
$135
|
$192,532
|
|
|
|
|
|
|
|
Cumulative
Gap
|
$149,113
|
$126,760
|
$196,323
|
$192,397
|
$192,532
|
|
|
|
|
|
|
|
|
Ratio of Cumulative
Gap to Total Earning Assets
|
21.81%
|
18.54%
|
28.71%
|
28.14%
|
28.16%
|
|
|
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
|
|