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 ☐
|
Smaller reporting
company ☐
|
Emerging growth
company ☐
|
|
|
(Do not check if a
smaller reporting company)
|
|
|
Class
|
|
Outstanding
at May 2, 2018
|
Common Stock, par
value - $5
|
|
3,254,471
shares
|
Part I
|
Financial Information
|
3
|
|
|
|
Item
1.
|
Financial
Statements
|
3
|
|
|
|
|
Consolidated
Balance Sheets – March 31, 2018 and December 31,
2017
|
3
|
|
|
|
|
Consolidated
Statements of Income – Three Months Ended March 31, 2018 and
2017
|
4
|
|
|
|
|
Consolidated
Statements of Comprehensive Income – Three Months Ended March
31, 2018 and 2017
|
5
|
|
|
|
|
Consolidated
Statements of Changes in Stockholders’ Equity – Three
Months Ended March 31, 2018 and 2017
|
6
|
|
|
|
|
Consolidated
Statements of Cash Flows – Three Months Ended March 31, 2018
and 2017
|
7
|
|
|
|
|
Notes
to Consolidated Financial Statements
|
8
|
|
|
|
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
31
|
|
|
|
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
44
|
|
|
|
Item
4.
|
Controls
and Procedures
|
44
|
|
|
|
Part II
|
Other Information
|
45
|
|
|
|
Item
1.
|
Legal
Proceedings
|
45
|
|
|
|
Item
1a.
|
Risk
Factors
|
45
|
|
|
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
45
|
|
|
|
Item
3.
|
Defaults
Upon Senior Securities
|
45
|
|
|
|
Item
4.
|
Mine
Safety Disclosures
|
45
|
|
|
|
Item
5.
|
Other
Information
|
45
|
|
|
|
Item
6.
|
Exhibits
|
45
|
|
|
|
Signatures
|
46
|
|
|
|
|
Certifications
|
47
|
|
March
31,
2018
|
December
31,
2017*
|
|
(Unaudited)
|
|
|
|
|
Assets
|
|
|
Cash and due from
banks
|
$8,481
|
$10,622
|
Money market
funds
|
886
|
1,285
|
Federal funds
sold
|
-
|
-
|
Cash and cash
equivalents
|
9,367
|
11,907
|
Securities:
|
|
|
Held to maturity
– fair value of $125 in 2018 and 2017
|
125
|
125
|
Available for
sale
|
8,312
|
28,615
|
Other
investments
|
11,601
|
12,503
|
Loans held for
sale
|
33,231
|
39,775
|
Loans held for
investment
|
622,722
|
616,974
|
Less: allowance for
loan losses
|
(6,415)
|
(6,044)
|
Net loans held for
investment
|
616,307
|
610,930
|
|
|
|
Other real estate
owned, net
|
2,028
|
1,984
|
Bank premises and
equipment, net
|
16,799
|
15,894
|
Interest
receivable
|
2,055
|
2,007
|
Goodwill
|
2,956
|
2,881
|
Bank owned life
insurance
|
14,057
|
13,950
|
Other
assets
|
12,150
|
12,699
|
Total
assets
|
$728,988
|
$753,270
|
|
|
|
Liabilities
|
|
|
Deposits:
|
|
|
Noninterest
bearing
|
$163,285
|
$162,233
|
Interest
bearing
|
405,315
|
406,944
|
Total
deposits
|
568,600
|
569,177
|
|
|
|
Short-term
debt
|
3,640
|
25,296
|
Accrued
liabilities
|
16,545
|
17,789
|
Long-term
debt
|
48,542
|
49,733
|
Total
liabilities
|
637,327
|
661,995
|
|
|
|
Stockholders’
Equity
|
|
|
Preferred Stock $25
par value, 400,000 shares authorized, 324,150 issued
and
|
|
|
outstanding
for March 31, 2018 and December 31, 2017, respectively
|
7,529
|
7,529
|
Common stock, $5
par value, 6,000,000 shares authorized,
|
|
|
3,255,871
and 3,255,036 shares issued and outstanding
|
|
|
for
March 31, 2018 and December 31, 2017, respectively
|
16,279
|
16,275
|
Additional paid in
capital – common stock
|
10,249
|
10,225
|
Retained
earnings
|
61,323
|
60,814
|
Noncontrolling
interest in consolidated subsidiaries
|
538
|
574
|
Accumulated other
comprehensive loss
|
(4,257)
|
(4,142)
|
Total
stockholders’ equity
|
91,661
|
91,275
|
Total liabilities
and stockholders’ equity
|
$728,988
|
$753,270
|
|
Three Months
Ended
|
|
|
March
31,
|
|
Interest and Dividend income
|
2018
|
2017
|
Interest and fees
on loans held for investment
|
$8,481
|
$7,703
|
Interest and fees
on loans held for sale
|
150
|
174
|
Interest from money
market funds and federal funds sold
|
20
|
57
|
Interest on debt
securities – taxable
|
92
|
76
|
Total interest and
dividend income
|
8,743
|
8,010
|
|
|
|
Interest expense
|
|
|
Total
interest on deposits
|
739
|
616
|
Interest
from short-term debt
|
10
|
9
|
Interest
from long-term debt
|
230
|
281
|
Total interest
expense
|
979
|
906
|
|
|
|
Net interest income
|
7,764
|
7,104
|
|
|
|
Provision for Loan Losses
|
680
|
-
|
Net Interest Income After Provision for Loan Losses
|
7,084
|
7,104
|
|
|
|
Noninterest income
|
|
|
Service charges on
deposit accounts
|
366
|
315
|
Investment services
and insurance income
|
197
|
174
|
Mortgage
banking income, net
|
520
|
500
|
Title
insurance income
|
256
|
199
|
Income on bank
owned life insurance
|
110
|
112
|
Low
income housing partnership losses
|
(192)
|
(185)
|
ATM
and check card fees
|
347
|
330
|
Gain
on prepayment of long-term debt
|
-
|
504
|
Loss
on sale of other investments
|
-
|
(42)
|
Other
operating income
|
129
|
138
|
Total noninterest
income
|
1,733
|
2,045
|
|
|
|
Noninterest expense
|
|
|
Salaries
|
3,100
|
2,642
|
Employee
benefits
|
923
|
953
|
Occupancy
expense
|
251
|
249
|
Equipment
expense
|
258
|
186
|
FDIC insurance
assessment
|
48
|
90
|
Other
real estate owned, net
|
(15)
|
14
|
Marketing
expense
|
102
|
135
|
Legal
and professional fees
|
104
|
96
|
ATM
and check card fees
|
161
|
168
|
Telecommunication
and data processing expense
|
334
|
323
|
Directors
fees
|
114
|
127
|
Bank
franchise tax
|
166
|
160
|
Other
operating expenses
|
931
|
811
|
Total noninterest
expense
|
6,477
|
5,954
|
|
|
|
Income before income taxes
|
2,340
|
3,195
|
Income tax
expense
|
379
|
877
|
Net Income
|
1,961
|
2,318
|
Net
loss attributable to noncontrolling interest
|
11
|
27
|
Net Income attributable to F & M Bank Corp.
|
$1,972
|
$2,345
|
Dividends
paid/accumulated on preferred stock
|
103
|
104
|
Net income available to common stockholders
|
$1,869
|
$2,241
|
|
|
|
Per Common Share Data
|
|
|
Net income –
basic
|
$.57
|
$.68
|
Net income –
diluted
|
$.55
|
$.65
|
Cash dividends on
common stock
|
$.45
|
$.22
|
Weighted average
common shares outstanding – basic
|
3,255,291
|
3,271,272
|
Weighted average
common shares outstanding – diluted
|
3,615,422
|
3,634,958
|
|
Three Months
Ended March 31,
|
|
|
2018
|
2017
|
|
|
|
Net
Income
|
$1,972
|
$2,345
|
|
|
|
Other comprehensive
(loss):
|
|
|
Unrealized holding
gains (losses)
|
|
|
on
available-for-sale securities
|
(146)
|
(2)
|
Tax
effect
|
31
|
1
|
Unrealized holding
(losses), net of tax
|
(115)
|
(1)
|
Total other
comprehensive income (loss)
|
(115)
|
(1)
|
Total comprehensive
income
|
$1,857
|
$2,344
|
|
|
|
Comprehensive
income (loss) attributable to noncontrolling interests
|
$(11)
|
$(27)
|
|
|
|
Comprehensive
income attributable to F&M Bank Corp.
|
$1,846
|
$2,317
|
|
Three Months
Ended
|
|
|
March
31,
|
|
|
2018
|
2017
|
|
|
|
Balance, beginning of period
|
$91,275
|
$86,682
|
|
|
|
Comprehensive
income
|
|
|
Net income –
F & M Bank Corp
|
1,972
|
2,345
|
Net income (loss)
attributable to noncontrolling interest
|
(11)
|
(27)
|
Other comprehensive
income (loss)
|
(115)
|
(1)
|
Total comprehensive
income
|
1,846
|
2,317
|
|
|
|
Minority interest
capital distributions
|
(25)
|
(150)
|
Issuance of common
stock
|
101
|
61
|
Repurchase of
common stock
|
(72)
|
-
|
Dividends
paid
|
(1,464)
|
(820)
|
Balance, end of period
|
$91,661
|
$88,090
|
|
Three Months
Ended March 31,
|
|
|
2018
|
2017
|
Cash flows from operating activities
|
|
|
Net
income
|
$1,972
|
$2,345
|
Reconcile net
income to net cash provided by operating activities:
|
|
|
Depreciation
|
265
|
202
|
Amortization of
intangibles
|
17
|
-
|
(Accretion)
amortization of securities
|
(1)
|
2
|
Proceeds from loans
held for sale originated
|
11,882
|
17,183
|
Gain on sale of
loans held for sale originated
|
(520)
|
|
Loans held for sale
originated
|
(11,362)
|
(17,908)
|
Provision for loan
losses
|
680
|
-
|
Benefit (expense)
for deferred taxes
|
143
|
341
|
Gain on prepayment
of long-term debt
|
-
|
(504)
|
Increase in
interest receivable
|
(48)
|
(33)
|
Decrease in other
assets
|
607
|
367
|
Decrease in accrued
liabilities
|
(1,463)
|
(317)
|
Amortization of
limited partnership investments
|
192
|
185
|
Income from life
insurance investment
|
(110)
|
(112)
|
Loss on sale of
investments
|
-
|
42
|
Gain on foreclosure
of and valuation adjustments for other real estate
owned
|
(34)
|
-
|
Net cash provided
by operating activities
|
2,220
|
1,793
|
|
|
|
Cash flows from investing activities
|
|
|
Purchase of
investments available for sale and other investments
|
-
|
(20,053)
|
Purchase
of title insurance company
|
(75)
|
(304)
|
Proceeds from
maturity of investments available for sale
|
20,868
|
21,288
|
Proceeds
from the sale of other investments
|
-
|
55
|
Net decrease
(increase) in loans held for investment
|
(6,067)
|
404
|
Net decrease in
loans held for sale participations
|
6,543
|
25,761
|
Net purchase of
property and equipment
|
(1,170)
|
(1,214)
|
Net cash provided
by investing activities
|
20,099
|
25,937
|
|
|
|
Cash flows from financing activities
|
|
|
Net change in
deposits
|
(577)
|
(525)
|
Net change in
short-term debt
|
(21,656)
|
(20,000)
|
Dividends paid in
cash
|
(1,464)
|
(820)
|
Proceeds from
issuance of common stock
|
101
|
61
|
Repurchase of
common stock
|
(72)
|
-
|
Repayments of
long-term debt
|
(1,191)
|
(10,688)
|
Net cash (used in)
financing activities
|
(24,859)
|
(31,972)
|
|
|
|
Net decrease in Cash and Cash Equivalents
|
(2,540)
|
(4,242)
|
Cash and cash equivalents, beginning of period
|
11,907
|
16,355
|
Cash and cash equivalents, end of period
|
$9,367
|
$12,113
|
Supplemental Cash Flow information:
|
|
|
Cash paid
for:
|
|
|
Interest
|
$975
|
$905
|
Taxes
|
-
|
1,980
|
Supplemental non-cash disclosures:
|
|
|
Transfer from loans
to other real estate owned
|
10
|
-
|
Loans originated
for the sale of other real estate owned
|
-
|
-
|
Change in
unrealized gain (loss) on securities available for
sale
|
(115)
|
(1)
|
|
For the
quarter ended
|
|
|
March
31,
2018
|
March
31,
2017
|
Earnings available
to common stockholders:
|
|
|
Net
income
|
$1,961
|
$2,318
|
Noncontrolling
interest income (loss)
|
(11)
|
(27)
|
Preferred stock
dividends
|
103
|
104
|
Net income
available to common stockholders
|
$1,870
|
$2,241
|
|
Three months
ended
|
|||||
|
March 31,
2018
|
March 31,
2017
|
||||
|
Income
|
Shares
|
Per Share
Amounts
|
Income
|
Shares
|
Per Share
Amounts
|
Basic
EPS
|
$1,870
|
3,255,291
|
$0.57
|
$2,241
|
3,271,272
|
$0.68
|
Effect of Dilutive
Securities:
|
|
|
|
|
|
|
Convertible
Preferred Stock
|
103
|
(360,131)
|
(0.02)
|
104
|
(363,686)
|
(0.03)
|
Diluted
EPS
|
$1,972
|
3,615,422
|
$0.55
|
$2,345
|
3,634,958
|
$0.65
|
|
|
Gross
|
Gross
|
|
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|
Cost
|
Gains
|
Losses
|
Value
|
March 31, 2018
|
|
|
|
|
U. S.
Treasuries
|
$125
|
$-
|
$-
|
$125
|
December 31, 2017
|
|
|
|
|
U. S.
Treasuries
|
$125
|
$-
|
$-
|
$125
|
|
|
|
|
|
|
Amortized Cost
|
Gross Unrealized Gains
|
Gross Unrealized Losses
|
Fair Value
|
March 31,
2018
|
|
|
|
|
U.
S. Government sponsored enterprises
|
$7,999
|
$-
|
$163
|
$7,836
|
Mortgage-backed
obligations of federal agencies
|
484
|
-
|
8
|
476
|
Total
Securities Available for Sale
|
$8,483
|
$-
|
$171
|
$8,312
|
|
|
|
|
|
December 31,
2017
|
|
|
|
|
U.
S. Treasuries
|
$19,998
|
$-
|
$-
|
$19,998
|
U.
S. Government sponsored enterprises
|
7,999
|
-
|
19
|
7,980
|
Mortgage-backed
obligations of federal agencies
|
508
|
-
|
6
|
502
|
Equity securities1
|
135
|
-
|
-
|
135
|
Total
Securities Available for Sale
|
$28,640
|
$-
|
$25
|
$28,615
|
|
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
|
$125
|
$125
|
$-
|
$-
|
Due after one year
through five years
|
-
|
-
|
7,999
|
7,836
|
Due after five
years
|
-
|
-
|
484
|
476
|
Due after ten
years
|
-
|
-
|
-
|
-
|
Total
|
$125
|
$125
|
$8,483
|
$8,312
|
|
Less than 12 Months
|
More than 12 Months
|
Total
|
|||
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
March 31,
2018
|
|
|
|
|
|
|
U.
S. Government sponsored enterprises
|
$7,836
|
$(163)
|
$-
|
$-
|
$7,836
|
$(163)
|
Mortgage-backed
obligations of federal agencies
|
476
|
(8)
|
-
|
-
|
476
|
(8)
|
Total
|
$8,312
|
$(171)
|
$-
|
$-
|
$8,312
|
$(171)
|
|
Less than 12 Months
|
More than 12 Months
|
Total
|
|||
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
December 31,
2017
|
|
|
|
|
|
|
U.
S. Government sponsored enterprises
|
$3,981
|
$(19)
|
$-
|
$-
|
$3,981
|
$(19)
|
Mortgage-backed
obligations of federal agencies
|
502
|
(6)
|
-
|
-
|
502
|
(6)
|
Total
|
$4,483
|
$(25)
|
$-
|
$-
|
$4,483
|
$(25)
|
(dollars
in thousands)
|
2018
|
2017
|
Construction/Land
Development
|
$67,210
|
$71,620
|
Farmland
|
13,811
|
13,606
|
Real
Estate
|
185,548
|
184,546
|
Multi-Family
|
10,218
|
10,298
|
Commercial Real
Estate
|
155,258
|
148,906
|
Home Equity –
closed end
|
11,164
|
11,606
|
Home Equity –
open end
|
55,117
|
54,739
|
Commercial &
Industrial – Non-Real Estate
|
38,263
|
36,912
|
Consumer
|
5,622
|
6,633
|
Dealer
Finance
|
77,689
|
75,169
|
Credit
Cards
|
2,822
|
2,939
|
Total
|
$622,722
|
$616,974
|
|
March 31, 2018
|
December 31, 2017
|
||||
|
|
Unpaid
|
|
|
Unpaid
|
|
|
Recorded
|
Principal
|
Related
|
Recorded
|
Principal
|
Related
|
|
Investment1
|
Balance
|
Allowance
|
Investment
|
Balance
|
Allowance
|
Impaired
loans without a valuation allowance:
|
|
|
|
|
|
|
Construction/Land
Development
|
$4,478
|
$5,038
|
$-
|
$4,352
|
$5,269
|
$-
|
Farmland
|
1,984
|
1,984
|
-
|
1,984
|
1,984
|
-
|
Real
Estate
|
1,180
|
1,180
|
-
|
1,273
|
1,273
|
-
|
Multi-Family
|
-
|
-
|
-
|
-
|
-
|
-
|
Commercial
Real Estate
|
1,303
|
1,303
|
-
|
6,229
|
6,229
|
-
|
Home
Equity – closed end
|
-
|
-
|
-
|
-
|
-
|
-
|
Home
Equity – open end
|
-
|
-
|
-
|
-
|
347
|
-
|
Commercial
& Industrial – Non-Real Estate
|
-
|
-
|
-
|
-
|
-
|
-
|
Consumer
|
-
|
-
|
-
|
8
|
8
|
-
|
Credit
cards
|
-
|
-
|
-
|
-
|
-
|
-
|
Dealer
Finance
|
32
|
32
|
-
|
31
|
31
|
-
|
|
8,977
|
9,537
|
|
13,877
|
15,141
|
-
|
Impaired
loans with a valuation allowance
|
|
|
|
|
|
|
Construction/Land
Development
|
6,809
|
6,809
|
2,066
|
4,998
|
4,998
|
1,661
|
Farmland
|
-
|
-
|
-
|
-
|
-
|
-
|
Real
Estate
|
1,259
|
1,259
|
261
|
1,188
|
1,188
|
209
|
Multi-Family
|
-
|
-
|
-
|
-
|
-
|
-
|
Commercial
Real Estate
|
4,917
|
4,917
|
133
|
-
|
-
|
-
|
Home
Equity – closed end
|
-
|
-
|
-
|
-
|
-
|
-
|
Home
Equity – open end
|
-
|
-
|
-
|
-
|
-
|
-
|
Commercial
& Industrial – Non-Real Estate
|
-
|
-
|
-
|
-
|
-
|
-
|
Consumer
|
13
|
13
|
2
|
-
|
-
|
-
|
Credit
cards
|
-
|
-
|
-
|
-
|
-
|
-
|
Dealer
Finance
|
166
|
166
|
12
|
47
|
47
|
12
|
|
13,164
|
13,164
|
2,474
|
6,233
|
6,233
|
1,882
|
Total
impaired loans
|
$22,141
|
$22,701
|
$2,474
|
$20,110
|
$21,374
|
$1,882
|
|
March 31, 2018
|
December 31, 2017
|
||
|
Average
|
Interest
|
Average
|
Interest
|
|
Recorded
|
Income
|
Recorded
|
Income
|
|
Investment
|
Recognized
|
Investment
|
Recognized
|
Impaired
loans without a valuation allowance:
|
|
|
|
|
Construction/Land
Development
|
$5,154
|
$34
|
$4,969
|
$382
|
Farmland
|
1,984
|
-
|
1,921
|
62
|
Real
Estate
|
1,227
|
17
|
878
|
57
|
Multi-Family
|
-
|
-
|
-
|
-
|
Commercial
Real Estate
|
3,766
|
5
|
1,682
|
44
|
Home
Equity – closed end
|
-
|
-
|
-
|
-
|
Home
Equity – open end
|
174
|
-
|
347
|
-
|
Commercial
& Industrial – Non-Real Estate
|
-
|
-
|
124
|
-
|
Consumer
|
4
|
-
|
10
|
-
|
Credit
cards
|
-
|
-
|
-
|
-
|
Dealer
Finance
|
31
|
1
|
24
|
3
|
|
12,340
|
57
|
9,955
|
548
|
Impaired
loans with a valuation allowance
|
|
|
|
|
Construction/Land
Development
|
5,903
|
34
|
5,911
|
258
|
Farmland
|
-
|
-
|
-
|
-
|
Real
Estate
|
1,224
|
18
|
1,194
|
49
|
Multi-Family
|
-
|
-
|
-
|
-
|
Commercial
Real Estate
|
2,459
|
68
|
-
|
-
|
Home
Equity – closed end
|
-
|
-
|
-
|
-
|
Home
Equity – open end
|
-
|
-
|
-
|
-
|
Commercial
& Industrial – Non-Real Estate
|
-
|
-
|
-
|
-
|
Consumer
|
7
|
1
|
-
|
-
|
Credit
cards
|
-
|
-
|
-
|
-
|
Dealer
Finance
|
106
|
4
|
56
|
3
|
|
9,699
|
125
|
7,161
|
310
|
Total
impaired loans
|
$22,039
|
$182
|
$17,116
|
$858
|
|
30-59 Days
Past due
|
60-89 Days
Past Due
|
Greater than
90 Days
|
Total Past
Due
|
Current
|
Total Loan
Receivable
|
Non-Accrual
Loans
|
Recorded
Investment >90 days & accruing
|
March
31, 2018
|
|
|
|
|
|
|
|
|
Construction/Land
Development
|
$187
|
$2,521
|
$3,794
|
$6,502
|
$60,708
|
$67,210
|
$4,433
|
$-
|
Farmland
|
-
|
1,984
|
-
|
1,984
|
11,827
|
13,811
|
-
|
-
|
Real
Estate
|
3,182
|
1,072
|
427
|
4,681
|
180,867
|
185,548
|
1,137
|
302
|
Multi-Family
|
280
|
-
|
-
|
280
|
9,938
|
10,218
|
-
|
-
|
Commercial Real
Estate
|
6,524
|
-
|
-
|
6,524
|
148,734
|
155,258
|
1,008
|
-
|
Home Equity –
closed end
|
45
|
18
|
-
|
63
|
11,101
|
11,164
|
2
|
-
|
Home Equity –
open end
|
234
|
265
|
86
|
585
|
54,532
|
55,117
|
190
|
-
|
Commercial &
Industrial – Non- Real Estate
|
119
|
274
|
465
|
858
|
37,405
|
38,263
|
532
|
-
|
Consumer
|
42
|
10
|
-
|
52
|
5,570
|
5,622
|
-
|
-
|
Dealer
Finance
|
773
|
170
|
65
|
1,008
|
76,681
|
77,689
|
126
|
-
|
Credit
Cards
|
22
|
5
|
-
|
27
|
2,795
|
2,822
|
-
|
-
|
Total
|
$11,408
|
$6,319
|
$4,837
|
$22,564
|
$600,158
|
$622,722
|
$7,428
|
$302
|
|
30-59 Days
Past due
|
60-89 Days
Past Due
|
Greater than
90 Days
|
Total Past
Due
|
Current
|
Total Loan
Receivable
|
Non-Accrual
Loans
|
Recorded
Investment >90 days & accruing
|
December
31, 2017
|
|
|
|
|
|
|
|
|
Construction/Land
Development
|
$167
|
$5,459
|
$3,908
|
$9,534
|
$62,086
|
$71,620
|
$3,908
|
$-
|
Farmland
|
-
|
-
|
-
|
-
|
13,606
|
13,606
|
-
|
-
|
Real
Estate
|
2,858
|
1,954
|
560
|
5,372
|
179,174
|
184,546
|
1,720
|
143
|
Multi-Family
|
179
|
-
|
-
|
179
|
10,119
|
10,298
|
-
|
-
|
Commercial Real
Estate
|
544
|
-
|
-
|
544
|
148,362
|
148,906
|
-
|
-
|
Home Equity –
closed end
|
-
|
25
|
-
|
25
|
11,581
|
11,606
|
3
|
-
|
Home Equity –
open end
|
454
|
165
|
268
|
887
|
53,852
|
54,739
|
448
|
-
|
Commercial &
Industrial – Non- Real Estate
|
108
|
36
|
595
|
739
|
36,173
|
36,912
|
599
|
-
|
Consumer
|
43
|
5
|
-
|
48
|
6,585
|
6,633
|
-
|
-
|
Dealer
Finance
|
1,300
|
252
|
189
|
1,741
|
73,428
|
75,169
|
226
|
54
|
Credit
Cards
|
30
|
8
|
1
|
39
|
2,900
|
2,939
|
-
|
1
|
Total
|
$5,683
|
$7,904
|
$5,521
|
$19,108
|
$597,866
|
$616,974
|
$6,904
|
$198
|
March 31,
2018
|
Beginning
Balance
|
Charge-offs
|
Recoveries
|
Provision
|
Ending
Balance
|
Individually
Evaluated for Impairment
|
Collectively
Evaluated for Impairment
|
Allowance
for loan losses:
|
|
|
|
|
|
|
|
Construction/Land
Development
|
$2,547
|
$19
|
$122
|
$198
|
$2,848
|
$2,066
|
$782
|
Farmland
|
25
|
-
|
-
|
56
|
81
|
-
|
81
|
Real
Estate
|
719
|
20
|
-
|
58
|
757
|
261
|
496
|
Multi-Family
|
19
|
-
|
-
|
5
|
24
|
-
|
24
|
Commercial Real
Estate
|
482
|
-
|
1
|
125
|
608
|
133
|
475
|
Home Equity –
closed end
|
66
|
3
|
2
|
(13)
|
52
|
-
|
52
|
Home Equity –
open end
|
209
|
-
|
-
|
(11)
|
200
|
-
|
200
|
Commercial
& Industrial – Non-Real Estate
|
337
|
17
|
54
|
(145)
|
229
|
-
|
229
|
Consumer
|
148
|
4
|
3
|
(68)
|
79
|
2
|
77
|
Dealer
Finance
|
1,440
|
651
|
229
|
413
|
1,431
|
12
|
1,419
|
Credit
Cards
|
52
|
15
|
9
|
60
|
106
|
-
|
106
|
Total
|
$6,044
|
$729
|
$420
|
$680
|
$6,415
|
$2,474
|
$3,941
|
December 31,
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
|
$620
|
$-
|
$(214)
|
$2,547
|
$1,661
|
$886
|
Farmland
|
34
|
-
|
-
|
(9)
|
25
|
-
|
25
|
Real
Estate
|
843
|
-
|
2
|
(126)
|
719
|
209
|
510
|
Multi-Family
|
23
|
-
|
-
|
(6)
|
19
|
-
|
19
|
Commercial Real
Estate
|
705
|
-
|
13
|
(236)
|
482
|
-
|
482
|
Home Equity –
closed end
|
75
|
7
|
25
|
(27)
|
66
|
-
|
66
|
Home Equity –
open end
|
470
|
26
|
53
|
(288)
|
209
|
-
|
209
|
Commercial
& Industrial – Non-Real Estate
|
586
|
179
|
72
|
(142)
|
337
|
-
|
337
|
Consumer
|
78
|
136
|
28
|
178
|
148
|
-
|
148
|
Dealer
Finance
|
1,289
|
1,806
|
1,143
|
814
|
1,440
|
12
|
1,428
|
Credit
Cards
|
59
|
98
|
37
|
54
|
52
|
-
|
52
|
Total
|
$7,543
|
$2,872
|
$1,373
|
$-
|
$6,044
|
$1,882
|
$4,162
|
March 31,
2018
|
Loan
Receivable
|
Individually
Evaluated for Impairment
|
Collectively
Evaluated for Impairment
|
Construction/Land
Development
|
$67,210
|
$11,287
|
$55,923
|
Farmland
|
13,811
|
1,984
|
11,827
|
Real
Estate
|
185,548
|
2,439
|
183,109
|
Multi-Family
|
10,218
|
-
|
10,218
|
Commercial Real
Estate
|
155,258
|
6,220
|
149,038
|
Home Equity –
closed end
|
11,164
|
-
|
11,164
|
Home Equity
–open end
|
55,117
|
-
|
55,117
|
Commercial &
Industrial – Non-Real Estate
|
38,263
|
-
|
38,263
|
Consumer
|
5,622
|
13
|
5,609
|
Dealer
Finance
|
77,689
|
198
|
77,491
|
Credit
Cards
|
2,822
|
-
|
2,822
|
Total
|
$622,722
|
$22,141
|
$600,581
|
December 31,
2017
|
Loan
Receivable
|
Individually
Evaluated for Impairment
|
Collectively
Evaluated for Impairment
|
Construction/Land
Development
|
$71,620
|
$9,350
|
$62,270
|
Farmland
|
13,606
|
1,984
|
11,622
|
Real
Estate
|
184,546
|
2,461
|
182,085
|
Multi-Family
|
10,298
|
-
|
10,298
|
Commercial Real
Estate
|
148,906
|
6,229
|
142,677
|
Home Equity –
closed end
|
11,606
|
-
|
11,606
|
Home Equity
–open end
|
54,739
|
-
|
54,739
|
Commercial &
Industrial – Non-Real Estate
|
36,912
|
-
|
36,912
|
Consumer
|
6,633
|
8
|
6,625
|
Dealer
Finance
|
75,169
|
78
|
75,091
|
Credit
Cards
|
2,939
|
-
|
2,939
|
Total
|
$616,974
|
$20,110
|
$596,864
|
March 31, 2018
|
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
|
$-
|
$1,038
|
$15,513
|
$27,754
|
$9,808
|
$1,128
|
$11,969
|
$-
|
$67,210
|
Farmland
|
63
|
-
|
3,804
|
3,707
|
3,760
|
493
|
1,984
|
-
|
13,811
|
Real
Estate
|
-
|
1,362
|
54,076
|
101,518
|
19,590
|
4,582
|
4,420
|
-
|
185,548
|
Multi-Family
|
-
|
207
|
2,895
|
6,940
|
176
|
-
|
-
|
-
|
10,218
|
Commercial
Real Estate
|
-
|
3,132
|
45,920
|
88,382
|
9,227
|
2,090
|
6,507
|
-
|
155,258
|
Home
Equity – closed end
|
-
|
-
|
3,698
|
5,209
|
918
|
1,337
|
2
|
-
|
11,164
|
Home
Equity – open end
|
200
|
2,138
|
18,594
|
29,912
|
3,694
|
338
|
241
|
-
|
55,117
|
Commercial
& Industrial (Non-Real Estate)
|
246
|
1,788
|
13,861
|
19,009
|
2,222
|
573
|
564
|
-
|
38,263
|
Consumer
(excluding dealer)
|
31
|
482
|
314
|
1,008
|
1,033
|
2,341
|
413
|
-
|
5,622
|
Total
|
$540
|
$10,147
|
$158,675
|
$283,439
|
$50,428
|
$12,882
|
$26,100
|
$-
|
$542,211
|
|
Credit Cards
|
Dealer Finance
|
Performing
|
$2,822
|
$77,624
|
Non
performing
|
-
|
65
|
Total
|
$2,822
|
$77,689
|
December 31,
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
|
$-
|
$690
|
$12,974
|
$30,197
|
$9,165
|
$3,520
|
$15,074
|
$-
|
$71,620
|
Farmland
|
63
|
-
|
3,153
|
4,120
|
3,793
|
494
|
1,983
|
-
|
13,606
|
Real
Estate
|
-
|
1,512
|
53,764
|
101,606
|
19,734
|
4,660
|
3,270
|
-
|
184,546
|
Multi-Family
|
-
|
228
|
4,780
|
5,111
|
179
|
-
|
-
|
-
|
10,298
|
Commercial
Real Estate
|
-
|
3,525
|
45,384
|
89,195
|
9,012
|
634
|
1,156
|
-
|
148,906
|
Home
Equity – closed end
|
-
|
-
|
3,535
|
5,410
|
1,279
|
1,379
|
3
|
-
|
11,606
|
Home
Equity – open end
|
235
|
1,598
|
17,383
|
30,888
|
3,945
|
176
|
514
|
-
|
54,739
|
Commercial
& Industrial (Non-Real Estate)
|
262
|
1,595
|
13,297
|
19,442
|
1,480
|
207
|
629
|
-
|
36,912
|
Consumer
(excluding dealer)
|
34
|
490
|
2,226
|
88
|
1,065
|
2,254
|
476
|
-
|
6,633
|
Total
|
$594
|
$9,638
|
$156,496
|
$286,057
|
$49,652
|
$13,324
|
$23,105
|
$-
|
$538,866
|
|
Credit Cards
|
Dealer Finance
|
Performing
|
$2,938
|
$75,116
|
Non
performing
|
1
|
53
|
Total
|
$2,939
|
$75,169
|
|
Three Months
Ended
|
|
|
March
31,
2018
|
March
31,
2017
|
|
|
|
Service
cost
|
$192
|
$174
|
Interest
cost
|
124
|
122
|
Expected return on
plan assets
|
(231)
|
(213)
|
Amortization of
prior service cost
|
(4)
|
(4)
|
Amortization of net
loss
|
76
|
71
|
Net periodic
pension cost
|
$157
|
$150
|
March 31,
2018
|
Total
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
|
U. S.
Treasuries
|
$-
|
$-
|
$-
|
$-
|
U. S. Government
sponsored enterprises
|
7,836
|
|
7,836
|
|
Mortgage-backed
obligations of federal agencies
|
476
|
-
|
476
|
-
|
Equity
securities
|
135
|
-
|
135
|
-
|
Total securities
available for sale
|
$8,447
|
-
|
$8,447
|
-
|
|
|
|
|
|
December 31,
2017
|
Total
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
|
U. S.
Treasuries
|
$19,998
|
$19,998
|
$-
|
$-
|
U. S. Government
sponsored enterprises
|
7,980
|
-
|
7,980
|
-
|
Mortgage-backed
obligations of federal agencies
|
502
|
-
|
502
|
-
|
Equity
securities
|
135
|
-
|
135
|
-
|
Total securities
available for sale
|
$28,615
|
$19,998
|
$8,617
|
-
|
March 31,
2018
|
Total
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
|
Construction/Land
Development
|
$4,743
|
-
|
-
|
$4,743
|
Real
Estate
|
998
|
-
|
-
|
998
|
Commercial
Real Estate
|
4,784
|
|
|
4,784
|
Consumer
|
11
|
|
|
11
|
Dealer
Finance
|
154
|
-
|
-
|
154
|
Impaired
loans
|
$10,690
|
-
|
-
|
$10,690
|
December 31,
2017
|
Total
|
Level 1
|
Level 2
|
Level 3
|
|
|
|
|
|
Construction/Land
Development
|
$3,337
|
-
|
-
|
$3,337
|
Real
Estate
|
979
|
-
|
-
|
979
|
Dealer
Finance
|
35
|
-
|
-
|
35
|
Impaired
loans
|
$4,351
|
-
|
-
|
$4,351
|
|
Fair Value at
March 31, 2018
|
|
Valuation
Technique
|
|
Significant
Unobservable Inputs
|
|
Range
|
|
|
|
|
|
|
|
|
|
|
Impaired
Loans
|
|
$
10,690
|
|
Discounted
appraised value
|
|
Discount for
selling costs and marketability
|
|
2%-19%
(Average 6.0%)
|
|
|
Fair Value at
December 31, 2017
|
|
Valuation
Technique
|
|
Significant
Unobservable Inputs
|
|
Range
|
|
|
|
|
|
|
|
|
|
Impaired
Loans
|
|
$
4,351
|
|
Discounted
appraised value
|
|
Discount for
selling costs and marketability
|
|
3%-19%
(Average 5.5%)
|
March 31,
2018
|
Total
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
|
Other real estate
owned
|
$2,028
|
-
|
-
|
$2,028
|
December 31,
2017
|
Total
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
|
Other real estate
owned
|
$1,984
|
-
|
-
|
$1,984
|
(dollars
in thousands)
|
|
Fair Value at
March 31, 2018
|
|
Valuation
Technique
|
|
Significant
Unobservable Inputs
|
|
Range
|
|
|
|
|
|
|
|
|
|
Other
real estate owned
|
|
$
2,028
|
|
Discounted
appraised value
|
|
Discount for
selling costs
|
|
5%-15%
(Average 8%)
|
|
|
Fair Value at
December 31, 2017
|
|
Valuation
Technique
|
|
Significant
Unobservable Inputs
|
|
Range
|
(dollars
in thousands)
|
|
|
|
|
|
|
|
|
Other
real estate owned
|
|
$
1,984
|
|
Discounted
appraised value
|
|
Discount for
selling costs
|
|
5%-15%
(Average 8%)
|
|
|
Fair Value
Measurements at March 31, 2018 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
March 31, 2018
|
Assets:
|
|
|
|
|
|
Cash and cash
equivalents
|
$9,367
|
$9,367
|
$-
|
$-
|
$9,367
|
Securities
|
8,572
|
-
|
8,572
|
-
|
8,572
|
Loans held for
sale
|
33,231
|
-
|
33,231
|
-
|
33,231
|
Loans held for
investment, net
|
616,307
|
-
|
-
|
609,019
|
609,019
|
Interest
receivable
|
2,055
|
-
|
2,055
|
-
|
2,055
|
Bank owned life
insurance
|
14,057
|
-
|
14,057
|
-
|
14,057
|
Total
|
$683,589
|
$9,367
|
$57,915
|
$609,019
|
$676,301
|
Liabilities:
|
|
|
|
|
|
Deposits
|
$568,600
|
$-
|
$403,061
|
$167,604
|
$570,665
|
Short-term
debt
|
3,640
|
-
|
3,640
|
-
|
3,640
|
Long-term
debt
|
48,542
|
-
|
-
|
48,671
|
48,671
|
Interest
payable
|
264
|
-
|
264
|
-
|
264
|
Total
|
$621,046
|
$-
|
$406,965
|
$216,275
|
$623,240
|
|
|
Fair Value
Measurements at December 31, 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
December 31, 2016
|
Assets:
|
|
|
|
|
|
Cash and cash
equivalents
|
$11,907
|
$11,907
|
$-
|
$-
|
$11,907
|
Securities
|
28,740
|
19,998
|
8,742
|
-
|
28,740
|
Loans held for
sale
|
39,775
|
-
|
39,775
|
-
|
39,775
|
Loans held for
investment, net
|
610,930
|
-
|
-
|
646,703
|
646,703
|
Interest
receivable
|
2,007
|
-
|
2,007
|
-
|
2,007
|
Bank owned life
insurance
|
13,950
|
-
|
13,950
|
-
|
13,950
|
Total
|
$707,309
|
$31,905
|
$64,474
|
$646,703
|
$743,082
|
Liabilities:
|
|
|
|
|
|
Deposits
|
$569,177
|
$-
|
$403,907
|
$167,210
|
$571,117
|
Short-term
debt
|
25,296
|
-
|
25,296
|
-
|
25,296
|
Long-term
debt
|
49,733
|
-
|
-
|
49,869
|
49, 869
|
Interest
payable
|
260
|
-
|
260
|
-
|
260
|
Total
|
$644,466
|
$-
|
$429,463
|
$217,079
|
$646,542
|
|
March 31,
2018
|
||
|
|
Pre-Modification
|
Post-Modification
|
(dollars in
thousands)
|
|
Outstanding
|
Outstanding
|
Troubled Debt
Restructurings
|
Number of
Contracts
|
Recorded
Investment
|
Recorded
Investment
|
|
|
|
|
Commercial Real
Estate
|
1
|
$1,008
|
$1,008
|
Consumer
|
9
|
133
|
133
|
Total
|
10
|
$1,141
|
$1,141
|
(dollars
in thousands)
|
Unrealized
Securities Gains (Losses)
|
Adjustments
Related to Pension Plan
|
Accumulated
Other Comprehensive Loss
|
Balance at December
31, 2017
|
$(20)
|
$(4,122)
|
$(4,142)
|
Change
in unrealized securities gains (losses), net of tax
|
(115)
|
-
|
(115)
|
Change
in unfunded pension liability, net of tax
|
-
|
-
|
-
|
Balance at March
31, 2018
|
$(135)
|
$(4,122)
|
$(4,257)
|
|
Three Months Ended March 31, 2018
|
||||||
|
F&M Bank
|
F&M Mortgage
|
TEB Life/FMFS
|
VS Title
|
Parent Only
|
Eliminations
|
F&M Bank Corp. Consolidated
|
Revenues:
|
|
|
|
|
|
|
|
Interest
Income
|
$8,704
|
$29
|
$35
|
$-
|
$-
|
$(25)
|
$8,743
|
Service
charges on deposits
|
366
|
-
|
-
|
-
|
-
|
-
|
366
|
Investment
services and insurance income
|
-
|
-
|
203
|
-
|
-
|
(6)
|
197
|
Mortgage
banking income, net
|
-
|
520
|
-
|
-
|
-
|
-
|
520
|
Title
insurance income
|
-
|
61
|
-
|
195
|
-
|
-
|
256
|
Gain
on prepayment of long-term debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Loss
on investments
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Other
operating income
|
393
|
1
|
-
|
-
|
-
|
-
|
394
|
Total
income
|
9,463
|
611
|
238
|
195
|
-
|
(31)
|
10,476
|
Expenses:
|
|
|
|
|
|
|
|
Interest
Expense
|
981
|
23
|
-
|
-
|
-
|
(25)
|
979
|
Provision
for loan losses
|
680
|
-
|
-
|
-
|
-
|
-
|
680
|
Salary
and benefit expense
|
3,297
|
414
|
146
|
166
|
-
|
-
|
4,023
|
Other
operating expenses
|
2,176
|
212
|
10
|
48
|
14
|
(6)
|
2,454
|
Total
expense
|
7,134
|
649
|
156
|
214
|
14
|
(31)
|
8,136
|
Income
before income taxes
|
2,329
|
(38)
|
82
|
(19)
|
(14)
|
-
|
2,340
|
Income
tax expense (benefit)
|
141
|
-
|
15
|
-
|
223
|
-
|
379
|
Net
income (loss)
|
2,188
|
(38)
|
67
|
(19)
|
(237)
|
-
|
1,961
|
Net
(income) loss attributable to noncontrolling interest
|
-
|
11
|
-
|
-
|
-
|
-
|
11
|
Net
Income attributable to F & M Bank Corp.
|
$2,188
|
$(27)
|
$67
|
$(19)
|
$(237)
|
$-
|
$1,972
|
Total Assets
|
$731,512
|
$8,552
|
$6,972
|
$574
|
$91,591
|
$(110,213)
|
$728,988
|
Goodwill
|
$2,670
|
$65
|
$-
|
$57
|
$164
|
$-
|
$2,956
|
|
Three Months Ended March 31, 2017
|
||||||
|
F&M Bank
|
F&M Mortgage
|
TEB Life/FMFS
|
VS Title
|
Parent Only
|
Eliminations
|
F&M Bank Corp. Consolidated
|
Revenues:
|
|
|
|
|
|
|
|
Interest
Income
|
$7,960
|
$35
|
$37
|
$-
|
$-
|
$(22)
|
$8,010
|
Service
charges on deposits
|
315
|
-
|
-
|
-
|
-
|
-
|
315
|
Investment
services and insurance income
|
-
|
-
|
174
|
-
|
-
|
-
|
174
|
Mortgage
banking income, net
|
-
|
500
|
-
|
-
|
-
|
-
|
500
|
Title
insurance income
|
-
|
-
|
-
|
199
|
-
|
-
|
199
|
Gain
on prepayment of long-term debt
|
504
|
-
|
-
|
-
|
-
|
-
|
504
|
Loss
on investments
|
-
|
(40)
|
(2)
|
-
|
-
|
-
|
(42)
|
Other
operating income
|
395
|
-
|
-
|
-
|
-
|
-
|
395
|
Total
income
|
9,174
|
495
|
209
|
199
|
-
|
(22)
|
10,055
|
Expenses:
|
|
|
|
|
|
|
|
Interest
Expense
|
907
|
21
|
-
|
-
|
-
|
(22)
|
906
|
Provision
for loan losses
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Salary
and benefit expense
|
3,008
|
314
|
116
|
157
|
-
|
-
|
3,595
|
Other
operating expenses
|
2,059
|
241
|
3
|
53
|
3
|
-
|
2,359
|
Total
expense
|
5,974
|
576
|
119
|
210
|
3
|
(22)
|
6,860
|
Income
before income taxes
|
3,200
|
(81)
|
90
|
(11)
|
(3)
|
-
|
3,195
|
Income
tax expense (benefit)
|
868
|
-
|
27
|
-
|
(18)
|
-
|
877
|
Net
income (loss)
|
2,332
|
(81)
|
$63
|
$(11)
|
$15
|
$-
|
$2,318
|
Net
(income) loss attributable to noncontrolling interest
|
-
|
27
|
-
|
-
|
-
|
-
|
$27
|
Net
Income attributable to F & M Bank Corp.
|
$2,332
|
$(54)
|
$63
|
$(11)
|
$15
|
$-
|
$2,345
|
Total Assets
|
$717,578
|
$3,822
|
$6,670
|
$500
|
$88,991
|
$(102,675)
|
$714,886
|
Goodwill
|
$2,670
|
$-
|
$-
|
$-
|
$304
|
$-
|
$2,974
|
|
Three Months Ended March 31,
|
|
|
2018
|
2017
|
Noninterest
Income (in thousands)
|
|
|
In-scope
of Topic 606:
|
|
|
Service
Charges on Deposits
|
$366
|
$315
|
Investment
Services and Insurance Income
|
197
|
174
|
Title
Insurance Income
|
256
|
199
|
ATM
and check card fees
|
347
|
330
|
Other
|
116
|
121
|
Noninterest
Income (in-scope of Topic 606)
|
1,282
|
1,139
|
Noninterest
Income (out-of-scope of Topic 606)
|
451
|
906
|
Total
Noninterest Income
|
$1,733
|
$2,045
|
In
thousands
|
2018
|
2017
|
|
|
|
Net Income from
Bank Operations
|
$2,228
|
$2,341
|
Income from Parent
Company Activities (including VST)
|
(256)
|
4
|
Net Income for the
three months ended March 31
|
$1,972
|
$2,345
|
GAAP
Financial Measurements:
(Dollars in
thousands).
|
2018
|
2017
|
|
|
|
Interest
Income – Loans
|
$8,631
|
$7,877
|
Interest Income -
Securities and Other Interest-Earnings Assets
|
112
|
133
|
Interest
Expense – Deposits
|
739
|
616
|
Interest
Expense - Other Borrowings
|
240
|
290
|
Total
Net Interest Income
|
7,764
|
7,104
|
|
|
|
Non-GAAP
Financial Measurements:
|
|
|
Add: Tax Benefit on
Tax-Exempt Interest Income – Loans
|
21
|
34
|
Total
Tax Benefit on Tax-Exempt Interest Income
|
21
|
34
|
Tax-Equivalent
Net Interest Income
|
$7,785
|
$7,138
|
|
March
31,
2018
|
December
31,
2017
|
Nonaccrual Loans
|
|
|
Real
Estate
|
$5,570
|
$5,628
|
Commercial
|
1,540
|
599
|
Home
Equity
|
192
|
451
|
Other
|
126
|
226
|
|
$7,428
|
$6,904
|
Loans past due 90 days or more (excluding nonaccrual)
|
|
|
Real
Estate
|
302
|
143
|
Commercial
|
-
|
-
|
Home
Equity
|
-
|
-
|
Other
|
-
|
55
|
|
302
|
198
|
Total Nonperforming
loans
|
$7,730
|
$7,102
|
|
|
|
Restructured Loans
current and performing:
|
|
|
Real
Estate
|
6,073
|
7,710
|
Other
|
207
|
78
|
|
|
|
Nonperforming loans
as a percentage of loans held for investment
|
1.24%
|
1.15%
|
Net charge offs to
total loans held for investment
|
.05%
|
.24%
|
Allowance for loan
and lease losses to nonperforming loans
|
82.99%
|
85.10%
|
|
Three Months
Ended
|
Three Months
Ended
|
||||
|
March 31,
2018
|
March 31,
2017
|
||||
Average
|
|
Income/
|
Average
|
|
Income/
|
Average
|
|
Balance4
|
Expense
|
Rates
|
Balance4
|
Expense
|
Rates
|
Interest income
|
|
|
|
|
|
|
Loans
held for investment1,2
|
$619,108
|
$8,502
|
5.57%
|
$587,484
|
$7,737
|
5.34%
|
Loans
held for sale
|
22,002
|
150
|
2.76%
|
25,168
|
174
|
2.80%
|
Federal
funds sold
|
4,485
|
16
|
1.45%
|
28,707
|
54
|
.76%
|
Interest
bearing deposits
|
1,105
|
4
|
1.47%
|
1,532
|
3
|
.79%
|
Investments
|
|
|
|
|
|
|
Taxable
3
|
13,583
|
92
|
2.75%
|
11,287
|
76
|
2.73%
|
Partially
taxable
|
125
|
-
|
-
|
125
|
-
|
-
|
Total
earning assets
|
$660,408
|
$8,764
|
5.38%
|
$654,303
|
$8,044
|
4.99%
|
Interest Expense
|
|
|
|
|
|
|
Demand
deposits
|
115,910
|
131
|
.46%
|
120,259
|
125
|
.42%
|
Savings
|
121,569
|
135
|
.45%
|
111,494
|
121
|
.44%
|
Time
deposits
|
165,381
|
473
|
1.16%
|
156,222
|
370
|
.96%
|
Short-term
debt
|
2,833
|
10
|
1.43%
|
13,246
|
9
|
.28%
|
Long-term
debt
|
48,865
|
230
|
1.91%
|
58,504
|
281
|
1.95%
|
Total
interest bearing liabilities
|
$454,558
|
$979
|
.87%
|
$459,725
|
$906
|
.80%
|
|
|
|
|
|
|
|
Tax equivalent net
interest income 3
|
|
$7,785
|
|
|
$7,138
|
|
|
|
|
|
|
|
|
Net interest
margin
|
|
|
4.78%
|
|
|
4.42%
|
|
0-3
Months |
4-12
Months
|
1-5
Years
|
Over
5
Years
|
Not
Classified
|
Total
|
|
|
|
|
|
|
|
Uses of funds
|
|
|
|
|
|
|
Loans
|
|
|
|
|
|
|
Commercial
|
$31,148
|
$35,286
|
$122,291
|
$28,825
|
$-
|
$217,550
|
Installment
|
3,713
|
1,361
|
63,311
|
14,926
|
-
|
83,311
|
Real estate loans
for investments
|
94,276
|
60,261
|
156,120
|
8,382
|
-
|
319,039
|
Loans held for
sale
|
33,231
|
-
|
-
|
-
|
-
|
33,231
|
Credit
cards
|
2,822
|
-
|
-
|
-
|
-
|
2,822
|
Interest bearing
bank deposits
|
886
|
-
|
-
|
-
|
-
|
886
|
Federal funds
sold
|
-
|
|
|
|
|
-
|
Investment
securities
|
125
|
5,880
|
1,956
|
476
|
135
|
8,572
|
Total
|
$166,201
|
$102,788
|
$343,678
|
$52,609
|
$135
|
$665,411
|
|
|
|
|
|
|
|
Sources of funds
|
|
|
|
|
|
|
Interest bearing
demand deposits
|
$-
|
$31,069
|
$67,162
|
$18,046
|
$-
|
$116,277
|
Savings
deposits
|
-
|
24,700
|
74,099
|
24,700
|
-
|
123,499
|
Certificates of
deposit $100,000 and over
|
6,792
|
16,824
|
33,580
|
-
|
-
|
57,196
|
Other certificates
of deposit
|
9,531
|
33,991
|
64,821
|
-
|
-
|
108,343
|
Short-term
borrowings
|
3,640
|
-
|
-
|
-
|
-
|
3,640
|
Long-term
borrowings
|
1,107
|
8,407
|
29,403
|
9,625
|
-
|
48,542
|
Total
|
$21,070
|
$114,991
|
$269,065
|
$52,371
|
$-
|
$457,497
|
|
|
|
|
|
|
|
Discrete
Gap
|
$145,131
|
$(12,203)
|
$74,613
|
$238
|
$135
|
$207,914
|
|
|
|
|
|
|
|
Cumulative
Gap
|
$145,131
|
$132,928
|
$207,541
|
$207,779
|
$207,914
|
|
|
|
|
|
|
|
|
Ratio of Cumulative
Gap to Total Earning Assets
|
21.81%
|
19.98%
|
31.19%
|
31.23%
|
31.25%
|
|
|
Certification
of Chief Executive Officer pursuant to Rule 13a-14(a) (filed
herewith).
|
|
|
|
|
|
Certification
of Chief Financial Officer pursuant to Rule 13a-14(a) (filed
herewith).
|
|
|
|
|
|
Certifications
of Chief Executive Officer and Chief Financial Officer pursuant to
18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the
Sabanes-Oxley Act of 2002 (filed herewith).
|
|
|
|
|
101
|
|
The
following materials from F&M Bank Corp.’s Quarterly
Report on Form 10Q for the period ended March 31, 2018, formatted
in Extensible Business Reporting Language (XBRL), include: (i)
Consolidated Balance Sheets, (ii) Consolidated Statements of
Income, (iii) Consolidated Statements of Comprehensive Income, (iv)
Consolidated Statements of Changes in Stockholders’ Equity,
(v) Consolidated Statements of Cash Flows and (vi) related
notes (filed herewith).
|
|
Certification
of Chief Executive Officer pursuant to Rule 13a-14(a) (filed
herewith).
|
|
|
|
|
|
Certification
of Chief Financial Officer pursuant to Rule 13a-14(a) (filed
herewith).
|
|
|
|
|
|
Certifications
of Chief Executive Officer and Chief Financial Officer pursuant to
18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the
Sabanes-Oxley Act of 2002 (filed herewith).
|
|
|
|
|
101
|
|
The
following materials from F&M Bank Corp.’s Quarterly
Report on Form 10Q for the period ended March 31, 2018, formatted
in Extensible Business Reporting Language (XBRL), include: (i)
Consolidated Balance Sheets, (ii) Consolidated Statements of
Income, (iii) Consolidated Statements of Comprehensive Income, (iv)
Consolidated Statements of Changes in Stockholders’ Equity,
(v) Consolidated Statements of Cash Flows and (vi) related
notes (filed herewith).
|