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 6,
2018
|
Common
Stock, par value - $5
|
|
3,228,984
shares
|
3
|
||
|
|
|
3
|
||
|
|
|
|
3
|
|
|
|
|
|
4
|
|
|
|
|
|
5
|
|
|
|
|
|
6
|
|
|
|
|
|
7
|
|
|
|
|
|
8
|
|
|
|
|
|
9
|
|
|
|
|
35
|
||
|
|
|
49
|
||
|
|
|
49
|
||
|
|
|
50
|
||
|
|
|
50
|
||
|
|
|
50
|
||
|
|
|
50
|
||
|
|
|
50
|
||
|
|
|
50
|
||
|
|
|
50
|
||
|
|
|
50
|
||
|
|
|
51
|
||
|
|
|
Certifications
|
52
|
|
June
30,
|
December
31,
|
|
2018
|
2017*
|
|
(Unaudited)
|
|
Assets
|
|
|
Cash and due from
banks
|
$9,735
|
$10,622
|
Money market
funds
|
1,565
|
1,285
|
Federal funds
sold
|
2,064
|
-
|
Cash and cash
equivalents
|
13,364
|
11,907
|
Securities:
|
|
|
Held to maturity
– fair value of $122 and $125 in 2018 and 2017,
respectively
|
122
|
125
|
Available for
sale
|
8,263
|
28,615
|
Other
investments
|
14,771
|
12,503
|
Loans held for
sale
|
49,821
|
39,775
|
Loans held for
investment
|
634,122
|
616,974
|
Less: allowance for
loan losses
|
(7,105)
|
(6,044)
|
Net loans held for
investment
|
627,017
|
610,930
|
|
|
|
Other real estate
owned, net
|
2,034
|
1,984
|
Bank premises and
equipment, net
|
17,487
|
15,894
|
Interest
receivable
|
1,983
|
2,007
|
Goodwill
|
2,956
|
2,881
|
Bank owned life
insurance
|
19,166
|
13,950
|
Other
assets
|
13,684
|
12,699
|
Total
assets
|
$770,668
|
$753,270
|
Liabilities
|
|
|
Deposits:
|
|
|
Noninterest
bearing
|
$163,809
|
$162,233
|
Interest
bearing
|
404,757
|
406,944
|
Total
deposits
|
568,566
|
569,177
|
|
|
|
Short-term
debt
|
46,000
|
25,296
|
Accrued
liabilities
|
16,904
|
17,789
|
Long-term
debt
|
47,434
|
49,733
|
Total
liabilities
|
678,904
|
661,995
|
|
|
|
Stockholders’
Equity
|
|
|
Preferred Stock $25
par value, 400,000 shares authorized, 322,510 and 324,150 issued
and
|
$7,488
|
$7,529
|
outstanding
for June 30, 2018 and December 31, 2017, respectively
|
|
|
Common stock, $5
par value, 6,000,000 shares authorized, 3,242,462 and 3,255,036
shares issued
|
16,212
|
16,275
|
and
outstanding for June 30, 2018 and December 31, 2017,
respectively.
|
|
|
Additional paid in
capital – common stock
|
9,796
|
10,225
|
Retained
earnings
|
61,989
|
60,814
|
Non-controlling
interest in consolidated subsidiaries
|
554
|
574
|
Accumulated other
comprehensive loss
|
(4,275)
|
(4,142)
|
Total
stockholders’ equity
|
$91,764
|
$91,275
|
Total
liabilities and stockholders’
equity
|
$770,668
|
$753,270
|
|
Three Months
Ended
|
|
|
June
30,
|
|
Interest and Dividend income
|
2018
|
2017
|
Interest and fees
on loans held for investment
|
$8,529
|
$7,906
|
Interest and fees
on loans held for sale
|
308
|
271
|
Interest from money
market funds and federal funds sold
|
5
|
18
|
Interest on debt
securities – taxable
|
120
|
61
|
Total interest and
dividend income
|
8,962
|
8,256
|
|
|
|
Interest expense
|
|
|
Total
interest on deposits
|
766
|
633
|
Interest
from short-term debt
|
126
|
24
|
Interest
from long-term debt
|
223
|
268
|
Total interest
expense
|
1,115
|
925
|
|
|
|
Net interest income
|
7,847
|
7,331
|
|
|
|
Provision for Loan Losses
|
1,350
|
-
|
Net Interest Income After Provision for Loan Losses
|
6,497
|
7,331
|
|
|
|
Noninterest income
|
|
|
Service charges on
deposit accounts
|
358
|
335
|
Investment services
and insurance income, net
|
223
|
187
|
Mortgage
banking income, net
|
615
|
613
|
Title
insurance income
|
306
|
355
|
Income on bank
owned life insurance
|
112
|
112
|
Low
income housing partnership losses
|
(192)
|
(201)
|
ATM
and check card fees
|
388
|
351
|
Other
operating income
|
189
|
130
|
Total noninterest
income
|
1,999
|
1,882
|
|
|
|
Noninterest expense
|
|
|
Salaries
|
3,047
|
2,628
|
Employee
benefits
|
953
|
852
|
Occupancy
expense
|
286
|
254
|
Equipment
expense
|
259
|
207
|
FDIC insurance
assessment
|
48
|
90
|
Other
real estate owned, net
|
17
|
12
|
Marketing
expense
|
129
|
122
|
Legal
and professional fees
|
95
|
79
|
ATM
and check card fees
|
195
|
178
|
Telecommunication
and data processing expense
|
417
|
352
|
Directors
fees
|
114
|
116
|
Bank
franchise tax
|
146
|
164
|
Other
operating expenses
|
927
|
963
|
Total noninterest
expense
|
6,633
|
6,017
|
|
|
|
Income before income taxes
|
1,863
|
3,196
|
Income tax
expense
|
159
|
809
|
Net Income
|
1,704
|
2,387
|
Net
income attributable to non-controlling interest
|
16
|
59
|
Net Income attributable to F & M Bank Corp.
|
$1,688
|
$2,328
|
Dividends
paid/accumulated on preferred stock
|
104
|
105
|
Net income available to common stockholders
|
$1,584
|
$2,223
|
Per Common Share Data
|
|
|
Net income –
basic
|
$.49
|
$.68
|
Net income –
diluted
|
$.47
|
$.64
|
Cash dividends on
common stock
|
$.25
|
$.23
|
Weighted average
common shares outstanding – basic
|
3,250,749
|
3,272,352
|
Weighted average
common shares outstanding – diluted
|
3,609,812
|
3,637,030
|
|
Six Months
Ended
|
|
|
June
30,
|
|
Interest and Dividend income
|
2018
|
2017
|
Interest and fees
on loans held for investment
|
$17,010
|
$15,609
|
Interest and fees
on loans held for sale
|
458
|
445
|
Interest from money
market funds and federal funds sold
|
25
|
75
|
Interest on debt
securities – taxable
|
212
|
137
|
Total interest and
dividend income
|
17,705
|
16,266
|
|
|
|
Interest expense
|
|
|
Total
interest on deposits
|
1,505
|
1,249
|
Interest
from short-term debt
|
136
|
32
|
Interest
from long-term debt
|
453
|
550
|
Total interest
expense
|
2,094
|
1,831
|
|
|
|
Net interest income
|
15,611
|
14,435
|
|
|
|
Provision for Loan Losses
|
2,030
|
-
|
Net Interest Income After Provision for Loan Losses
|
13,581
|
14,435
|
|
|
|
Noninterest income
|
|
|
Service charges on
deposit accounts
|
724
|
651
|
Investment services
and insurance income
|
420
|
361
|
Mortgage
banking income, net
|
1,135
|
1,113
|
Title
insurance income
|
562
|
554
|
Income on bank
owned life insurance
|
222
|
224
|
Low
income housing partnership losses
|
(384)
|
(386)
|
ATM
and check card fees
|
735
|
681
|
Gain
on prepayment of long-term debt
|
-
|
504
|
Loss
on sale of other investments
|
-
|
(42)
|
Other
operating income
|
318
|
268
|
Total noninterest
income
|
3,732
|
3,928
|
|
|
|
Noninterest expense
|
|
|
Salaries
|
6,147
|
5,362
|
Employee
benefits
|
1,876
|
1,805
|
Occupancy
expense
|
537
|
503
|
Equipment
expense
|
517
|
393
|
FDIC insurance
assessment
|
96
|
180
|
Other
real estate owned, net
|
2
|
26
|
Marketing
expense
|
231
|
257
|
Legal
and professional fees
|
199
|
175
|
ATM
and check card fees
|
356
|
346
|
Telecommunication
and data processing expense
|
751
|
675
|
Directors
fees
|
228
|
243
|
Bank
franchise tax
|
312
|
324
|
Other
operating expenses
|
1,858
|
1,683
|
Total noninterest
expense
|
13,110
|
11,972
|
|
|
|
Income before income taxes
|
4,203
|
6,391
|
Income tax
expense
|
538
|
1,686
|
Net Income
|
3,665
|
4,705
|
Net
income attributable to non-controlling interest
|
5
|
32
|
Net Income attributable to F & M Bank Corp.
|
$3,660
|
$4,673
|
Dividends
paid/accumulated on preferred stock
|
207
|
209
|
Net income available to common stockholders
|
$3,453
|
$4,464
|
Per Common Share Data
|
|
|
Net income –
basic
|
$1.06
|
$1.36
|
Net income –
diluted
|
$1.01
|
$1.29
|
Cash dividends on
common stock
|
.70
|
$.45
|
Weighted average
common shares outstanding – basic
|
3,253,007
|
3,272,318
|
Weighted average
common shares outstanding – diluted
|
3,612,601
|
3,635,999
|
|
Six Months
Ended
June
30,
|
Three Months
Ended
June
30,
|
||
|
2018
|
2017
|
2018
|
2017
|
|
|
|
|
|
Net
Income
|
$3,660
|
$4,673
|
$1,688
|
$2,328
|
|
|
|
|
|
Other comprehensive
(loss):
|
|
|
|
|
Unrealized holding
(losses)
|
|
|
|
|
on
available-for-sale securities
|
(168)
|
(2)
|
(22)
|
(1)
|
Tax
effect
|
35
|
1
|
4
|
-
|
Unrealized holding
(losses), net of tax
|
(133)
|
(1)
|
(18)
|
(1)
|
Total other
comprehensive (loss)
|
(133)
|
(1)
|
(18)
|
(1)
|
Total comprehensive
income
|
$3,527
|
$4,672
|
$1,670
|
$2,327
|
|
|
|
|
|
Comprehensive
income attributable to noncontrolling interests
|
$5
|
$32
|
$16
|
$59
|
|
|
|
|
|
Comprehensive
income attributable to F&M Bank Corp.
|
$3,532
|
$4,704
|
$1,686
|
$2,386
|
|
|
|
|
|
|
Six Months
Ended
|
|
|
June
30,
|
|
|
2018
|
2017
|
|
|
|
Balance, beginning of period
|
$91,275
|
$86,682
|
|
|
|
Comprehensive
income
|
|
|
Net income –
F & M Bank Corp
|
3,660
|
4,673
|
Net income
attributable to non-controlling interest
|
5
|
32
|
Other comprehensive
(loss)
|
(133)
|
(1)
|
Total comprehensive
income
|
3,532
|
4,704
|
|
|
|
Minority interest
capital distributions
|
(25)
|
(150)
|
Issuance of common
stock
|
154
|
105
|
Repurchase of
common stock
|
(624)
|
-
|
Repurchase of
preferred stock
|
(63)
|
(24)
|
Dividends
paid
|
(2,485)
|
(1,644)
|
Balance, end of period
|
$91,764
|
$89,673
|
|
Six Months
Ended
June
30,
|
|
|
2018
|
2017
|
Cash flows from operating activities
|
|
|
Net
income
|
$3,660
|
$4,673
|
Reconcile net
income to net cash provided by operating activities:
|
|
|
Depreciation
|
563
|
430
|
Amortization of
intangibles
|
33
|
-
|
Amortization of
securities
|
3
|
2
|
Proceeds from loans
held for sale originated
|
22,918
|
38,767
|
Loans held for sale
originated
|
(21,813)
|
(37,445)
|
Gain on sale of
loans held for sale originated
|
(1,105)
|
(1,138)
|
Gain on prepayment
of long-term debt
|
-
|
(504)
|
Provision for loan
losses
|
2,030
|
-
|
Decrease (increase)
in interest receivable
|
24
|
(110)
|
Increase in other
assets
|
(566)
|
(435)
|
Decrease in accrued
liabilities
|
(1,317)
|
(1,421)
|
Amortization of
limited partnership investments
|
384
|
386
|
Income from life
insurance investment
|
(222)
|
(224)
|
Gain on the sale of
fixed assets
|
(9)
|
-
|
Loss on sale of
investments
|
-
|
42
|
Gain
on sale and valuation adjustments for other real estate
owned
|
(30)
|
-
|
Net
cash provided by operating activities
|
4,553
|
3,023
|
|
|
|
Cash flows from investing activities
|
|
|
Purchase of
investments available for sale and other investments
|
(3,361)
|
(41,436)
|
Purchase of title
insurance company
|
(75)
|
(304)
|
Proceeds from
maturity of investments available for sale
|
20,893
|
41,316
|
Proceeds from the
sale of investments
|
-
|
55
|
Net increase in
loans held for investment
|
(18,137)
|
(12,132)
|
Net (increase)
decrease in loans held for sale participations
|
(10,046)
|
10,784
|
Purchase of bank
owned life insurance
|
(5,000)
|
-
|
Proceeds from the
sale of fixed assets
|
9
|
-
|
Proceeds from the
sale of other real estate owned
|
-
|
74
|
Net purchase of
property and equipment
|
(2,156)
|
(2,114)
|
Net
cash used in investing activities
|
(17,873)
|
(3,757)
|
|
|
|
Cash flows from financing activities
|
|
|
Net change in
deposits
|
(611)
|
(599)
|
Net change in
short-term debt
|
20,704
|
10,000
|
Dividends paid in
cash
|
(2,485)
|
(1,644)
|
Proceeds from
issuance of common stock
|
154
|
105
|
Repurchase of
preferred stock
|
(63)
|
(24)
|
Repurchase of
common stock
|
(624)
|
-
|
Repayments of
long-term debt
|
(2,298)
|
(11,795)
|
Net
cash provided by (used in) financing activities
|
14,777
|
(3,957)
|
|
|
|
Net (decrease) increase in Cash and Cash Equivalents
|
1,457
|
(4,691)
|
Cash and cash equivalents, beginning of period
|
11,907
|
16,355
|
Cash and cash equivalents, end of period
|
$13,364
|
$11,664
|
Supplemental Cash Flow information:
|
|
|
Cash paid
for:
|
|
|
Interest
|
$2,087
|
$1,836
|
Taxes
|
1,357
|
2,530
|
Supplemental non-cash disclosures:
|
|
|
Transfer from loans
to other real estate owned
|
20
|
6
|
Change in
unrealized gain (loss) on securities available for
sale
|
(168)
|
(2)
|
(dollars
in thousands)
|
For the
Six
months
ended
|
For the
Three
months
ended
|
For the
Six
months
ended
|
For the
Three
months
ended
|
|
June 30,
2018
|
June 30,
2018
|
June 30,
2017
|
June 30,
2017
|
Earnings
available to common stockholders:
|
|
|
|
|
Net
income
|
$3,665
|
$1,704
|
$4,705
|
$2,387
|
Non-controlling
interest income
|
5
|
16
|
32
|
59
|
Preferred
stock dividends
|
207
|
104
|
209
|
105
|
Net
income available to common stockholders
|
$3,453
|
$1,584
|
$4,464
|
$2,223
|
|
Six months
ended
June 30,
2018
|
Six months
ended
June 30,
2017
|
||||
|
Income
|
Weighted Average
Shares
|
Per Share
Amounts
|
Income
|
Weighted Average
Shares
|
Per Share
Amounts
|
Basic
EPS
|
$3,453
|
3,253,007
|
$1.06
|
$4,464
|
3,272,318
|
$1.36
|
Effect of Dilutive
Securities:
|
|
|
|
|
|
|
Convertible
Preferred Stock
|
207
|
359,594
|
(.05)
|
209
|
363,681
|
(0.07)
|
Diluted
EPS
|
$3,660
|
3,612,601
|
$1.01
|
$4,673
|
3,635,999
|
$1.29
|
|
Three months
ended
June 30,
2018
|
Three months
ended
June 30,
2017
|
||||
|
Income
|
Weighted Average
Shares
|
Per Share
Amounts
|
Income
|
Weighted Average
Shares
|
Per Share
Amounts
|
Basic
EPS
|
$1,584
|
3,250,749
|
$.49
|
$2,223
|
3,273,352
|
$.68
|
Effect of Dilutive
Securities:
|
|
|
|
|
|
|
Convertible
Preferred Stock
|
104
|
359,063
|
(.02)
|
105
|
363,678
|
(0.04)
|
Diluted
EPS
|
$1,688
|
3,609,812
|
$.47
|
$2,328
|
3,637,030
|
$.64
|
|
|
Gross
|
Gross
|
|
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|
Cost
|
Gains
|
Losses
|
Value
|
June
30, 2018
|
|
|
|
|
U. S.
Treasuries
|
$122
|
$-
|
$-
|
$122
|
December
31, 2017
|
|
|
|
|
U. S.
Treasuries
|
$125
|
$-
|
$-
|
$125
|
|
|
|
|
|
|
Amortized Cost
|
Gross Unrealized Gains
|
Gross Unrealized Losses
|
Fair Value
|
June 30, 2018
|
|
|
|
|
U.
S. Government sponsored enterprises
|
$7,999
|
$-
|
$183
|
$7,816
|
Mortgage-backed
obligations of federal agencies
|
457
|
-
|
10
|
447
|
Total
Securities Available for Sale
|
$8,456
|
$-
|
$193
|
$8,263
|
|
|
|
|
|
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
|
$-
|
$-
|
$-
|
$-
|
Due after one year
through five years
|
122
|
122
|
7,999
|
7,816
|
Due after five
years
|
-
|
-
|
457
|
447
|
Due after ten
years
|
-
|
-
|
-
|
-
|
Total
|
$122
|
$122
|
$8,456
|
$8,263
|
|
|
|
|
|
|
Less than 12 Months
|
More than 12 Months
|
Total
|
|||
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
June 30, 2018
|
|
|
|
|
|
|
U.
S. Government sponsored enterprises
|
$7,816
|
$(183)
|
$-
|
$-
|
$7,816
|
$(183)
|
Mortgage-backed
obligations of federal agencies
|
447
|
(10)
|
-
|
-
|
447
|
(10)
|
Total
|
$8,263
|
$(193)
|
$-
|
$-
|
$8,263
|
$(193)
|
|
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
|
$67,079
|
$71,620
|
Farmland
|
16,500
|
13,606
|
Real
Estate
|
184,674
|
184,546
|
Multi-Family
|
9,829
|
10,298
|
Commercial Real
Estate
|
156,041
|
148,906
|
Home Equity –
closed end
|
10,742
|
11,606
|
Home Equity –
open end
|
55,837
|
54,739
|
Commercial &
Industrial – Non-Real Estate
|
41,275
|
36,912
|
Consumer
|
5,216
|
6,633
|
Dealer
Finance
|
83,962
|
75,169
|
Credit
Cards
|
2,967
|
2,939
|
Total
|
$634,122
|
$616,974
|
|
June 30, 2018
|
December 31,
2017
|
||||
|
|
Unpaid
|
|
|
Unpaid
|
|
|
Recorded
|
Principal
|
Related
|
Recorded
|
Principal
|
Related
|
|
Investment
|
Balance
|
Allowance
|
Investment
|
Balance
|
Allowance
|
Impaired
loans without a valuation allowance:
|
|
|
|
|
|
|
Construction/Land
Development
|
$4,478
|
$4,478
|
$-
|
$4,352
|
$5,269
|
$-
|
Farmland
|
1,984
|
1,984
|
-
|
1,984
|
1,984
|
-
|
Real
Estate
|
1,688
|
1,688
|
-
|
1,273
|
1,273
|
-
|
Multi-Family
|
-
|
-
|
-
|
-
|
-
|
-
|
Commercial
Real Estate
|
291
|
291
|
-
|
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
|
33
|
33
|
-
|
31
|
31
|
-
|
|
8,474
|
8,474
|
-
|
13,877
|
15,141
|
-
|
Impaired
loans with a valuation allowance
|
|
|
|
|
|
|
Construction/Land
Development
|
7,463
|
8,023
|
2,154
|
4,998
|
4,998
|
1,661
|
Farmland
|
-
|
-
|
|
-
|
-
|
-
|
Real
Estate
|
110
|
110
|
7
|
1,188
|
1,188
|
209
|
Multi-Family
|
-
|
-
|
|
-
|
-
|
-
|
Commercial
Real Estate
|
5,898
|
5,898
|
1,586
|
-
|
-
|
-
|
Home
Equity – closed end
|
-
|
-
|
|
-
|
-
|
-
|
Home
Equity – open end
|
-
|
-
|
|
-
|
-
|
-
|
Commercial
& Industrial – Non-Real Estate
|
-
|
-
|
|
-
|
-
|
-
|
Consumer
|
11
|
11
|
2
|
-
|
-
|
-
|
Credit
cards
|
-
|
-
|
|
-
|
-
|
-
|
Dealer
Finance
|
229
|
229
|
7
|
47
|
47
|
12
|
|
13,711
|
14,271
|
3,756
|
6,233
|
6,233
|
1,882
|
Total impaired
loans
|
$22,185
|
$22,745
|
$3,756
|
$20,110
|
$21,374
|
$1,882
|
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
||||||
|
2018
|
2017
|
2018
|
2017
|
||||
|
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
|
$4,759
|
$45
|
$4,734
|
$47
|
$4,929
|
$79
|
$4,374
|
$50
|
Farmland
|
1,984
|
62
|
1,858
|
-
|
1,984
|
62
|
1,239
|
-
|
Real
Estate
|
837
|
(6)
|
750
|
14
|
982
|
11
|
756
|
17
|
Multi-Family
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Commercial
Real Estate
|
797
|
4
|
100
|
2
|
2,608
|
9
|
719
|
3
|
Home
Equity – closed end
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Home
Equity – open end
|
-
|
-
|
347
|
6
|
116
|
-
|
347
|
-
|
Commercial
& Industrial – Non-Real Estate
|
-
|
-
|
166
|
-
|
-
|
-
|
167
|
6
|
Consumer
and credit cards
|
-
|
-
|
11
|
-
|
3
|
-
|
12
|
-
|
Dealer
Finance
|
33
|
-
|
20
|
1
|
32
|
1
|
13
|
1
|
|
8,410
|
105
|
7,986
|
70
|
10,654
|
162
|
7,627
|
77
|
Impaired
loans with a valuation allowance:
|
|
|
|
|
|
|
|
|
Construction/Land
Development
|
$7,417
|
$64
|
$6,512
|
$97
|
$6,610
|
$98
|
$6,539
|
$140
|
Farmland
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Real
Estate
|
1,283
|
9
|
1,199
|
31
|
1,251
|
27
|
1,201
|
31
|
Multi-Family
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Commercial
Real Estate
|
5,407
|
73
|
-
|
-
|
3,605
|
141
|
317
|
-
|
Home
Equity – closed end
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Home
Equity – open end
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Commercial
& Industrial – Non-Real Estate
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Consumer
and credit card
|
12
|
-
|
-
|
-
|
8
|
1
|
-
|
-
|
Dealer
Finance
|
198
|
4
|
65
|
-
|
148
|
8
|
72
|
1
|
|
14,317
|
150
|
7,776
|
128
|
11,622
|
275
|
8,129
|
172
|
Total
Impaired Loans
|
$22,727
|
$255
|
$15,762
|
$198
|
$22,276
|
$437
|
$15,756
|
$249
|
|
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
|
June
30, 2018
|
|
|
|
|
|
|
|
|
Construction/Land
Development
|
$1,465
|
$52
|
$5,367
|
$6,884
|
$60,195
|
$67,079
|
$5,927
|
$-
|
Farmland
|
-
|
-
|
-
|
-
|
16,500
|
16,500
|
-
|
-
|
Real
Estate
|
1,772
|
1,215
|
1,496
|
4,483
|
180,191
|
184,674
|
1,345
|
899
|
Multi-Family
|
174
|
-
|
-
|
174
|
9,655
|
9,829
|
-
|
-
|
Commercial Real
Estate
|
4,153
|
4,895
|
218
|
9,266
|
146,775
|
156,041
|
6,460
|
-
|
Home Equity –
closed end
|
-
|
15
|
-
|
15
|
10,727
|
10,742
|
-
|
-
|
Home Equity –
open end
|
539
|
258
|
158
|
955
|
54,882
|
55,837
|
133
|
26
|
Commercial &
Industrial – Non- Real Estate
|
201
|
150
|
-
|
351
|
40,924
|
41,275
|
-
|
-
|
Consumer
|
117
|
15
|
10
|
142
|
5,074
|
5,216
|
-
|
10
|
Dealer
Finance
|
1,066
|
262
|
93
|
1,421
|
82,541
|
83,962
|
161
|
-
|
Credit
Cards
|
30
|
5
|
16
|
51
|
2,916
|
2,967
|
-
|
16
|
Total
|
$9,517
|
$6,867
|
$7,358
|
$23,742
|
$610,380
|
$634,122
|
$14,026
|
$951
|
|
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
|
June 30,
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
|
$47
|
$122
|
$167
|
$2,789
|
$2,154
|
$635
|
Farmland
|
25
|
-
|
-
|
-
|
25
|
-
|
25
|
Real
Estate
|
719
|
53
|
12
|
(261)
|
417
|
7
|
410
|
Multi-Family
|
19
|
-
|
-
|
(2)
|
17
|
-
|
17
|
Commercial Real
Estate
|
482
|
-
|
1
|
1,366
|
1,849
|
1,586
|
263
|
Home Equity –
closed end
|
66
|
3
|
3
|
(17)
|
49
|
-
|
49
|
Home Equity –
open end
|
209
|
-
|
3
|
(42)
|
170
|
-
|
170
|
Commercial
& Industrial – Non-Real Estate
|
337
|
544
|
57
|
425
|
275
|
-
|
275
|
Consumer
|
148
|
13
|
5
|
(75)
|
65
|
2
|
63
|
Dealer
Finance
|
1,440
|
1,036
|
528
|
471
|
1,403
|
7
|
1,396
|
Credit
Cards
|
52
|
21
|
17
|
(2)
|
46
|
-
|
46
|
Total
|
$6,044
|
$1,717
|
$748
|
$2,030
|
$7,105
|
$3,756
|
$3,349
|
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
|
June 30,
2018
|
Loan
Receivable
|
Individually
Evaluated
for
Impairment
|
Collectively
Evaluated
for
Impairment
|
Construction/Land
Development
|
$67,079
|
$11,941
|
$55,138
|
Farmland
|
16,500
|
1,984
|
14,516
|
Real
Estate
|
184,674
|
1,798
|
182,876
|
Multi-Family
|
9,829
|
-
|
9,829
|
Commercial Real
Estate
|
156,041
|
6,189
|
149,853
|
Home Equity –
closed end
|
10,742
|
-
|
10,742
|
Home Equity
–open end
|
55,837
|
-
|
55,837
|
Commercial &
Industrial – Non-Real Estate
|
41,275
|
-
|
41,275
|
Consumer
|
5,216
|
11
|
5,205
|
Dealer
Finance
|
83,962
|
262
|
83,699
|
Credit
Cards
|
2,967
|
-
|
2,967
|
|
$634,122
|
$22,185
|
$611,937
|
Total
|
|
|
|
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
|
|
$616,974
|
$20,110
|
$596,864
|
Total
|
|
|
|
June 30, 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
|
$-
|
$1,657
|
$15,517
|
$32,841
|
$7,011
|
$113
|
$9,940
|
$-
|
$67,079
|
Farmland
|
62
|
-
|
4,410
|
5,806
|
3,744
|
494
|
1,984
|
-
|
16,500
|
Real
Estate
|
-
|
1,603
|
53,790
|
100,205
|
21,918
|
2,573
|
4,585
|
-
|
184,674
|
Multi-Family
|
-
|
185
|
2,757
|
6,713
|
174
|
-
|
-
|
-
|
9,829
|
Commercial
Real Estate
|
-
|
3,064
|
45,988
|
89,682
|
8,203
|
2,545
|
6,559
|
-
|
156,041
|
Home
Equity – closed end
|
-
|
-
|
3,346
|
5,432
|
1,949
|
15
|
-
|
-
|
10,742
|
Home
Equity – open end
|
223
|
1,910
|
19,897
|
29,687
|
3,618
|
307
|
195
|
-
|
55,837
|
Commercial
& Industrial (Non-Real Estate)
|
229
|
1,532
|
18,386
|
18,078
|
2,451
|
535
|
64
|
-
|
41,275
|
Consumer
(excluding dealer)
|
30
|
274
|
3,057
|
906
|
910
|
19
|
20
|
-
|
5,216
|
Total
|
$544
|
$10,225
|
$167,148
|
$289,350
|
$49,978
|
$6,601
|
$23,347
|
$-
|
$547,193
|
|
Credit Cards
|
Dealer Finance
|
Performing
|
$2,951
|
$83,801
|
Non-performing
|
16
|
161
|
Total
|
$2,967
|
$83,962
|
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
|
|
Six Months
Ended
|
Three Months
Ended
|
||
|
June 30,
2018
|
June 30,
2017
|
June 30,
2018
|
June 30,
2017
|
|
|
|
|
|
Service
cost
|
$384
|
$348
|
$192
|
$174
|
Interest
cost
|
248
|
244
|
124
|
122
|
Expected return on
plan assets
|
(462)
|
(426)
|
(231)
|
(213)
|
Amortization of
prior service cost
|
(8)
|
(8)
|
(4)
|
(4)
|
Amortization of net
loss
|
152
|
142
|
76
|
71
|
Net periodic
pension cost
|
$314
|
$300
|
$157
|
$150
|
|
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,
2018
|
Total
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
|
U.S. Government
sponsored enterprises
|
$7,816
|
$-
|
$7,816
|
$-
|
Mortgage-backed
obligations of federal agencies
|
447
|
-
|
447
|
-
|
Total securities
available for sale
|
$8,263
|
$-
|
$8,263
|
$-
|
|
|
|
|
|
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
securities1
|
135
|
-
|
135
|
-
|
Total securities
available for sale
|
$28,615
|
$19,998
|
$8,617
|
$-
|
June 30,
2018
|
Total
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
|
Construction/Land
Development
|
$5,309
|
$-
|
$-
|
$5,309
|
Real
Estate
|
103
|
-
|
-
|
103
|
Commercial
Real Estate
|
4,312
|
-
|
-
|
4,312
|
Consumer
|
9
|
-
|
-
|
9
|
Dealer
Finance
|
222
|
-
|
-
|
222
|
Impaired
loans
|
$9,955
|
$-
|
$-
|
$9,955
|
|
|
|
|
|
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
June 30, 2018
|
|
Valuation
Technique
|
|
Significant
Unobservable Inputs
|
|
Range
|
|
|
|
|
|
|
|
|
|
|
Impaired
Loans
|
|
$
9,995
|
|
Discounted
appraised value
|
|
Discount for
selling costs and marketability
|
|
2%-19% (Average
4.9%)
|
(dollars in
thousands)
|
|
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%)
|
June 30,
2018
|
Total
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
|
Other real estate
owned
|
$2,034
|
-
|
-
|
$2,034
|
December 31,
2017
|
Total
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
|
Other real estate
owned
|
$1,984
|
-
|
-
|
$1,984
|
(dollars in
thousands)
|
|
Fair Value at
June 30, 2018
|
|
Valuation
Technique
|
|
Significant
Unobservable Inputs
|
|
Range
|
|
|
|
|
|
|
|
|
|
Other real estate
owned
|
|
$
2,034
|
|
Discounted
appraised value
|
|
Discount for
selling costs
|
|
2.5%-10% (Average
4%)
|
|
|
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 June 30, 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
June 30, 2018
|
Assets:
|
|
|
|
|
|
Cash and cash
equivalents
|
$13,364
|
$13,364
|
$-
|
$-
|
$13,364
|
Securities
|
8,385
|
-
|
8,385
|
-
|
8,385
|
Loans held for
sale
|
49,821
|
-
|
49,821
|
-
|
49,821
|
Loans held for
investment, net
|
627,017
|
-
|
-
|
615,424
|
615,424
|
Interest
receivable
|
1,983
|
-
|
1,983
|
-
|
1,983
|
Bank owned life
insurance
|
19,166
|
-
|
19,166
|
-
|
19,166
|
Total
|
$719,736
|
$13,364
|
$79,355
|
$615,424
|
$708,143
|
Liabilities:
|
|
|
|
|
|
Deposits
|
$568,566
|
$-
|
$406,830
|
$163,871
|
$570,701
|
Short-term
debt
|
46,000
|
-
|
46,000
|
-
|
46,000
|
Long-term
debt
|
47,434
|
-
|
-
|
47,524
|
47,524
|
Interest
payable
|
267
|
-
|
267
|
-
|
267
|
Total
|
$662,267
|
$-
|
$453,097
|
$211,395
|
$664,492
|
|
|
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, 2017
|
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
|
|
June 30,
2018
|
||
|
|
Pre-Modification
|
Post-Modification
|
(dollars in
thousands)
|
|
Outstanding
|
Outstanding
|
Troubled Debt
Restructurings
|
Number of
Contracts
|
Recorded
Investment
|
Recorded
Investment
|
|
|
|
|
Commercial Real
Estate
|
1
|
$1,002
|
$1,002
|
Real
Estate
|
2
|
1,255
|
1,255
|
Consumer
|
13
|
196
|
196
|
Total
|
16
|
$2,453
|
$2,453
|
|
Six Months ended
June 30, 2017
|
||
|
|
Pre-Modification
|
Post-Modification
|
(dollars in
thousands)
|
|
Outstanding
|
Outstanding
|
|
Number of
Contracts
|
Recorded
Investment
|
Recorded
Investment
|
Troubled Debt
Restructurings
|
|
|
|
Consumer
|
1
|
$20
|
$20
|
Total
|
1
|
$20
|
$20
|
|
June 30,
2017
|
||
|
|
Pre-Modification
|
Post-Modification
|
|
|
Outstanding
|
Outstanding
|
|
Number of
Contracts
|
Recorded
Investment
|
Recorded
Investment
|
Troubled Debt
Restructurings
|
|
|
|
Real
Estate
|
1
|
$67
|
$67
|
Total
|
1
|
$67
|
$67
|
(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
|
(133)
|
-
|
(133)
|
Change
in unfunded pension liability, net of tax
|
-
|
-
|
-
|
Balance at June 30,
2018
|
$(153)
|
$(4,122)
|
$(4,275)
|
(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)
|
|
Six Months Ended
June 30, 2018
|
||||||
|
F&M Bank
|
F&M Mortgage
|
TEB Life/FMFS
|
VS Title
|
Parent Only
|
Eliminations
|
F&M Bank Corp. Consolidated
|
Revenues:
|
|
|
|
|
|
|
|
Interest
Income
|
$17,620
|
$71
|
$71
|
$-
|
$-
|
$(57)
|
$17,705
|
Service
charges on deposits
|
724
|
-
|
-
|
-
|
-
|
-
|
724
|
Investment
services and insurance income
|
-
|
-
|
431
|
-
|
-
|
(11)
|
420
|
Mortgage
banking income, net
|
-
|
1,135
|
-
|
-
|
-
|
-
|
1,135
|
Title
insurance income
|
-
|
109
|
-
|
453
|
-
|
-
|
562
|
Gain
on prepayment of long-term debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Loss
on investments
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Other
operating income
|
843
|
48
|
-
|
-
|
-
|
-
|
891
|
Total
income
|
19,187
|
1,363
|
502
|
453
|
-
|
(68)
|
21,437
|
Expenses:
|
|
|
|
|
|
|
|
Interest
Expense
|
2,097
|
54
|
-
|
-
|
-
|
(57)
|
2,094
|
Provision
for loan losses
|
2,030
|
-
|
-
|
-
|
-
|
-
|
2,030
|
Salary
and benefit expense
|
6,564
|
831
|
283
|
345
|
-
|
-
|
8,023
|
Other
operating expenses
|
4,496
|
456
|
28
|
89
|
29
|
(11)
|
5,087
|
Total
expense
|
15,187
|
1,341
|
311
|
434
|
29
|
(68)
|
17,234
|
Net
income (loss) before taxes
|
4,000
|
22
|
191
|
19
|
(29)
|
-
|
4,203
|
Income
tax expense
|
284
|
-
|
36
|
-
|
218
|
-
|
538
|
Net
income (loss)
|
$3,716
|
$22
|
$155
|
$19
|
$(247)
|
$-
|
$3,665
|
Net
income attributable to non-controlling interest
|
-
|
5
|
-
|
-
|
-
|
-
|
5
|
Net
Income attributable to F & M Bank Corp.
|
$3,716
|
$17
|
$155
|
$19
|
$(247)
|
$-
|
$3,660
|
Total Assets
|
$772,244
|
$8,332
|
$6,910
|
$707
|
$91,480
|
$(109,005)
|
$770,668
|
Goodwill
|
$2,670
|
$65
|
$-
|
$57
|
$164
|
$-
|
$2,956
|
|
Three months ended
June 30, 2018
|
||||||
|
F&M Bank
|
F&M Mortgage
|
TEB Life/FMFS
|
VS Title
|
Parent Only
|
Eliminations
|
F&M Bank Corp. Consolidated
|
Revenues:
|
|
|
|
|
|
|
|
Interest
Income
|
$8,916
|
$42
|
$36
|
$-
|
$-
|
$(32)
|
$8,962
|
Service
charges on deposits
|
358
|
-
|
-
|
-
|
-
|
-
|
358
|
Investment
services and insurance income
|
-
|
-
|
228
|
-
|
-
|
(5)
|
223
|
Mortgage
banking income, net
|
-
|
615
|
-
|
-
|
-
|
-
|
615
|
Title
insurance income
|
-
|
47
|
-
|
259
|
-
|
-
|
306
|
Gain
on prepayment of long-term debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Loss
on investments
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Other
operating income
|
450
|
47
|
-
|
-
|
-
|
-
|
497
|
Total
income
|
9,724
|
751
|
264
|
259
|
-
|
(37)
|
10,961
|
Expenses:
|
|
|
|
|
|
|
|
Interest
Expense
|
1,116
|
31
|
-
|
-
|
-
|
(32)
|
1,115
|
Provision
for loan losses
|
1,350
|
-
|
-
|
-
|
-
|
-
|
1,350
|
Salary
and benefit expense
|
3,268
|
416
|
137
|
179
|
-
|
-
|
4,000
|
Other
operating expenses
|
2,317
|
246
|
18
|
42
|
15
|
(5)
|
2,633
|
Total
expense
|
8,051
|
693
|
155
|
221
|
15
|
(37)
|
9,098
|
Net
income (loss) before taxes
|
1,673
|
58
|
109
|
38
|
(15)
|
-
|
1,863
|
Income
tax expense
|
144
|
-
|
21
|
-
|
(6)
|
-
|
159
|
Net
income (loss)
|
$1,529
|
$58
|
$88
|
$38
|
$(9)
|
$-
|
$1,704
|
Net
income attributable to non-controlling interest
|
-
|
16
|
-
|
-
|
-
|
-
|
16
|
Net
Income attributable to F & M Bank Corp.
|
$1,529
|
$42
|
$88
|
$38
|
$(9)
|
$-
|
$1,688
|
|
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
|
$16,171
|
$65
|
$75
|
$-
|
$-
|
$(45)
|
$16,266
|
Service
charges on deposits
|
651
|
-
|
-
|
-
|
-
|
-
|
651
|
Investment
services and insurance income
|
1
|
-
|
360
|
-
|
-
|
-
|
361
|
Mortgage
banking income, net
|
-
|
1,113
|
-
|
-
|
-
|
-
|
1,113
|
Title
insurance income
|
-
|
-
|
-
|
554
|
-
|
-
|
554
|
Gain
on prepayment of long-term debt
|
504
|
-
|
-
|
-
|
-
|
-
|
504
|
Loss
on investments
|
-
|
(40)
|
(2)
|
-
|
-
|
-
|
(42)
|
Other
operating income
|
787
|
-
|
-
|
-
|
-
|
-
|
787
|
Total
income
|
18,114
|
1,138
|
433
|
554
|
-
|
(45)
|
20,194
|
Expenses:
|
|
|
|
|
|
|
|
Interest
Expense
|
1,834
|
42
|
-
|
-
|
-
|
(45)
|
1,831
|
Provision
for loan losses
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Salary
expense
|
5,977
|
616
|
234
|
340
|
-
|
-
|
7,167
|
Other
operating expenses
|
4,220
|
470
|
17
|
94
|
4
|
-
|
4,805
|
Total
expense
|
12,031
|
1,128
|
251
|
434
|
4
|
(45)
|
13,803
|
Net
income (loss) before taxes
|
6,083
|
10
|
182
|
120
|
(4)
|
-
|
6,391
|
Income
tax expense
|
1,669
|
-
|
53
|
-
|
(36)
|
-
|
1,686
|
Net
income (loss)
|
$4,414
|
$10
|
$129
|
$120
|
$32
|
$-
|
$4,705
|
Net
income attributable to non-controlling interest
|
-
|
3
|
-
|
29
|
-
|
-
|
32
|
Net
Income attributable to F & M Bank Corp.
|
$4,414
|
$7
|
$129
|
$91
|
$32
|
$-
|
$4,673
|
Total Assets
|
$746,193
|
$6,027
|
$6,630
|
$274
|
$89,909
|
$(104,770)
|
$744,263
|
Goodwill
|
$2,670
|
$-
|
$-
|
$-
|
$304
|
$-
|
$2,974
|
|
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
|
$8,210
|
$30
|
$38
|
$-
|
$-
|
$(22)
|
$8,256
|
Service
charges on deposits
|
335
|
-
|
-
|
-
|
-
|
-
|
335
|
Investment
services and insurance income
|
-
|
-
|
187
|
-
|
-
|
-
|
187
|
Mortgage
banking income, net
|
-
|
613
|
-
|
-
|
-
|
-
|
613
|
Title
insurance income
|
-
|
-
|
-
|
355
|
-
|
-
|
355
|
Gain
on prepayment of long-term debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Loss
on investments
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Other
operating income
|
392
|
-
|
-
|
-
|
-
|
-
|
392
|
Total
income
|
8,937
|
643
|
225
|
355
|
-
|
(22)
|
10,138
|
Expenses:
|
|
|
|
|
|
|
|
Interest
Expense
|
927
|
20
|
-
|
-
|
-
|
(22)
|
925
|
Provision
for loan losses
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Salary
and benefit expense
|
2,968
|
211
|
119
|
182
|
-
|
-
|
3,480
|
Other
operating expenses
|
2,160
|
320
|
13
|
43
|
1
|
-
|
2,537
|
Total
expense
|
6,055
|
551
|
132
|
225
|
1
|
(22)
|
6,942
|
Net
income (loss) before taxes
|
2,882
|
92
|
93
|
130
|
(1)
|
-
|
3,196
|
Income
tax expense
|
801
|
-
|
26
|
-
|
(18)
|
-
|
809
|
Net
income (loss)
|
$2,081
|
$92
|
$67
|
$130
|
$17
|
$-
|
$2,387
|
Net
income attributable to non-controlling interest
|
-
|
28
|
-
|
31
|
-
|
-
|
59
|
Net
Income attributable to F & M Bank Corp.
|
$2,081
|
$64
|
$67
|
$99
|
$17
|
$-
|
$2,328
|
|
Six Months Ended
June 30,
|
Three Months Ended
June 30,
|
||
|
2018
|
2017
|
2018
|
2017
|
|
|
|
|
|
Noninterest
Income (in thousands)
|
|
|
|
|
In-scope
of Topic 606:
|
|
|
|
|
Service
Charges on Deposits
|
$724
|
$651
|
$358
|
$335
|
Investment
Services and Insurance Income
|
420
|
361
|
223
|
187
|
Title
Insurance Income
|
562
|
554
|
306
|
355
|
ATM
and check card fees
|
735
|
681
|
388
|
351
|
Other
|
250
|
240
|
134
|
118
|
Noninterest
Income (in-scope of Topic 606)
|
2,691
|
2,487
|
1,409
|
1,348
|
Noninterest
Income (out-of-scope of Topic 606)
|
1,041
|
1,441
|
590
|
536
|
Total
Noninterest Income
|
$3,732
|
$3,928
|
$1,999
|
$1,882
|
In
thousands
|
2018
|
2017
|
Net Income from
Bank Operations
|
$3,888
|
$4,550
|
Income from Parent
Company Activities
|
(228)
|
123
|
Net Income for the
six months ended June 30
|
$3,660
|
$4,673
|
In
thousands
|
2018
|
2017
|
Net Income from
Bank Operations
|
$1,659
|
$2,212
|
Income from Parent
Company Activities (2018
|
29
|
116
|
Net Income for the
three months ended June 30
|
$1,688
|
$2,328
|
GAAP Financial
Measurements:
(Dollars
in thousands).
|
June 30,
2018
|
June 30,
2017
|
||
|
Six
Months
|
Three
Months
|
Six
Months
|
Three
Months
|
Interest
Income – Loans
|
$17,468
|
$8,837
|
$16,054
|
$8,177
|
Interest Income -
Securities and Other Interest-Earnings Assets
|
237
|
125
|
212
|
79
|
Interest
Expense – Deposits
|
1,505
|
766
|
1,249
|
633
|
Interest
Expense - Other Borrowings
|
589
|
349
|
582
|
292
|
Total
Net Interest Income
|
15,611
|
7,847
|
14,435
|
7,331
|
|
|
|
|
|
Non-GAAP
Financial Measurements:
|
|
|
|
|
Add: Tax Benefit on
Tax-Exempt Interest Income – Loans
|
41
|
20
|
70
|
36
|
Total
Tax Benefit on Tax-Exempt Interest Income
|
41
|
20
|
70
|
36
|
Tax-Equivalent
Net Interest Income
|
$15,652
|
$7,867
|
$14,505
|
$7,367
|
|
June 30,
2018
|
December 31,
2017
|
|
|
|
Nonaccrual Loans
|
|
|
Real
Estate
|
$7,272
|
$5,628
|
Commercial
|
6,460
|
599
|
Home
Equity
|
133
|
451
|
Other
|
161
|
226
|
|
|
|
Loans past due 90 days or more (excluding nonaccrual)
|
|
|
Real
Estate
|
899
|
143
|
Commercial
|
-
|
-
|
Home
Equity
|
26
|
-
|
Other
|
26
|
55
|
|
|
|
Total Nonperforming
loans
|
$14,977
|
$7,102
|
|
|
|
Restructured Loans
current and performing:
|
|
|
Real
Estate
|
7,486
|
7,710
|
Commercial
|
-
|
-
|
Home
Equity
|
-
|
-
|
Other
|
268
|
78
|
|
|
|
Nonperforming loans
as a percentage of loans held for investment
|
2.36%
|
1.15%
|
|
|
|
Net charge offs to
total loans held for investment
|
.15%
|
.24%
|
|
|
|
Allowance for loan
and lease losses to nonperforming loans
|
47.44%
|
85.10%
|
|
Six Months
Ended
|
Six Months
Ended
|
Three Months
Ended
|
Three Months
Ended
|
||||||||
|
June 30,
2018
|
June 30,
2017
|
June 30,
2018
|
June 30,
2017
|
||||||||
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
|
$624,278
|
$17,051
|
5.51%
|
$592,729
|
$15,679
|
5.33%
|
$628,381
|
$8,549
|
5.46%
|
$597,126
|
$7,942
|
5.33%
|
Loans
held for sale
|
26,226
|
458
|
3.52%
|
32,145
|
445
|
2.79%
|
38,602
|
308
|
3.20%
|
38,193
|
271
|
2.85%
|
Federal
funds sold
|
2,676
|
18
|
1.36%
|
18,143
|
71
|
.79%
|
886
|
2
|
.91%
|
7,695
|
17
|
.89%
|
Interest
bearing deposits
|
1,087
|
7
|
1.30%
|
1,098
|
4
|
.73%
|
1,069
|
3
|
1.13%
|
670
|
1
|
.60%
|
Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable 3
|
13,552
|
212
|
3.15%
|
11,194
|
137
|
2.47%
|
13,522
|
120
|
3.56%
|
11,022
|
61
|
2.22%
|
Partially
taxable
|
124
|
-
|
-
|
125
|
-
|
-
|
124
|
-
|
-
|
125
|
-
|
-
|
Total
earning assets
|
$667,943
|
$17,746
|
5.36%
|
$655,434
|
$16,336
|
5.03%
|
$682,584
|
$8,982
|
5.28%
|
$654,831
|
$8,292
|
5.08%
|
Interest Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand
deposits
|
115,632
|
267
|
.47%
|
119,388
|
254
|
.43%
|
115,410
|
136
|
.47%
|
118,560
|
129
|
.43%
|
Savings
|
123,090
|
275
|
.45%
|
111,755
|
247
|
.45%
|
124,595
|
140
|
.45%
|
112,015
|
126
|
.45%
|
Time
deposits
|
164,141
|
963
|
1.18%
|
155,593
|
748
|
.97%
|
163,024
|
490
|
1.20%
|
154,971
|
378
|
.98%
|
Short-term
debt
|
13,945
|
136
|
1.98%
|
15,982
|
32
|
.42%
|
24,935
|
126
|
2.03%
|
18,688
|
24
|
.52%
|
Long-term
debt
|
48,291
|
453
|
1.89%
|
55,390
|
550
|
2.00%
|
47,731
|
223
|
1.87%
|
52,311
|
268
|
2.06%
|
Total
interest bearing liabilities
|
$465,099
|
$2,094
|
.91%
|
$458,108
|
$1,831
|
.81%
|
$475,695
|
$1,115
|
.94%
|
$456,545
|
$925
|
.81%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax equivalent net interest
income
|
|
$15,652
|
|
|
$14,505
|
|
|
$7,867
|
|
|
$7,367
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
margin
|
|
|
4.73%
|
|
|
4.46%
|
|
|
4.62%
|
|
|
4.51%
|
|
0 – 3
|
4 – 12
|
1 – 5
|
Over
5
|
Not
|
|
|
Months
|
Months
|
Years
|
Years
|
Classified
|
Total
|
|
|
|
|
|
|
|
Uses of funds
|
|
|
|
|
|
|
Loans
|
|
|
|
|
|
|
Commercial
|
$38,292
|
$37,062
|
$118,281
|
$30,010
|
$-
|
$223,645
|
Installment
|
3,870
|
2,330
|
66,273
|
16,705
|
-
|
89,178
|
Real estate loans
for investments
|
94,715
|
58,442
|
155,413
|
9,762
|
-
|
318,332
|
Loans held for
sale
|
49,821
|
-
|
-
|
-
|
-
|
49,821
|
Credit
cards
|
2,967
|
-
|
-
|
-
|
-
|
2,967
|
Interest bearing
bank deposits
|
1,565
|
-
|
-
|
-
|
-
|
1,565
|
Federal funds
sold
|
2,064
|
|
|
|
|
2,064
|
Investment
securities
|
-
|
-
|
7,938
|
447
|
-
|
8,385
|
Total
|
$193,294
|
$97,834
|
$347,905
|
$56,924
|
$-
|
$695,957
|
|
|
|
|
|
|
|
Sources of funds
|
|
|
|
|
|
|
Interest bearing
demand deposits
|
$-
|
$31,110
|
$67,493
|
$18,191
|
$-
|
$116,794
|
Savings
deposits
|
-
|
25,246
|
75,736
|
25,245
|
-
|
126,227
|
Certificates of
deposit $100,000 and over
|
6,148
|
20,722
|
32,907
|
-
|
-
|
59,777
|
Other certificates
of deposit
|
12,658
|
31,100
|
58,201
|
-
|
-
|
101,959
|
Short-term
borrowings
|
46,000
|
-
|
-
|
-
|
-
|
46,000
|
Long-term
borrowings
|
1,108
|
8,406
|
33,795
|
4,125
|
-
|
47,434
|
Total
|
$65,914
|
$116,584
|
$268,132
|
$47,561
|
$-
|
$498,191
|
|
|
|
|
|
|
|
Discrete
Gap
|
$127,380
|
$(18,750)
|
$79,773
|
$9,363
|
$-
|
$197,766
|
|
|
|
|
|
|
|
Cumulative
Gap
|
$127,380
|
$108,630
|
$188,403
|
$197,766
|
$197,766
|
|
|
|
|
|
|
|
|
Ratio of Cumulative
Gap to Total Earning Assets
|
18.30%
|
15.61%
|
27.07%
|
28.42%
|
28.42%
|
|
|
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).
|
|
F
& M BANK CORP.
|
|
|
|
|
|
|
|
By:
|
/s/ Mark C.
Hanna
|
|
|
|
Mark C.
Hanna
|
|
|
|
President and Chief
Executive Officer
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Carrie A.
Comer
|
|
|
|
Carrie A.
Comer
|
|
|
|
Executive Vice
President and Chief Financial Officer
|
|
|
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).
|