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
November 6, 2018
|
Common
Stock, par value - $5
|
3,218,974
shares
|
Part
I
|
Financial
Information
|
3
|
|
|
|
Item
1.
|
Financial
Statements
|
3
|
|
|
|
|
Consolidated
Balance Sheets – Three Months Ended September 30, 2018 and
2017
|
3
|
|
|
|
|
Consolidated
Statements of Income – Three Months Ended September 30, 2018
and 2017
|
4
|
|
|
|
|
Consolidated
Statements of Income – Nine Months Ended September 30, 2018
and 2017
|
5
|
|
|
|
|
Consolidated
Statements of Comprehensive Income – Three and Nine Months
Ended September 30, 2018 and 2017
|
6
|
|
|
|
|
Consolidated
Statements of Changes in Stockholders’ Equity – Nine
Months Ended September 30, 2018 and 2017
|
7
|
|
|
|
|
Consolidated
Statements of Cash Flows – Nine Months Ended September 30,
2018 and 2017
|
8
|
|
|
|
|
Notes
to Consolidated Financial Statements
|
9
|
|
|
|
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
35
|
|
|
|
Item
3.
|
Quantitative and
Qualitative Disclosures About Market Risk
|
49
|
|
|
|
Item
4.
|
Controls and
Procedures
|
49
|
|
|
|
Part
II
|
Other
Information
|
50
|
|
|
|
Item
1.
|
Legal
Proceedings
|
50
|
|
|
|
Item
1a.
|
Risk
Factors
|
50
|
|
|
|
Item
2.
|
Unregistered Sales
of Equity Securities and Use of Proceeds
|
50
|
|
|
|
Item
3.
|
Defaults Upon
Senior Securities
|
50
|
|
|
|
Item
4.
|
Mine
Safety Disclosures
|
50
|
|
|
|
Item
5.
|
Other
Information
|
50
|
|
|
|
Item
6.
|
Exhibits
|
50
|
|
|
|
Signatures
|
51
|
|
|
|
|
Certifications
|
52
|
|
September
30,
|
December
31,
|
|
2018
|
2017*
|
|
(Unaudited)
|
|
Assets
|
|
|
Cash and due from
banks
|
$10,305
|
$10,622
|
Money market
funds
|
805
|
1,285
|
Federal funds
sold
|
6,313
|
-
|
Cash and cash
equivalents
|
17,423
|
11,907
|
Securities:
|
|
|
Held to maturity
– fair value of $123 and $125 in 2018 and 2017,
respectively
|
123
|
125
|
Available for
sale
|
8,244
|
28,615
|
Other
investments
|
13,857
|
12,503
|
Loans held for
sale
|
38,595
|
39,775
|
Loans held for
investment
|
646,784
|
616,974
|
Less: allowance for
loan losses
|
(7,273)
|
(6,044)
|
Net loans held for
investment
|
639,511
|
610,930
|
|
|
|
Other real estate
owned, net
|
2,063
|
1,984
|
Bank premises and
equipment, net
|
17,575
|
15,894
|
Interest
receivable
|
2,076
|
2,007
|
Goodwill
|
2,956
|
2,881
|
Bank owned life
insurance
|
19,320
|
13,950
|
Other
assets
|
13,862
|
12,699
|
Total
assets
|
$775,605
|
$753,270
|
Liabilities
|
|
|
Deposits:
|
|
|
Noninterest
bearing
|
$163,913
|
$162,233
|
Interest
bearing
|
425,072
|
406,944
|
Total
deposits
|
588,985
|
569,177
|
|
|
|
Short-term
debt
|
30,000
|
25,296
|
Accrued
liabilities
|
17,633
|
17,789
|
Long-term
debt
|
46,326
|
49,733
|
Total
liabilities
|
682,944
|
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 September 30, 2018 and December 31, 2017,
respectively
|
|
|
Common stock, $5
par value, 6,000,000 shares authorized, 3,223,683 and 3,255,036
shares issued
|
16,118
|
16,275
|
and
outstanding for September 30, 2018 and December 31, 2017,
respectively.
|
|
|
Additional paid in
capital – common stock
|
9,316
|
10,225
|
Retained
earnings
|
63,473
|
60,814
|
Non-controlling
interest in consolidated subsidiaries
|
539
|
574
|
Accumulated other
comprehensive loss
|
(4,273)
|
(4,142)
|
Total
stockholders’ equity
|
$92,661
|
$91,275
|
Total liabilities
and stockholders’ equity
|
$775,605
|
$753,270
|
|
Three Months
Ended
|
|
|
September
30,
|
|
Interest and Dividend income
|
2018
|
2017
|
Interest and fees
on loans held for investment
|
$8,862
|
$8,221
|
Interest and fees
on loans held for sale
|
317
|
329
|
Interest from money
market funds and federal funds sold
|
48
|
41
|
Interest on debt
securities – taxable
|
101
|
97
|
Total interest and
dividend income
|
9,328
|
8,688
|
|
|
|
Interest expense
|
|
|
Total
interest on deposits
|
872
|
698
|
Interest
from short-term debt
|
146
|
14
|
Interest
from long-term debt
|
286
|
318
|
Total interest
expense
|
1,304
|
1,030
|
|
|
|
Net interest income
|
8,024
|
7,658
|
|
|
|
Provision for Loan Losses
|
450
|
-
|
Net Interest Income After Provision for Loan Losses
|
7,574
|
7,658
|
|
|
|
Noninterest income
|
|
|
Service charges on
deposit accounts
|
378
|
359
|
Investment services
and insurance income, net
|
239
|
169
|
Mortgage
banking income, net
|
529
|
783
|
Title
insurance income
|
404
|
325
|
Income on bank
owned life insurance
|
158
|
112
|
Low
income housing partnership losses
|
(189)
|
(201)
|
ATM
and check card fees
|
395
|
353
|
Other
operating income
|
233
|
245
|
Total noninterest
income
|
2,147
|
2,145
|
|
|
|
Noninterest expense
|
|
|
Salaries
|
3,277
|
3,194
|
Employee
benefits
|
935
|
689
|
Occupancy
expense
|
286
|
281
|
Equipment
expense
|
271
|
224
|
FDIC insurance
assessment
|
70
|
20
|
Other
real estate owned, net
|
15
|
(4)
|
Marketing
expense
|
156
|
147
|
Legal
and professional fees
|
173
|
78
|
ATM
and check card fees
|
185
|
183
|
Telecommunication
and data processing expense
|
401
|
370
|
Directors
fees
|
117
|
117
|
Bank
franchise tax
|
105
|
167
|
Other
operating expenses
|
978
|
793
|
Total noninterest
expense
|
6,969
|
6,259
|
|
|
|
Income before income taxes
|
2,752
|
3,544
|
Income tax
expense
|
252
|
946
|
Net Income
|
2,500
|
2,598
|
Net
income (loss) attributable to non-controlling interest
|
(15)
|
48
|
Net Income attributable to F & M Bank Corp.
|
$2,515
|
$2,550
|
Dividends
paid/accumulated on preferred stock
|
103
|
103
|
Net income available to common stockholders
|
$2,412
|
$2,447
|
|
|
|
Per Common Share Data
|
|
|
Net income –
basic
|
$.75
|
$.75
|
Net income –
diluted
|
$.70
|
.70
|
Cash dividends on
common stock
|
$.25
|
$.24
|
Weighted average
common shares outstanding – basic
|
3,229,341
|
3,270,969
|
Weighted average
common shares outstanding – diluted
|
3,587,650
|
3,632,607
|
|
Nine Months
Ended
|
|
|
September
30,
|
|
Interest and Dividend income
|
2018
|
2017
|
Interest and fees
on loans held for investment
|
$25,872
|
$23,830
|
Interest and fees
on loans held for sale
|
775
|
774
|
Interest from money
market funds and federal funds sold
|
73
|
116
|
Interest on debt
securities – taxable
|
313
|
234
|
Total interest and
dividend income
|
27,033
|
24,954
|
|
|
|
Interest expense
|
|
|
Total
interest on deposits
|
2,377
|
1,947
|
Interest
from short-term debt
|
282
|
46
|
Interest
from long-term debt
|
739
|
868
|
Total interest
expense
|
3,398
|
2,861
|
|
|
|
Net interest income
|
23,635
|
22,093
|
|
|
|
Provision for Loan Losses
|
2,480
|
-
|
Net Interest Income After Provision for Loan Losses
|
21,155
|
22,093
|
|
|
|
Noninterest income
|
|
|
Service charges on
deposit accounts
|
1,102
|
1,010
|
Investment services
and insurance income
|
659
|
530
|
Mortgage
banking income, net
|
1,664
|
1,763
|
Title insurance income
|
966
|
879
|
Income on bank
owned life insurance
|
380
|
336
|
Low income housing partnership losses
|
(573)
|
(587)
|
ATM
and check card fees
|
1,130
|
1,034
|
Gain
on prepayment of long-term debt
|
-
|
504
|
Loss
on sale of other investments
|
-
|
(42)
|
Other
operating income
|
551
|
513
|
Total noninterest
income
|
5,879
|
5,940
|
|
|
|
Noninterest expense
|
|
|
Salaries
|
9,424
|
8,502
|
Employee
benefits
|
2,811
|
2,467
|
Occupancy
expense
|
823
|
776
|
Equipment
expense
|
788
|
613
|
FDIC insurance
assessment
|
166
|
200
|
Other
real estate owned, net
|
17
|
22
|
Marketing
expense
|
387
|
404
|
Legal
and professional fees
|
372
|
253
|
ATM
and check card fees
|
541
|
529
|
Telecommunication
and data processing expense
|
1,152
|
1,045
|
Directors
fees
|
345
|
360
|
Bank
franchise tax
|
417
|
491
|
Other
operating expenses
|
2,836
|
2,464
|
Total noninterest
expense
|
20,079
|
18,126
|
|
|
|
Income before income taxes
|
6,955
|
9,907
|
Income tax
expense
|
790
|
2,633
|
Net Income
|
6,165
|
7,274
|
Net
income (loss) attributable to non-controlling interest
|
(10)
|
51
|
Net Income attributable to F & M Bank Corp.
|
$6,175
|
$7,223
|
Dividends
paid/accumulated on preferred stock
|
310
|
312
|
Net income available to common stockholders
|
$5,865
|
$6,911
|
Per Common Share Data
|
|
|
Net income –
basic
|
$1.81
|
$2.11
|
Net income –
diluted
|
$1.71
|
1.99
|
Cash dividends on
common stock
|
.95
|
$.69
|
Weighted average
common shares outstanding – basic
|
3,245,032
|
3,271,863
|
Weighted average
common shares outstanding – diluted
|
3,604,193
|
3,634,856
|
|
Nine Months
Ended September 30,
|
Three Months
Ended September 30,
|
||
|
2018
|
2017
|
2018
|
2017
|
|
|
|
|
|
Net
Income
|
$6,175
|
$7,223
|
$2,515
|
$2,550
|
|
|
|
|
|
Other comprehensive
(loss) income:
|
|
|
|
|
Unrealized holding
(losses)
|
|
|
|
|
on
available-for-sale securities
|
(166)
|
(2)
|
2
|
-
|
Tax
effect
|
35
|
1
|
-
|
-
|
Unrealized holding
(losses), net of tax
|
(131)
|
(1)
|
2
|
-
|
Total other
comprehensive (loss) income
|
(131)
|
(1)
|
2
|
-
|
Total comprehensive
income
|
$6,044
|
$7,222
|
$2,517
|
$2,550
|
|
|
|
|
|
Comprehensive
income attributable to noncontrolling interests
|
$(10)
|
$51
|
$(15)
|
$48
|
|
|
|
|
|
Comprehensive
income (loss) attributable to F&M Bank Corp.
|
$6,034
|
$7,273
|
$2,502
|
$2,598
|
|
|
|
|
|
|
Nine Months
Ended
|
|
|
September
30,
|
|
|
2018
|
2017
|
|
|
|
Balance, beginning of period
|
$91,275
|
$86,682
|
|
|
|
Comprehensive
income
|
|
|
Net income –
F & M Bank Corp
|
6,175
|
7,223
|
Net income (loss)
attributable to non-controlling interest
|
(10)
|
51
|
Other comprehensive
(loss)
|
(131)
|
(1)
|
Total comprehensive
income
|
6,034
|
7,273
|
|
|
|
Minority interest
capital distributions
|
(25)
|
(149)
|
Issuance of common
stock
|
210
|
150
|
Repurchase of
common stock
|
(1,375)
|
(199)
|
Repurchase of
preferred stock
|
(63)
|
(101)
|
Dividends
paid
|
(3,395)
|
(2,500)
|
Balance, end of period
|
$92,661
|
$91,156
|
|
Nine Months
Ended September 30,
|
|
|
2018
|
2017
|
Cash flows from operating activities
|
|
|
Net
income
|
$6,175
|
$7,223
|
Reconcile net
income to net cash provided by operating activities:
|
|
|
Depreciation
|
852
|
660
|
Amortization of
intangibles
|
49
|
2
|
Amortization of
securities
|
4
|
-
|
Proceeds from loans
held for sale originated
|
31,665
|
61,310
|
Loans held for sale
originated
|
(30,048)
|
(59,250)
|
Gain on sale of
loans held for sale originated
|
(1,617)
|
(1,876)
|
Gain on prepayment
of long-term debt
|
-
|
(504)
|
Provision for loan
losses
|
2,480
|
-
|
Increase in
interest receivable
|
(69)
|
(60)
|
Increase in other
assets
|
(656)
|
(336)
|
Decrease in accrued
liabilities
|
(701)
|
(422)
|
Amortization of
limited partnership investments
|
573
|
587
|
Income from life
insurance investment
|
(380)
|
(336)
|
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
|
(28)
|
-
|
Net
cash provided by operating activities
|
8,290
|
7,040
|
|
|
|
Cash flows from investing activities
|
|
|
Purchase of
investments available for sale and other investments
|
(3,361)
|
(61,432)
|
Purchase of title
insurance company
|
(75)
|
(304)
|
Proceeds from
maturity of investments available for sale
|
21,636
|
63,811
|
Proceeds from the
sale of investments
|
-
|
55
|
Net increase in
loans held for investment
|
(31,254)
|
(29,070)
|
Net decrease in
loans held for sale participations
|
1,180
|
4,373
|
Purchase of bank
owned life insurance
|
(5,000)
|
-
|
Proceeds from the
sale of fixed assets
|
9
|
(7)
|
Proceeds from the
sale of other real estate owned
|
141
|
80
|
Net purchase of
property and equipment
|
(2,533)
|
(3,036)
|
Net
cash used in investing activities
|
(19,257)
|
(25,530)
|
|
|
|
Cash flows from financing activities
|
|
|
Net change in
deposits
|
19,808
|
25,295
|
Net change in
short-term debt
|
4,704
|
2,128
|
Dividends paid in
cash
|
(3,395)
|
(2,500)
|
Proceeds from
issuance of common stock
|
210
|
150
|
Repurchase of
preferred stock
|
(63)
|
(101)
|
Repurchase of
common stock
|
(1,375)
|
(199)
|
Repayments of
long-term debt
|
(3,406)
|
(12,892)
|
Net
cash provided by financing activities
|
16,483
|
11,881
|
|
|
|
Net increase (decrease) in Cash and Cash Equivalents
|
5,516
|
(6,609)
|
Cash and cash equivalents, beginning of period
|
11,907
|
16,355
|
Cash and cash equivalents, end of period
|
$17,423
|
$9,746
|
Supplemental Cash Flow information:
|
|
|
Cash paid
for:
|
|
|
Interest
|
$3,340
|
$2,850
|
Taxes
|
1,657
|
3,495
|
Supplemental non-cash disclosures:
|
|
|
Transfer from loans
to other real estate owned
|
193
|
145
|
Change in
unrealized (loss) on securities available for sale
|
(166)
|
(2)
|
(dollars in
thousands)
|
For the Nine months ended
|
For the Three months ended
|
For the Nine months ended
|
For the Three months ended
|
|
September 30, 2018
|
September 30, 2018
|
September 30, 2017
|
September 30, 2017
|
Earnings
available to common stockholders:
|
|
|
|
|
Net
income
|
$6,165
|
$2,500
|
$7,274
|
$2,598
|
Non-controlling
interest income (loss)
|
(10)
|
(15)
|
51
|
48
|
Preferred
stock dividends
|
310
|
103
|
312
|
103
|
Net
income available to common stockholders
|
$5,865
|
$2,412
|
$6,911
|
$2,447
|
|
Nine months
ended September 30, 2018
|
Nine months
ended September 30, 2017
|
||||
|
Income
|
Weighted Average
Shares
|
Per Share
Amounts
|
Income
|
Weighted Average
Shares
|
Per Share
Amounts
|
Basic
EPS
|
$5,865
|
3,245,032
|
$1.81
|
$6,911
|
3,271,863
|
$2.11
|
Effect of Dilutive
Securities:
|
|
|
|
|
|
|
Convertible
Preferred Stock
|
310
|
359,161
|
(.10)
|
312
|
362,993
|
(0.12)
|
Diluted
EPS
|
$6,175
|
3,604,193
|
$1.71
|
$7,223
|
3,634,856
|
$1.99
|
|
Three months
ended September 30, 2018
|
Three months
ended September 30, 2017
|
||||
|
Income
|
Weighted Average
Shares
|
Per Share
Amounts
|
Income
|
Weighted Average
Shares
|
Per Share
Amounts
|
Basic
EPS
|
$2,412
|
3,229,341
|
$.75
|
$2,447
|
3,270,969
|
$.75
|
Effect of Dilutive
Securities:
|
|
|
|
|
|
|
Convertible
Preferred Stock
|
103
|
358,309
|
(.05)
|
103
|
361,638
|
(0.05)
|
Diluted
EPS
|
$2,515
|
3,587,650
|
$.70
|
$2,550
|
3,632,607
|
$.70
|
|
|
Gross
|
Gross
|
|
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|
Cost
|
Gains
|
Losses
|
Value
|
September
30, 2018
|
|
|
|
|
U. S.
Treasuries
|
$123
|
$-
|
$-
|
$123
|
December
31, 2017
|
|
|
|
|
U. S.
Treasuries
|
$125
|
$-
|
$-
|
$125
|
|
|
|
|
|
|
Amortized Cost
|
Gross Unrealized Gains
|
Gross Unrealized Losses
|
Fair Value
|
September 30, 2018
|
|
|
|
|
U.
S. Government sponsored enterprises
|
$7,999
|
$-
|
$179
|
$7,820
|
Mortgage-backed
obligations of federal agencies
|
435
|
-
|
11
|
424
|
Total
Securities Available for Sale
|
$8,434
|
$-
|
$190
|
$8,244
|
|
|
|
|
|
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
|
123
|
123
|
5,999
|
5,880
|
Due after five
years
|
-
|
-
|
2,435
|
2,364
|
Due after ten
years
|
-
|
-
|
-
|
-
|
Total
|
$123
|
$123
|
$8,434
|
$8,244
|
|
Less than 12 Months
|
More than 12 Months
|
Total
|
|||
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
September 30, 2018
|
|
|
|
|
|
|
U.
S. Government sponsored enterprises
|
$7,820
|
$(179)
|
$-
|
$-
|
$7,820
|
$(179)
|
Mortgage-backed
obligations of federal agencies
|
424
|
(11)
|
-
|
-
|
424
|
(11)
|
Total
|
$8,244
|
$(190)
|
$-
|
$-
|
$8,244
|
$(190)
|
|
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)
|
|
2018
|
2017
|
Construction/Land
Development
|
$68,806
|
$71,620
|
Farmland
|
16,735
|
13,606
|
Real
Estate
|
188,460
|
184,546
|
Multi-Family
|
9,823
|
10,298
|
Commercial Real
Estate
|
155,651
|
148,906
|
Home Equity –
closed end
|
10,765
|
11,606
|
Home Equity –
open end
|
55,136
|
54,739
|
Commercial &
Industrial – Non-Real Estate
|
35,715
|
36,912
|
Consumer
|
10,660
|
6,633
|
Dealer
Finance
|
92,084
|
75,169
|
Credit
Cards
|
2,949
|
2,939
|
Total
|
$646,784
|
$616,974
|
|
September 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
|
$2,972
|
$2,972
|
$-
|
$4,352
|
$5,269
|
$-
|
Farmland
|
1,941
|
1,941
|
-
|
1,984
|
1,984
|
-
|
Real
Estate
|
1,366
|
1,366
|
-
|
1,273
|
1,273
|
-
|
Multi-Family
|
-
|
-
|
-
|
-
|
-
|
-
|
Commercial
Real Estate
|
1,444
|
1,444
|
-
|
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
|
16
|
16
|
-
|
31
|
31
|
-
|
|
7,739
|
7,739
|
-
|
13,877
|
15,141
|
-
|
Impaired
loans with a valuation allowance
|
|
|
|
|
|
|
Construction/Land
Development
|
6,826
|
7,386
|
2,182
|
4,998
|
4,998
|
1,661
|
Farmland
|
-
|
-
|
|
-
|
-
|
-
|
Real
Estate
|
426
|
426
|
7
|
1,188
|
1,188
|
209
|
Multi-Family
|
-
|
-
|
|
-
|
-
|
-
|
Commercial
Real Estate
|
5,851
|
5,851
|
1,539
|
-
|
-
|
-
|
Home
Equity – closed end
|
-
|
-
|
|
-
|
-
|
-
|
Home
Equity – open end
|
-
|
-
|
|
-
|
-
|
-
|
Commercial
& Industrial – Non-Real Estate
|
-
|
-
|
|
-
|
-
|
-
|
Consumer
|
9
|
9
|
2
|
-
|
-
|
-
|
Credit
cards
|
-
|
-
|
|
-
|
-
|
-
|
Dealer
Finance
|
234
|
234
|
15
|
47
|
47
|
12
|
|
13,346
|
13,906
|
3,745
|
6,233
|
6,233
|
1,882
|
Total impaired
loans
|
$21,085
|
$21,645
|
$3,745
|
$20,110
|
$21,374
|
$1,882
|
|
Three Months Ended September 30,
|
Nine Months Ended September 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
|
$3,725
|
$47
|
$5,414
|
$14
|
$4,440
|
$126
|
$4,870
|
$64
|
Farmland
|
1,962
|
80
|
1,921
|
-
|
1,973
|
142
|
1,900
|
-
|
Real
Estate
|
930
|
17
|
743
|
8
|
1,078
|
28
|
746
|
25
|
Multi-Family
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Commercial
Real Estate
|
868
|
44
|
200
|
9
|
2,317
|
53
|
167
|
12
|
Home
Equity – closed end
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Home
Equity – open end
|
-
|
-
|
347
|
-
|
87
|
-
|
347
|
-
|
Commercial
& Industrial – Non-Real Estate
|
-
|
(8)
|
164
|
2
|
-
|
(8)
|
165
|
8
|
Consumer
and credit cards
|
-
|
(1)
|
10
|
-
|
2
|
(1)
|
10
|
-
|
Dealer
Finance
|
25
|
-
|
23
|
1
|
28
|
1
|
22
|
2
|
|
7,510
|
179
|
8,822
|
34
|
9,925
|
341
|
8,227
|
111
|
Impaired
loans with a valuation allowance:
|
|
|
|
|
|
|
|
|
Construction/Land
Development
|
$7,425
|
$(125)
|
$5,640
|
$75
|
$6,664
|
$(27)
|
$6,215
|
$215
|
Farmland
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Real
Estate
|
866
|
(17)
|
1,194
|
10
|
1,045
|
10
|
1,196
|
41
|
Multi-Family
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Commercial
Real Estate
|
5,874
|
179
|
-
|
-
|
4,166
|
320
|
-
|
-
|
Home
Equity – closed end
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Home
Equity – open end
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Commercial
& Industrial – Non-Real Estate
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Consumer
and credit card
|
10
|
1
|
-
|
-
|
8
|
2
|
-
|
-
|
Dealer
Finance
|
232
|
11
|
59
|
1
|
169
|
19
|
59
|
2
|
|
14,407
|
49
|
6,893
|
86
|
12,052
|
324
|
7,470
|
258
|
Total
Impaired Loans
|
$21,917
|
$228
|
$15,715
|
$120
|
$21,977
|
$665
|
$15,697
|
$369
|
|
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
|
September
30, 2018
|
|
|
|
|
|
|
|
|
Construction/Land
Development
|
$19
|
$149
|
$4,536
|
$4,704
|
$64,102
|
$68,806
|
$5,097
|
$-
|
Farmland
|
-
|
-
|
-
|
-
|
16,735
|
16,735
|
-
|
-
|
Real
Estate
|
1,432
|
835
|
2,234
|
4,501
|
183,959
|
188,460
|
1,424
|
1,484
|
Multi-Family
|
170
|
-
|
-
|
170
|
9,653
|
9,823
|
-
|
-
|
Commercial Real
Estate
|
1,699
|
1,373
|
6,195
|
9,267
|
146,384
|
155,651
|
6,195
|
-
|
Home Equity –
closed end
|
-
|
-
|
14
|
14
|
10,751
|
10,765
|
-
|
14
|
Home Equity –
open end
|
504
|
-
|
487
|
991
|
54,145
|
55,136
|
125
|
387
|
Commercial &
Industrial – Non- Real Estate
|
338
|
-
|
113
|
451
|
35,264
|
35,715
|
112
|
-
|
Consumer
|
52
|
99
|
3
|
154
|
10,506
|
10,660
|
5
|
-
|
Dealer
Finance
|
1,619
|
457
|
289
|
2,365
|
89,719
|
92,084
|
385
|
-
|
Credit
Cards
|
51
|
-
|
12
|
63
|
2,886
|
2,949
|
-
|
12
|
Total
|
$5,884
|
$2,913
|
$13,883
|
$22,680
|
$624,104
|
$646,784
|
$13,343
|
$1,897
|
|
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
|
September 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
|
$86
|
$2,708
|
$2,182
|
$526
|
Farmland
|
25
|
-
|
-
|
(3)
|
22
|
-
|
22
|
Real
Estate
|
719
|
57
|
12
|
(291)
|
383
|
7
|
376
|
Multi-Family
|
19
|
-
|
-
|
(4)
|
15
|
-
|
15
|
Commercial Real
Estate
|
482
|
46
|
1
|
1,328
|
1,765
|
1,539
|
226
|
Home Equity –
closed end
|
66
|
3
|
4
|
(20)
|
47
|
-
|
47
|
Home Equity –
open end
|
209
|
-
|
3
|
(53)
|
159
|
-
|
159
|
Commercial
& Industrial – Non-Real Estate
|
337
|
544
|
88
|
365
|
246
|
-
|
246
|
Consumer
|
148
|
28
|
28
|
(68)
|
80
|
2
|
78
|
Dealer
Finance
|
1,440
|
1,448
|
673
|
1,148
|
1,813
|
15
|
1,798
|
Credit
Cards
|
52
|
43
|
34
|
(8)
|
35
|
-
|
35
|
Total
|
$6,044
|
$2,216
|
$965
|
$2,480
|
$7,273
|
$3,745
|
$3,528
|
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
|
September 30,
2018
|
Loan
Receivable
|
Individually
Evaluated for Impairment
|
Collectively
Evaluated for Impairment
|
Construction/Land
Development
|
$68,806
|
$9,798
|
$59,008
|
Farmland
|
16,735
|
1,941
|
14,794
|
Real
Estate
|
188,460
|
1,792
|
186,668
|
Multi-Family
|
9,823
|
-
|
9,823
|
Commercial Real
Estate
|
155,651
|
7,295
|
148,356
|
Home Equity –
closed end
|
10,765
|
-
|
10,765
|
Home Equity
–open end
|
55,136
|
-
|
55,136
|
Commercial &
Industrial – Non-Real Estate
|
35,715
|
-
|
35,715
|
Consumer
|
10,660
|
9
|
10,651
|
Dealer
Finance
|
92,084
|
250
|
91,834
|
Credit
Cards
|
2,949
|
-
|
2,949
|
|
$646,784
|
$21,085
|
$625,699
|
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
|
|
|
|
September 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
|
$-
|
$1,625
|
$17,494
|
$33,461
|
$7,071
|
$270
|
$8,885
|
$-
|
$68,806
|
Farmland
|
62
|
-
|
4,469
|
5,800
|
3,970
|
493
|
1,941
|
-
|
16,735
|
Real
Estate
|
-
|
1,617
|
53,949
|
104,600
|
22,070
|
1,154
|
5,070
|
-
|
188,460
|
Multi-Family
|
-
|
-
|
3,007
|
6,645
|
171
|
-
|
-
|
-
|
9,823
|
Commercial
Real Estate
|
-
|
2,388
|
46,030
|
86,775
|
11,301
|
2,962
|
6,195
|
-
|
155,651
|
Home
Equity – closed end
|
-
|
-
|
3,337
|
5,490
|
1,924
|
-
|
14
|
-
|
10,765
|
Home
Equity – open end
|
115
|
1,713
|
20,073
|
29,050
|
3,559
|
56
|
570
|
-
|
55,136
|
Commercial
& Industrial (Non-Real Estate)
|
223
|
1,971
|
17,609
|
12,725
|
2,664
|
349
|
174
|
-
|
35,715
|
Consumer
(excluding dealer)
|
34
|
178
|
2,893
|
$5,597
|
1,893
|
65
|
-
|
-
|
10,660
|
Total
|
$434
|
$9,492
|
$168,861
|
$290,143
|
$54,623
|
$5,349
|
$22,849
|
$-
|
$551,751
|
|
Credit Cards
|
Dealer Finance
|
Performing
|
$2,937
|
$91,795
|
Non-performing
|
12
|
289
|
Total
|
$2,949
|
$92,084
|
|
|
|
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
|
|
Nine Months
Ended
|
Three Months
Ended
|
||
|
September 30,
2018
|
September 30,
2017
|
September 30,
2018
|
September 30,
2017
|
Service
cost
|
$576
|
$522
|
$192
|
$174
|
Interest
cost
|
372
|
365
|
124
|
122
|
Expected return on
plan assets
|
(693)
|
(638)
|
(231)
|
(213)
|
Amortization of
prior service cost
|
(12)
|
(11)
|
(4)
|
(4)
|
Amortization of net
loss
|
228
|
213
|
76
|
71
|
Net periodic
pension cost
|
$471
|
$450
|
$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.
|
September 30,
2018
|
Total
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
|
U.S. Government
sponsored enterprises
|
$7,820
|
$-
|
$7,820
|
$-
|
Mortgage-backed
obligations of federal agencies
|
424
|
-
|
424
|
-
|
Total securities
available for sale
|
$8,244
|
$-
|
$8,244
|
$-
|
|
|
|
|
|
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
|
$-
|
September 30,
2018
|
Total
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
|
Construction/Land
Development
|
$4,644
|
$-
|
$-
|
$4,644
|
Real
Estate
|
419
|
-
|
-
|
419
|
Commercial
Real Estate
|
4,312
|
-
|
-
|
4,312
|
Consumer
|
7
|
-
|
-
|
7
|
Dealer
Finance
|
219
|
-
|
-
|
219
|
Impaired
loans
|
$9,601
|
$-
|
$-
|
$9,601
|
|
|
|
|
|
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
September 30, 2018
|
Valuation
Technique
|
Significant
Unobservable Inputs
|
Range
|
(dollars
in thousands)
|
|
|
|
|
Impaired
Loans
|
$
9,601
|
Discounted
appraised value
|
Discount for
selling costs and marketability
|
2%-19%
(Average 4.9%)
|
|
Fair Value at
December 31, 2017
|
Valuation
Technique
|
Significant
Unobservable Inputs
|
Range
|
(dollars
in thousands)
|
|
|
|
|
Impaired
Loans
|
$
4,351
|
Discounted
appraised value
|
Discount for
selling costs and marketability
|
3%-19%
(Average 5.5 %)
|
September 30,
2018
|
Total
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
|
Other real estate
owned
|
$2,063
|
-
|
-
|
$2,063
|
December 31,
2017
|
Total
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
|
Other real estate
owned
|
$1,984
|
-
|
-
|
$1,984
|
|
Fair Value at
September 30, 2018
|
Valuation
Technique
|
Significant
Unobservable Inputs
|
Range
|
(dollars
in thousands)
|
|
|
|
|
Other
real estate owned
|
$
2,063
|
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 September 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
September 30, 2018
|
Assets:
|
|
|
|
|
|
Cash and cash
equivalents
|
$17,423
|
$17,423
|
$-
|
$-
|
$17,423
|
Securities
|
8,367
|
-
|
8,367
|
-
|
8,367
|
Loans held for
sale
|
38,595
|
-
|
38,595
|
-
|
38,595
|
Loans held for
investment, net
|
639,511
|
-
|
-
|
636,558
|
636,558
|
Interest
receivable
|
2,076
|
-
|
2,076
|
-
|
2,076
|
Bank owned life
insurance
|
19,320
|
-
|
19,320
|
-
|
19,320
|
Total
|
$725,292
|
$17,423
|
$68,358
|
$636,558
|
$722,339
|
Liabilities:
|
|
|
|
|
|
Deposits
|
$588,985
|
$-
|
$431,124
|
$160,211
|
$591,335
|
Short-term
debt
|
30,000
|
-
|
30,000
|
-
|
30,000
|
Long-term
debt
|
46,326
|
-
|
-
|
46,251
|
46,251
|
Interest
payable
|
318
|
-
|
318
|
-
|
318
|
Total
|
$665,629
|
$-
|
$461,442
|
$206,462
|
$667,904
|
|
|
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
|
|
September 30,
2018
|
||
|
|
Pre-Modification
|
Post-Modification
|
(dollars in
thousands)
|
|
Outstanding
|
Outstanding
|
Troubled Debt
Restructurings
|
Number of
Contracts
|
Recorded
Investment
|
Recorded
Investment
|
|
|
|
|
Commercial Real
Estate
|
3
|
$2,245
|
$2,245
|
Consumer
|
14
|
199
|
199
|
Total
|
17
|
$2,444
|
$2,444
|
|
September 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
|
$990
|
$990
|
Consumer
|
2
|
14
|
14
|
Total
|
3
|
$1,004
|
$1,004
|
|
September 30,
2017
|
||
|
|
Pre-Modification
|
Post-Modification
|
(dollars in
thousands)
|
|
Outstanding
|
Outstanding
|
Troubled Debt
Restructurings
|
Number of
Contracts
|
Recorded
Investment
|
Recorded
Investment
|
|
|
|
|
Consumer
|
1
|
$18
|
$18
|
Total
|
1
|
$18
|
$18
|
|
September 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
|
(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
|
(131)
|
-
|
(131)
|
Change
in unfunded pension liability, net of tax
|
-
|
-
|
-
|
Balance at
September 30, 2018
|
$(151)
|
$(4,122)
|
$(4,273)
|
|
|
|
|
(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
September 30, 2017
|
$5
|
$(3,171)
|
$(3,166)
|
|
Nine Months Ended September 30, 2018
|
||||||
|
F&M Bank
|
F&M Mortgage
|
TEB Life/FMFS
|
VS Title
|
Parent Only
|
Eliminations
|
F&M Bank Corp. Consolidated
|
Revenues:
|
|
|
|
|
|
|
|
Interest
Income
|
$26,915
|
$101
|
$109
|
$-
|
$-
|
$(92)
|
$27,033
|
Service
charges on deposits
|
1,102
|
-
|
-
|
-
|
-
|
-
|
1,102
|
Investment
services and insurance income
|
-
|
-
|
673
|
-
|
-
|
(14)
|
659
|
Mortgage
banking income, net
|
-
|
1,664
|
-
|
-
|
-
|
-
|
1,664
|
Title
insurance income
|
-
|
232
|
-
|
734
|
-
|
-
|
966
|
Other
operating income
|
1,489
|
(1)
|
-
|
-
|
-
|
-
|
1,488
|
Total
income
|
29,506
|
1,996
|
782
|
734
|
-
|
(106)
|
32,912
|
Expenses:
|
|
|
|
|
|
|
|
Interest
Expense
|
3,403
|
87
|
-
|
-
|
-
|
(92)
|
3,398
|
Provision
for loan losses
|
2,480
|
-
|
-
|
-
|
-
|
-
|
2,480
|
Salary
and benefit expense
|
9,877
|
1,404
|
437
|
517
|
-
|
-
|
12,235
|
Other
operating expenses
|
7,111
|
538
|
45
|
128
|
36
|
(14)
|
7,844
|
Total
expense
|
22,871
|
2,029
|
482
|
645
|
36
|
(106)
|
25,957
|
Net
income (loss) before taxes
|
6,635
|
(33)
|
300
|
89
|
(36)
|
-
|
6,955
|
Income
tax expense
|
597
|
-
|
52
|
-
|
141
|
-
|
790
|
Net
income (loss)
|
$6,038
|
$(33)
|
$248
|
$89
|
$(177)
|
$-
|
$6,165
|
Net
income (loss) attributable to non-controlling interest
|
-
|
(10)
|
-
|
-
|
-
|
-
|
(10)
|
Net
Income attributable to F & M Bank Corp.
|
$6,038
|
$(23)
|
$248
|
$89
|
$(177)
|
$-
|
$6,175
|
Total Assets
|
$777,401
|
$7,103
|
$6,954
|
$720
|
$92,372
|
$(108,945)
|
$775,605
|
Goodwill
|
$2,670
|
$65
|
$-
|
$57
|
$164
|
$-
|
$2,956
|
|
Three months ended September 30, 2018
|
||||||
|
F&M Bank
|
F&M Mortgage
|
TEB Life/FMFS
|
VS Title
|
Parent Only
|
Eliminations
|
F&M Bank Corp. Consolidated
|
Revenues:
|
|
|
|
|
|
|
|
Interest
Income
|
$9,295
|
$31
|
$37
|
$-
|
$-
|
$(35)
|
$9,328
|
Service
charges on deposits
|
378
|
-
|
-
|
-
|
-
|
-
|
378
|
Investment
services and insurance income
|
-
|
-
|
242
|
-
|
-
|
(3)
|
239
|
Mortgage
banking income, net
|
-
|
529
|
-
|
-
|
-
|
-
|
529
|
Title
insurance income
|
-
|
123
|
-
|
281
|
-
|
-
|
404
|
Other
operating income
|
646
|
(49)
|
-
|
-
|
-
|
-
|
597
|
Total
income
|
10,319
|
634
|
279
|
281
|
-
|
(38)
|
11,475
|
Expenses:
|
|
|
|
|
|
|
|
Interest
Expense
|
1,305
|
34
|
-
|
-
|
-
|
(35)
|
1,304
|
Provision
for loan losses
|
450
|
-
|
-
|
-
|
-
|
-
|
450
|
Salary
and benefit expense
|
3,312
|
574
|
154
|
172
|
-
|
-
|
4,212
|
Other
operating expenses
|
2,617
|
82
|
16
|
39
|
6
|
(3)
|
2,757
|
Total
expense
|
7,684
|
690
|
170
|
211
|
6
|
(38)
|
8,723
|
Net
income (loss) before taxes
|
2,635
|
(56)
|
109
|
70
|
(6)
|
-
|
2,752
|
Income
tax expense
|
312
|
-
|
16
|
-
|
(76)
|
-
|
252
|
Net
income (loss)
|
$2,323
|
$(56)
|
$93
|
$70
|
$70
|
$-
|
$2,500
|
Net
income (loss) attributable to non-controlling interest
|
-
|
(15)
|
-
|
-
|
-
|
-
|
(15)
|
Net
Income attributable to F & M Bank Corp.
|
$2,323
|
$(41)
|
$93
|
$70
|
$70
|
$-
|
$2,515
|
|
Nine Months Ended September 30, 2017
|
||||||
|
F&M Bank
|
VBS Mortgage
|
TEB Life/FMFS
|
VS Title
|
Parent Only
|
Eliminations
|
F&M Bank Corp. Consolidated
|
Revenues:
|
|
|
|
|
|
|
|
Interest
Income
|
$24,815
|
$97
|
$112
|
$-
|
$-
|
$(70)
|
$24,954
|
Service
charges on deposits
|
1,010
|
-
|
-
|
-
|
-
|
-
|
1,010
|
Investment
services and insurance income
|
1
|
-
|
529
|
-
|
-
|
-
|
530
|
Mortgage
banking income, net
|
-
|
1,763
|
-
|
-
|
-
|
-
|
1,763
|
Title
insurance income
|
-
|
211
|
-
|
668
|
-
|
-
|
879
|
Gain
on prepayment of long-term debt
|
504
|
-
|
-
|
-
|
-
|
-
|
504
|
Loss
on investments
|
-
|
(40)
|
(2)
|
-
|
-
|
-
|
(42)
|
Other
operating income
|
1,296
|
-
|
-
|
-
|
-
|
-
|
1,296
|
Total
income
|
27,626
|
2,031
|
639
|
668
|
-
|
(70)
|
30,894
|
Expenses:
|
|
|
|
|
|
|
|
Interest
Expense
|
2,866
|
65
|
-
|
-
|
-
|
(70)
|
2,861
|
Provision
for loan losses
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Salary
expense
|
9,026
|
1,203
|
341
|
399
|
-
|
-
|
10,969
|
Other
operating expenses
|
6,421
|
591
|
23
|
118
|
4
|
-
|
7,157
|
Total
expense
|
18,313
|
1,859
|
364
|
517
|
4
|
(70)
|
20,987
|
Net
income (loss) before taxes
|
9,313
|
172
|
275
|
151
|
(4)
|
-
|
9,907
|
Income
tax expense
|
2,603
|
-
|
83
|
-
|
(53)
|
-
|
2,633
|
Net
income (loss)
|
$6,710
|
$172
|
$192
|
$151
|
$49
|
$-
|
$7,274
|
Net
income attributable to non-controlling interest
|
-
|
51
|
-
|
-
|
-
|
-
|
51
|
Net
Income attributable to F & M Bank Corp.
|
$6,710
|
$121
|
$192
|
$151
|
$49
|
$-
|
$7,223
|
Total Assets
|
$750,048
|
$6,309
|
$6,644
|
$443
|
$91,362
|
$(91,121)
|
$763,685
|
Goodwill
|
$2,670
|
$103
|
$-
|
$-
|
$340
|
$-
|
$3,113
|
|
Three Months Ended September 30, 2017
|
||||||
|
F&M Bank
|
VBS Mortgage
|
TEB Life/FMFS
|
VS Title
|
Parent Only
|
Eliminations
|
F&M Bank Corp. Consolidated
|
Revenues:
|
|
|
|
|
|
|
|
Interest
Income
|
$8,643
|
$32
|
$37
|
$-
|
$-
|
$(24)
|
$8,688
|
Service
charges on deposits
|
359
|
-
|
-
|
-
|
-
|
-
|
359
|
Investment
services and insurance income
|
-
|
-
|
169
|
-
|
-
|
-
|
169
|
Mortgage
banking income, net
|
-
|
783
|
-
|
-
|
-
|
-
|
783
|
Title
insurance income
|
-
|
78
|
-
|
247
|
-
|
-
|
325
|
Gain
on prepayment of long-term debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Loss
on investments
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Other
operating income
|
509
|
-
|
-
|
-
|
-
|
-
|
509
|
Total
income
|
9,511
|
893
|
206
|
247
|
-
|
(24)
|
10,833
|
Expenses:
|
|
|
|
|
|
|
|
Interest
Expense
|
1,030
|
24
|
-
|
-
|
-
|
(24)
|
1,030
|
Provision
for loan losses
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Salary
and benefit expense
|
3,048
|
587
|
107
|
141
|
-
|
-
|
3,883
|
Other
operating expenses
|
2,203
|
121
|
6
|
46
|
-
|
-
|
2,376
|
Total
expense
|
6,281
|
732
|
113
|
187
|
-
|
(24)
|
7,289
|
Net
income (loss) before taxes
|
3,230
|
161
|
93
|
60
|
-
|
-
|
3,544
|
Income
tax expense
|
933
|
-
|
30
|
-
|
(17)
|
-
|
946
|
Net
income (loss)
|
$2,297
|
$161
|
$63
|
$60
|
$17
|
$-
|
$2,598
|
Net
income attributable to non-controlling interest
|
-
|
48
|
-
|
-
|
-
|
-
|
48
|
Net
Income attributable to F & M Bank Corp.
|
$2,297
|
$113
|
$63
|
$60
|
$17
|
$-
|
$2,550
|
|
Nine Months Ended September 30,
|
Three Months Ended September 30, 2018
|
||
|
2018
|
2017
|
2018
|
2017
|
|
|
|
|
|
Noninterest
Income (in thousands)
|
|
|
|
|
In-scope
of Topic 606:
|
|
|
|
|
Service
Charges on Deposits
|
$1,102
|
$1,010
|
$378
|
$359
|
Investment
Services and Insurance Income
|
659
|
530
|
239
|
169
|
Title
Insurance Income
|
966
|
668
|
404
|
247
|
ATM
and check card fees
|
1,130
|
1,034
|
395
|
353
|
Other
|
390
|
368
|
142
|
129
|
Noninterest
Income (in-scope of Topic 606)
|
4,247
|
3,610
|
1,556
|
1,257
|
Noninterest
Income (out-of-scope of Topic 606)
|
1,632
|
2,330
|
591
|
888
|
Total
Noninterest Income
|
$5,879
|
$5,940
|
$2,147
|
$2,145
|
In
thousands
|
2018
|
2017
|
Net Income from
Bank Operations
|
$6,263
|
$7,023
|
Income (loss) from
Parent Company Activities
|
(88)
|
200
|
Net Income for the
nine months ended September 30
|
$6,175
|
$7,223
|
In
thousands
|
2018
|
2017
|
Net Income from
Bank Operations
|
$2,375
|
$2,473
|
Income from Parent
Company Activities
|
140
|
77
|
Net Income for the
three months ended September 30
|
$2,515
|
$2,550
|
GAAP Financial
Measurements:
(Dollars
in thousands).
|
September 30,
2018
|
September 30,
2017
|
||
|
Nine
Months
|
Three
Months
|
Nine
Months
|
Three
Months
|
Interest
Income – Loans
|
$26,647
|
$9,179
|
$24,604
|
$8,550
|
Interest Income -
Securities and Other Interest-Earnings Assets
|
386
|
149
|
350
|
138
|
Interest
Expense – Deposits
|
2,377
|
872
|
1,947
|
698
|
Interest
Expense - Other Borrowings
|
1,021
|
432
|
914
|
332
|
Total
Net Interest Income
|
23,635
|
8,024
|
22,093
|
7,658
|
|
|
|
|
|
Non-GAAP
Financial Measurements:
|
|
|
|
|
Add: Tax Benefit on
Tax-Exempt Interest Income – Loans
|
103
|
62
|
107
|
37
|
Total
Tax Benefit on Tax-Exempt Interest Income
|
103
|
62
|
107
|
37
|
Tax-Equivalent
Net Interest Income
|
$23,738
|
$8,086
|
$22,200
|
$7,695
|
|
September
30, 2018
|
December 31,
2017
|
|
|
|
Nonaccrual Loans
|
|
|
Real
Estate
|
$6,521
|
$5,628
|
Commercial
|
6,307
|
599
|
Home
Equity
|
125
|
451
|
Other
|
390
|
226
|
|
|
|
Loans past due 90 days or more (excluding nonaccrual)
|
|
|
Real
Estate
|
1,484
|
143
|
Commercial
|
-
|
-
|
Home
Equity
|
401
|
-
|
Other
|
12
|
55
|
|
|
|
Total Nonperforming
loans
|
$15,240
|
$7,102
|
|
|
|
Restructured Loans
current and performing:
|
|
|
Real
Estate
|
6,101
|
7,710
|
Commercial
|
1,255
|
-
|
Home
Equity
|
-
|
-
|
Other
|
245
|
78
|
|
|
|
Nonperforming loans
as a percentage of loans held for investment
|
2.36%
|
1.15%
|
|
|
|
Net charge offs to
total loans held for investment
|
.19%
|
.24%
|
|
|
|
Allowance for loan
and lease losses to nonperforming loans
|
47.72%
|
85.10%
|
|
Nine Months
Ended
|
Nine Months
Ended
|
Three Months
Ended
|
Three Months
Ended
|
||||||||
|
September 30,
2018
|
September 30,
2017
|
September 30,
2018
|
September 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
|
$630,016
|
$25,975
|
5.51%
|
$599,198
|
$23,937
|
5.34%
|
$639,195
|
$8,924
|
5.54%
|
$611,426
|
$8,258
|
5.36%
|
Loans held for
sale
|
32,904
|
775
|
3.15%
|
36,026
|
774
|
2.87%
|
39,791
|
317
|
3.16%
|
45,007
|
329
|
2.90%
|
Federal funds
sold
|
4,708
|
62
|
1.76%
|
15,780
|
108
|
.92%
|
8,705
|
44
|
2.01%
|
11,131
|
37
|
1.32%
|
Interest bearing
deposits
|
985
|
11
|
1.49%
|
1,594
|
8
|
.67%
|
784
|
4
|
2.02%
|
2,569
|
4
|
.62%
|
Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable 3
|
13,755
|
313
|
3.04%
|
11,211
|
234
|
2.79%
|
14,153
|
101
|
2.83%
|
11,195
|
97
|
3.44%
|
Partially
taxable
|
124
|
-
|
-
|
125
|
-
|
-
|
123
|
-
|
-
|
125
|
-
|
-
|
Total earning
assets
|
$682,492
|
$27,136
|
5.32%
|
$663,934
|
$25,061
|
5.05%
|
$702,751
|
$9,390
|
5.30%
|
$681,453
|
$8,725
|
5.08%
|
Interest Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits
|
119,497
|
464
|
.52%
|
119,318
|
393
|
.44%
|
127,155
|
197
|
.61%
|
119,179
|
140
|
.47%
|
Savings
|
123,522
|
415
|
.45%
|
112,803
|
379
|
.45%
|
124,371
|
140
|
.45%
|
114,864
|
132
|
.46%
|
Time deposits
|
163,002
|
1,498
|
1.23%
|
157,579
|
1,175
|
1.00%
|
160,816
|
535
|
1.32%
|
161,487
|
426
|
1.05%
|
Short-term debt
|
22,242
|
282
|
1.70%
|
21,217
|
46
|
.29%
|
38,568
|
146
|
1.50%
|
32,832
|
14
|
.16%
|
Long-term debt
|
47,735
|
739
|
2.07%
|
53,968
|
868
|
2.15%
|
46,616
|
286
|
2.43%
|
51,169
|
318
|
2.47%
|
Total interest bearing
liabilities
|
$475,998
|
$3,398
|
.95%
|
$464,885
|
$2,861
|
.82%
|
$497,526
|
$1,304
|
1.04%
|
$479,531
|
$1,030
|
.86%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax equivalent net interest
income
|
|
$23,738
|
|
|
$22,200
|
|
|
$8,086
|
|
|
$7,695
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
margin
|
|
|
4.65%
|
|
|
4.47%
|
|
|
4.56%
|
|
|
4.48%
|
|
0 – 3
|
4 – 12
|
1 – 5
|
Over
5
|
Not
|
|
sds
|
Months
|
Months
|
Years
|
Years
|
Classified
|
Total
|
|
|
|
|
|
|
|
Uses of funds
|
|
|
|
|
|
|
Loans
|
|
|
|
|
|
|
Commercial
|
$41,871
|
$32,918
|
$111,884
|
$31,251
|
$-
|
$217,924
|
Installment
|
6,380
|
2,358
|
73,955
|
20,051
|
-
|
102,744
|
Real estate loans
for investments
|
98,680
|
49,503
|
163,182
|
11,802
|
-
|
323,167
|
Loans held for
sale
|
38,595
|
-
|
-
|
-
|
-
|
38,595
|
Credit
cards
|
2,949
|
-
|
-
|
-
|
-
|
2,949
|
Interest bearing
bank deposits
|
805
|
-
|
-
|
-
|
-
|
805
|
Federal funds
sold
|
6,313
|
|
|
|
|
6,313
|
Investment
securities
|
-
|
-
|
7,943
|
424
|
-
|
8,367
|
Total
|
$195,593
|
$84,779
|
$356,964
|
$63,528
|
$-
|
$700,864
|
|
|
|
|
|
|
|
Sources of funds
|
|
|
|
|
|
|
Interest bearing
demand deposits
|
$-
|
$45,761
|
$82,141
|
$18,190
|
$-
|
$146,092
|
Savings
deposits
|
-
|
24,224
|
72,672
|
24,224
|
-
|
121,120
|
Certificates of
deposit $100,000 and over
|
2,283
|
18,906
|
31,285
|
295
|
-
|
52,769
|
Other certificates
of deposit
|
7,074
|
32,669
|
64,947
|
401
|
-
|
105,091
|
Short-term
borrowings
|
30,000
|
-
|
-
|
-
|
-
|
30,000
|
Long-term
borrowings
|
6,107
|
5,907
|
30,687
|
3,625
|
-
|
46,326
|
Total
|
$45,464
|
$127,467
|
$281,732
|
$46,735
|
$-
|
$501,398
|
|
|
|
|
|
|
|
Discrete
Gap
|
$150,129
|
$(42,688)
|
$75,230
|
$16,793
|
$-
|
$199,464
|
|
|
|
|
|
|
|
Cumulative
Gap
|
$150,129
|
$107,441
|
$182,671
|
$199,464
|
$199,464
|
|
|
|
|
|
|
|
|
Ratio of Cumulative
Gap to Total Earning Assets
|
21.42%
|
15.33%
|
26.06%
|
28.46%
|
28.46%
|
|
|
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
|