These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Virginia
|
54-1280811
|
|
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
(I.R.S. Employer Identification No.)
|
| Large accelerated filer | o | Accelerated filer | o |
| Non-accelerated filer | o | Smaller reporting Company | þ |
| (Do not check if a smaller reporting company) | |||
|
Class
|
Outstanding at November 12, 2015
|
|
|
Common Stock, par value - $5
|
3,284,654 shares
|
| Index | ||
|
Page
|
||
|
Part I
|
Financial Information
|
3
|
|
3
|
||
|
4
|
||
|
5
|
||
|
6
|
||
|
7
|
||
|
8
|
||
|
10
|
||
| 26 | ||
|
37
|
||
|
37
|
||
|
Part II
|
Other Information
|
38
|
|
38
|
||
|
38
|
||
|
38
|
||
|
38
|
||
|
38
|
||
|
38
|
||
|
38
|
||
|
39
|
||
|
Certifications
|
|
|
|
Three Months Ended
|
||||||||
|
September 30,
|
||||||||
|
Interest income
|
2015
|
2014
|
||||||
|
Interest and fees from loans held for investment
|
$ | 7,086 | $ | 6,665 | ||||
|
Interest and fees from loans held for sale
|
295 | 164 | ||||||
|
Interest from federal funds sold
|
4 | 7 | ||||||
|
Interest from investment securities
|
66 | 37 | ||||||
|
Total interest income
|
7,451 | 6,873 | ||||||
|
Interest expense
|
||||||||
|
Interest from demand deposits
|
112 | 165 | ||||||
|
Interest from savings accounts
|
64 | 31 | ||||||
|
Interest from time deposits over $100,000
|
122 | 145 | ||||||
|
Interest from other time deposits
|
228 | 273 | ||||||
|
Total interest from deposits
|
526 | 614 | ||||||
|
Interest from short-term debt
|
24 | 2 | ||||||
|
Interest from long-term debt
|
172 | 292 | ||||||
|
Total interest expense
|
722 | 908 | ||||||
|
Net interest income
|
6,729 | 5,965 | ||||||
|
Provision for loan losses
|
- | 750 | ||||||
|
Net interest income after provision for loan losses
|
6,729 | 5,215 | ||||||
|
Noninterest income
|
||||||||
|
Service charges
|
257 | 275 | ||||||
|
Insurance and other commissions
|
260 | 202 | ||||||
|
Other
|
352 | 400 | ||||||
|
Income from bank owned life insurance
|
119 | 118 | ||||||
|
Total noninterest income
|
988 | 995 | ||||||
|
Noninterest expense
|
||||||||
|
Salaries
|
1,974 | 1,767 | ||||||
|
Employee benefits
|
555 | 514 | ||||||
|
Occupancy expense
|
164 | 150 | ||||||
|
Equipment expense
|
166 | 160 | ||||||
|
FDIC insurance assessment
|
132 | 180 | ||||||
|
Other
|
1,503 | 1,152 | ||||||
|
Total noninterest expense
|
4,494 | 3,923 | ||||||
|
Income before income taxes
|
3,223 | 2,287 | ||||||
|
Income tax expense
|
994 | 726 | ||||||
|
Consolidated net income – F&M Bank Corp.
|
2,229 | 1,561 | ||||||
|
Net income - Noncontrolling interest (income) loss
|
(39 | ) | 8 | |||||
|
Net Income – F & M Bank Corp
|
$ | 2,190 | $ | 1,569 | ||||
|
Dividends paid on preferred stock
|
128 | - | ||||||
|
Net income available to common stockholders
|
$ | 2,062 | $ | 1,569 | ||||
|
Per share data
|
||||||||
|
Net income available to common stockholders- basic
|
$ | .63 | $ | .48 | ||||
|
Net income available to common stockholders– diluted
|
$ | .59 | .48 | |||||
|
Cash dividends
|
$ | .18 | $ | .17 | ||||
|
Weighted average common shares outstanding – basic
|
3,291,133 | 3,289,743 | ||||||
|
Weighted average common shares outstanding - diluted
|
3,735,533 | 3,289,743 | ||||||
|
Nine Months Ended
|
||||||||
|
September 30,
|
||||||||
|
Interest income
|
2015
|
2014
|
||||||
|
Interest and fees from loans held for investment
|
$ | 20,813 | $ | 19,443 | ||||
|
Interest and fees from loans held for sale
|
808 | 228 | ||||||
|
Interest from federal funds sold
|
12 | 31 | ||||||
|
Interest from investment securities
|
202 | 136 | ||||||
|
Total interest income
|
21,835 | 19,838 | ||||||
|
Interest expense
|
||||||||
|
Interest from demand deposits
|
426 | 501 | ||||||
|
Interest from savings accounts
|
134 | 88 | ||||||
|
Interest from time deposits over $100,000
|
367 | 453 | ||||||
|
Interest from other time deposits
|
700 | 857 | ||||||
|
Total interest from deposits
|
1,627 | 1,899 | ||||||
|
Interest from short-term debt
|
54 | 6 | ||||||
|
Interest from long-term debt
|
424 | 872 | ||||||
|
Total interest expense
|
2,105 | 2,777 | ||||||
|
Net interest income
|
19,730 | 17,061 | ||||||
|
Provision for loan losses
|
300 | 2,250 | ||||||
|
Net interest income after provision for loan losses
|
19,430 | 14,811 | ||||||
|
Noninterest income
|
||||||||
|
Service charges
|
719 | 786 | ||||||
|
Insurance and other commissions
|
770 | 378 | ||||||
|
Other
|
1,037 | 1,192 | ||||||
|
Income from bank owned life insurance
|
354 | 349 | ||||||
|
Total noninterest income
|
2,880 | 2,705 | ||||||
|
Noninterest expense
|
||||||||
|
Salaries
|
5,667 | 5,114 | ||||||
|
Employee benefits
|
1,718 | 1,491 | ||||||
|
Occupancy expense
|
504 | 465 | ||||||
|
Equipment expense
|
480 | 442 | ||||||
|
FDIC insurance assessment
|
522 | 540 | ||||||
|
OREO expenses/losses
|
516 | - | ||||||
|
Other
|
3,965 | 3,410 | ||||||
|
Total noninterest expense
|
13,372 | 11,462 | ||||||
|
Income before income taxes
|
8,938 | 6,054 | ||||||
|
Income tax expense
|
2,586 | 1,844 | ||||||
|
Consolidated net income – F&M Bank Corp.
|
6,352 | 4,210 | ||||||
|
Net income - Noncontrolling interest (income) loss
|
(115 | ) | 26 | |||||
|
Net Income – F & M Bank Corp
|
$ | 6,237 | $ | 4,236 | ||||
|
Dividend paid/accumulated on preferred stock
|
383 | - | ||||||
|
Net income available to common stockholders
|
$ | 5,854 | $ | 4.236 | ||||
|
Per share data
|
||||||||
|
Net income available to common stockholders- basic
|
$ | 1.78 | $ | 1.38 | ||||
|
Net income available to common stockholders– diluted
|
$ | 1.67 | 1.38 | |||||
|
Cash dividends
|
$ | .54 | $ | .51 | ||||
|
Weighted average common shares outstanding - basic
|
3,292,709 | 3,061,432 | ||||||
|
Weighted average common shares outstanding – diluted
|
3,737,109 | 3,061,432 | ||||||
|
Nine Months Ended
|
Three Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
|||||||||||||
|
Net Income:
|
||||||||||||||||
|
Net Income – F & M Bank Corp
|
$ | 6,237 | $ | 4,236 | $ | 2,190 | $ | 1,569 | ||||||||
|
Net Income (loss) attributable to noncontrolling interest
|
115 | (26 | ) | 39 | (8 | ) | ||||||||||
|
Consolidated net income
|
6,352 | 4,210 | 2,229 | 1,561 | ||||||||||||
|
Other comprehensive income:
|
||||||||||||||||
|
Unrealized holding gains on available-for-sale securities
|
44 | 20 | 21 | 25 | ||||||||||||
|
Tax effect
|
(15 | ) | (7 | ) | (7 | ) | (9 | ) | ||||||||
|
Unrealized holding gain, net of tax
|
29 | 13 | 14 | 16 | ||||||||||||
|
Total other comprehensive income
|
29 | 13 | 14 | 16 | ||||||||||||
|
Comprehensive income
|
$ | 6,381 | $ | 4,223 | $ | 2,243 | $ | 1,577 | ||||||||
|
September 30,
|
December 31,
|
|||||||
|
2015
|
2014
|
|||||||
|
(Unaudited)
|
(Audited)
|
|||||||
|
Assets
|
||||||||
|
Cash and due from banks
|
$ | 6,420 | $ | 6,241 | ||||
|
Money market funds
|
490 | 911 | ||||||
|
Federal funds sold
|
- | 16,051 | ||||||
|
Cash and cash equivalents
|
6,910 | 23,203 | ||||||
|
Securities:
|
||||||||
|
Held to maturity – fair value of $125 in 2015 and $125 in 2014
|
125 | 125 | ||||||
|
Available for sale
|
13,173 | 13,215 | ||||||
|
Other investments
|
10,845 | 8,964 | ||||||
|
Loans held for sale
|
55,482 | 13,382 | ||||||
|
Loans held for investment
|
540,415 | 518,202 | ||||||
|
Less: allowance for loan losses
|
(8,870 | ) | (8,725 | ) | ||||
|
Net loans held for investment
|
531,545 | 509,477 | ||||||
|
Other real estate owned
|
2,462 | 3,507 | ||||||
|
Bank premises and equipment, net
|
7,369 | 6,458 | ||||||
|
Interest receivable
|
1,655 | 1,675 | ||||||
|
Goodwill
|
2,670 | 2,670 | ||||||
|
Bank owned life insurance
|
12,928 | 12,581 | ||||||
|
Other assets
|
10,937 | 10,051 | ||||||
|
Total assets
|
$ | 656,101 | $ | 605,308 | ||||
|
Liabilities
|
||||||||
|
Deposits:
|
||||||||
|
Noninterest bearing
|
$ | 126,299 | $ | 112,198 | ||||
|
Interest bearing:
|
||||||||
|
Demand
|
75,316 | 93,694 | ||||||
|
Money market accounts
|
26,581 | 25,900 | ||||||
|
Savings
|
86,093 | 64,249 | ||||||
|
Time deposits over $100,000
|
61,089 | 79,813 | ||||||
|
All other time deposits
|
108,439 | 115,651 | ||||||
|
Total deposits
|
483,817 | 491,505 | ||||||
|
Short-term debt
|
38,239 | 14,358 | ||||||
|
Accrued liabilities
|
13,314 | 11,772 | ||||||
|
Long-term debt
|
38,893 | 9,875 | ||||||
|
Total liabilities
|
574,263 | 527,510 | ||||||
|
Stockholders’ Equity
|
||||||||
|
Preferred Stock $5 par value, 400,000 shares authorized, issued and outstanding
|
9,425 | 9,425 | ||||||
|
Common stock, $5 par value, 6,000,000 shares authorized, 3,284,513 and
|
||||||||
|
3,287,470 shares issued and outstanding
|
16,423 | 16,459 | ||||||
|
Additional paid in capital – common stock
|
11,135 | 11,260 | ||||||
|
Retained earnings
|
46,629 | 42,554 | ||||||
|
Noncontrolling interest
|
524 | 426 | ||||||
|
Accumulated other comprehensive loss
|
(2,298 | ) | (2,326 | ) | ||||
|
Total stockholders’ equity
|
81,838 | 77,798 | ||||||
|
Total liabilities and stockholders’ equity
|
$ | 656,101 | $ | 605,308 | ||||
|
Nine Months Ended September 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Cash flows from operating activities
|
||||||||
|
Net income
|
$ | 6,237 | $ | 4,236 | ||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
|
Depreciation and amortization
|
525 | 449 | ||||||
|
Amortization of security premiums, net
|
109 | 61 | ||||||
|
Origination of loans held for sale
|
(56,301 | ) | (41,385 | ) | ||||
|
Sale of loans originated and held for sale
|
55,298 | 39,799 | ||||||
|
Provision for loan losses
|
300 | 2,250 | ||||||
|
(Increase) Decrease in interest receivable
|
20 | (38 | ) | |||||
|
Increase in other assets
|
(916 | ) | (2,492 | ) | ||||
|
Increase (decrease) in accrued expenses
|
1,660 | (65 | ) | |||||
|
Amortization of limited partnership investments
|
470 | 456 | ||||||
|
Income from bank owned life insurance
|
(354 | ) | (348 | ) | ||||
|
Loss on Other Real Estate Owned
|
511 | 43 | ||||||
|
Net adjustments
|
1,322 | (1,270 | ) | |||||
|
Net cash provided by operating activities
|
7,559 | 2,966 | ||||||
|
Cash flows from investing activities
|
||||||||
|
Purchase of investments available for sale
|
(10,540 | ) | (8,614 | ) | ||||
|
Proceeds from maturity of investments available for sale
|
8,167 | 27,323 | ||||||
|
Purchase of investments held to maturity
|
- | (125 | ) | |||||
|
Proceeds from maturity of investments held to maturity
|
- | 106 | ||||||
|
Net increase in loans held for investment
|
(22,195 | ) | (10,740 | ) | ||||
|
Net increase in participation loans held for sale
|
(41,098 | ) | (32,376 | ) | ||||
|
Proceeds from the sale of other real estate owned
|
361 | 779 | ||||||
|
Purchase of property and equipment
|
(1,435 | ) | (391 | ) | ||||
|
Net cash used in investing activities
|
(66,740 | ) | (24,038 | ) | ||||
|
Cash flows from financing activities
|
||||||||
|
Increase in demand and savings deposits
|
18,248 | 22,845 | ||||||
|
Decrease in time deposits
|
(25,936 | ) | 646 | |||||
|
Increase in short-term debt
|
23,881 | 361 | ||||||
|
Cash dividends paid
|
(2,161 | ) | (1,545 | ) | ||||
|
Proceeds from issuance of common stock
|
99 | 12,080 | ||||||
|
Repurchase of common stock
|
(261 | ) | - | |||||
|
Proceeds from long-term debt
|
30,000 | 10,000 | ||||||
|
Repayment of long-term debt
|
(982 | ) | (6,500 | ) | ||||
|
Net cash provided by financing activities
|
42,888 | 37,887 | ||||||
|
Net (Decrease) Increase in Cash and Cash Equivalents
|
(16,293 | ) | 16,815 | |||||
|
Cash and cash equivalents, beginning of period
|
23,203 | 6,545 | ||||||
|
Cash and cash equivalents, end of period
|
$ | 6,910 | $ | 23,360 | ||||
|
Supplemental disclosure
|
||||||||
|
Cash paid for:
|
||||||||
|
Interest expense
|
$ | 2,126 | $ | 2,745 | ||||
|
Income taxes
|
1,500 | 1,300 | ||||||
|
Transfers from loans to Other Real Estate Owned
|
155 | 2,930 | ||||||
|
Noncash exchange of other real estate owned
|
(328 | ) | (780 | ) | ||||
|
Nine Months Ended
|
||||||||
|
September 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Balance, beginning of period
|
$ | 77,798 | $ | 54,141 | ||||
|
Comprehensive income
|
||||||||
|
Net income – F & M Bank Corp
|
6,237 | 4,236 | ||||||
|
Net income attributable to noncontrolling interest
|
115 | (26 | ) | |||||
|
Net change in unrealized appreciation on securities available for sale, net of taxes
|
29 | 13 | ||||||
|
Total comprehensive income
|
6,381 | 4,223 | ||||||
|
Minority interest capital distributions
|
(18 | ) | 15 | |||||
|
Issuance of common stock
|
99 | 12,080 | ||||||
|
Repurchase of common stock
|
(261 | ) | - | |||||
|
Dividends paid
|
(2,161 | ) | (1,545 | ) | ||||
|
Balance, end of period
|
$ | 81,838 | $ | 68,914 | ||||
|
For the Nine months ended
|
For the Quarter ended
|
For the Nine months ended
|
For the Quarter ended
|
|||||||||||||
|
September 30,
2015
|
September 30,
2015
|
September 30,
2014
|
September 30,
2014
|
|||||||||||||
|
Earnings available to common stockholders:
|
||||||||||||||||
|
Net income
|
$ | 6,351,521 | $ | 2,229,213 | $ | 4,210,028 | $ | 1,561,179 | ||||||||
|
Minority interest
|
115,397 | 39,273 | 26,300 | 8,208 | ||||||||||||
|
Preferred stock dividends
|
382,500 | 127,500 | - | - | ||||||||||||
|
Net income available to common stockholders
|
$ | 5,853,624 | $ | 2,062,440 | $ | 4,236,328 | $ | 1,569,387 | ||||||||
|
Nine months ended September 30, 2015
|
Quarter ended September 30, 2015
|
|||||||||||||||||||||||
|
Income
|
Shares
|
Per Share
|
Income
|
Shares
|
Per Share
|
|||||||||||||||||||
|
Basic common EPS
|
$ | 5,853,624 | 3,292,709 | $ | 1.78 | $ | 2,062,440 | 3,291,133 | $ | 0.63 | ||||||||||||||
|
Effect of dilutive securities:
|
||||||||||||||||||||||||
|
Convertible preferred stock
|
382,500 | 444,400 | (0.08 | ) | 127,500 | 444,400 | (0.04 | ) | ||||||||||||||||
|
Diluted common EPS
|
$ | 6,236,124 | 3,737,109 | $ | 1.67 | $ | 2,189,940 | 3,735,533 | $ | 0.59 | ||||||||||||||
|
2015
|
2014
|
|||||||||||||||
|
Market
|
Market
|
|||||||||||||||
|
Cost
|
Value
|
Cost
|
Value
|
|||||||||||||
|
Securities held to maturity
|
||||||||||||||||
|
U. S. Treasury and agency obligations
|
$ | 125 | $ | 125 | $ | 125 | $ | 125 | ||||||||
|
Total
|
$ | 125 | $ | 125 | $ | 125 | $ | 125 | ||||||||
|
September 30, 2015
Unrealized
|
Market
|
|||||||||||||||
|
Cost
|
Gains
|
Losses
|
Value
|
|||||||||||||
|
Securities available for sale
|
||||||||||||||||
|
U. S. Treasury
|
$ | 4,018 | $ | 29 | $ | - | $ | 4,047 | ||||||||
|
Government sponsored enterprises
|
8,115 | 10 | 6 | 8,119 | ||||||||||||
|
M
ortgage-backed securities
|
858 | 14 | - | 872 | ||||||||||||
|
Corporate equities
|
135 | - | - | 135 | ||||||||||||
|
Total
|
$ | 13,126 | $ | 53 | $ | 6 | $ | 13,173 | ||||||||
|
December 31, 2014
Unrealized
|
Market
|
|||||||||||||||
|
Cost
|
Gains
|
Losses
|
Value
|
|||||||||||||
|
Securities available for sale
|
||||||||||||||||
|
U. S. Treasury
|
$ | 4,026 | $ | - | $ | 6 | $ | 4,020 | ||||||||
|
Government sponsored enterprises
|
8,039 | 9 | 10 | 8,038 | ||||||||||||
|
Mortgage-backed securities
|
1,011 | 11 | - | 1,022 | ||||||||||||
|
Corporate equities
|
135 | - | - | 135 | ||||||||||||
|
Total
|
$ | 13,211 | $ | 20 | $ | 16 | $ | 13,215 | ||||||||
|
Securities Held to Maturity
|
Securities Available for Sale
|
|||||||||||||||
|
Amortized
|
Fair
|
Amortized
|
Fair
|
|||||||||||||
|
Cost
|
Value
|
Cost
|
Value
|
|||||||||||||
|
Due in one year or less
|
$ | 125 | $ | 125 | $ | - | $ | - | ||||||||
|
Due after one year through five years
|
- | - | 12,133 | 12,166 | ||||||||||||
|
Due after five years
|
- | - | 993 | 1,007 | ||||||||||||
|
Total
|
$ | 125 | $ | 125 | $ | 13,126 | $ | 13,173 | ||||||||
|
Less than 12 Months
|
More than 12 Months
|
Total
|
||||||||||||||||||||||
|
Fair
Value
|
Unrealized Losses
|
Fair
Value
|
Unrealized Losses
|
Fair
Value
|
Unrealized Losses
|
|||||||||||||||||||
|
September 30, 2015
|
||||||||||||||||||||||||
|
U. S. Treasury
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||
|
Government sponsored Enterprises
|
4,013 | (6 | ) | - | - | 4,013 | (6 | ) | ||||||||||||||||
|
Total
|
$ | 4,013 | $ | (6 | ) | $ | - | $ | - | $ | 4,013 | $ | (6 | ) | ||||||||||
|
December 31, 2014
|
||||||||||||||||||||||||
|
U. S. Treasury
|
$ | 4,020 | $ | (6 | ) | $ | - | $ | - | $ | 4,020 | $ | (6 | ) | ||||||||||
|
Government sponsored Enterprises
|
2,004 | (2 | ) | 1,991 | (8 | ) | 3,995 | (10 | ) | |||||||||||||||
|
Total
|
$ | 6,024 | $ | (8 | ) | $ | 1,991 | $ | (8 | ) | $ | 8,015 | $ | (16 | ) | |||||||||
|
2015
|
2014
|
|||||||
|
Construction/Land Development
|
$ | 68,597 | $ | 67,181 | ||||
|
Farmland
|
12,739 | 12,507 | ||||||
|
Real Estate
|
165,324 | 162,249 | ||||||
|
Multi-Family
|
11,949 | 11,775 | ||||||
|
Commercial Real Estate
|
127,197 | 122,305 | ||||||
|
Home Equity – closed end
|
9,270 | 9,394 | ||||||
|
Home Equity – open end
|
55,202 | 52,182 | ||||||
|
Commercial & Industrial – Non-Real Estate
|
27,545 | 28,161 | ||||||
|
Consumer
|
7,979 | 9,110 | ||||||
|
Dealer Finance
|
52,032 | 40,633 | ||||||
|
Credit Cards
|
2,581 | 2,705 | ||||||
|
Total
|
$ | 540,415 | $ | 518,202 | ||||
|
Unpaid
|
Average
|
Interest
|
||||||||||||||||||
|
September 30, 2015
|
Recorded
|
Principal
|
Related
|
Recorded
|
Income
|
|||||||||||||||
|
Investment
|
Balance
|
Allowance
|
Investment
|
Recognized
|
||||||||||||||||
|
Impaired loans without a valuation allowance:
|
||||||||||||||||||||
|
Construction/Land Development
|
$ | 3,307 | $ | 3,445 | $ | - | $ | 4,349 | $ | 110 | ||||||||||
|
Farmland
|
- | - | - | - | - | |||||||||||||||
|
Real Estate
|
1,051 | 1,051 | - | 543 | 43 | |||||||||||||||
|
Multi-Family
|
- | - | - | - | - | |||||||||||||||
|
Commercial Real Estate
|
322 | 322 | - | 1,162 | 13 | |||||||||||||||
|
Home Equity – closed end
|
- | - | - | - | - | |||||||||||||||
|
Home Equity – open end
|
1,559 | 1,559 | - | 1,281 | 82 | |||||||||||||||
|
Commercial & Industrial – Non-Real Estate
|
183 | 183 | - | 189 | 9 | |||||||||||||||
|
Consumer
|
19 | 19 | - | 4 | - | |||||||||||||||
|
Credit cards
|
- | - | - | - | - | |||||||||||||||
|
Dealer Finance
|
- | - | - | - | 2 | |||||||||||||||
| 6,441 | 6,579 | 7,528 | 259 | |||||||||||||||||
|
Impaired loans with a valuation allowance
|
||||||||||||||||||||
|
Construction/Land Development
|
12,258 | 12,258 | 2,063 | 13,074 | 220 | |||||||||||||||
|
Farmland
|
- | - | - | - | - | |||||||||||||||
|
Real Estate
|
753 | 753 | 52 | 817 | 43 | |||||||||||||||
|
Multi-Family
|
- | - | - | - | - | |||||||||||||||
|
Commercial Real Estate
|
895 | 895 | 24 | 925 | 3 | |||||||||||||||
|
Home Equity – closed end
|
- | - | - | - | - | |||||||||||||||
|
Home Equity – open end
|
1,649 | 1,649 | 47 | 330 | 58 | |||||||||||||||
|
Commercial & Industrial – Non-Real Estate
|
- | - | - | - | - | |||||||||||||||
|
Consumer
|
- | - | - | - | - | |||||||||||||||
|
Credit cards
|
- | - | - | - | - | |||||||||||||||
|
Dealer Finance
|
40 | 40 | 11 | 32 | 3 | |||||||||||||||
| 15,595 | 15,595 | 2,197 | 15,178 | 327 | ||||||||||||||||
|
Total impaired loans
|
$ | 22,036 | $ | 22,174 | $ | 2,197 | $ | 22,706 | $ | 586 | ||||||||||
|
Unpaid
|
Average
|
Interest
|
||||||||||||||||||
|
December 31, 2014
|
Recorded
|
Principal
|
Related
|
Recorded
|
Income
|
|||||||||||||||
|
Investment
|
Balance
|
Allowance
|
Investment
|
Recognized
|
||||||||||||||||
|
Impaired loans without a valuation allowance:
|
||||||||||||||||||||
|
Construction/Land Development
|
$ | 4,982 | $ | 5,402 | $ | - | $ | 5,412 | $ | 251 | ||||||||||
|
Farmland
|
- | - | - | 1,163 | - | |||||||||||||||
|
Real Estate
|
141 | 141 | - | 85 | 5 | |||||||||||||||
|
Multi-Family
|
- | - | - | - | - | |||||||||||||||
|
Commercial Real Estate
|
1,159 | 1,459 | - | 1,450 | 66 | |||||||||||||||
|
Home Equity – closed end
|
- | - | - | 123 | - | |||||||||||||||
|
Home Equity – open end
|
1,649 | 1,649 | - | 330 | 57 | |||||||||||||||
|
Commercial & Industrial – Non-Real Estate
|
191 | 191 | - | 237 | 11 | |||||||||||||||
|
Consumer
|
- | - | - | - | - | |||||||||||||||
|
Credit cards
|
- | - | - | - | - | |||||||||||||||
|
Dealer Finance
|
- | - | - | - | - | |||||||||||||||
| 8,122 | 8,842 | 8,800 | 390 | |||||||||||||||||
|
Impaired loans with a valuation allowance
|
||||||||||||||||||||
|
Construction/Land Development
|
12,976 | 14,749 | 1,469 | 12,056 | 326 | |||||||||||||||
|
Farmland
|
- | - | - | - | - | |||||||||||||||
|
Real Estate
|
926 | 926 | 101 | 988 | 105 | |||||||||||||||
|
Multi-Family
|
- | - | - | - | - | |||||||||||||||
|
Commercial Real Estate
|
938 | 938 | 47 | 1,030 | 4 | |||||||||||||||
|
Home Equity – closed end
|
- | - | - | 72 | - | |||||||||||||||
|
Home Equity – open end
|
- | - | - | 40 | - | |||||||||||||||
|
Commercial & Industrial – Non-Real Estate
|
- | - | - | - | - | |||||||||||||||
|
Consumer
|
- | - | - | - | - | |||||||||||||||
|
Credit cards
|
- | - | - | - | - | |||||||||||||||
|
Dealer Finance
|
- | - | - | - | - | |||||||||||||||
| 14,840 | 16,613 | 1,617 | 14,186 | 435 | ||||||||||||||||
|
Total impaired loans
|
$ | 22,962 | $ | 25,455 | $ | 1,617 | $ | 22,986 | $ | 825 | ||||||||||
|
For the nine months ended September 30, 2015
|
Beginning Balance
|
Charge-offs
|
Recoveries
|
Provision
|
Ending Balance
|
Individually Evaluated for Impairment
|
Collectively Evaluated for Impairment
|
|||||||||||||||||||||
|
Allowance for loan losses:
|
||||||||||||||||||||||||||||
|
Construction/Land Development
|
$ | 4,738 | $ | 138 | $ | 83 | $ | 471 | $ | 5,154 | $ | 2,063 | $ | 3,091 | ||||||||||||||
|
Farmland
|
102 | - | - | (15 | ) | 87 | - | 87 | ||||||||||||||||||||
|
Real Estate
|
623 | 25 | - | (112 | ) | 486 | 51 | 435 | ||||||||||||||||||||
|
Multi-Family
|
95 | - | - | (13 | ) | 82 | - | 82 | ||||||||||||||||||||
|
Commercial Real Estate
|
126 | - | 47 | (78 | ) | 95 | 24 | 71 | ||||||||||||||||||||
|
Home Equity – closed end
|
188 | 26 | 6 | (8 | ) | 160 | - | 160 | ||||||||||||||||||||
|
Home Equity – open end
|
154 | 51 | - | 82 | 185 | 48 | 137 | |||||||||||||||||||||
|
Commercial & Industrial – Non-Real Estate
|
1,014 | - | 60 | (246 | ) | 828 | - | 828 | ||||||||||||||||||||
|
Consumer
|
214 | 23 | 23 | (9 | ) | 205 | - | 205 | ||||||||||||||||||||
|
Dealer Finance
|
1,336 | 111 | 20 | 232 | 1,477 | 11 | 1,466 | |||||||||||||||||||||
|
Credit Cards
|
135 | 56 | 36 | (4 | ) | 111 | - | 111 | ||||||||||||||||||||
|
Total
|
$ | 8,725 | $ | 430 | $ | 275 | $ | 300 | $ | 8,870 | $ | 2,197 | $ | 6,673 | ||||||||||||||
|
For the year ended December 31, 2014
|
Beginning Balance
|
Charge-offs
|
Recoveries
|
Provision
|
Ending Balance
|
Individually Evaluated for Impairment
|
Collectively Evaluated for Impairment
|
|||||||||||||||||||||
|
Allowance for loan losses:
|
||||||||||||||||||||||||||||
|
Construction/Land Development
|
$ | 4,007 | $ | 1,611 | $ | 223 | $ | 2,119 | $ | 4,738 | $ | 1,469 | $ | 3,269 | ||||||||||||||
|
Farmland
|
(2 | ) | - | - | 104 | 102 | - | 102 | ||||||||||||||||||||
|
Real Estate
|
400 | 208 | - | 431 | 623 | 101 | 522 | |||||||||||||||||||||
|
Multi-Family
|
- | - | - | 95 | 95 | - | 95 | |||||||||||||||||||||
|
Commercial Real Estate
|
777 | - | 108 | (759 | ) | 126 | 47 | 79 | ||||||||||||||||||||
|
Home Equity – closed end
|
157 | - | - | 31 | 188 | - | 188 | |||||||||||||||||||||
|
Home Equity – open end
|
476 | 80 | - | (242 | ) | 154 | - | 154 | ||||||||||||||||||||
|
Commercial & Industrial – Non-Real Estate
|
1,464 | 385 | 356 | (421 | ) | 1,014 | - | 1,014 | ||||||||||||||||||||
|
Consumer
|
156 | 33 | 33 | 58 | 214 | - | 214 | |||||||||||||||||||||
|
Dealer Finance
|
628 | 107 | 6 | 809 | 1,336 | - | 1,336 | |||||||||||||||||||||
|
Credit Cards
|
121 | 46 | 35 | 25 | 135 | - | 135 | |||||||||||||||||||||
|
Total
|
$ | 8,184 | $ | 2,470 | $ | 761 | $ | 2,250 | $ | 8,725 | $ | 1,617 | $ | 7,108 | ||||||||||||||
|
September 30, 2015
|
Loan Receivable
|
Individually Evaluated for Impairment
|
Collectively Evaluated for Impairment
|
|||||||||
|
Construction/Land Development
|
$ | 68,597 | $ | 15,565 | $ | 53,032 | ||||||
|
Farmland
|
12,739 | - | 12,739 | |||||||||
|
Real Estate
|
165,324 | 1,804 | 163,520 | |||||||||
|
Multi-Family
|
11,949 | - | 11,949 | |||||||||
|
Commercial Real Estate
|
127,197 | 1,217 | 125,980 | |||||||||
|
Home Equity – closed end
|
9,270 | - | 9,270 | |||||||||
|
Home Equity –open end
|
55,202 | 3,208 | 51,994 | |||||||||
|
Commercial & Industrial – Non-Real Estate
|
27,545 | 183 | 27,362 | |||||||||
|
Consumer
|
7,979 | 19 | 7,960 | |||||||||
|
Dealer Finance
|
52,032 | 40 | 51,992 | |||||||||
|
Credit Cards
|
2,581 | - | 2,581 | |||||||||
| $ | 540,415 | $ | 22,036 | $ | 518,379 | |||||||
|
Total
|
||||||||||||
|
December 31, 2014
|
Loan Receivable
|
Individually Evaluated for Impairment
|
Collectively Evaluated for Impairment
|
|||||||||
|
Construction/Land Development
|
$ | 67,181 | $ | 17,958 | $ | 49,223 | ||||||
|
Farmland
|
12,507 | - | 12,507 | |||||||||
|
Real Estate
|
162,249 | 1,067 | 161,182 | |||||||||
|
Multi-Family
|
11,775 | - | 11,775 | |||||||||
|
Commercial Real Estate
|
122,305 | 2,097 | 120,208 | |||||||||
|
Home Equity – closed end
|
9,394 | - | 9,394 | |||||||||
|
Home Equity –open end
|
52,182 | 1,649 | 50,533 | |||||||||
|
Commercial & Industrial – Non-Real Estate
|
28,161 | 191 | 27,970 | |||||||||
|
Consumer
|
9,110 | - | 9,110 | |||||||||
|
Dealer Finance
|
40,633 | 40,633 | ||||||||||
|
Credit Cards
|
2,705 | - | 2,705 | |||||||||
| $ | 518,202 | $ | 22,962 | $ | 495,240 | |||||||
|
Total
|
||||||||||||
|
30-59 Days Past due
|
60-89 Days Past Due
|
Greater than 90 Days (excluding non-accrual)
|
Non-Accrual Loans
|
Total Past Due
|
Current
|
Total Loan Receivable
|
||||||||||||||||||||||
|
September 30, 2015
|
||||||||||||||||||||||||||||
|
Construction/Land Development
|
$ | 254 | $ | 2,030 | $ | - | $ | 4,761 | $ | 7,045 | $ | 61,552 | $ | 68,597 | ||||||||||||||
|
Farmland
|
- | - | - | - | - | 12,739 | 12,739 | |||||||||||||||||||||
|
Real Estate
|
2,954 | 1,118 | 62 | 1,066 | 5,200 | 160,124 | 165,324 | |||||||||||||||||||||
|
Multi-Family
|
- | - | - | - | - | 11,949 | 11,949 | |||||||||||||||||||||
|
Commercial Real Estate
|
315 | - | - | - | 315 | 126,882 | 127,197 | |||||||||||||||||||||
|
Home Equity – closed end
|
42 | 4 | - | - | 46 | 9,224 | 9,270 | |||||||||||||||||||||
|
Home Equity – open end
|
520 | 224 | 30 | 41 | 815 | 54,387 | 55,202 | |||||||||||||||||||||
|
Commercial & Industrial – Non- Real Estate
|
33 | 59 | - | 75 | 167 | 27,378 | 27,545 | |||||||||||||||||||||
|
Consumer
|
44 | 15 | - | - | 59 | 7,920 | 7,979 | |||||||||||||||||||||
|
Dealer Finance
|
706 | 286 | - | 349 | 1,341 | 50,691 | 52,032 | |||||||||||||||||||||
|
Credit Cards
|
36 | 8 | 2 | - | 46 | 2,535 | 2,581 | |||||||||||||||||||||
|
Total
|
$ | 4,904 | $ | 3,744 | $ | 94 | $ | 6,292 | $ | 15,034 | $ | 525,381 | $ | 540,415 | ||||||||||||||
|
30-59 Days Past due
|
60-89 Days Past Due
|
Greater than 90 Days (excluding non-accrual)
|
Non-Accrual Loans
|
Total Past Due
|
Current
|
Total Loan Receivable
|
||||||||||||||||||||||
|
December 31, 2014
|
||||||||||||||||||||||||||||
|
Construction/Land Development
|
$ | 205 | $ | 166 | $ | - | $ | 4,508 | $ | 4,879 | $ | 62,302 | $ | 67,181 | ||||||||||||||
|
Farmland
|
- | - | - | - | - | 12,507 | 12,507 | |||||||||||||||||||||
|
Real Estate
|
5,085 | 635 | - | 973 | 6,693 | 155,556 | 162,249 | |||||||||||||||||||||
|
Multi-Family
|
- | - | - | - | - | 11,775 | 11,775 | |||||||||||||||||||||
|
Commercial Real Estate
|
747 | - | - | 1,165 | 1,912 | 120,393 | 122,305 | |||||||||||||||||||||
|
Home Equity – closed end
|
162 | 15 | - | 10 | 187 | 9,207 | 9,394 | |||||||||||||||||||||
|
Home Equity – open end
|
730 | 25 | - | 143 | 898 | 51,284 | 52,182 | |||||||||||||||||||||
|
Commercial & Industrial – Non- Real Estate
|
- | - | - | 14 | 14 | 28,147 | 28,161 | |||||||||||||||||||||
|
Consumer
|
290 | 9 | - | - | 299 | 8,811 | 9,110 | |||||||||||||||||||||
|
Dealer Finance
|
696 | 189 | - | 161 | 1,046 | 39,587 | 40,633 | |||||||||||||||||||||
|
Credit Cards
|
36 | - | 1 | - | 37 | 2,668 | 2,705 | |||||||||||||||||||||
|
Total
|
$ | 7,951 | $ | 1,039 | $ | 1 | $ | 6,974 | $ | 15,965 | $ | 502,237 | $ | 518,202 | ||||||||||||||
|
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
|
$ | - | $ | 342 | $ | 8,053 | $ | 31,514 | $ | 8,538 | $ | 5,757 | $ | 14,393 | $ | - | $ | 68,597 | ||||||||||||||||||
|
Farmland
|
66 | - | 1,936 | 3,688 | 4,968 | 2,081 | - | - | 12,739 | |||||||||||||||||||||||||||
|
Real Estate
|
- | 1,028 | 56,568 | 72,890 | 23,131 | 8,297 | 3,410 | - | 165,324 | |||||||||||||||||||||||||||
|
Multi-Family
|
- | 410 | 3,974 | 3,078 | 4,487 | - | - | - | 11,949 | |||||||||||||||||||||||||||
|
Commercial Real Estate
|
- | 1,721 | 27,312 | 69,002 | 20,126 | 7,733 | 1,303 | - | 127,197 | |||||||||||||||||||||||||||
|
Home Equity – closed end
|
- | - | 3,675 | 3,772 | 1,682 | 123 | 18 | - | 9,270 | |||||||||||||||||||||||||||
|
Home Equity – open end
|
- | 1,713 | 14,955 | 29,700 | 4,400 | 399 | 4,035 | - | 55,202 | |||||||||||||||||||||||||||
|
Commercial & Industrial (Non-Real Estate)
|
523 | 75 | 6,941 | 17,304 | 2,130 | 461 | 111 | - | 27,545 | |||||||||||||||||||||||||||
|
Total
|
$ | 589 | $ | 5,289 | $ | 123,414 | $ | 230,948 | $ | 69,462 | $ | 24,851 | $ | 23,270 | $ | - | $ | 477,823 | ||||||||||||||||||
|
Credit Cards
|
Consumer
|
|||||||
|
Performing
|
$ | 2,579 | $ | 59,662 | ||||
|
Non performing
|
2 | 349 | ||||||
|
Total
|
$ | 2,581 | $ | 60,011 | ||||
|
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
|
$ | - | $ | 165 | $ | 8,460 | $ | 24,227 | $ | 9,605 | $ | 3,815 | $ | 20,909 | $ | - | $ | 67,181 | ||||||||||||||||||
|
Farmland
|
68 | - | 1,640 | 3,451 | 5,228 | - | 2,120 | - | 12,507 | |||||||||||||||||||||||||||
|
Real Estate
|
- | 629 | 60,290 | 66,464 | 23,934 | 7,083 | 3,849 | - | 162,249 | |||||||||||||||||||||||||||
|
Multi-Family
|
- | 468 | 4,145 | 2,183 | 4,979 | - | - | - | 11,775 | |||||||||||||||||||||||||||
|
Commercial Real Estate
|
- | 1,687 | 22,800 | 65,653 | 19,058 | 10,571 | 2,536 | - | 122,305 | |||||||||||||||||||||||||||
|
Home Equity – closed end
|
- | - | 4,327 | 3,090 | 1,812 | 154 | 11 | - | 9,394 | |||||||||||||||||||||||||||
|
Home Equity – open end
|
- | 1,555 | 13,433 | 28,425 | 4,309 | 1,936 | 2,524 | - | 52,182 | |||||||||||||||||||||||||||
|
Commercial & Industrial (Non-Real Estate)
|
643 | 74 | 4,692 | 18,039 | 3,948 | 735 | 30 | - | 28,161 | |||||||||||||||||||||||||||
|
Total
|
$ | 711 | $ | 4,578 | $ | 119,787 | $ | 211,532 | $ | 72,873 | $ | 24,294 | $ | 31,979 | $ | - | $ | 465,754 | ||||||||||||||||||
|
Credit Cards
|
Consumer
|
|||||||
|
Performing
|
$ | 2,704 | $ | 49,582 | ||||
|
Non performing
|
1 | 161 | ||||||
|
Total
|
$ | 2,705 | $ | 49,743 | ||||
|
Nine Months Ended
|
Three Months Ended
|
|||||||||||||||
|
September 30,
2015
|
September 30,
2014
|
September 30,
2015
|
September 30,
2014
|
|||||||||||||
|
Service cost
|
$ | 486,251 | $ | 375,771 | $ | 162,084 | $ | 125,257 | ||||||||
|
Interest cost
|
308,208 | 283,281 | 102,736 | 94,427 | ||||||||||||
|
Expected return on plan assets
|
(629,114 | ) | (523,689 | ) | (209,705 | ) | (174,563 | ) | ||||||||
|
Amortization of net obligation at transition
|
- | - | - | - | ||||||||||||
|
Amortization of prior service cost
|
(11,427 | ) | (11,427 | ) | (3,809 | ) | (3,809 | ) | ||||||||
|
Amortization of net (gain) or loss
|
135,482 | 27,084 | 45,161 | 9,028 | ||||||||||||
|
Net periodic pension cost
|
$ | 289,400 | $ | 151,020 | $ | 96,467 | $ | 50,340 | ||||||||
|
Fair Value at September 30, 2015
|
Valuation Technique
|
Significant Unobservable Inputs
|
Range
|
||||||||
|
Impaired Loans
|
$ | 13,398 |
Discounted appraised value
|
Discount for selling costs and age of appraisals
|
15%-55 | % | |||||
|
Other Real Estate Owned
|
$ | 2,462 |
Discounted appraised value
|
Discount for selling costs and age of appraisals
|
15%-55 | % | |||||
|
Fair Value at December 31, 2014
|
Valuation Technique
|
Significant Unobservable Inputs
|
Range
|
||||||||
|
Impaired Loans
|
$ | 13,223 |
Discounted appraised value
|
Discount for selling costs and age of appraisals
|
15%-55 | % | |||||
|
Other Real Estate Owned
|
$ | 3,507 |
Discounted appraised value
|
Discount for selling costs and age of appraisals
|
15%-55 | % | |||||
|
September 30, 2015
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
|
U.S. Treasury Securities
|
$ | 4,047 | $ | - | $ | 4,047 | ||||||||||
|
Government sponsored enterprises
|
8,119 | - | 8,119 | - | ||||||||||||
|
Mortgage-backed securities
|
872 | - | 872 | - | ||||||||||||
|
Marketable equities
|
135 | - | 135 | - | ||||||||||||
|
Investment securities available for sale
|
$ | 13,173 | $ | - | $ | 13,173 | $ | - | ||||||||
|
Total assets at fair value
|
$ | 13,173 | $ | - | $ | 13,173 | $ | - | ||||||||
|
Total liabilities at fair value
|
$ | - | $ | - | $ | - | $ | - | ||||||||
|
Derivative financial instruments at fair value
|
$ | 34 | $ | - | $ | 34 | $ | - | ||||||||
|
December 31, 2014
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
|
U. S. Treasuries
|
$ | 4,020 | $ | - | $ | 4,020 | $ | - | ||||||||
|
Government sponsored enterprises
|
8,038 | - | 8,038 | - | ||||||||||||
|
Mortgage-backed securities
|
1,022 | - | 1,022 | - | ||||||||||||
|
Marketable equities
|
135 | - | 135 | - | ||||||||||||
|
Investment securities available for sale
|
13,215 | - | 13,215 | - | ||||||||||||
|
Total assets at fair value
|
13,215 | - | 13,215 | - | ||||||||||||
|
Total liabilities at fair value
|
$ | - | $ | - | $ | - | $ | - | ||||||||
|
Derivative financial instruments at fair value
|
$ | 33 | $ | - | $ | 33 | $ | - | ||||||||
|
September 30, 2015
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
|
Other Real Estate Owned
|
$ | 2,462 | - | - | $ | 2,462 | ||||||||||
| - | - | |||||||||||||||
|
Construction/Land Development
|
10,195 | - | - | 10,195 | ||||||||||||
|
Farmland
|
- | - | - | - | ||||||||||||
|
Real Estate
|
702 | - | - | 702 | ||||||||||||
|
Multi-Family
|
- | - | - | - | ||||||||||||
|
Commercial Real Estate
|
871 | - | - | 871 | ||||||||||||
|
Home Equity – closed end
|
- | - | - | - | ||||||||||||
|
Home Equity – open end
|
1,601 | - | - | 1,601 | ||||||||||||
|
Commercial & Industrial – Non-Real Estate
|
- | - | - | - | ||||||||||||
|
Consumer
|
- | - | - | - | ||||||||||||
|
Credit cards
|
- | - | - | - | ||||||||||||
|
Dealer Finance
|
29 | - | - | 29 | ||||||||||||
|
Total Impaired loans
|
13,398 | - | - | 13,398 | ||||||||||||
|
Total assets at fair value
|
$ | 15,860 | $ | - | $ | - | $ | 15,860 | ||||||||
|
Total liabilities at fair value
|
$ | - | $ | - | $ | - | $ | - | ||||||||
|
December 31, 2014
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
|
Other Real Estate Owned
|
$ | 3,507 | - | - | $ | 3,507 | ||||||||||
| - | - | |||||||||||||||
|
Construction/Land Development
|
11,507 | - | - | 11,507 | ||||||||||||
|
Farmland
|
- | - | - | - | ||||||||||||
|
Real Estate
|
825 | - | - | 825 | ||||||||||||
|
Multi-Family
|
- | - | - | - | ||||||||||||
|
Commercial Real Estate
|
891 | - | - | 891 | ||||||||||||
|
Home Equity – closed end
|
- | - | - | - | ||||||||||||
|
Home Equity – open end
|
- | - | - | - | ||||||||||||
|
Commercial & Industrial – Non-Real Estate
|
- | - | - | - | ||||||||||||
|
Consumer
|
- | - | - | - | ||||||||||||
|
Credit cards
|
- | - | - | - | ||||||||||||
|
Dealer Finance
|
- | - | - | - | ||||||||||||
|
Total Impaired loans
|
13,223 | - | - | 13,223 | ||||||||||||
|
Total assets at fair value
|
$ | 16,730 | - | $ | - | $ | 16,730 | |||||||||
|
Total liabilities at fair value
|
$ | - | $ | - | $ | - | $ | - | ||||||||
|
September 30, 2015
|
December 31, 2014
|
|||||||||||||||
|
Estimated
|
Carrying
|
Estimated
|
Carrying
|
|||||||||||||
|
Fair Value
|
Value
|
Fair Value
|
Value
|
|||||||||||||
|
Financial Assets
|
||||||||||||||||
|
Loans, gross
|
$ | 568,774 | $ | 540,415 | $ | 551,338 | $ | 518,202 | ||||||||
|
Financial Liabilities
|
||||||||||||||||
|
Time deposits
|
$ | 170,548 | $ | 169,528 | 196,826 | 195,464 | ||||||||||
|
Long-term debt
|
$ | 39,610 | $ | 38,893 | 9,862 | 9,875 | ||||||||||
|
Nine months ended September 30, 2015
|
||||||||||||
|
Pre-Modification
|
Post-Modification
|
|||||||||||
|
Outstanding
|
Outstanding
|
|||||||||||
|
Troubled Debt Restructurings
|
Number of Contracts
|
Recorded Investment
|
Recorded Investment
|
|||||||||
|
Commercial
|
1 | $ | 978 | $ | 978 | |||||||
|
Real Estate
|
5 | 3,342 | 3,342 | |||||||||
|
Home Equity
|
5 | 1,648 | 1,648 | |||||||||
|
Consumer
|
4 | 40 | 40 | |||||||||
|
Total
|
15 | $ | 6,008 | $ | 6,008 | |||||||
|
Three Months ended September 30, 2015
|
||||||||||||
|
Pre-Modification
|
Post-Modification
|
|||||||||||
|
Outstanding
|
Outstanding
|
|||||||||||
|
Number of Contracts
|
Recorded Investment
|
Recorded Investment
|
||||||||||
|
Troubled Debt Restructurings
|
||||||||||||
|
Commercial
|
1 | $ | 978 | $ | 978 | |||||||
|
Real Estate
|
1 | 612 | $ | 612 | ||||||||
|
Home Equity
|
5 | 1,648 | 1,648 | |||||||||
|
Total
|
7 | $ | 3,238 | $ | 3,238 | |||||||
|
Nine months ended September 30, 2014
|
||||||||||||
|
Pre-Modification
|
Post-Modification
|
|||||||||||
|
Outstanding
|
Outstanding
|
|||||||||||
|
Number of Contracts
|
Recorded Investment
|
Recorded Investment
|
||||||||||
|
Troubled Debt Restructurings
|
||||||||||||
|
Commercial
|
$ | - | $ | - | ||||||||
|
Real Estate
|
2 | 181 | 181 | |||||||||
|
Home Equity
|
- | - | ||||||||||
|
Credit Cards
|
- | - | ||||||||||
|
Consumer
|
1 | 23 | 23 | |||||||||
|
Total
|
$ | 204 | $ | 204 | ||||||||
|
In thousands
|
2015
|
2014
|
||||||
|
Net Income from Bank Operations
|
$ | 6,090 | $ | 4,141 | ||||
|
Income from Parent Company Activities
|
147 | 95 | ||||||
|
Net Income for the nine months ended September 30
|
$ | 6,237 | $ | 4,236 | ||||
|
September 30,
2015
|
December 31,
2014
|
|||||||
|
Nonaccrual Loans
|
||||||||
|
Real Estate
|
$ | 5,828 | $ | 5,481 | ||||
|
Commercial
|
75 | 1,179 | ||||||
|
Home Equity
|
41 | 153 | ||||||
|
Other
|
348 | 161 | ||||||
| 6.292 | 6,974 | |||||||
|
Loans past due 90 days or more (excluding nonaccrual)
|
||||||||
|
Real Estate
|
62 | - | ||||||
|
Commercial
|
- | - | ||||||
|
Home Equity
|
30 | - | ||||||
|
Other
|
2 | 1 | ||||||
| 94 | 1 | |||||||
|
Total Nonperforming loans
|
$ | 6,386 | $ | 6,975 | ||||
|
Restructured Loans current and performing:
|
||||||||
|
Real Estate
|
10,766 | 3,913 | ||||||
|
Commercial
|
1,482 | 518 | ||||||
|
Home Equity
|
1,649 | 290 | ||||||
|
Other
|
34 | 22 | ||||||
|
Nonperforming loans as a percentage of loans held for investment
|
1.18 | % | 1.35 | % | ||||
|
Net loan losses to average loans outstanding (held for investment)
|
.03 | % | .33 | % | ||||
|
Allowance for loan and lease losses to nonperforming loans
|
138.90 | % | 125.09 | % | ||||
|
Nine Months Ended
|
Nine Months Ended
|
Three Months Ended
|
Three Months Ended
|
|||||||||||||||||||||||||||||||||||||||||||||
|
September 30, 2015
|
September 30, 2014
|
September 30, 2015
|
September 30, 2014
|
|||||||||||||||||||||||||||||||||||||||||||||
|
Average
|
Income/
|
Average
|
Income/
|
Average
|
Income/
|
Average
|
Income/
|
Average
|
||||||||||||||||||||||||||||||||||||||||
|
Balance
2,4
|
Expense
|
Rates
|
Balance
2,4
|
Expense
|
Rates
5
|
Balance
2,4
|
Expense
|
Rates
|
Balance
2,4
|
Expense
|
Rates
5
|
|||||||||||||||||||||||||||||||||||||
|
Interest income
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Loans held for investment
1,2
|
$ | 529,007 | $ | 20,878 | 5.28 | % | $ | 490,970 | $ | 19,516 | 5.31 | % | $ | 536,507 | $ | 7,086 | 5.24 | % | $ | 500,623 | $ | 6,692 | 5.30 | % | ||||||||||||||||||||||||
|
Loans held for sale
|
39,813 | 808 | 2.71 | % | 8,684 | 228 | 3.51 | % | 42,335 | 295 | 2.76 | % | 18,718 | 164 | 3.48 | % | ||||||||||||||||||||||||||||||||
|
Federal funds sold
|
7,394 | 12 | .22 | % | 19,392 | 31 | .21 | % | 7,643 | 4 | .21 | % | 11,743 | 7 | .24 | % | ||||||||||||||||||||||||||||||||
|
Interest bearing deposits
|
1,388 | - | - | 891 | - | - | 1,506 | - | - | 1,139 | - | - | ||||||||||||||||||||||||||||||||||||
|
Investments
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Taxable
3
|
17,416 | 202 | 1.55 | % | 13,347 | 137 | 1.37 | % | 17,895 | 66 | 1.44 | % | 13,644 | 38 | 1.11 | % | ||||||||||||||||||||||||||||||||
|
Partially taxable
|
125 | - | - | 116 | - | - | 125 | - | - | 113 | - | - | ||||||||||||||||||||||||||||||||||||
|
Total earning assets
|
$ | 595,143 | $ | 21,900 | 4.92 | % | $ | 533,400 | $ | 19,912 | 4.99 | % | $ | 606,011 | $ | 7,451 | 4.88 | % | $ | 545,980 | $ | 6,901 | 5.01 | % | ||||||||||||||||||||||||
|
Interest Expense
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Demand deposits
|
115,081 | 426 | .49 | % | 117,542 | 501 | .57 | % | 103,357 | 112 | .43 | % | 114,996 | 165 | .57 | % | ||||||||||||||||||||||||||||||||
|
Savings
|
72,611 | 134 | .25 | % | 58,940 | 88 | .20 | % | 81,579 | 64 | .31 | % | 61,910 | 31 | .20 | % | ||||||||||||||||||||||||||||||||
|
Time deposits
|
174,696 | 1,067 | .82 | % | 195,282 | 1,309 | .90 | % | 170,834 | 350 | .81 | % | 193,883 | 416 | .85 | % | ||||||||||||||||||||||||||||||||
|
Short-term debt
|
34,198 | 54 | .21 | % | 3,556 | 7 | .26 | % | 37,404 | 24 | .25 | % | 3,808 | 3 | .31 | % | ||||||||||||||||||||||||||||||||
|
Long-term debt
|
26,741 | 424 | 2.12 | % | 22,277 | 872 | 5.23 | % | 33,443 | 172 | 2.04 | % | 23,995 | 292 | 4.83 | % | ||||||||||||||||||||||||||||||||
|
Total interest bearing liabilities
|
$ | 423,327 | $ | 2,105 | .66 | % | $ | 397,597 | $ | 2,777 | .93 | % | $ | 426,617 | $ | 722 | .67 | % | $ | 398,592 | $ | 907 | .90 | % | ||||||||||||||||||||||||
|
Tax equivalent net interest income
1
|
$ | 19,795 | $ | 17,135 | $ | 6,729 | $ | 5,994 | ||||||||||||||||||||||||||||||||||||||||
|
Net interest margin
|
4.45 | % | 4.29 | % | 4.41 | % | 4.36 | % | ||||||||||||||||||||||||||||||||||||||||
|
1
|
Interest income on loans includes loan fees.
|
|
2
|
Loans held for investment include nonaccrual loans.
|
|
3
|
An incremental income tax rate of 34% was used to calculate the tax equivalent income on nontaxable and partially taxable investments and loans.
|
|
4
|
Average balance information is reflective of historical cost and has not been adjusted for changes in market value annualized.
|
| 0 – 3 | 4 – 12 | 1 – 5 |
Over 5
|
Not
|
||||||||||||||||||||
|
Months
|
Months
|
Years
|
Years
|
Classified
|
Total
|
|||||||||||||||||||
|
Uses of funds
|
||||||||||||||||||||||||
|
Loans
|
||||||||||||||||||||||||
|
Commercial
|
$ | 26,732 | $ | 13,510 | $ | 125,786 | $ | 13,402 | $ | - | $ | 179,430 | ||||||||||||
|
Installment
|
3,560 | 826 | 43,285 | 12,340 | - | 60,011 | ||||||||||||||||||
|
Real estate loans for investments
|
93,922 | 45,922 | 155,369 | 3,180 | - | 298,393 | ||||||||||||||||||
|
Loans held for sale
|
55,481 | - | - | - | - | 55,481 | ||||||||||||||||||
|
Credit cards
|
2,581 | - | - | - | - | 2,581 | ||||||||||||||||||
|
Federal funds sold
|
- | - | - | - | - | - | ||||||||||||||||||
|
Interest bearing bank deposits
|
490 | - | - | - | - | 490 | ||||||||||||||||||
|
Investment securities
|
125 | - | 12,166 | 872 | 135 | 13,298 | ||||||||||||||||||
|
Total
|
$ | 182,891 | $ | 60,258 | $ | 336,606 | $ | 29,794 | $ | 135 | $ | 609,684 | ||||||||||||
|
Sources of funds
|
||||||||||||||||||||||||
|
Interest bearing demand deposits
|
$ | - | $ | 28,353 | $ | 58,480 | $ | 15,063 | $ | - | $ | 101,896 | ||||||||||||
|
Savings deposits
|
- | 17,218 | 51,656 | 17,219 | - | 86,093 | ||||||||||||||||||
|
Certificates of deposit $100,000 and over
|
15,115 | 18,183 | 27,791 | - | - | 61,089 | ||||||||||||||||||
|
Other certificates of deposit
|
12,926 | 41,838 | 53,675 | - | - | 108,439 | ||||||||||||||||||
|
Short-term borrowings
|
38,239 | - | - | - | - | 38,239 | ||||||||||||||||||
|
Long-term borrowings
|
733 | 2,196 | 24,214 | 11,750 | - | 38,893 | ||||||||||||||||||
|
Total
|
$ | 67,013 | $ | 107,788 | $ | 215,816 | $ | 44,032 | $ | - | $ | 434,649 | ||||||||||||
|
Discrete Gap
|
$ | 115,878 | $ | (47,530 | ) | $ | 120,790 | $ | (14,238 | ) | $ | 135 | $ | 175,035 | ||||||||||
|
Cumulative Gap
|
$ | 115,878 | $ | 68,348 | $ | 189,138 | $ | 174,900 | $ | 175,035 | ||||||||||||||
|
Ratio of Cumulative Gap to Total Earning Assets
|
19.01 | % | 11.21 | % | 31.02 | % | 28.69 | % | 28.71 | % | ||||||||||||||
| Item 1. | Legal Proceedings |
| There are no material pending legal proceedings other than ordinary routine litigation incidental to its business, to which the Company is a party or of which the property of the Company is subject. | |
| Item 1a. | Risk Factors – |
| There have been no material changes to the risk factors disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014. | |
| Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds –None |
| Item 3. | Defaults Upon Senior Securities – None |
| Item 4. | Mine Safety Disclosures None |
| Item 5. | Other Information – None |
| Exhibits | |
|
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 Sarbanes-Oxley Act of 2002 (filed herewith).
|
|||
|
101
|
The following materials from F&M Bank Corp.’s Quarterly Report on Form 10-Q for the period ended September 30, 2014, 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.
|
||
|
|
/s/ Dean W. Withers | |
| Dean W. Withers | ||
| President and Chief Executive Officer | ||
| /s/ Carrie A. Comer | ||
| Carrie A. Comer | ||
| Senior 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 Sarbanes-Oxley Act of 2002 (filed herewith).
|
|||
|
101
|
The following materials from F&M Bank Corp.’s Quarterly Report on Form 10-Q for the period ended September 30, 2014, 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).
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|