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.)
|
|
Title
of each class
|
Trading
Symbol
|
Name of
each exchange on which registered
|
|
Common
Stock, par value $5
|
FMBM
|
OTCQX
|
|
Class
|
Outstanding at November 8, 2019
|
|
Common Stock, par
value - $5
|
3,162,024
shares
|
|
|
|
Page
|
|
Financial
Statements
|
4
|
|
|
|
|
|
|
|
Consolidated
Balance Sheets – September 30, 2019 and December 31,
201
8
|
4
|
|
|
|
|
|
|
Consolidated
Statements of Income – Three Months Ended September 30, 2019
and 2018
|
5
|
|
|
|
|
|
|
Consolidated
Statements of Income – Nine Months Ended September 30, 2019
and 2018
|
6
|
|
|
|
|
|
|
Consolidated
Statements of Comprehensive Income (Loss) – Three and Nine
Months Ended September 30, 2019 and 2018
|
7
|
|
|
|
|
|
|
Consolidated
Statements of Changes in Stockholders’Equity – Three
Months Ended September 30, 2019 and 2018
|
8
|
|
|
|
|
|
|
Consolidated
Statements of Changes in Stockholders’ Equity – Nine
Months Ended September 30, 2019 and 2018
|
9
|
|
|
|
|
|
|
Consolidated
Statements of Cash Flows – Nine Months
Ended September 30,
2019 and 2018
|
10
|
|
|
|
|
|
|
Notes to
Consolidated Financial Statements
|
11
|
|
|
|
|
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
37
|
|
|
|
|
|
|
Quantitative and
Qualitative Disclosures about Market Risk
|
50
|
|
|
|
|
|
|
Controls and
Procedures
|
50
|
|
|
|
|
|
|
PART II
OTHER
INFORMATION
|
|
|
|
Legal
Proceedings
|
51
|
|
|
|
|
|
|
Risk
Factors
|
51
|
|
|
|
|
|
|
Unregistered Sales
of Equity Securities and Use of Proceeds
|
51
|
|
|
|
|
|
|
Defaults upon
Senior Securities
|
51
|
|
|
|
|
|
|
Mine Safety
Disclosures
|
51
|
|
|
|
|
|
|
Other
Information
|
51
|
|
|
|
|
|
|
Exhibits
|
51
|
|
|
|
|
|
|
Signatures
|
|
|
|
|
|
|
|
Certification
s
|
|
|
|
|
September
30,
2019
|
December
31,
2018*
|
|
|
(Unaudited)
|
|
|
Assets
|
|
|
|
Cash and due from
banks
|
$
14,324
|
$
9,522
|
|
Money market
funds
|
1,600
|
1,390
|
|
Federal funds
sold
|
12,963
|
-
|
|
Cash and cash
equivalents
|
28,887
|
10,912
|
|
Securities:
|
|
|
|
Held to maturity
– fair value of $124 and $123 in 2019 and 2018,
respectively
|
124
|
123
|
|
Available for
sale
|
5,332
|
8,289
|
|
Other
investments
|
14,629
|
13,432
|
|
Loans held for
sale
|
80,863
|
55,910
|
|
Loans held for
investment
|
631,829
|
638,799
|
|
Less: allowance for
loan losses
|
(8,982
)
|
(5,240
)
|
|
Net loans held for
investment
|
622,847
|
633,559
|
|
|
|
|
|
Other real estate
owned, net
|
1,671
|
2,443
|
|
Bank premises and
equipment, net
|
19,022
|
17,766
|
|
Interest
receivable
|
1,940
|
2,078
|
|
Goodwill
|
2,884
|
2,884
|
|
Bank owned life
insurance
|
19,901
|
19,464
|
|
Other
assets
|
15,137
|
13,393
|
|
Total
assets
|
$
813,237
|
$
780,253
|
|
Liabilities
|
|
|
|
Deposits:
|
|
|
|
Noninterest
bearing
|
$
169,079
|
$
157,146
|
|
Interest
bearing
|
449,356
|
434,179
|
|
Total
deposits
|
618,435
|
591,325
|
|
|
|
|
|
Short-term
debt
|
20,000
|
40,116
|
|
Accrued
liabilities
|
19,600
|
16,683
|
|
Long-term
debt
|
64,309
|
40,218
|
|
Total
liabilities
|
722,344
|
688,342
|
|
|
|
|
|
Stockholders’
Equity
|
|
|
|
Preferred Stock $25
par value, 400,000 shares authorized, 246,660 and 249,860 issued
and
|
5,592
|
5,672
|
|
outstanding
for September 30, 2019 and December 31, 2018,
respectively
|
|
|
|
Common stock, $5
par value, 6,000,000 shares authorized, 3,175,838 and 3,213,132
shares issued
|
15,879
|
16,066
|
|
and
outstanding for September 30, 2019 and December 31, 2018,
respectively.
|
|
|
|
Additional paid in
capital – common stock
|
6,987
|
7,987
|
|
Retained
earnings
|
65,648
|
65,596
|
|
Non-controlling
interest in consolidated subsidiaries
|
665
|
559
|
|
Accumulated other
comprehensive loss
|
(3,878
)
|
(3,969
)
|
|
Total
stockholders’ equity
|
90,893
|
91,911
|
|
Total liabilities
and stockholders’ equity
|
$
813,237
|
$
780,253
|
|
|
Three Months
Ended
|
|
|
|
September
30,
|
|
|
Interest and Dividend income
|
2019
|
2018
|
|
Interest and fees
on loans held for investment
|
$
9,174
|
$
8,862
|
|
Interest and fees
on loans held for sale
|
555
|
317
|
|
Interest from money
market funds and federal funds sold
|
131
|
48
|
|
Interest on debt
securities – taxable
|
106
|
101
|
|
Total interest and
dividend income
|
9,966
|
9,328
|
|
|
|
|
|
Interest expense
|
|
|
|
Interest
on deposits
|
1,355
|
872
|
|
Interest
from short-term debt
|
189
|
146
|
|
Interest
from long-term debt
|
257
|
286
|
|
Total interest
expense
|
1,801
|
1,304
|
|
|
|
|
|
Net interest income
|
8,165
|
8,024
|
|
|
|
|
|
Provision for Loan Losses
|
3,750
|
450
|
|
Net Interest Income After Provision for Loan Losses
|
4,415
|
7,574
|
|
|
|
|
|
Noninterest income
|
|
|
|
Service charges on
deposit accounts
|
460
|
378
|
|
Investment services
and insurance income, net
|
165
|
239
|
|
Mortgage
banking income, net
|
907
|
529
|
|
Title
insurance income
|
434
|
404
|
|
Income on bank
owned life insurance
|
153
|
158
|
|
Low
income housing partnership losses
|
(206
)
|
(189
)
|
|
ATM
and check card fees
|
378
|
395
|
|
Other
operating income
|
354
|
233
|
|
Total noninterest
income
|
2,645
|
2,147
|
|
|
|
|
|
Noninterest expense
|
|
|
|
Salaries
|
3,570
|
3,277
|
|
Employee
benefits
|
821
|
935
|
|
Occupancy
expense
|
287
|
286
|
|
Equipment
expense
|
306
|
271
|
|
FDIC insurance
assessment
|
-
|
70
|
|
Other
real estate owned, net
|
107
|
15
|
|
Marketing
expense
|
147
|
156
|
|
Legal
and professional fees
|
220
|
173
|
|
ATM
and check card fees
|
264
|
185
|
|
Telecommunication
and data processing expense
|
420
|
401
|
|
Directors
fees
|
102
|
117
|
|
Bank
franchise tax
|
195
|
105
|
|
Other
operating expenses
|
1,037
|
978
|
|
Total noninterest
expense
|
7,476
|
6,969
|
|
|
|
|
|
Income (Loss) before income taxes
|
(416
)
|
2,752
|
|
Income tax expense
(benefit)
|
(307
)
|
252
|
|
Net Income (Loss)
|
(109
)
|
2,500
|
|
Net
income (loss) attributable to non-controlling interest
|
78
|
(15
)
|
|
Net Income (Loss) attributable to F & M Bank Corp.
|
$
(187
)
|
$
2,515
|
|
Dividends
paid/accumulated on preferred stock
|
79
|
103
|
|
Net income (Loss) available to common stockholders
|
$
(266
)
|
$
2,412
|
|
|
|
|
|
Per Common Share Data
|
|
|
|
Net income (loss)
– basic
|
$
(.08
)
|
$
.75
|
|
Net income (loss)
– diluted
|
$
(.08
)
|
.70
|
|
Cash dividends on
common stock
|
$
.26
|
$
.25
|
|
Weighted average
common shares outstanding – basic
|
3,175,192
|
3,229,341
|
|
Weighted average
common shares outstanding – diluted
|
3,175,192
|
3,587,650
|
|
|
Nine Months
Ended
|
|
|
|
September
30,
|
|
|
Interest and Dividend income
|
2019
|
2018
|
|
Interest and fees
on loans held for investment
|
$
27,368
|
$
25,872
|
|
Interest and fees
on loans held for sale
|
1,377
|
775
|
|
Interest from money
market funds and federal funds sold
|
185
|
73
|
|
Interest on debt
securities – taxable
|
350
|
313
|
|
Total interest and
dividend income
|
29,280
|
27,033
|
|
|
|
|
|
Interest expense
|
|
|
|
Interest
on deposits
|
3,714
|
2,377
|
|
Interest
from short-term debt
|
607
|
282
|
|
Interest
from long-term debt
|
704
|
739
|
|
Total interest
expense
|
5,025
|
3,398
|
|
|
|
|
|
Net interest income
|
24,255
|
23,635
|
|
|
|
|
|
Provision for Loan Losses
|
6,800
|
2,480
|
|
Net Interest Income After Provision for Loan Losses
|
17,455
|
21,155
|
|
|
|
|
|
Noninterest income
|
|
|
|
Service charges on
deposit accounts
|
1,263
|
1,102
|
|
Investment services
and insurance income
|
487
|
659
|
|
Mortgage
banking income, net
|
2,252
|
1,664
|
|
Title
insurance income
|
1,116
|
966
|
|
Income on bank
owned life insurance
|
449
|
380
|
|
Low
income housing partnership losses
|
(633
)
|
(573
)
|
|
ATM
and check card fees
|
1,276
|
1,130
|
|
Other
operating income
|
699
|
551
|
|
Total noninterest
income
|
6,909
|
5,879
|
|
|
|
|
|
Noninterest expense
|
|
|
|
Salaries
|
9,037
|
9,424
|
|
Employee
benefits
|
3,455
|
2,811
|
|
Occupancy
expense
|
857
|
823
|
|
Equipment
expense
|
869
|
788
|
|
FDIC insurance
assessment
|
167
|
166
|
|
Other
real estate owned, net
|
405
|
17
|
|
Marketing
expense
|
434
|
387
|
|
Legal
and professional fees
|
570
|
372
|
|
ATM
and check card fees
|
670
|
541
|
|
Telecommunication
and data processing expense
|
1,207
|
1,152
|
|
Directors
fees
|
306
|
345
|
|
Bank
franchise tax
|
478
|
417
|
|
Other
operating expenses
|
3,143
|
2,836
|
|
Total noninterest
expense
|
21,598
|
20,079
|
|
|
|
|
|
Income before income taxes
|
2,766
|
6,955
|
|
Income tax expense
(benefit)
|
(75
)
|
790
|
|
Net Income
|
2,841
|
6,165
|
|
Net
income (loss) attributable to non-controlling interest
|
106
|
(10
)
|
|
Net Income attributable to F & M Bank Corp.
|
$
2,735
|
$
6,175
|
|
Dividends
paid/accumulated on preferred stock
|
236
|
310
|
|
Net income available to common stockholders
|
$
2,499
|
$
5,865
|
|
|
|
|
|
Per Common Share Data
|
|
|
|
Net income –
basic
|
$
.78
|
$
1.81
|
|
Net income –
diluted
|
$
.78
|
$
1.71
|
|
Cash dividends on
common stock
|
.77
|
.95
|
|
Weighted average
common shares outstanding – basic
|
3,191,719
|
3,245,032
|
|
Weighted average
common shares outstanding – diluted
|
3,191,719
|
3,604,193
|
|
|
Nine Months Ended
September 30,
|
Three Months Ended
September 30,
|
||
|
|
2019
|
2018
|
2019
|
2018
|
|
|
|
|
|
|
|
Net Income
(Loss)
|
$
2,735
|
$
6,175
|
$
(187
)
|
$
2,515
|
|
|
|
|
|
|
|
Other comprehensive
income (loss):
|
|
|
|
|
|
Unrealized holding
gains (losses)
|
|
|
|
|
|
on
available-for-sale securities
|
115
|
(166
)
|
2
|
2
|
|
Tax
effect
|
(24
)
|
35
|
-
|
-
|
|
Unrealized holding
gains (losses), net of tax
|
91
|
(131
)
|
2
|
2
|
|
Total other
comprehensive income (loss)
|
91
|
(131
)
|
2
|
2
|
|
Total comprehensive
income (loss)
|
$
2,826
|
$
6,044
|
$
(185
)
|
$
2,517
|
|
|
|
|
|
|
|
Comprehensive
income (loss) attributable to noncontrolling interests
|
$
106
|
$
(10
)
|
$
78
|
$
(15
)
|
|
|
|
|
|
|
|
Comprehensive
income (loss) attributable to F&M Bank Corp.
|
$
2,932
|
$
6,034
|
$
(107
)
|
$
2,502
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
Other
|
|
|
|
Preferred
|
Common
|
Additional
Paid in
|
Retained
|
Noncontrolling
|
Comprehensive
|
|
|
|
Stock
|
Stock
|
Capital
|
Earnings
|
Interest
|
Loss
|
Total
|
|
|
|
|
|
|
|
|
|
|
Balance June 30, 2018
|
$
7,488
|
$
16,212
|
$
9,796
|
$
61,989
|
$
554
|
$
(4,275
)
|
$
91,764
|
|
Net
income (loss)
|
-
|
-
|
-
|
2,515
|
(15
)
|
-
|
2,500
|
|
Other
comprehensive income
|
-
|
-
|
-
|
-
|
-
|
2
|
2
|
|
Dividends on
preferred stock ($1.488 per share)
|
-
|
-
|
-
|
(103
)
|
-
|
-
|
(103
)
|
|
Dividends on
common stock ($.25 per share)
|
-
|
-
|
-
|
(807
)
|
-
|
-
|
(807
)
|
|
Common stock
repurchased (20,228 shares)
|
-
|
(101
)
|
(650
)
|
-
|
-
|
-
|
(751
)
|
|
Common stock
issued (1,449 shares)
|
-
|
7
|
49
|
-
|
-
|
-
|
56
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2018
|
$
7,488
|
$
16,118
|
$
9,195
|
$
63,594
|
$
539
|
$
(4,273
)
|
$
92,661
|
|
|
|
|
|
|
|
|
|
|
Balance June 30, 2019
|
$
5,592
|
$
15,907
|
$
7,127
|
$
66,741
|
$
587
|
$
(3,880
)
|
$
92,074
|
|
Net
income (loss)
|
-
|
-
|
-
|
(187
)
|
78
|
-
|
(109
)
|
|
Other
comprehensive income
|
-
|
-
|
-
|
-
|
-
|
2
|
2
|
|
Dividends on
preferred stock ($1.488 per share)
|
-
|
-
|
-
|
(79
)
|
-
|
-
|
(79
)
|
|
Dividends on
common stock ($.26 per share)
|
-
|
-
|
-
|
(827
)
|
-
|
-
|
(827
)
|
|
Common stock
repurchased (7,881 shares)
|
-
|
(39
)
|
(190
)
|
-
|
-
|
-
|
(229
)
|
|
Common stock
issued (2,282 shares)
|
-
|
11
|
50
|
-
|
-
|
-
|
61
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2019
|
$
5,592
|
$
15,879
|
$
6,987
|
$
65,648
|
$
665
|
$
(3,878
)
|
$
90,893
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
Other
|
|
|
|
Preferred
|
Common
|
Additional
Paid in
|
Retained
|
Noncontrolling
|
Comprehensive
|
|
|
|
Stock
|
Stock
|
Capital
|
Earnings
|
Interest
|
Loss
|
Total
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2017
|
$
7,529
|
$
16,275
|
$
10,225
|
$
60,814
|
$
574
|
$
(4,142
)
|
$
91,275
|
|
Net Income
(loss)
|
-
|
-
|
-
|
6,175
|
(10
)
|
-
|
6,165
|
|
Other
comprehensive loss
|
-
|
-
|
-
|
-
|
-
|
(131
)
|
(131
)
|
|
Distributions
to noncontrolling interest
|
-
|
-
|
-
|
-
|
(25
)
|
-
|
(25
)
|
|
Dividends on
preferred stock ($1.28 per share)
|
-
|
-
|
-
|
(310
)
|
-
|
-
|
(310
)
|
|
Dividends on
common stock ($.95 per share)
|
-
|
-
|
-
|
(3,085
)
|
-
|
-
|
(3,085
)
|
|
Common stock
repurchased (37,236 shares)
|
-
|
(186
)
|
(1,189
)
|
-
|
-
|
-
|
(1,375
)
|
|
Common stock
issued (5,883 shares)
|
-
|
29
|
181
|
-
|
-
|
-
|
210
|
|
Preferred
stock repurchased (1,640 shares)
|
(41
)
|
-
|
(22
)
|
-
|
-
|
-
|
(63
)
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2018
|
$
7,488
|
$
16,118
|
$
9,195
|
$
63,594
|
$
539
|
$
(4,273
)
|
$
92,661
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2018
|
$
5,672
|
$
16,066
|
$
7,987
|
$
65,596
|
$
559
|
$
(3,969
)
|
$
91,911
|
|
Net
Income
|
-
|
-
|
-
|
2,735
|
106
|
-
|
2,841
|
|
Other
comprehensive income
|
-
|
-
|
-
|
-
|
-
|
91
|
91
|
|
Dividends on
preferred stock ($1.28 per share)
|
-
|
-
|
-
|
(236
)
|
-
|
-
|
(236
)
|
|
Dividends on
common stock ($.77 per share)
|
-
|
-
|
-
|
(2,447
)
|
-
|
-
|
(2,447
)
|
|
Preferred
converted to Common (2,000 shares)
|
(50
)
|
11
|
39
|
-
|
-
|
-
|
-
|
|
Common stock
repurchased (45,957 shares)
|
-
|
(230
)
|
(1,187
)
|
-
|
-
|
-
|
(1,417
)
|
|
Common stock
issued (8,610 shares)
|
-
|
32
|
159
|
-
|
-
|
-
|
191
|
|
Preferred
stock repurchased (1,200 shares)
|
(30
)
|
-
|
(11
)
|
-
|
-
|
-
|
(41
)
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2019
|
$
5,592
|
$
15,879
|
$
6,987
|
$
65,648
|
$
665
|
$
(3,878
)
|
$
90,893
|
|
|
Nine Months Ended
September 30,
|
|
|
|
2019
|
2018
|
|
Cash flows from operating activities
|
|
|
|
Net
income
|
$
2,735
|
$
6,175
|
|
Reconcile net
income to net cash provided by operating activities:
|
|
|
|
Depreciation
|
914
|
852
|
|
Amortization of
intangibles
|
55
|
49
|
|
Amortization of
securities, net
|
1
|
4
|
|
Proceeds from loans
held for sale originated
|
89,200
|
62,689
|
|
Loans held for sale
originated
|
(91,519
)
|
(64,015
)
|
|
Gain on sale of
loans held for sale originated
|
(2,234
)
|
(1,617
)
|
|
Provision for loan
losses
|
6,800
|
2,480
|
|
Decrease (increase)
in interest receivable
|
138
|
(69
)
|
|
Increase in other
assets
|
(629
)
|
(656
)
|
|
Increase (decrease)
in accrued liabilities
|
1,839
|
(701
)
|
|
Amortization of
limited partnership investments
|
633
|
573
|
|
Income from life
insurance investment
|
(449
)
|
(380
)
|
|
Gain on the sale of
fixed assets
|
(3
)
|
(9
)
|
|
Loss
(gain) on sale and valuation adjustments for other real estate
owned
|
356
|
(28
)
|
|
Net
cash provided by operating activities
|
7,837
|
5,347
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
Purchase of
investments available for sale and other investments
|
(1,995
)
|
(3,361
)
|
|
Purchase of title
insurance company
|
-
|
(75
)
|
|
Proceeds from
maturity of investments available for sale
|
3,236
|
21,636
|
|
Net decrease
(increase) in loans held for investment
|
3,779
|
(31,254
)
|
|
Net (increase)
decrease in loans held for sale participations
|
(20,400
)
|
4,123
|
|
Purchase of bank
owned life insurance
|
-
|
(5,000
)
|
|
Proceeds from the
sale of fixed assets
|
3
|
9
|
|
Proceeds from the
sale of other real estate owned
|
550
|
141
|
|
Net purchase of
property and equipment
|
(2,170
)
|
(2,533
)
|
|
Net
cash used in investing activities
|
(16,997
)
|
(16,314
)
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
Net
change in deposits
|
27,110
|
19,808
|
|
Net change in
short-term debt
|
(20,116
)
|
4,704
|
|
Dividends paid in
cash
|
(2,683
)
|
(3,395
)
|
|
Proceeds from
issuance of common stock
|
191
|
210
|
|
Proceeds from
issuance of long-term debt
|
30,000
|
-
|
|
Repurchase of
preferred stock
|
(41
)
|
(63
)
|
|
Repurchase of
common stock
|
(1,417
)
|
(1,375
)
|
|
Repayments of
long-term debt
|
(5,909
)
|
(3,406
)
|
|
Net
cash provided by financing activities
|
27,135
|
16,483
|
|
|
|
|
|
Net increase in Cash and Cash Equivalents
|
17,975
|
5,516
|
|
|
|
|
|
Cash and cash equivalents, beginning of period
|
10,912
|
11,907
|
|
Cash and cash equivalents, end of period
|
$
28,887
|
$
17,423
|
|
Supplemental Cash Flow information:
|
|
|
|
Cash paid
for:
|
|
|
|
Interest
|
$
4,984
|
$
3,340
|
|
Taxes
|
150
|
1,657
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental non-cash disclosures:
|
|
|
|
Transfer
from loans to other real estate owned
|
133
|
193
|
|
Change
in unrealized gain (loss) on securities available for
sale
|
115
|
(166
)
|
|
Initial
right-of-use assets obtained in exchange for new operating lease
liabilities
|
1,034
|
-
|
|
(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, 2019
|
September
30, 2019
|
September
30, 2018
|
September
30, 2018
|
|
Earnings
available to common stockholders:
|
|
|
|
|
|
Net
income (loss)
|
$
2,841
|
$
(109
)
|
$
6,165
|
$
2,500
|
|
Non-controlling
interest (income) loss
|
106
|
78
|
(10
)
|
15
|
|
Preferred
stock dividends
|
236
|
79
|
310
|
103
|
|
Net
income (loss) available to common stockholders
|
$
2,499
|
$
(266
)
|
$
5,865
|
$
2,412
|
|
|
Nine months ended
September 30, 2019
|
Nine months ended
September 30, 2018
|
||||
|
|
Income
|
Weighted Average
Shares
|
Per Share
Amounts
|
Income
|
Weighted Average
Shares
|
Per Share
Amounts
|
|
Basic
EPS
|
$
2,499
|
3,191,719
|
$
.78
|
$
5,865
|
3,245,032
|
$
1.81
|
|
Effect of Dilutive
Securities:
|
|
|
|
|
|
|
|
Convertible
Preferred Stock
|
-
|
-
|
-
|
310
|
359,161
|
(.10
)
|
|
Diluted
EPS
|
$
2,499
|
3,191,179
|
$
.78
|
$
6,175
|
3,604,193
|
$
1.71
|
|
|
Three months ended
September 30, 2019
|
Three months ended
September 30, 2018
|
||||
|
|
Income
(Loss)
|
Weighted Average
Shares
|
Per Share
Amounts
|
Income
|
Weighted Average
Shares
|
Per Share
Amounts
|
|
Basic
EPS
|
$
(266
)
|
3,175,192
|
$
(.08
)
|
$
2,412
|
3,229,341
|
$
.75
|
|
Effect of Dilutive
Securities:
|
|
|
|
|
|
|
|
Convertible
Preferred Stock
|
-
|
-
|
-
|
103
|
358,309
|
(.05
)
|
|
Diluted
EPS
|
$
(266
)
|
3,175,192
|
$
(.08
)
|
$
2,515
|
3,587,650
|
$
.70
|
|
|
|
Gross
|
Gross
|
|
|
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|
|
Cost
|
Gains
|
Losses
|
Value
|
|
September
30, 2019
|
|
|
|
|
|
U. S.
Treasuries
|
$
124
|
$
-
|
$
-
|
$
124
|
|
December
31, 2018
|
|
|
|
|
|
U. S.
Treasuries
|
$
123
|
$
-
|
$
-
|
$
123
|
|
|
|
|
|
|
|
|
Amortized
Cost
|
Gross
Unrealized Gains
|
Gross
Unrealized Losses
|
Fair
Value
|
|
September 30, 2019
|
|
|
|
|
|
U.
S. Government sponsored enterprises
|
$
5,000
|
$
-
|
$
7
|
$
4,993
|
|
Mortgage-backed
obligations of federal agencies
|
336
|
3
|
-
|
339
|
|
Total
Securities Available for Sale
|
$
5,336
|
$
3
|
$
7
|
$
5,332
|
|
|
|
|
|
|
|
December 31, 2018
|
|
|
|
|
|
U.S.
Government sponsored enterprises
|
$
7,999
|
-
|
$
113
|
$
7,886
|
|
Mortgage-backed
obligations of federal agencies
|
409
|
$
-
|
6
|
403
|
|
Total
Securities Available for Sale
|
$
8,408
|
$
-
|
$
119
|
$
8,289
|
|
|
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
|
$
-
|
$
-
|
$
2,000
|
$
1,997
|
|
Due after one year
through five years
|
124
|
124
|
3,000
|
2,996
|
|
Due after five
years
|
-
|
-
|
336
|
339
|
|
Total
|
$
124
|
$
124
|
$
5,336
|
$
5,332
|
|
|
|
|
|
|
|
|
Less
than 12 Months
|
More
than 12 Months
|
Total
|
|||
|
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
|
September 30, 2019
|
|
|
|
|
|
|
|
U.
S. Government sponsored enterprises
|
$
-
|
$
-
|
$
3,993
|
$
(7
)
|
$
3,993
|
$
(7
)
|
|
Total
|
$
-
|
$
-
|
$
3,993
|
$
(7
)
|
$
3,993
|
$
(7
)
|
|
|
Less
than 12 Months
|
More
than 12 Months
|
Total
|
|||
|
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
|
December 31, 2018
|
|
|
|
|
|
|
|
U.
S. Government sponsored enterprises (Four securities)
|
$
-
|
$
-
|
$
7,886
|
$
(113
)
|
$
7,886
|
$
(113
)
|
|
Mortgage-backed
obligations of federal agencies (One security)
|
-
|
-
|
403
|
(6
)
|
403
|
(6
)
|
|
Total
|
$
-
|
$
-
|
$
8,289
|
$
(119
)
|
$
8,289
|
$
(119
)
|
|
(dollars
in thousands)
|
2019
|
2018
|
|
Construction/Land
Development
|
$
77,031
|
$
61,659
|
|
Farmland
|
25,811
|
17,030
|
|
Real
Estate
|
183,119
|
192,278
|
|
Multi-Family
|
6,640
|
9,665
|
|
Commercial Real
Estate
|
130,112
|
147,342
|
|
Home Equity –
closed end
|
9,276
|
11,039
|
|
Home Equity –
open end
|
50,279
|
53,197
|
|
Commercial &
Industrial – Non-Real Estate
|
34,469
|
36,021
|
|
Consumer
|
10,345
|
9,861
|
|
Dealer
Finance
|
101,724
|
97,523
|
|
Credit
Cards
|
3,023
|
3,184
|
|
Total
|
$
631,829
|
$
638,799
|
|
|
September
30, 2019
|
December 31,
2018
|
||||
|
|
|
Unpaid
|
|
|
Unpaid
|
|
|
|
Recorded
|
Principal
|
Related
|
Recorded
|
Principal
|
Related
|
|
|
Investment
|
Balance
|
Allowance
|
Investment
|
Balance
|
Allowance
|
|
Impaired
loans without a valuation allowance:
|
|
|
|
|
|
|
|
Construction/Land
Development
|
$
1,764
|
$
1,764
|
$
-
|
$
2,414
|
$
2,414
|
$
-
|
|
Farmland
|
-
|
-
|
-
|
1,941
|
1,941
|
-
|
|
Real
Estate
|
14,702
|
14,702
|
-
|
1,932
|
1,932
|
-
|
|
Multi-Family
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Commercial
Real Estate
|
1,315
|
1,315
|
-
|
6,176
|
6,176
|
-
|
|
Home
Equity – closed end
|
718
|
718
|
-
|
-
|
-
|
-
|
|
Home
Equity – open end
|
161
|
161
|
-
|
-
|
-
|
-
|
|
Commercial
& Industrial – Non-Real Estate
|
20
|
20
|
-
|
-
|
-
|
-
|
|
Consumer
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Credit
cards
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Dealer
Finance
|
52
|
52
|
-
|
32
|
32
|
-
|
|
|
18,732
|
18,732
|
-
|
12,495
|
12,495
|
|
|
Impaired
loans with a valuation allowance
|
|
|
|
|
|
|
|
Construction/Land
Development
|
2,652
|
5,237
|
557
|
4,311
|
4,871
|
1,627
|
|
Farmland
|
1,934
|
1,934
|
547
|
-
|
-
|
-
|
|
Real
Estate
|
1,244
|
1,244
|
1
|
422
|
422
|
7
|
|
Multi-Family
|
-
|
-
|
|
-
|
-
|
-
|
|
Commercial
Real Estate
|
1,227
|
1,227
|
247
|
-
|
1,500
|
-
|
|
Home
Equity – closed end
|
-
|
-
|
|
-
|
-
|
-
|
|
Home
Equity – open end
|
-
|
-
|
|
-
|
-
|
-
|
|
Commercial
& Industrial – Non-Real Estate
|
194
|
194
|
194
|
-
|
-
|
-
|
|
Consumer
|
4
|
4
|
1
|
8
|
8
|
2
|
|
Credit
cards
|
-
|
-
|
|
-
|
-
|
-
|
|
Dealer
Finance
|
178
|
178
|
8
|
194
|
194
|
10
|
|
|
7,433
|
10,018
|
1,555
|
4,935
|
6,995
|
1,646
|
|
Total impaired
loans
|
$
26,165
|
$
28,750
|
$
1,555
|
$
17,430
|
$
19,490
|
$
1,646
|
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||
|
|
2019
|
2018
|
2019
|
2018
|
||||
|
|
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
|
$
1,871
|
$
16
|
$
3,725
|
$
47
|
$
2,089
|
$
139
|
$
4,440
|
$
126
|
|
Farmland
|
972
|
8
|
1,962
|
80
|
971
|
10
|
1,973
|
142
|
|
Real
Estate
|
8,406
|
637
|
930
|
17
|
8,317
|
659
|
1,078
|
28
|
|
Multi-Family
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Commercial
Real Estate
|
1,646
|
(175
)
|
868
|
44
|
3,746
|
53
|
2,317
|
53
|
|
Home
Equity – closed end
|
719
|
-
|
-
|
-
|
359
|
-
|
-
|
-
|
|
Home
Equity – open end
|
81
|
9
|
-
|
-
|
81
|
9
|
87
|
-
|
|
Commercial
& Industrial – Non-Real Estate
|
22
|
10
|
-
|
(8
)
|
10
|
10
|
-
|
(8
)
|
|
Consumer
and credit cards
|
-
|
(1
)
|
-
|
(1
)
|
-
|
-
|
2
|
(1
)
|
|
Dealer
Finance
|
43
|
-
|
25
|
-
|
42
|
-
|
28
|
1
|
|
|
13,760
|
504
|
7,510
|
179
|
15,615
|
880
|
9,925
|
341
|
|
Impaired
loans with a valuation allowance:
|
|
|
|
|
|
|
|
|
|
Construction/Land
Development
|
$
2,616
|
$
12
|
$
7,425
|
$
(125
)
|
$
3,482
|
$
43
|
$
6,664
|
$
(27
)
|
|
Farmland
|
967
|
-
|
-
|
-
|
967
|
-
|
-
|
-
|
|
Real
Estate
|
830
|
54
|
866
|
(17
)
|
833
|
120
|
1,045
|
10
|
|
Multi-Family
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Commercial
Real Estate
|
2,669
|
25
|
5,874
|
179
|
614
|
57
|
4,166
|
320
|
|
Home
Equity – closed end
|
-
|
10
|
-
|
-
|
-
|
50
|
-
|
-
|
|
Home
Equity – open end
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Commercial
& Industrial – Non-Real Estate
|
97
|
-
|
-
|
-
|
97
|
2
|
-
|
-
|
|
Consumer
and credit card
|
4
|
1
|
10
|
1
|
6
|
-
|
8
|
2
|
|
Dealer
Finance
|
186
|
4
|
232
|
11
|
186
|
13
|
169
|
19
|
|
|
7,369
|
106
|
14,407
|
49
|
6,185
|
285
|
12,052
|
324
|
|
Total
Impaired Loans
|
$
21,129
|
$
610
|
$
21,917
|
$
228
|
$
21,800
|
$
1,165
|
$
21,977
|
$
665
|
|
|
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, 2019
|
|
|
|
|
|
|
|
|
|
Construction/Land
Development
|
$
93
|
$
-
|
$
2,574
|
$
2,667
|
$
74,364
|
$
77,031
|
$
2,620
|
$
-
|
|
Farmland
|
-
|
-
|
1,934
|
1,934
|
23,877
|
25,811
|
1,934
|
-
|
|
Real
Estate
|
2,437
|
1,659
|
1,117
|
5,213
|
177,906
|
183,119
|
1,096
|
204
|
|
Multi-Family
|
-
|
-
|
-
|
-
|
6,640
|
6,640
|
-
|
-
|
|
Commercial Real
Estate
|
359
|
137
|
577
|
1,073
|
129,039
|
130,112
|
1,356
|
-
|
|
Home Equity –
closed end
|
-
|
-
|
-
|
-
|
9,276
|
9,276
|
-
|
-
|
|
Home Equity –
open end
|
547
|
-
|
113
|
660
|
49,619
|
50,279
|
27
|
86
|
|
Commercial &
Industrial – Non- Real Estate
|
224
|
-
|
-
|
224
|
34,245
|
34,469
|
209
|
-
|
|
Consumer
|
29
|
23
|
-
|
52
|
10,293
|
10,345
|
2
|
-
|
|
Dealer
Finance
|
1,100
|
258
|
359
|
1,717
|
100,007
|
101,724
|
441
|
-
|
|
Credit
Cards
|
63
|
-
|
3
|
66
|
2,957
|
3,023
|
-
|
3
|
|
Total
|
$
4,852
|
$
2,077
|
$
6,677
|
$
13,606
|
$
618,223
|
$
631,829
|
$
7,685
|
$
293
|
|
|
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, 2018
|
|
|
|
|
|
|
|
|
|
Construction/Land
Development
|
$
290
|
$
-
|
$
1,767
|
$
2,057
|
$
59,602
|
$
61,659
|
$
2,327
|
$
-
|
|
Farmland
|
-
|
-
|
-
|
-
|
17,030
|
17,030
|
-
|
-
|
|
Real
Estate
|
3,074
|
677
|
1,729
|
5,480
|
186,798
|
192,278
|
1,477
|
726
|
|
Multi-Family
|
-
|
-
|
-
|
-
|
9,665
|
9,665
|
-
|
-
|
|
Commercial Real
Estate
|
479
|
189
|
5,073
|
5,741
|
141,601
|
147,342
|
5,074
|
-
|
|
Home Equity –
closed end
|
-
|
-
|
12
|
12
|
11,027
|
11,039
|
-
|
12
|
|
Home Equity –
open end
|
148
|
171
|
320
|
639
|
52,558
|
53,197
|
269
|
51
|
|
Commercial &
Industrial – Non- Real Estate
|
40
|
22
|
80
|
142
|
35,879
|
36,021
|
98
|
-
|
|
Consumer
|
89
|
26
|
3
|
118
|
9,743
|
9,861
|
5
|
2
|
|
Dealer
Finance
|
2,763
|
337
|
96
|
3,196
|
94,327
|
97,523
|
155
|
9
|
|
Credit
Cards
|
50
|
11
|
9
|
70
|
3,114
|
3,184
|
-
|
-
|
|
Total
|
$
6,933
|
$
1,433
|
$
9,089
|
$
17,455
|
$
621,344
|
$
638,799
|
$
9,405
|
$
800
|
|
September
30, 2019
|
Beginning
Balance
|
Charge-offs
|
Recoveries
|
Provision
|
Ending
Balance
|
Individually
Evaluated for Impairment
|
Collectively
Evaluated for Impairment
|
|
Allowance
for loan losses:
|
|
|
|
|
|
|
|
|
Construction/Land
Development
|
$
2,094
|
$
1,585
|
$
-
|
$
1,510
|
$
2,019
|
$
557
|
$
1,462
|
|
Farmland
|
15
|
-
|
-
|
634
|
649
|
547
|
102
|
|
Real
Estate
|
292
|
32
|
2
|
765
|
1,027
|
1
|
1,026
|
|
Multi-Family
|
10
|
-
|
-
|
11
|
21
|
-
|
21
|
|
Commercial Real
Estate
|
416
|
549
|
16
|
1,915
|
1,798
|
247
|
1,551
|
|
Home Equity –
closed end
|
13
|
1
|
1
|
28
|
41
|
-
|
41
|
|
Home Equity –
open end
|
126
|
126
|
1
|
270
|
271
|
-
|
271
|
|
Commercial
& Industrial – Non-Real Estate
|
192
|
127
|
79
|
576
|
720
|
194
|
526
|
|
Consumer
|
70
|
187
|
108
|
201
|
192
|
1
|
191
|
|
Dealer
Finance
|
1,974
|
1,453
|
833
|
832
|
2,186
|
8
|
2,178
|
|
Credit
Cards
|
38
|
59
|
21
|
58
|
58
|
-
|
58
|
|
Total
|
$
5,240
|
$
4,119
|
$
1,061
|
$
6,800
|
$
8,982
|
$
1,555
|
$
7,427
|
|
December
31, 2018
|
Beginning
Balance
|
Charge-offs
|
Recoveries
|
Provision
|
Ending
Balance
|
Individually
Evaluated for Impairment
|
Collectively
Evaluated for Impairment
|
|
Allowance
for loan losses:
|
|
|
|
|
|
|
|
|
Construction/Land
Development
|
$
2,547
|
$
489
|
$
122
|
$
(86
)
|
$
2,094
|
$
1,627
|
$
467
|
|
Farmland
|
25
|
-
|
-
|
(10
)
|
15
|
-
|
15
|
|
Real
Estate
|
719
|
99
|
12
|
(340
)
|
292
|
7
|
285
|
|
Multi-Family
|
19
|
-
|
-
|
(9
)
|
10
|
-
|
10
|
|
Commercial Real
Estate
|
482
|
1,546
|
1
|
1,479
|
416
|
-
|
416
|
|
Home Equity –
closed end
|
66
|
3
|
4
|
(54
)
|
13
|
-
|
13
|
|
Home Equity –
open end
|
209
|
-
|
8
|
(91
)
|
126
|
-
|
126
|
|
Commercial
& Industrial – Non-Real Estate
|
337
|
573
|
91
|
337
|
192
|
-
|
192
|
|
Consumer
|
148
|
51
|
41
|
(68
)
|
70
|
2
|
68
|
|
Dealer
Finance
|
1,440
|
2,083
|
861
|
1,756
|
1,974
|
10
|
1,964
|
|
Credit
Cards
|
52
|
76
|
46
|
16
|
38
|
-
|
38
|
|
Total
|
$
6,044
|
$
4,920
|
$
1,186
|
$
2,930
|
$
5,240
|
$
1,646
|
$
3,594
|
|
September
30, 2019
|
Loan
Receivable
|
Individually
Evaluated for Impairment
|
Collectively
Evaluated for Impairment
|
|
Construction/Land
Development
|
$
77,031
|
$
4,416
|
$
72,615
|
|
Farmland
|
25,811
|
1,934
|
23,877
|
|
Real
Estate
|
183,119
|
15,946
|
167,173
|
|
Multi-Family
|
6,640
|
-
|
6,640
|
|
Commercial Real
Estate
|
130,112
|
2,542
|
127,570
|
|
Home Equity –
closed end
|
9,276
|
718
|
8,558
|
|
Home Equity
–open end
|
50,279
|
161
|
50,118
|
|
Commercial &
Industrial – Non-Real Estate
|
34,469
|
214
|
34,255
|
|
Consumer
|
10,345
|
4
|
10,341
|
|
Dealer
Finance
|
101,724
|
230
|
101,494
|
|
Credit
Cards
|
3,023
|
-
|
3,023
|
|
Total
|
$
631,829
|
$
26,165
|
$
605,664
|
|
December
31, 2018
|
Loan
Receivable
|
Individually
Evaluated for Impairment
|
Collectively
Evaluated for Impairment
|
|
Construction/Land
Development
|
$
61,659
|
$
6,725
|
$
54,934
|
|
Farmland
|
17,030
|
1,941
|
15,089
|
|
Real
Estate
|
192,278
|
2,354
|
189,924
|
|
Multi-Family
|
9,665
|
-
|
9,665
|
|
Commercial Real
Estate
|
147,342
|
6,176
|
141,166
|
|
Home Equity –
closed end
|
11,039
|
-
|
11,039
|
|
Home Equity
–open end
|
53,197
|
-
|
53,197
|
|
Commercial &
Industrial – Non-Real Estate
|
36,021
|
-
|
36,021
|
|
Consumer
|
9,861
|
8
|
9,853
|
|
Dealer
Finance
|
97,523
|
226
|
97,297
|
|
Credit
Cards
|
3,184
|
-
|
3,184
|
|
Total
|
$
638,799
|
$
17,430
|
$
621,369
|
|
|
Calculated
Provision Based on Current Methodology
|
Calculated
Provision Based on Prior Methodology
|
Difference
|
|
Construction and
Development
|
$
1,510
|
$
842
|
$
668
|
|
Farmland
|
634
|
634
|
-
|
|
Real
Estate
|
765
|
713
|
52
|
|
Multi-Family
|
11
|
11
|
-
|
|
Commercial
RE
|
1,915
|
1,326
|
589
|
|
Home Equity -
Closed End
|
28
|
30
|
(2
)
|
|
Home Equity - Open
End
|
270
|
313
|
(43
)
|
|
C&I - Non -
RE
|
576
|
282
|
294
|
|
Consumer
|
201
|
164
|
37
|
|
Dealer
Finance
|
832
|
631
|
201
|
|
Credit
Cards
|
58
|
49
|
9
|
|
|
$
6,800
|
$
4,995
|
$
1,805
|
|
September 30, 2019
|
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
|
$
-
|
$
456
|
$
20,538
|
$
41,289
|
$
7,844
|
$
3,304
|
$
3,600
|
$
-
|
$
77,031
|
|
Farmland
|
60
|
382
|
5,875
|
14,050
|
2,981
|
529
|
1,934
|
-
|
25,811
|
|
Real
Estate
|
-
|
1,916
|
52,715
|
84,171
|
20,672
|
5,973
|
17,672
|
-
|
183,119
|
|
Multi-Family
|
-
|
-
|
2,560
|
3,924
|
156
|
-
|
-
|
-
|
6,640
|
|
Commercial
Real Estate
|
-
|
4,815
|
38,397
|
72,237
|
10,017
|
3,192
|
1,454
|
-
|
130,112
|
|
Home
Equity – closed end
|
-
|
205
|
2,787
|
3,744
|
1,168
|
1,372
|
-
|
-
|
9,276
|
|
Home
Equity – open end
|
30
|
2,450
|
18,948
|
24,953
|
3,040
|
439
|
419
|
-
|
50,279
|
|
Commercial
& Industrial (Non-Real Estate)
|
153
|
2,553
|
15,748
|
13,525
|
1,927
|
310
|
253
|
-
|
34,469
|
|
Consumer
(excluding dealer)
|
6
|
184
|
3,724
|
$
4,612
|
1,752
|
64
|
3
|
-
|
10,345
|
|
Total
|
$
249
|
$
12,961
|
$
161,292
|
$
262,505
|
$
49,557
|
$
15,183
|
$
25,335
|
$
-
|
$
527,082
|
|
|
Credit
Cards
|
Dealer
Finance
|
|
Performing
|
$
3,020
|
$
101,283
|
|
Non-performing
|
3
|
441
|
|
Total
|
$
3,023
|
$
101,724
|
|
|
|
|
|
December 31,
2018
|
Grade 1
Minimal Risk
|
Grade 2
Modest Risk
|
Grade 3
Average Risk
|
Grade 4
Acceptable Risk
|
Grade 5
Marginally Acceptable
|
Grade 6
Watch
|
Grade 7
Substandard
|
Grade 8
Doubtful
|
Total
|
|
Construction/Land
Development
|
$
-
|
$
1,148
|
$
15,857
|
$
29,301
|
$
9,353
|
$
-
|
$
6,000
|
$
-
|
$
61,659
|
|
Farmland
|
62
|
-
|
4,953
|
6,376
|
3,205
|
493
|
1,941
|
-
|
17,030
|
|
Real
Estate
|
-
|
1,644
|
55,429
|
106,387
|
22,679
|
1,531
|
4,608
|
-
|
192,278
|
|
Multi-Family
|
-
|
|
2,895
|
6,604
|
166
|
-
|
-
|
-
|
9,665
|
|
Commercial
Real Estate
|
-
|
2,437
|
44,065
|
81,916
|
11,564
|
2,286
|
5,074
|
-
|
147,342
|
|
Home
Equity – closed end
|
-
|
31
|
3,245
|
5,842
|
1,909
|
-
|
12
|
-
|
11,039
|
|
Home
Equity – open end
|
60
|
1,554
|
19,464
|
27,347
|
4,157
|
223
|
392
|
-
|
53,197
|
|
Commercial
& Industrial (Non-Real Estate)
|
193
|
2,291
|
17,144
|
13,254
|
2,704
|
337
|
98
|
-
|
36,021
|
|
Consumer
(excluding dealer)
|
27
|
190
|
2,648
|
5,192
|
1,800
|
-
|
4
|
-
|
9,861
|
|
Total
|
$
342
|
$
9,295
|
$
165,700
|
$
282,219
|
$
57,537
|
$
4,870
|
$
18,129
|
$
-
|
$
538,092
|
|
|
Credit
Cards
|
Dealer
Finance
|
|
Performing
|
$
3,175
|
$
97,368
|
|
Non-performing
|
9
|
155
|
|
Total
|
$
3,184
|
$
97,523
|
|
|
|
|
|
|
Nine Months
Ended
|
Three Months
Ended
|
||
|
|
September 30,
2019
|
September 30,
2018
|
September 30,
2019
|
September 30,
2018
|
|
Service
cost
|
$
553
|
$
576
|
$
184
|
$
192
|
|
Interest
cost
|
411
|
372
|
137
|
124
|
|
Expected return on
plan assets
|
(604
)
|
(693
)
|
(201
)
|
(231
)
|
|
Amortization of
prior service cost
|
(12
)
|
(12
)
|
(4
)
|
(4
)
|
|
Amortization of net
loss
|
212
|
228
|
71
|
76
|
|
Net periodic
pension cost
|
$
560
|
$
471
|
$
187
|
$
157
|
|
|
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, 2019
|
Total
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
|
|
|
U.S. Government
sponsored enterprises
|
$
4,993
|
$
-
|
$
4,993
|
$
-
|
|
Mortgage-backed
obligations of federal agencies
|
339
|
-
|
339
|
-
|
|
Total securities
available for sale
|
$
5,332
|
$
-
|
$
5,332
|
$
-
|
|
Derivative (Indexed
CD product)
|
$
68
|
-
|
$
68
|
-
|
|
|
|
|
|
|
|
December
31, 2018
|
Total
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
|
|
|
U.S. Government
sponsored enterprises
|
$
7,886
|
-
|
$
7,886
|
-
|
|
Mortgage-backed
obligations of federal agencies
|
403
|
-
|
403
|
-
|
|
Total securities
available for sale
|
$
8,289
|
$
-
|
$
8,289
|
$
-
|
|
Derivative (Indexed
CD product)
|
$
44
|
-
|
$
44
|
-
|
|
September
30, 2019
|
Total
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
|
|
|
Construction/Land
Development
|
$
2,095
|
$
-
|
$
-
|
$
2,095
|
|
Farmland
|
1,387
|
|
|
1,387
|
|
Real
Estate
|
1,243
|
-
|
-
|
1,243
|
|
Commercial
Real Estate
|
980
|
-
|
-
|
980
|
|
Consumer
|
3
|
-
|
-
|
3
|
|
Dealer
Finance
|
170
|
-
|
-
|
170
|
|
Impaired
loans
|
$
5,878
|
$
-
|
$
-
|
$
5,878
|
|
|
|
|
|
|
|
December
31, 2018
|
Total
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
|
|
|
Construction/Land
Development
|
$
2,684
|
-
|
-
|
$
2,684
|
|
Real
Estate
|
415
|
-
|
-
|
415
|
|
Consumer
|
6
|
|
|
6
|
|
Dealer
Finance
|
184
|
-
|
-
|
184
|
|
Impaired
loans
|
$
3,289
|
-
|
-
|
$
3,289
|
|
|
Fair Value at
September 30, 2019
|
Valuation
Technique
|
Significant
Unobservable Inputs
|
Range
|
|
(dollars
in thousands)
|
|
|
|
|
|
Impaired
Loans
|
$
5,878
|
Discounted
appraised value
|
Discount for
selling costs and marketability
|
9.95%-58.98%
(Average 23.06%)
|
|
|
Fair Value at
December 31, 2018
|
Valuation
Technique
|
Significant
Unobservable Inputs
|
Range
|
|
(dollars
in thousands)
|
|
|
|
|
|
Impaired
Loans
|
$
3,289
|
Discounted
appraised value
|
Discount for
selling costs and marketability
|
2%-9% (Average 4.21
%)
|
|
September
30, 2019
|
Total
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
|
|
|
Other real estate
owned
|
$
1,671
|
-
|
-
|
$
1,671
|
|
December
31, 2018
|
Total
|
Level
1
|
Level
2
|
Level
3
|
|
|
|
|
|
|
|
Other real estate
owned
|
$
2,443
|
-
|
-
|
$
2,443
|
|
|
Fair Value at
September 30, 2019
|
Valuation
Technique
|
Significant
Unobservable Inputs
|
Range
|
|
(dollars
in thousands)
|
|
|
|
|
|
Other real estate
owned
|
$
1,671
|
Discounted
appraised value
|
Discount for
selling costs
|
5-8% (Average
7%)
|
|
|
Fair Value at
December 31, 2018
|
Valuation
Technique
|
Significant
Unobservable Inputs
|
Range
|
|
(dollars
in thousands)
|
|
|
|
|
|
Other real estate
owned
|
$
2,443
|
Discounted
appraised value
|
Discount for
selling costs
|
5%-15% (Average
8%)
|
|
|
|
Fair Value
Measurements at September 30, 2019 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, 2019
|
|
Assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
$
28,887
|
$
28,887
|
$
-
|
$
-
|
$
28,887
|
|
Securities
|
5,456
|
-
|
5,456
|
-
|
5,456
|
|
Loans held for
sale
|
80,863
|
-
|
80,863
|
-
|
80,863
|
|
Loans held for
investment, net
|
622,847
|
-
|
-
|
619,602
|
619,602
|
|
Interest
receivable
|
1,940
|
-
|
1,940
|
-
|
1,940
|
|
Bank owned life
insurance
|
19,901
|
-
|
19,901
|
-
|
19,901
|
|
Total
|
$
759,894
|
$
28,887
|
$
108,160
|
$
619,602
|
$
756,649
|
|
Liabilities:
|
|
|
|
|
|
|
Deposits
|
$
618,435
|
$
-
|
$
480,113
|
$
143,144
|
$
623,257
|
|
Short-term
debt
|
20,000
|
-
|
20,000
|
-
|
20,000
|
|
Long-term
debt
|
64,309
|
-
|
-
|
66,037
|
66,037
|
|
Interest
payable
|
389
|
-
|
389
|
-
|
389
|
|
Total
|
$
703,133
|
$
-
|
$
500,502
|
$
209,181
|
$
709,683
|
|
|
|
Fair Value
Measurements at December 31, 2018 Using
|
|||
|
|
|
|
|||
|
(dollars
in thousands)
|
Carrying
Amount
|
Quoted Prices in
Active Markets for Identical Assets (Level 1)
|
Significant Other
Observable Inputs (Level 2)
|
Significant
Unobservable Inputs (Level 3)
|
Fair Value at
December 31, 2018
|
|
Assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
$
10,912
|
$
10,912
|
$
-
|
$
-
|
$
10,912
|
|
Securities
|
8,412
|
-
|
8,412
|
-
|
8,412
|
|
Loans held for
sale
|
55,910
|
-
|
55,910
|
-
|
55,910
|
|
Loans held for
investment, net
|
633,559
|
-
|
-
|
613,717
|
613,717
|
|
Interest
receivable
|
2,078
|
-
|
2,078
|
-
|
2,078
|
|
Bank owned life
insurance
|
19,464
|
-
|
19,464
|
-
|
19,464
|
|
Total
|
$
730,335
|
$
10,912
|
$
85,864
|
$
613,717
|
$
710,493
|
|
Liabilities:
|
|
|
|
|
|
|
Deposits
|
$
591,325
|
$
-
|
$
441,319
|
$
153,848
|
$
595,167
|
|
Short-term
debt
|
40,116
|
-
|
40,116
|
-
|
40,116
|
|
Long-term
debt
|
40,218
|
-
|
-
|
39,609
|
39,609
|
|
Interest
payable
|
348
|
-
|
348
|
-
|
348
|
|
Total
|
$
672,007
|
$
-
|
$
481,783
|
$
193,457
|
$
675,240
|
|
|
September 30,
2019
|
||
|
|
|
Pre-Modification
|
Post-Modification
|
|
(dollars in
thousands)
|
|
Outstanding
|
Outstanding
|
|
Troubled Debt
Restructurings
|
Number of
Contracts
|
Recorded
Investment
|
Recorded
Investment
|
|
|
|
|
|
|
Real
Estate
|
1
|
$
192
|
$
192
|
|
Home
Equity
|
1
|
718
|
718
|
|
Commercial and
Industrial
|
1
|
20
|
20
|
|
Consumer
|
4
|
33
|
33
|
|
Total
|
7
|
$
963
|
$
963
|
|
|
September 30,
2019
|
||
|
|
|
Pre-Modification
|
Post-Modification
|
|
(dollars in
thousands)
|
|
Outstanding
|
Outstanding
|
|
Troubled Debt
Restructurings
|
Number of
Contracts
|
Recorded
Investment
|
Recorded
Investment
|
|
|
|
|
|
|
Real
Estate
|
2
|
$
221
|
$
221
|
|
Consumer
|
1
|
3
|
3
|
|
Total
|
3
|
$
224
|
$
224
|
|
|
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
|
|
|
|
|
|
|
(dollars
in thousands)
|
Unrealized
Securities Gains (Losses)
|
Adjustments Related
to Pension Plan
|
Accumulated Other
Comprehensive Loss
|
|
Balance at December
31, 2018
|
$
(94
)
|
$
(3,875
)
|
$
(3,969
)
|
|
Change
in unrealized securities gains (losses), net of tax
|
91
|
-
|
91
|
|
Balance at
September 30, 2019
|
$
(3
)
|
$
(3,875
)
|
$
(3,878
)
|
|
|
|
|
|
|
(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
)
|
|
Balance at
September 30, 2018
|
$
(151
)
|
$
(4,122
)
|
$
(4,273
)
|
|
|
Nine
Months Ended September 30, 2019
|
||||||
|
|
F&M
Bank
|
F&M
Mortgage
|
TEB
Life/FMFS
|
VS
Title
|
Parent
Only
|
Eliminations
|
F&M
Bank Corp. Consolidated
|
|
Revenues:
|
|
|
|
|
|
|
|
|
Interest
Income
|
$
29,200
|
$
120
|
$
120
|
$
-
|
$
-
|
$
(160
)
|
$
29,280
|
|
Service
charges on deposits
|
1,263
|
-
|
-
|
-
|
-
|
-
|
1,263
|
|
Investment
services and insurance income
|
2
|
-
|
497
|
-
|
-
|
(12
)
|
487
|
|
Mortgage
banking income, net
|
-
|
2,252
|
-
|
-
|
-
|
-
|
2,252
|
|
Title
insurance income
|
-
|
-
|
-
|
1,116
|
-
|
-
|
1,116
|
|
Other
operating income
|
1,786
|
58
|
-
|
-
|
(53
)
|
-
|
1,791
|
|
Total
income
|
32,251
|
2,430
|
617
|
1,116
|
(53
)
|
(172
)
|
36,189
|
|
Expenses:
|
|
|
|
|
|
|
|
|
Interest
Expense
|
5,046
|
139
|
-
|
-
|
-
|
(160
)
|
5,025
|
|
Provision
for loan losses
|
6,800
|
-
|
-
|
-
|
-
|
-
|
6,800
|
|
Salary
and benefit expense
|
10,156
|
1,410
|
221
|
705
|
-
|
-
|
12,492
|
|
Other
operating expenses
|
8,317
|
527
|
46
|
188
|
40
|
(12
)
|
9,106
|
|
Total
expense
|
30,319
|
2,076
|
267
|
893
|
40
|
(172
)
|
33,423
|
|
Net
income (loss) before taxes
|
1,932
|
354
|
350
|
223
|
(93
)
|
-
|
2,766
|
|
Income
tax expense (benefit)
|
(210
)
|
-
|
51
|
-
|
84
|
-
|
(75
)
|
|
Net
income (loss)
|
$
2,142
|
$
354
|
$
299
|
$
223
|
$
(177
)
|
$
-
|
$
2,841
|
|
Net
income attributable to non-controlling interest
|
-
|
106
|
-
|
54
|
(54
)
|
-
|
106
|
|
Net
Income (loss) attributable to F & M Bank Corp.
|
$
2,142
|
$
248
|
$
299
|
$
169
|
$
(123
)
|
$
-
|
$
2,735
|
|
Total Assets
|
$
816,130
|
$
12 287
|
$
7,617
|
$
2,913
|
$
90,390
|
$
(116,100
)
|
$
813,237
|
|
Goodwill
|
$
2,670
|
$
47
|
$
-
|
$
3
|
$
164
|
$
-
|
$
2,884
|
|
|
Three
months ended September 30, 2019
|
||||||
|
|
F&M
Bank
|
F&M
Mortgage
|
TEB
Life/FMFS
|
VS
Title
|
Parent
Only
|
Eliminations
|
F&M
Bank Corp. Consolidated
|
|
Revenues:
|
|
|
|
|
|
|
|
|
Interest
Income
|
$
9,945
|
$
52
|
$
45
|
$
-
|
$
-
|
$
(76
)
|
$
9,966
|
|
Service
charges on deposits
|
460
|
-
|
-
|
-
|
-
|
-
|
460
|
|
Investment
services and insurance income
|
-
|
-
|
172
|
-
|
-
|
(7
)
|
165
|
|
Mortgage
banking income, net
|
-
|
907
|
-
|
-
|
-
|
-
|
907
|
|
Title
insurance income
|
-
|
-
|
-
|
434
|
-
|
-
|
434
|
|
Other
operating income
|
678
|
30
|
-
|
-
|
(29
)
|
-
|
679
|
|
Total
income
|
11,083
|
989
|
217
|
434
|
(29
)
|
(83
)
|
12,611
|
|
Expenses:
|
|
|
|
|
|
|
|
|
Interest
Expense
|
1,814
|
63
|
-
|
-
|
-
|
(76
)
|
1,801
|
|
Provision
for loan losses
|
3,750
|
-
|
-
|
-
|
-
|
-
|
3,750
|
|
Salary
and benefit expense
|
3,581
|
491
|
71
|
248
|
-
|
-
|
4,391
|
|
Other
operating expenses
|
2,825
|
176
|
18
|
64
|
9
|
(7
)
|
3,085
|
|
Total
expense
|
11,970
|
730
|
89
|
312
|
9
|
(83
)
|
13,027
|
|
Net
income (loss) before taxes
|
(887
)
|
259
|
128
|
122
|
(38
)
|
-
|
(416
)
|
|
Income
tax expense (benefit)
|
(369
)
|
-
|
18
|
-
|
44
|
-
|
(307
)
|
|
Net
income (loss)
|
$
(518
)
|
$
259
|
$
110
|
$
122
|
$
(82
)
|
$
-
|
$
(109
)
|
|
Net
income (loss) attributable to non-controlling interest
|
-
|
78
|
-
|
29
|
(29
)
|
-
|
78
|
|
Net
Income (loss) attributable to F & M Bank Corp.
|
$
(518
)
|
$
181
|
$
110
|
$
93
|
$
(53
)
|
$
-
|
$
(187
)
|
|
|
|
|
|
|
|
|
|
|
|
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 attributable to non-controlling interest
|
-
|
(10
)
|
-
|
-
|
-
|
-
|
(10
)
|
|
Net
Income (loss) 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 (benefit)
|
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,
|
Three
Months Ended September 30,
|
||
|
|
2019
|
2018
|
2019
|
2018
|
|
|
|
|
|
|
|
Noninterest
Income (in thousands)
|
|
|
|
|
|
In-scope
of Topic 606:
|
|
|
|
|
|
Service
Charges on Deposits
|
$
1,263
|
$
1,102
|
$
460
|
$
378
|
|
Investment
Services and Insurance Income
|
487
|
659
|
165
|
239
|
|
Title
Insurance Income
|
1,116
|
966
|
434
|
404
|
|
ATM
and check card fees
|
1,276
|
1,130
|
378
|
395
|
|
Other
|
616
|
390
|
334
|
140
|
|
Noninterest
Income (in-scope of Topic 606)
|
4,758
|
4,247
|
1,771
|
1,556
|
|
Noninterest
Income (out-of-scope of Topic 606)
|
2,151
|
1,632
|
874
|
591
|
|
Total
Noninterest Income
|
$
6,909
|
$
5,879
|
$
2,645
|
$
2,147
|
|
(Dollars in
thousands)
|
September 30, 2019
|
|
Lease
Liabilities
|
$
940
|
|
Right-of-use
assets
|
$
939
|
|
Weighted average
remaining lease term
|
7.26
years
|
|
Weighted average
discount rate
|
3.51
%
|
|
|
For the Three
Months Ended
|
For the Nine Months
Ended
|
||
|
|
September
30,
|
September
30,
|
||
|
|
2019
|
2018
|
2019
|
2018
|
|
Lease
cost (in thousands)
|
|
|
|
|
|
Operating lease
cost
|
$
32
|
$
55
|
$
96
|
$
125
|
|
Total lease
cost
|
$
32
|
$
55
|
$
96
|
$
125
|
|
|
|
|
|
|
|
Cash paid for
amounts included in the measurement of lease
liabilities
|
$
38
|
$
55
|
$
113
|
$
125
|
|
Lease payments due
(in
thousands)
|
As
of
September 30,
2019
|
|
Six
months ending December 31, 2019
|
$
41
|
|
Twelve
months ending December 31, 2020
|
128
|
|
Twelve
months ending December 31, 2021
|
110
|
|
Twelve
months ending December 31, 2022
|
105
|
|
Twelve
months ending December 31, 2023
|
93
|
|
Twelve
months ending December 31, 2024
|
92
|
|
Thereafter
|
627
|
|
Total
undiscounted cash flows
|
$
1,196
|
|
Discount
|
(256
)
|
|
Lease
liabilities
|
$
940
|
|
GAAP
Financial Measurements:
|
2019
|
2018
|
||
|
|
Nine Months
Ended
|
Three Months
Ended
|
Nine Months
Ended
|
Three Months
Ended
|
|
|
September
30,
|
September
30,
|
||
|
Net
Income (loss) from Bank and Bank subsidiary operations
|
$
2,689
|
$
(226
)
|
$
6,264
|
$
2,375
|
|
Income
(loss) from Parent Company Activities (including VST)
|
46
|
39
|
(89
)
|
140
|
|
Net Income
(loss)
|
$
2,735
|
$
(187
)
|
$
6,175
|
$
2,515
|
|
Non-GAAP
Financial Measurements:
|
|
|
|
|
|
Add
gain (loss) attributable to noncontrolling interest
|
106
|
78
|
(10
)
|
(15
)
|
|
Add
tax expense (benefit)
|
(75
)
|
(307
)
|
790
|
252
|
|
Add
provision for loan and lease losses
|
6,800
|
3,750
|
2,480
|
450
|
|
Add
OREO write downs, net
|
269
|
-
|
-
|
-
|
|
Net Income from
core operations (Non-GAAP)
|
$
9,835
|
$
3,334
|
$
9,435
|
$
3,202
|
|
GAAP Financial Measurements:
(Dollars in
thousands)
|
September 30,
2019
|
September 30,
2018
|
||
|
|
Nine
Months
|
Three
Months
|
Nine
Months
|
Three
Months
|
|
Interest
Income – Loans
|
$
28,745
|
$
9,729
|
$
26,647
|
$
9,179
|
|
Interest Income -
Securities and Other Interest-Earnings Assets
|
535
|
237
|
386
|
149
|
|
Interest
Expense – Deposits
|
3,714
|
1,355
|
2,377
|
872
|
|
Interest
Expense - Other Borrowings
|
1,311
|
446
|
1,021
|
432
|
|
Total
Net Interest Income
|
24,255
|
8,165
|
23,635
|
8,024
|
|
Non-GAAP
Financial Measurements:
|
|
|
|
|
|
Add: Tax Benefit on
Tax-Exempt Interest Income – Loans
|
56
|
19
|
103
|
62
|
|
Total
Tax Benefit on Tax-Exempt Interest Income
|
56
|
19
|
103
|
62
|
|
Tax-Equivalent
Net Interest Income
|
$
24,311
|
$
8,184
|
$
23,738
|
$
8,086
|
|
|
September
30,
2019
|
December
31,
2018
|
|
|
|
|
|
Nonaccrual Loans
|
|
|
|
Real
Estate
|
$
3,716
|
$
3,804
|
|
Commercial
|
3,499
|
5,172
|
|
Home
Equity
|
27
|
269
|
|
Other
|
443
|
160
|
|
|
$
7,685
|
$
9,405
|
|
Loans past due 90 days or more (excluding nonaccrual)
|
|
|
|
Real
Estate
|
204
|
726
|
|
Commercial
|
-
|
-
|
|
Home
Equity
|
86
|
63
|
|
Other
|
3
|
11
|
|
|
293
|
800
|
|
Total Nonperforming
loans
|
$
7,978
|
$
10,205
|
|
|
|
|
|
Restructured Loans
current and performing:
|
|
|
|
Real
Estate
|
3,611
|
6,574
|
|
Commercial
|
1,237
|
1,249
|
|
Home
Equity
|
718
|
-
|
|
Other
|
197
|
205
|
|
|
|
|
|
Nonperforming loans
as a percentage of loans held for investment
|
1.26
%
|
1.60
%
|
|
|
|
|
|
Net charge offs to
total loans held for investment
|
.48
%
|
.58
%
|
|
|
|
|
|
Allowance for loan
and lease losses to nonperforming loans
|
112.58
%
|
51.34
%
|
|
|
Nine Months
Ended
|
Nine Months
Ended
|
Three Months
Ended
|
Three Months
Ended
|
||||||||
|
|
September 30,
2019
|
September 30,
2018
|
September 30,
2019
|
September 30,
2018
|
||||||||
|
Average
|
|
Income/
|
Average
|
|
Income/
|
Average
|
|
Income/
|
Average
|
|
Income/
|
Average
|
|
|
Balance
2,4
|
Expense
|
Rates
|
Balance
2,4
|
Expense
|
Rates
|
Balance
2,4
|
Expense
|
Rates
|
Balance
2,4
|
Expense
|
Rates
|
|
Interest income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
held for investment
1,2
|
$
643,451
|
$
27,405
|
5.69
%
|
$
630,016
|
$
25,975
|
5.51
%
|
$
638,240
|
$
9,173
|
5.70
%
|
$
639,195
|
$
8,924
|
5.54
%
|
|
Loans
held for sale
|
52,706
|
1,397
|
3.54
%
|
32,904
|
775
|
3.15
%
|
63,102
|
574
|
3.61
%
|
39,791
|
317
|
3.16
%
|
|
Federal
funds sold
|
9,579
|
155
|
2.16
%
|
4,708
|
62
|
1.76
%
|
21,152
|
112
|
2.10
%
|
8,705
|
44
|
2.01
%
|
|
Interest
bearing deposits
|
1,816
|
29
|
2.14
%
|
985
|
11
|
1.49
%
|
3,755
|
20
|
2.11
%
|
784
|
4
|
2.02
%
|
|
Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
3
|
11,225
|
348
|
4.14
%
|
13,755
|
313
|
3.04
%
|
13,672
|
105
|
3.05
%
|
14,153
|
101
|
2.83
%
|
|
Partially
taxable
|
124
|
2
|
2.16
%
|
124
|
-
|
-
|
124
|
1
|
3.20
%
|
123
|
-
|
-
|
|
Total
earning assets
|
$
718,901
|
$
29,336
|
5.46
%
|
$
682,492
|
$
27,136
|
5.32
%
|
$
740,045
|
$
9,985
|
5.35
%
|
$
702,751
|
$
9,390
|
5.30
%
|
|
Interest Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand
deposits
|
183,852
|
150
|
.11
%
|
119,497
|
97
|
.11
%
|
198,332
|
49
|
.10
%
|
127,155
|
42
|
.47
%
|
|
Savings
|
106,873
|
1,766
|
2.21
%
|
123,522
|
782
|
.85
%
|
103,354
|
684
|
2.63
%
|
124,371
|
295
|
.46
%
|
|
Time
deposits
|
149,231
|
1,798
|
1.61
%
|
163,002
|
1,498
|
1.23
%
|
144,795
|
622
|
1.70
%
|
160,816
|
535
|
1.05
%
|
|
Short-term
debt
|
32,361
|
607
|
2.51
%
|
22,242
|
282
|
1.70
%
|
31,196
|
189
|
2.39
%
|
38,568
|
146
|
1.50
%
|
|
Long-term
debt
|
48,086
|
704
|
1.96
%
|
47,735
|
739
|
2.07
%
|
56,966
|
257
|
1.80
%
|
46,616
|
286
|
2.43
%
|
|
Total
interest bearing liabilities
|
$
520,403
|
$
5,025
|
1.29
%
|
$
475,998
|
$
3,398
|
.95
%
|
$
534,643
|
$
1,801
|
1.34
%
|
$
497,526
|
$
1,304
|
1.04
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax equivalent net interest
income
|
|
$
24,311
|
|
|
$
23,738
|
|
|
$
8,184
|
|
|
$
8,086
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
margin
|
|
|
4.52
%
|
|
|
4.65
%
|
|
|
4.39
%
|
|
|
4.56
%
|
|
|
0 –
3
Months
|
4 –
12
Months
|
1 –
5
Years
|
Over
5
Years
|
Not
Classified
|
Total
|
|
|
|
|
|
|
|
|
|
Uses of funds
|
|
|
|
|
|
|
|
Loans
|
|
|
|
|
|
|
|
Commercial
|
$
40,524
|
$
17,313
|
$
113,786
|
$
25,409
|
$
-
|
$
197,032
|
|
Installment
|
2,285
|
1,900
|
84,134
|
23,750
|
-
|
112,069
|
|
Real estate loans for
investments
|
88,389
|
42,356
|
175,316
|
13,644
|
-
|
319,705
|
|
Loans held for
sale
|
80,863
|
-
|
-
|
-
|
-
|
80,863
|
|
Credit cards
|
3,023
|
-
|
-
|
-
|
-
|
3,023
|
|
Interest bearing bank
deposits
|
1,600
|
-
|
-
|
-
|
-
|
1,600
|
|
Federal funds
sold
|
12,963
|
|
|
|
|
12,963
|
|
Investment
securities
|
124
|
1,997
|
2,996
|
339
|
-
|
5,456
|
|
Total
|
$
229,771
|
$
63,566
|
$
376,232
|
$
63,142
|
$
-
|
$
732,711
|
|
|
|
|
|
|
|
|
|
Sources of funds
|
|
|
|
|
|
|
|
Interest bearing demand
deposits
|
$
-
|
$
75,302
|
$
111,017
|
$
17,858
|
$
-
|
$
204,177
|
|
Savings deposits
|
-
|
20,565
|
61,696
|
20,565
|
-
|
102,826
|
|
Other certificates of
deposit
|
11,734
|
44,263
|
86,356
|
-
|
-
|
142,353
|
|
Short-term
borrowings
|
20,000
|
-
|
-
|
-
|
-
|
20,000
|
|
Long-term
borrowings
|
1,108
|
13,321
|
28,255
|
21,625
|
-
|
64,309
|
|
Total
|
$
32,842
|
$
153,451
|
$
287,324
|
$
60,048
|
$
-
|
$
533,665
|
|
|
|
|
|
|
|
|
|
Discrete Gap
|
$
196,929
|
$
(89,885
)
|
$
88,908
|
$
3,094
|
$
-
|
$
199,046
|
|
|
|
|
|
|
|
|
|
Cumulative Gap
|
$
196,929
|
$
107,044
|
$
195,952
|
$
199,046
|
$
199,046
|
|
|
|
|
|
|
|
|
|
|
Ratio of Cumulative Gap to Total
Earning Assets
|
26.88
%
|
14.61
%
|
26.74
%
|
27.17
%
|
27.17
%
|
|
|
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
10Q for the period ended September 30, 2019, 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. |
|
|
|
|
|
|
|
|
Date:
November 12,
2019
|
By:
|
/s/
Mark C.
Hanna
|
|
|
|
|
Mark C. Hanna |
|
|
|
|
President and Chief
Executive Officer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/
Carrie A.
Comer
|
|
|
|
|
Carrie A.
Comer
|
|
|
|
|
Executive Vice
President and Chief Financial Officer
|
|
|
Certification of
Chief Executive Officer pursuant to Rule 13a-14(a) (filed
herewith)
|
|
|
Certification of
Chief Financial Officer pursuant to Rule 13a-14(a) (filed
herewith).
|
|
|
Certifications of
Chief Executive Officer and Chief Financial Officer pursuant to 18
U.S.C. Section 1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002 (filed herewith).
|
|
|
101
|
The following
materials from F&M Bank Corp.’s Quarterly Report on Form
10Q for the period ended September 30, 2019, 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 |
|---|